Prologis Mesquite Presentation

COMPETITION OPEX ANALYSIS

Prologis Mesquite 1

Skyline Distribution - D

Intermodal Business Center

Interpoint Distribution Center

5151 Samuell Blvd

2200 Trade Center Dr

I-45 & Wintergreen Rd

I-45 & Fulghum Rd

Building Name

Mesquite

Mesquite

Hutchins

Wilmer

Assumed $45 psf RP Value

Assumed $45 psf RP value

Assumed $45 psf RP value

Assumed $45 psf RP value

Property Owner

Prologis

IDI Gazeley

Bradford

Skyhawk Parnters

Total Building SF

237,187

487,200

120,960

349,969

County

Dallas

Dallas

Dallas

Dallas

City

Mesquite

Mesquite

Hutchins

Wilmer

School District

Dallas ISD

Mesquite ISD

Dallas ISD

Dallas ISD

County Tax Rate

0.6567

0.6567

0.6567

0.6567

City Tax Rate

0.6870

0.6870

0.6825

0.5029

School District Tax Rate

1.2821

1.4600

1.2821

1.2821

Combined Tax Rate

2.6258

2.8037

2.6213

2.4417

Real Estate Value

$10,673,415

$21,924,000

$5,443,200

$15,748,605

Real Property Tax

$280,265

$614,692

$142,682

$384,537

Real Estate Estimated Taxes / SF

$1.18

$1.26

$1.18

$1.10

CUSHMAN & WAKEFIELD | 17