Orix Jreit Inc.TSE: 8954

ORIX JREIT Announces New Debt Financing and Prepayment of Loan

· Issued by Orix Jreit Inc.

For Immediate Release

REIT Issuer:

ORIX JREIT Inc. (TSE: 8954)

Yukako Oshimi Executive Director

Asset Management Company:

ORIX Asset Management Corporation Ikuya Onda

President and CEO Inquiries: Takayuki Hirasawa General Manager

Financial Planning Department TEL: +81 3 5776 3323

ORIX JREIT Announces New Debt Financing and Prepayment of Loan

TOKYO, February 13, 2026 - ORIX JREIT Inc. announced its decision to implement new debt financing and prepayment of loan as described below.

  1. Description of debt financing

    1. Details of new debt financing

      Lender

      Loan amount

      (million yen)

      Interest rate

      Borrowing date

      Repayment date (Note 1)

      Repayment method and Collateral

      The Yamaguchi Bank, Ltd.

      1,000

      Fixed

      To be determined

      (Note 2)

      February 20,

      2026

      June 20,

      2032

      Bullet payment on the maturity date,

      Un-secured / Non-guaranteed

      Aichi Bank, Ltd. (Green Loan) (Note 3)

      1,000

      Fixed

      To be determined

      (Note 2)

      February 19,

      2026

      December 20,

      2032

      SBI Shinsei Bank, Limited

      2,500

      Fixed

      To be determined

      (Note 2)

      February 20,

      2026

      June 20,

      2033

      The Fukui Bank, Ltd.

      1,000

      Fixed

      To be determined

      (Note 2)

      February 20,

      2026

      June 20,

      2033

      SBI Shinsei Bank, Limited

      2,500

      Fixed

      To be determined

      (Note 2)

      February 20,

      2026

      December 20,

      2034

      THE TOCHIGI BANK,LTD.

      1,000

      Fixed

      To be determined

      (Note 2)

      February 20,

      2026

      December 20,

      2035

      Total

      9,000

      Notes:

      1. If the repayment date falls on a non-business day, it will be the next business day. However, if the next business day falls in the following month, the repayment date will be the preceding business day.

      2. The interest rate will be announced when applicable interest rate is determined.

      3. This debt financing falls under the category of "Green Loan" provided by each bank to be allocated to repay the loan originally borrowed to fund one of our eligible green assets under our Green Finance Framework. For details of Green Finance Framework, please refer to our website: https://www.orixjreit.com/en/feature/finance/

    2. Use of proceeds

      To allocate to refinance the loan

      Note: For the details, please refer to the press release "ORIX JREIT Announces New Debt Financing" announced on February 13, 2025, "ORIX JREIT Announces New Debt Financing" announced on October 14, 2025, '(Correction) ORIX JREIT

      Announces Partial Correction to the Press Release "ORIX JREIT Announces New Debt Financing"' announced on October 30, and "Description of prepayment" written below.

  2. Description of prepayment

    1. Details of prepayment loan

      Lender

      Loan amount

      (million yen)

      Prepayment amount (million yen)

      Applicable interest rate

      Borrowing date

      Repayment date

      Prepayment date

      MUFG Bank, Ltd.

      9,000

      6,000

      Floating

      Base rate based on JBA 1-month JPY TIBOR + 0.15%

      November 7,

      2025

      October 20,

      2026

      February 20,

      2026

      Sumitomo Mitsui Trust Bank, Ltd.

      2,000

      2,000

      Floating

      Base rate based on JBA 1-month JPY TIBOR + 0.40%

      October 21,

      2025

      October 21,

      2026

      February 20,

      2026

      Sumitomo Mitsui Trust Bank, Ltd.

      6,000

      1,000

      Floating

      Base rate based on JBA 1-month JPY

      TIBOR + 0.15%

      November 7,

      2025

      October 20,

      2026

      February 20,

      2026

      Total

      17,000

      9,000

      Note: For the details, please refer to the press release "ORIX JREIT Announces New Debt Financing" announced on October 14, 2025, and '(Correction) ORIX JREIT Announces Partial Correction to the Press Release "ORIX JREIT Announces New Debt Financing"' announced on October 30, 2025.

    2. Prepayment fund source

      Proceeds from the loan borrowed by The Yamaguchi Bank, Ltd., SBI Shinsei Bank, Limited, The Fukui Bank, Ltd. and THE TOCHIGI BANK,LTD. mentioned above.

    3. One-time cost for prepayment

      None

  3. Change in interest-bearing liabilities and LTV

    Unit: million yen

    Before

    As of February 13, 2026

    After

    As of February 20, 2026

    Change

    Short-term loans

    22,500

    9,500

    -13,000

    Long-term loans

    308,197

    317,197

    +9,000

    Total of loans

    330,697

    326,697

    -4,000

    Investment corporation bonds

    21,000

    21,000

    -

    Total interest-bearing liabilities

    351,697

    347,697

    -4,000

    LTV based on total assets (Note)

    47.3%

    47.1%

    -0.2%

    Note: "LTV based on total assets" (%) = Interest-bearing liabilities ÷ Expected total assets × 100

    "Expected total assets" is calculated by adding or subtracting the increase or decrease amount of interest-bearing liabilities and unitholders' capital since September 1, 2025 to the total assets as of the end of the 47th fiscal period ended August 31, 2025. LTV figure is rounded to the one decimal place. Accordingly, change in the LTV figures may not tally due to rounding error.

  4. Additional information for investors

With respect to the risks associated with new debt financing, the content of "Investment Risks" stated in our Security Report (Yukashoken Hokokusho) for the 47th fiscal period ended August 31, 2025, has not changed.

This is the English translation of original Japanese documents and is provided solely for information purposes. If there are any discrepancies between the translation and the Japanese original, the latter shall prevail.