Prologis Mesquite Presentation

COMPETITION OPEX ANALYSIS

Prologis Mesquite 1

Jupiter Miller Business Center

Shiloh Business Center

Garland Logistics Center

Exeter Buckner

5151 Samuell Blvd

1720 S Jupiter Rd

1601 S Shiloh Rd

3800 Leon Rd

S Buckner Blvd

Building Name

Mesquite

Garland

Garland

Garland

Dallas

Assumed $45 psf RP Value

Assumed $45 psf RP value

Assumed $45 psf RP value

Assumed $45 psf RP value

Assumed $45 psf RP value

Property Owner

Prologis

Langford Property Company

Huntington

IDI

Exeter

Total Building SF

237,187

327,600

132,022

494,000

230,300

County

Dallas

Dallas

Dallas

Dallas

Dallas

City

Mesquite

Garland

Garland

Garland

Dallas

School District

Dallas ISD

Garland ISD

Garland ISD

Garland ISD

Dallas ISD

County Tax Rate

0.6567

0.6567

0.6567

0.6567

0.6567

City Tax Rate

0.6870

0.7046

0.7046

0.7046

0.7804

School District Tax Rate

1.2821

1.4600

1.4600

1.4600

1.2821

Combined Tax Rate

2.6258

2.8213

2.8213

2.8213

2.7192

Real Estate Value

$10,673,415

$14,742,000

$5,940,990

$22,230,000

$10,363,500

Real Property Tax

$280,265

$415,922

$167,615

$627,183

$281,807

Real Estate Estimated Taxes / SF

$1.18

$1.27

$1.27

$1.27

$1.22

16 | CUSHMAN & WAKEFIELD 16 | CUSH AN & WAKEFIEL