Schedule III - Schedule of Real Estate | Schedule III - Schedule of Real Estate The following is a summary of the Company’s investment properties as of December 31, 2023 prepared in accordance with Rule 12-28 of Regulation S-X: Corporación Inmobiliaria Vesta, S.A.B. de C.V. Schedule III - Real Estate As of December 31, 2023 Description Initial Cost Gross Cost as of December 31, 2023 Industrial Park Location # buildings Encumbrances (a) Land (b) Building & Improvements (c) Costs Capitalized Subsequent to Acquisition or Construction Land Building & Improvements Fair Value Adjustments (d) Cumulative Foreign Currency Translation Effect Cost to conclude (e) Carrying Value at the End of the Year (f)(g)(h) Year of construction / acquisition (i) DSP Aguascalientes 8 $0 $0 $67,731,979 $6,462,960 $0 $74,194,939 $66,905,061 $0 $0 $141,100,000 2014 Vesta Park Aguascalientes Aguascalientes 2 $0 $1,310,069 $7,173,960 $1,494,388 $1,310,069 $8,668,348 $9,221,584 $0 $0 $19,200,000 2014 Los Bravos Vesta Park Cd Juarez 4 $112,770,000 $6,796,499 $6,994,614 $14,133,652 $6,796,499 $21,128,265 $3,195,235 $0 $0 $31,120,000 2007 Vesta Park Juárez Sur I Cd Juarez 8 $0 $10,582,374 $48,408,722 $8,390,929 $10,582,374 $56,799,651 $46,477,975 $0 $0 $113,860,000 2007 Vesta Park Guadalajara Guadalajara 7 $0 $38,363,080 $53,498,608 $54,786,971 $38,363,080 $108,285,579 $156,963,390 $0 $(4,812,050) $298,800,000 2020 Vesta Park Guadalupe Monterrey 2 $0 $0 $18,245,889 $1,320,633 $0 $19,566,522 $13,503,478 $0 $0 $33,070,000 2021 Vesta Puebla I Puebla 5 $0 $2,941,828 $37,367,404 $3,133,192 $2,941,828 $40,500,597 $40,993,601 $0 $0 $85,100,000 2015 Bernardo Quintana Querétaro 9 $40,280,000 $3,941,469 $18,132,773 $7,587,596 $3,941,469 $25,720,369 $10,618,163 $0 $0 $40,280,000 1996 PIQ Querétaro 13 $62,250,000 $11,860,812 $58,679,157 $9,767,389 $11,860,812 $68,446,546 $59,963,135 $0 $0 $139,370,000 2005 VP Queretaro Querétaro 4 $0 $3,483,212 $26,878,558 $17,214,107 $3,483,212 $44,092,666 $8,123,129 $0 $0 $56,600,000 2016 Queretaro Aerospace Park Querétaro Aero 13 $0 $0 $112,967,664 $11,189,681 $0 $124,157,345 $45,098,723 $0 $(206,068) $169,050,000 2009 SMA San Miguel de Allende 7 $0 $11,140,979 $30,851,867 $7,559,488 $11,140,979 $38,411,354 $42,247,808 $0 $(2,448,781) $92,000,000 2014 Las Colinas Silao 7 $58,200,000 $8,957,440 $30,014,764 $4,327,428 $8,957,440 $34,342,191 $14,900,369 $0 $0 $58,200,000 2008 Vesta Park Puerto Interior Silao 7 $0 $22,453,115 $24,432,824 $5,633,296 $22,453,115 $30,066,120 $12,116,273 $0 $0 $69,200,000 2014 Tres Naciones SLP 9 $32,550,000 $16,683,579 $23,167,433 $7,946,289 $16,683,579 $31,113,722 $16,252,699 $0 $0 $64,050,000 1999 Vesta Park SLP San Luis Potosí 3 $0 $0 $19,048,011 $4,308,645 $0 $23,356,657 $15,043,343 $0 $0 $38,400,000 2019 La Mesa Vesta Park Tijuana 16 $58,310,000 $9,054,608 $21,227,938 $7,157,387 $9,054,608 $28,385,324 $27,290,068 $0 $0 $64,730,000 2005 Nordika Tijuana 1 $17,300,000 $1,970,311 $4,518,481 $1,123,668 $1,970,311 $5,642,148 $9,687,541 $0 $0 $17,300,000 2013 El potrero Tijuana 2 $29,600,000 $3,918,715 $7,643,699 $2,655,597 $3,918,715 $10,299,296 $15,381,989 $0 $0 $29,600,000 2007 Vesta Park Tijuana III Tijuana 3 $0 $8,967,836 $17,021,445 $2,251,489 $8,967,836 $19,272,933 $28,699,231 $0 $0 $56,940,000 2007 Vesta Park Pacifico Tijuana 2 $13,500,000 $3,320,210 $13,454,123 $1,204,010 $3,320,210 $14,658,133 $13,521,657 $0 $0 $31,500,000 2015 VP Lago Este Tijuana 2 $0 $19,284,782 $18,309,203 $5,119,011 $19,284,782 $23,428,215 $30,287,003 $0 $0 $73,000,000 2017 Vesta Park Megaregion Tijuana 6 $0 $8,619,298 $34,052,802 $28,931,737 $8,619,298 $62,984,538 $51,290,003 $0 $(9,403,840) $113,490,000 2021 VPT I Tlaxcala 4 $0 $1,986,312 $18,283,246 $1,202,590 $1,986,312 $19,485,836 $21,227,852 $0 $0 $42,700,000 2014 Exportec Toluca 3 $14,830,000 $872,299 $4,160,722 $1,179,700 $872,299 $5,340,422 $8,617,279 $0 $0 $14,830,000 1998 T 2000 Toluca 3 $84,890,000 $10,436,630 $20,079,946 $19,857,542 $10,436,630 $39,937,488 $34,515,882 $0 $0 $84,890,000 1999 El Coecillo Vesta Park Toluca 1 $58,090,000 $1,766,847 $14,377,370 $11,382,445 $1,766,847 $25,759,815 $30,563,338 $0 $0 $58,090,000 2000 Vesta Park Toluca I Toluca 11 $0 $20,411,730 $65,896,059 $10,122,871 $20,411,730 $76,018,931 $96,689,339 $0 $0 $193,120,000 2005 Vesta Park Apodaca Monterrey 4 $0 $14,447,513 $20,673,976 $40,714,311 $14,447,513 $61,388,287 $11,319,728 $0 $(7,701,481) $79,580,000 2021 PARQUE LAS VENTANAS Matamoros 1 $0 $3,881,289 $21,858,633 $0 $3,881,289 $21,858,633 $15,560,077 $0 $0 $41,300,000 2017 VESTA PARK ALAMAR Tijuana 2 $0 $0 $15,711,289 $4,102,361 $0 $19,813,649 $26,596,351 $0 $0 $46,410,000 2020 VESTA PARK RIVERA LARA 1 Cd Juarez 1 $0 $1,075,750 $3,684,126 $0 $1,075,750 $3,684,126 $130,124 $0 $0 $4,890,000 2008 VESTA PARK ROSARITO 1 Tijuana 1 $0 $2,891,498 $15,168,855 $1,094,307 $2,891,498 $16,263,163 $145,340 $0 $0 $19,300,000 2006 VESTA LAGOS MORENO Lagos 3 $0 $3,498,267 $27,368,941 $7,835,878 $3,498,267 $35,204,819 $33,946,914 $(24,520,312) $0 $48,129,688 2000 VESTA TLAXCALA Tlaxcala 9 $22,500,000 $7,072,992 $23,741,557 $2,493,013 $7,072,992 $26,234,570 $17,022,439 $0 $0 $50,330,000 2001 VESTA MORELOS Tijuana 2 $0 $6,033,568 $9,140,732 $497,696 $6,033,568 $9,638,428 $19,528,004 $0 $0 $35,200,000 2018 STELLANTIS I Toluca 2 $0 $6,185,551 $8,514,449 $7,696,655 $6,185,551 $16,211,104 $2,853,345 $0 $0 $25,250,000 2022 Other Other 27 $37,400,000 $51,130,324 $89,673,511 $23,962,182 $51,130,324 $113,635,693 $29,276,316 $0 $(707,857) $203,604,476 2001 Total of operating parks 214 $642,470,000 $325,340,786 $1,058,155,329 $345,841,092 $325,340,786 $1,403,996,421 $1,085,774,287 $(24,520,312) $(25,280,077) $2,783,584,164 Vesta Park Juarez Oriente Cd. Juarez 3 $0 $21,037,666 $48,245,923 $0 $21,037,666 $48,245,923 $45,421,792 $0 - 26,455,382 $88,250,000 2023 Vesta Park Aguascalientes Aguascalientes 1 $0 $0 $18,828,833 $0 $0 $18,828,833 $66,251 $0 - 5,985,084 $12,910,000 2023 Vesta Park SLP San Luis Potosí 1 $0 $0 $7,151,934 $0 $0 $7,151,934 $15,866,596 $0 - 6,058,529 $16,960,000 2023 Tres Naciones San Luis Potosí 1 $0 $4,410,373 $9,293,898 $0 $4,410,373 $9,293,898 - 779,877 $0 - 3,964,394 $8,960,000 2023 VP Queretaro Querétaro 2 $0 $0 $9,221,448 $0 $0 $9,221,448 $11,349,955 $0 - 4,661,404 $15,910,000 2023 Other Valle de México 3 $0 $18,714,723 $32,244,627 $0 $18,714,723 $32,244,627 $134,109,159 $0 - 37,858,508 $147,210,000 2023 Total of land and buildings under construction 11 $0 $44,162,762 $124,986,663 $0 $44,162,762 $124,986,663 $206,033,877 $0 - 84,983,302 $290,200,000 VP SLP San Luis Potosí $2,642,396 $2,642,396 $7,627,604 $10,270,000 2019 VP Queretaro Querétaro $8,624,913 $8,624,913 $23,215,087 $31,840,000 2018 Vesta Park Puerto Interior Silao $13,055,507 $13,055,507 $4,564,493 $17,620,000 2015 Vesta Park Aguascalientes Aguascalientes $14,754,874 $14,754,874 $15,375,126 $30,130,000 2018 Vesta Puebla II Puebla $126,026 $126,026 $663,974 $790,000 2016 SMA San Miguel de Allende $11,861,361 $11,861,361 $2,648,639 $14,510,000 2015 Vesta Park Apodaca Monterrey $33,094,046 $33,094,046 $125,954 $33,220,000 2022 Total of land reserves 0 $0 $84,159,124 $0 $0 $84,159,124 $0 $54,220,876 $0 $0 $138,380,000 225 $642,470,000 $453,662,671 $1,183,141,992 $345,841,092 $453,662,671 $1,528,983,084 $1,346,029,040 $(24,520,312) $(110,263,379) $3,212,164,164 a. Encumbrances include security trust agreements over some of our properties securing two secured loans acquired in 2016 and 2017. b. Land amounts include land owned and does not include land easements in our real estate portfolio. c. Amounts presented in building and improvements include building improvements costs, acquisition costs, land improvements costs, infrastructure costs and brokerage fees paid. d. Vesta uses external appraisers in measuring the fair value for all of its investment properties. The independent appraisers hold recognized and relevant professional qualification and have recent experience of the location and category of the investment property being valued. The valuation model is in accordance with the guidance recommended by the International Valuation Standards Committee. These valuation models are consistent with the principles in IFRS 13. e. Cost to conclude in our operating parks represent construction of new buildings in the related park. f. See Note 8 of our audited consolidated financial statements as of December 31, 2023 for the the reconciliation of investment properties for the years ended December 31, 2023, 2022 and 2021. g. The aggregate cost for Federal income tax purposes as of December 31, 2023 was $2,281,993,475 h. Accrued intercompany profits included in the carrying value of investment properties are US$0.0 i. Year of construction or acquisition represents the earliest year Vesta acquired or began construction in such property. |