Item 8. Financial Statements and Supplementary Data

EXTRA SPACE STORAGE INC.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

AND SCHEDULES

Report of Independent Registered Public Accounting Firm	41
Consolidated Balance Sheets as of December 31, 2016 and 2015	42
Consolidated Statements of Operations for the years ended December 31, 2016, 2015 and 2014	43
Consolidated Statements of Comprehensive Income for the years ended December 31, 2016, 2015 and 2014	44
Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2016, 2015 and 2014	45
Consolidated Statements of Cash Flows for the years ended December 31, 2016, 2015 and 2014	48
Notes to Consolidated Financial Statements	50
Schedule III - Real Estate and Accumulated Depreciation	89

All other schedules have been omitted since the required information is not present or not present in amounts sufficient to require submission of the schedule, or because the information required is included in the consolidated financial statements or notes thereto.

Report of Independent Registered Public Accounting Firm

The Board of Directors and Stockholders of Extra Space Storage Inc.

We have audited the accompanying consolidated balance sheets of Extra Space Storage Inc. as of December 31, 2016 and 2015, and the related consolidated statements of operations, comprehensive income, stockholders’ equity and cash flows for each of the three years in the period ended December 31, 2016. Our audits also included the financial statement schedule listed in the Index at Item 8. These financial statements and schedule are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Extra Space Storage Inc. at December 31, 2016 and 2015, and the consolidated results of their operations and their cash flows for each of the three years in the period ended December 31, 2016, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Extra Space Storage Inc.’s internal control over financial reporting as of December 31, 2016, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated February 27, 2017 expressed an unqualified opinion thereon.

/s/ Ernst & Young LLP

Salt Lake City, Utah

February 27, 2017

Extra Space Storage Inc.

Consolidated Balance Sheets

(dollars in thousands, except share data)

	December 31, 2016				December 31, 2015
Assets:
Real estate assets, net	$	6,770,447			$	5,689,309
Investments in unconsolidated real estate ventures	79,570				103,007
Cash and cash equivalents	43,858				75,799
Restricted cash	13,884				30,738
Receivables from related parties and affiliated real estate joint ventures	16,611				2,205
Other assets, net	167,076				170,349
Total assets	$	7,091,446			$	6,071,407
Liabilities, Noncontrolling Interests and Equity:
Notes payable, net	$	3,213,588			$	2,758,567
Exchangeable senior notes, net	610,314				623,863
Notes payable to trusts, net	117,321				117,191
Revolving lines of credit	365,000				36,000
Accounts payable and accrued expenses	101,388				82,693
Other liabilities	87,669				80,489
Total liabilities	4,495,280				3,698,803
Commitments and contingencies
Noncontrolling Interests and Equity:
Extra Space Storage Inc. stockholders' equity:
Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued or outstanding	—				—
Common stock, $0.01 par value, 500,000,000 shares authorized, 125,881,460 and 124,119,531 shares issued and outstanding at December 31, 2016 and December 31, 2015, respectively	1,259				1,241
Additional paid-in capital	2,566,120				2,431,754
Accumulated other comprehensive income (loss)	16,770				(6,352		)
Accumulated deficit	(339,257		)		(337,566		)
Total Extra Space Storage Inc. stockholders' equity	2,244,892				2,089,077
Noncontrolling interest represented by Preferred Operating Partnership units, net of $120,230 notes receivable	147,920				80,531
Noncontrolling interests in Operating Partnership	203,354				202,834
Other noncontrolling interests	—				162
Total noncontrolling interests and equity	2,596,166				2,372,604
Total liabilities, noncontrolling interests and equity	$	7,091,446			$	6,071,407

See accompanying notes.

Extra Space Storage Inc.

Consolidated Statements of Operations

(dollars in thousands, except share data)

	For the Year Ended December 31,
	2016				2015				2014
Revenues:
Property rental	$	864,742			$	676,138			$	559,868
Tenant reinsurance	87,291				71,971				59,072
Management fees and other income	39,842				34,161				28,215
Total revenues	991,875				782,270				647,155
Expenses:
Property operations	250,005				203,965				172,416
Tenant reinsurance	15,555				13,033				10,427
Acquisition related costs and other	12,111				69,401				9,826
General and administrative	81,806				67,758				60,942
Depreciation and amortization	182,560				133,457				115,076
Total expenses	542,037				487,614				368,687
Income from operations	449,838				294,656				278,468
Gain (loss) on real estate transactions, earnout from prior acquisition and sale of other assets	8,465				1,501				(10,285		)
Property casualty loss, net	—				—				(1,724		)
Interest expense	(133,479		)		(95,682		)		(81,330		)
Non-cash interest expense related to amortization of discount on equity component of exchangeable senior notes	(4,980		)		(3,310		)		(2,683		)
Interest income	6,148				3,461				1,607
Interest income on note receivable from Preferred Operating Partnership unit holder	4,850				4,850				4,850
Income before equity in earnings of unconsolidated real estate ventures and income tax expense	330,842				205,476				188,903
Equity in earnings of unconsolidated real estate ventures	12,895				12,351				10,541
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of joint venture partners' interests	69,199				2,857				4,022
Income tax expense	(15,847		)		(11,148		)		(7,570		)
Net income	397,089				209,536				195,896
Net income allocated to Preferred Operating Partnership noncontrolling interests	(14,700		)		(11,718		)		(10,991		)
Net income allocated to Operating Partnership and other noncontrolling interests	(16,262		)		(8,344		)		(6,550		)
Net income attributable to common stockholders	$	366,127			$	189,474			$	178,355
Earnings per common share
Basic	$	2.92			$	1.58			$	1.54
Diluted	$	2.91			$	1.56			$	1.53
Weighted average number of shares
Basic	125,087,554				119,816,743				115,713,807
Diluted	125,948,076				126,918,869				121,435,267

See accompanying notes.

Extra Space Storage Inc.

Consolidated Statements of Comprehensive Income

(amounts in thousands)

	For the Year Ended December 31,
	2016				2015				2014
Net income	$	397,089			$	209,536			$	195,896
Other comprehensive income (loss):
Change in fair value of interest rate swaps	24,598				(4,929		)		(12,061		)
Total comprehensive income	421,687				204,607				183,835
Less: comprehensive income attributable to noncontrolling interests	32,438				20,001				17,120
Comprehensive income attributable to common stockholders	$	389,249			$	184,606			$	166,715

See accompanying notes

Extra Space Storage Inc. Consolidated Statements of Stockholders' Equity (amounts in thousands, except share data)
	Noncontrolling Interests																								Extra Space Storage Inc. Stockholders’ Equity
	Preferred Operating Partnership																Operating Partnership				Other											Additional Paid-in Capital				Accumulated Other Comprehensive Income (Loss)				Accumulated Deficit				Total Noncontrolling Interests and Equity
	Series A				Series B				Series C				Series D					Shares			Par Value
Balances at December 31, 2013	$	30,202			$	33,568			$	17,177			$	—			$	91,453			$	1,025			115,755,527			$	1,157			$	1,973,159			$	10,156			$	(226,002	)		$	1,931,895
Issuance of common stock upon the exercise of options	—				—				—				—				—				—				211,747			2				3,093				—				—				3,095
Restricted stock grants issued	—				—				—				—				—				—				117,370			1				—				—				—				1
Restricted stock grants cancelled	—				—				—				—				—				—				(23,595	)		—				—				—				—				—
Compensation expense related to stock-based awards	—				—				—				—				—				—				—			—				4,984				—				—				4,984
Issuance of Operating Partnership units in conjunction with store acquisitions	—				8,334				13,783				13,710				2,982				—				—			—				—				—				—				38,809
Redemption of Operating Partnership units for common stock	(10,240		)		—				—				—				(398		)		—				299,190			3				10,635				—				—				—
Redemption of Operating Partnership units for cash	(4,794		)		—				—				—				—				—				—			—				—				—				—				(4,794		)
Issuance of note receivable to Series C unit holders	—				—				(20,230		)		—				—				—				—			—				—				—				—				(20,230		)
Net income	7,036				2,387				1,551				17				6,538				12				—			—				—				—				178,355				195,896
Other comprehensive income	(74		)		—				—				—				(347		)		—				—			—				—				(11,640		)		—				(12,061		)
Tax effect from vesting of restricted stock grants and stock option exercises	—				—				—				—				—				—				—			—				3,613				—				—				3,613
Distributions to Operating Partnership units held by noncontrolling interests	(7,321		)		(2,386		)		(1,551		)		(17		)		(7,806		)		—				—			—				—				—				—				(19,081		)
Distributions to other noncontrolling interests	—				—				—				—				—				(53		)		—			—				—				—				—				(53		)
Dividends paid on common stock at $1.81 per share	—				—				—				—				—				—				—			—				—				—				(210,091		)		(210,091		)
Balances at December 31, 2014	$	14,809			$	41,903			$	10,730			$	13,710			$	92,422			$	984			116,360,239			$	1,163			$	1,995,484			$	(1,484	)		$	(257,738	)		$	1,911,983

Extra Space Storage Inc. Consolidated Statements of Stockholders' Equity (amounts in thousands, except share data)
	Noncontrolling Interests																								Extra Space Storage Inc. Stockholders’ Equity
	Preferred Operating Partnership																Operating Partnership				Other											Additional Paid-in Capital				Accumulated Other Comprehensive Income (Loss)				Accumulated Deficit				Total Noncontrolling Interests and Equity
	Series A				Series B				Series C				Series D					Shares			Par Value
Issuance of common stock upon the exercise of options	$	—			$	—			$	—			$	—			$	—			$	—			79,974			$	1			$	1,541			$	—			$	—			$	1,542
Restricted stock grants issued	—				—				—				—				—				—				174,558			2				—				—				—				2
Restricted stock grants cancelled	—				—				—				—				—				—				(18,090	)		—				—				—				—				—
Issuance of common stock, net of offering costs	—				—				—				—				—				—				6,735,000			67				446,810				—				—				446,877
Compensation expense related to stock-based awards	—				—				—				—				—				—				—			—				6,055				—				—				6,055
Purchase of remaining equity interest in existing consolidated joint venture	—				—				—				—				—				(822		)		—			—				(446		)		—				—				(1,268		)
Issuance of Operating Partnership units in conjunction with acquisitions	—				—				—				—				142,399				—				—			—				—				—				—				142,399
Redemption of Operating Partnership units for common stock	—				—				—				—				(28,106		)		—				787,850			8				28,098				—				—				—
Repurchase of equity portion of 2013 exchangeable senior notes	—				—				—				—				—				—				—			—				(70,112		)		—				—				(70,112		)
Issuance of 2015 exchangeable senior notes - equity component	—				—				—				—				—				—				—			—				22,597				—				—				22,597
Net income	6,445				2,514				2,074				685				8,344				—				—			—				—				—				189,474				209,536
Other comprehensive income (loss)	(15		)		—				—				—				(46		)		—				—			—				—				(4,868		)		—				(4,929		)
Tax effect from vesting of restricted stock grants and stock option exercises	—				—				—				—				—				—				—			—				1,727				—				—				1,727
Distributions to Operating Partnership units held by noncontrolling interests	(7,050		)		(2,515		)		(2,074		)		(685		)		(12,179		)		—				—			—				—				—				—				(24,503		)
Dividends paid on common stock at $2.24 per share	—				—				—				—				—				—				—			—				—				—				(269,302		)		(269,302		)
Balances at December 31, 2015	$	14,189			$	41,902			$	10,730			$	13,710			$	202,834			$	162			124,119,531			$	1,241			$	2,431,754			$	(6,352	)		$	(337,566	)		$	2,372,604

Extra Space Storage Inc. Consolidated Statements of Stockholders' Equity (amounts in thousands, except share data)
	Noncontrolling Interests																								Extra Space Storage Inc. Stockholders’ Equity
	Preferred Operating Partnership																Operating Partnership				Other											Additional Paid-in Capital				Accumulated Other Comprehensive Income (Loss)				Accumulated Deficit				Total Noncontrolling Interests and Equity
	Series A				Series B				Series C				Series D					Shares			Par Value
Issuance of common stock upon the exercise of options	$	—			$	—			$	—			$	—			$	—			$	—			97,855			$	—			$	1,444			$	—			$	—			$	1,444
Restricted stock grants issued	—				—				—				—				—				—				119,931			2								—				—				2
Restricted stock grants cancelled	—				—				—				—				—				—				(9,947	)		—				—				—				—				—
Issuance of common stock, net of offering costs	—				—				—				—				—				—				1,381,300			14				123,408				—				—				123,422
Compensation expense related to stock-based awards	—				—				—				—				—				—				—			—				8,045				—				—				8,045
Purchase of remaining equity interest in existing consolidated joint venture	—				—				—				—				800				(162		)		—			—				(638		)		—				—				—
Issuance of Operating Partnership units in conjunction with acquisitions	—				—				—				—				7,247				—				—			—				—				—				—				7,247
Redemption of Operating Partnership units for sale of property	—				—				—				—				(7,689		)		—				—			—				—				—				—				(7,689		)
Redemption of Operating Partnership units for common stock and cash	—				—				—				—				(1,083		)		—				23,850			—				577				—				—				(506		)
Issuance of Preferred D Units in the Operating Partnership in conjunction with acquisitions	—				—				—				67,193				—				—				—			—				—				—				—				67,193
Repurchase of equity portion of 2013 exchangeable senior notes	—				—				—				—				—				—				148,940			2				(874		)		—				—				(872		)
Net income	7,645				2,514				2,570				1,971				16,262				—				—			—				—				—				366,127				397,089
Other comprehensive income loss	201				—				—				—				1,275				—				—			—				—				23,122				—				24,598
Tax effect from vesting of restricted stock grants and stock option exercises	—				—				—				—				—				—				—			—				2,404				—				—				2,404
Distributions to Operating Partnership units held by noncontrolling interests	(7,650		)		(2,514		)		(2,570		)		(1,971		)		(16,292		)		—				—			—				—				—				—				(30,997		)
Dividends paid on common stock at $2.93 per share	—				—				—				—				—				—				—			—				—				—				(367,818		)		(367,818		)
Balances at December 31, 2016	$	14,385			$	41,902			$	10,730			$	80,903			$	203,354			$	—			125,881,460			$	1,259			$	2,566,120			$	16,770			$	(339,257	)		$	2,596,166

See accompanying notes.

Extra Space Storage Inc.

Consolidated Statements of Cash Flows

(amounts in thousands)

	For the Year Ended December 31,
	2016				2015				2014
Cash flows from operating activities:
Net income	$	397,089			$	209,536			$	195,896
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	182,560				133,457				115,076
Amortization of deferred financing costs	12,922				7,779				6,592
Non-cash interest expense related to amortization of discount on equity component of exchangeable senior notes	4,980				3,310				2,683
Non-cash interest expense related to amortization of premium on notes payable	(872		)		(2,409		)		(3,079		)
Compensation expense related to stock-based awards	8,045				6,055				4,984
Gain on sale of real estate assets and purchase of joint venture partners' interests	(69,199		)		(2,857		)		(3,438		)
Loss (gain) on real estate transactions, earnout from prior acquisition and sale of other assets	(8,465		)		(1,501		)		2,500
Property casualty loss	—				—				1,724
Distributions from unconsolidated real estate ventures in excess of earnings	3,534				4,531				4,510
Changes in operating assets and liabilities:
Receivables from related parties and affiliated real estate joint ventures	1,367				(1,436		)		71
Other assets	(2,981		)		(1,172		)		(1,498		)
Accounts payable and accrued expenses	10,075				108				4,920
Other liabilities	208				11,928				6,640
Net cash provided by operating activities	539,263				367,329				337,581
Cash flows from investing activities:
Acquisition of SmartStop, net of cash acquired	—				(1,200,853		)		—
Acquisition of real estate assets	(1,086,523		)		(349,897		)		(503,538		)
Development and redevelopment of real estate assets	(23,279		)		(26,931		)		(23,528		)
Proceeds from sale of real estate assets, investments in real estate ventures and other assets	60,813				800				—
Change in restricted cash	16,854				1,282				(3,794		)
Investment in unconsolidated real estate ventures	(28,241		)		(3,434		)		—
Return of investment in unconsolidated real estate ventures	16,953				45,080				—
Purchase/issuance of notes receivable	(26,429		)		(84,331		)		(29,258		)
Principal payments received from notes receivable	42,785				—				—
Purchase of equipment and fixtures	(4,968		)		(7,380		)		(4,830		)
Net cash used in investing activities	(1,032,035		)		(1,625,664		)		(564,948		)
Cash flows from financing activities:
Proceeds from the sale of common stock, net of offering costs	123,424				446,877				—
Net proceeds from the issuance of 2015 exchangeable senior notes	—				563,500				—
Repurchase of exchangeable senior notes	(22,195		)		(227,212		)		—
Proceeds from notes payable and revolving lines of credit	1,900,357				2,121,802				917,664
Principal payments on notes payable and revolving lines of credit	(1,122,442		)		(1,313,570		)		(533,128		)
Deferred financing costs	(17,486		)		(9,779		)		(5,305		)
Net proceeds from exercise of stock options	1,444				1,542				3,095
Proceeds from termination of interest rate cap	1,650				—				—
Purchase of interest rate cap	—				(2,884		)		—
Payment of earnout from prior acquisition	(4,600		)		—				—
Redemption of Operating Partnership units held by noncontrolling interests	(506		)		—				(4,794		)
Dividends paid on common stock	(367,818		)		(269,302		)		(210,091		)
Distributions to noncontrolling interests	(30,997		)		(24,503		)		(19,134		)
Net cash provided by financing activities	460,831				1,286,471				148,307
Net increase (decrease) in cash and cash equivalents	(31,941		)		28,136				(79,060		)
Cash and cash equivalents, beginning of the period	75,799				47,663				126,723
Cash and cash equivalents, end of the period	$	43,858			$	75,799			$	47,663
Supplemental schedule of cash flow information
Interest paid	122,265				89,507				75,218
Income taxes paid	14,864				1,782				3,418
Supplemental schedule of noncash investing and financing activities:
Redemption of Operating Partnership units held by noncontrolling interests for common stock
Noncontrolling interests in Operating Partnership	$	(577	)		$	(28,106	)		$	(10,638	)
Common stock and paid-in capital	577				28,106				10,638
Tax effect from vesting of restricted stock grants and option exercises
Other assets	$	2,404			$	1,727			$	3,613
Additional paid-in capital	(2,404		)		(1,727		)		(3,613		)
Acquisitions of real estate assets
Real estate assets, net	$	84,163			$	158,009			$	77,158
Value of Operating Partnership units issued	(74,440		)		(142,399		)		(38,811		)
Notes payable assumed	(9,723		)		—				(38,347		)

Receivables from related parties and affiliated real estate joint ventures	—				(15,610		)		—
Accrued construction costs and capital expenditures
Acquisition of real estate assets	$	8,497			$	2,332			$	2,799
Development and redevelopment of real estate assets	125				—				—
Other liabilities	(8,622		)		(2,332		)		(2,799		)
Distribution of real estate from investments in unconsolidated real estate ventures
Real estate assets, net	$	25,055			$	—			$	—
Investments in unconsolidated real estate ventures	(25,055		)		—				—
Disposition of real estate assets
Real estate assets, net	$	(7,689	)		$	—			$	—
Operating Partnership units redeemed	7,689				—				—
Acquisition of noncontrolling interests
Operating Partnership units issued	$	(800	)		$	—			$	—
Other noncontrolling interests	162				—				—
Additional paid-in capital	638				—				—

See accompanying notes.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Amounts in thousands, except store and share data, unless otherwise stated

1. DESCRIPTION OF BUSINESS

Extra Space Storage Inc. (the “Company”) is a fully integrated, self-administered and self-managed real estate investment trust (“REIT”), formed as a Maryland Corporation on April 30, 2004, to own, operate, manage, acquire, develop and redevelop professionally managed self-storage properties located throughout the United States. The Company continues the business of Extra Space Storage LLC and its subsidiaries, which had engaged in the self-storage business since 1977. The Company’s interest in its stores is held through its operating partnership, Extra Space Storage LP (the “Operating Partnership”), which was formed on May 5, 2004. The Company’s primary assets are general partner and limited partner interests in the Operating Partnership. This structure is commonly referred to as an umbrella partnership REIT, or UPREIT. The Company has elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”). To the extent the Company continues to qualify as a REIT, it will not be subject to tax, with certain limited exceptions, on the taxable income that is distributed to its stockholders.

The Company invests in stores by acquiring wholly-owned stores or by acquiring an equity interest in real estate entities. At December 31, 2016, the Company had direct and indirect equity interests in 1,016 storage facilities. In addition, the Company managed 411 stores for third parties bringing the total number of stores which it owns and/or manages to 1,427. These stores are located in 38 states, Washington, D.C. and Puerto Rico.

The Company operates in three distinct segments: (1) rental operations; (2) tenant reinsurance; and (3) property management, acquisition and development. The rental operations activities include rental operations of stores in which the Company has an ownership interest. No single tenant accounts for more than 5.0% of rental income. Tenant reinsurance activities include the reinsurance of risks relating to the loss of goods stored by tenants in the Company’s stores. The Company’s property management, acquisition and development activities include managing, acquiring, developing and selling stores.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The consolidated financial statements are presented on the accrual basis of accounting in accordance with U.S. generally accepted accounting principles (“GAAP”) and include the accounts of the Company and its wholly- or majority-owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.

Certain prior year amounts have been reclassified to conform to the current year’s presentation. In our Segment Information in Note 19, $2,857 and $4,022 of equity in earnings of unconsolidated real estate ventures-gain on sale of real estate assets and purchase of partners’ interests was reclassified from the rental operations segment to the property management, acquisition and development segment for the years ended December 31, 2015 and 2014, respectively.

Variable Interest Entities

The Company accounts for arrangements that are not controlled through voting or similar rights as variable interest entities (“VIEs”). An enterprise is required to consolidate a VIE if it is the primary beneficiary of the VIE. A VIE is created when (i) the equity investment at risk is not sufficient to permit the entity to finance its activities without additional subordinated financial support from other parties, or (ii) the entity’s equity holders as a group either: (a) lack the power, through voting or similar rights, to direct the activities of the entity that most significantly impact the entity’s economic performance, (b) are not obligated to absorb expected losses of the entity if they occur, or (c) do not have the right to receive expected residual returns of the entity if they occur. If an entity is deemed to be a VIE, the enterprise that is deemed to have a variable interest, or combination of variable interests, that provides the enterprise with a controlling financial interest in the VIE, is considered the primary beneficiary and must consolidate the VIE.

The Company has concluded that under certain circumstances when the Company enters into arrangements for the formation of joint ventures, a VIE may be created under condition (i), (ii) (b) or (c) of the previous paragraph. For each VIE created, the Company has performed a qualitative analysis, including considering which party, if any, has the power to direct the activities most significant to the economic performance of each VIE and whether that party has the obligation to absorb

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

losses of the VIE or the right to receive benefits from the VIE that could be significant to the VIE. If the Company is determined to be the primary beneficiary of the VIE, the assets, liabilities and operations of the VIE are consolidated with the Company’s financial statements. Additionally, the Operating Partnership has notes payable to three trusts that are VIEs under condition (ii)(a) above. Since the Operating Partnership is not the primary beneficiary of the trusts, these VIEs are not consolidated.

The Company’s investments in real estate joint ventures, where the Company has significant influence, but not control, and joint ventures which are VIEs in which the Company is not the primary beneficiary, are recorded under the equity method of accounting on the accompanying consolidated financial statements.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Fair Value Disclosures

Derivative financial instruments

Currently, the Company uses interest rate swaps to manage its interest rate risk. The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on an expectation of future interest rates (forward curves) derived from observable market interest rate forward curves.

The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees. In conjunction with the Financial Accounting Standard Board’s fair value measurement guidance, the Company made an accounting policy election to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio.

Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of December 31, 2016, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.

The table below presents the Company’s assets and liabilities measured at fair value on a recurring basis as of December 31, 2016, aggregated by the level in the fair value hierarchy within which those measurements fall.

					Fair Value Measurements at Reporting Date Using
Description	December 31, 2016				Quoted Prices in Active Markets for Identical Assets (Level 1)				Significant Other Observable Inputs (Level 2)				Significant Unobservable Inputs (Level 3)
Other assets - Cash Flow Hedge Swap Agreements	$	23,844			$	—			$	23,844			$	—
Other liabilities - Cash Flow Hedge Swap Agreements	$	(2,447	)		$	—			$	(2,447	)		$	—

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

There were no transfers of assets and liabilities between Level 1 and Level 2 during the year ended December 31, 2016. The Company did not have any significant assets or liabilities that are re-measured on a recurring basis using significant unobservable inputs as of December 31, 2016 or 2015.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

Long-lived assets held for use are evaluated for impairment when events or circumstances indicate there may be impairment. The Company reviews each store at least annually to determine if any such events or circumstances have occurred or exist. The Company focuses on stores where occupancy and/or rental income have decreased by a significant amount. For these stores, the Company determines whether the decrease is temporary or permanent, and whether the store will likely recover the lost occupancy and/or revenue in the short term. In addition, the Company reviews stores in the lease-up stage and compares actual operating results to original projections.

When the Company determines that an event that may indicate impairment has occurred, the Company compares the carrying value of the related long-lived assets to the undiscounted future net operating cash flows attributable to the assets. An impairment loss is recorded if the net carrying value of the assets exceeds the undiscounted future net operating cash flows attributable to the assets. The impairment loss recognized equals the excess of net carrying value over the related fair value of the assets.

When real estate assets are identified by management as held for sale, the Company discontinues depreciating the assets and estimates the fair value of the assets, net of selling costs. If the estimated fair value, net of selling costs, of the assets that have been identified as held for sale is less than the net carrying value of the assets, the Company would recognize a loss on the assets held for sale. The operations of assets held for sale or sold during the period are presented as part of normal operations for all periods presented. As of December 31, 2016, the Company had two parcels of undeveloped land classified as held for sale. The estimated fair value less selling costs of these assets is greater than the carrying value of the assets, and therefore no loss has been recorded.

The Company assesses annually whether there are any indicators that the value of the Company’s investments in unconsolidated real estate ventures may be impaired and when events or circumstances indicate that there may be impairment. An investment is impaired if management’s estimate of the fair value of the investment is less than its carrying value. To the extent impairment has occurred, and is considered to be other than temporary, the loss is measured as the excess of the carrying amount of the investment over the fair value of the investment.

As of December 31, 2016 and 2015, the Company did not have any assets or liabilities measured at fair value on a nonrecurring basis.

Fair Value of Financial Instruments

The carrying values of cash and cash equivalents, restricted cash, receivables, other financial instruments included in other assets, accounts payable and accrued expenses, variable-rate notes payable, revolving lines of credit and other liabilities reflected in the consolidated balance sheets at December 31, 2016 and 2015, approximate fair value.

The fair values of the Company’s notes receivable from Preferred Operating Partnership unit holders and other fixed rate notes receivable were based on the discounted estimated future cash flow of the notes (categorized within Level 3 of the fair value hierarchy); the discount rate used approximated the current market rate for loans with similar maturities and credit quality. The fair values of the Company’s fixed rate notes payable and notes payable to trusts were estimated using the discounted estimated future cash payments to be made on such debt (categorized within Level 3 of the fair value hierarchy); the discount rates used approximated current market rates for loans, or groups of loans, with similar maturities and credit quality. The fair value of the Company’s exchangeable senior notes was estimated using an average market price for similar securities obtained from a third party.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

The fair values of the Company’s fixed-rate assets and liabilities were as follows for the periods indicated:

	December 31, 2016								December 31, 2015
	Fair Value				Carrying Value				Fair Value				Carrying Value
Notes receivable from Preferred Operating Partnership unit holders	$	125,642			$	120,230			$	128,216			$	120,230
Fixed rate notes receivable	$	53,450			$	52,201			$	86,814			$	84,331
Fixed rate notes payable and notes payable to trusts	$	2,404,996			$	2,417,558			$	1,828,486			$	1,806,904
Exchangeable senior notes	$	706,827			$	638,170			$	770,523			$	660,364

Real Estate Assets

Real estate assets are stated at cost, less accumulated depreciation. Direct and allowable internal costs associated with the development, construction, renovation, and improvement of real estate assets are capitalized. Interest, property taxes, and other costs associated with development incurred during the construction period are capitalized. The construction period begins when expenditures for the real estate assets have been made and activities that are necessary to prepare the asset for its intended use are in progress. The construction period ends when the asset is substantially complete and ready for its intended use.

Expenditures for maintenance and repairs are charged to expense as incurred. Major replacements and betterments that improve or extend the life of the asset are capitalized and depreciated over their estimated useful lives. Depreciation is computed using the straight-line method over the estimated useful lives of the buildings and improvements, which are generally between five and 39 years.

In connection with the Company’s acquisition of operating stores, the purchase price is allocated to the tangible and intangible assets and liabilities acquired based on their fair values, which are estimated using significant unobservable inputs. The value of the tangible assets, consisting of land and buildings, is determined as if vacant. Intangible assets, which represent the value of existing tenant relationships, are recorded at their fair values based on the avoided cost to replace the current leases. The Company measures the value of tenant relationships based on the rent lost due to the amount of time required to replace existing customers, which is based on the Company’s historical experience with turnover in its stores. Debt assumed as part of an acquisition is recorded at fair value based on current interest rates compared to contractual rates.

Stores purchased at the time of certificate of occupancy issuance are considered asset acquisitions. As such, the purchase price is allocated to the land and buildings acquired based on their fair values. Any debt assumed as part of the acquisition is recorded at fair value based on current interest rates compared to contractual rates. Acquisition-related transactions costs are capitalized as part of the purchase price.

Intangible lease rights represent: (1) purchase price amounts allocated to leases on three stores that cannot be classified as ground or building leases; these rights are amortized to expense over the life of the leases and (2) intangibles related to ground leases on eight stores where the leases were assumed by the Company at rates that were lower than the current market rates for similar leases. The values associated with these assumed leases were recorded as intangibles, which will be amortized over the lease terms.

Investments in Unconsolidated Real Estate Ventures

The Company’s investments in real estate joint ventures, where the Company has significant influence, but not control and joint ventures which are VIEs in which the Company is not the primary beneficiary, are recorded under the equity method of accounting in the accompanying consolidated financial statements.

Under the equity method, the Company’s investment in real estate ventures is stated at cost and adjusted for the Company’s share of net earnings or losses and reduced by distributions. Equity in earnings of real estate ventures is generally recognized based on the Company’s ownership interest in the earnings of each of the unconsolidated real estate ventures. For the purposes of presentation in the statement of cash flows, the Company follows the “look through” approach for classification of distributions from joint ventures. Under this approach, distributions are reported under operating cash flow unless the facts and circumstances of a specific distribution clearly indicate that it is a return of capital (e.g., a liquidating dividend or distribution of the proceeds from the joint venture’s sale of assets), in which case it is reported as an investing activity.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

Cash and Cash Equivalents

The Company’s cash is deposited with financial institutions located throughout the United States and at times may exceed federally insured limits. The Company considers all highly liquid debt instruments with a maturity date of three months or less to be cash equivalents.

Restricted Cash

Restricted cash is comprised of letters of credit and escrowed funds deposited with financial institutions located throughout the United States relating to earnest money deposits on potential acquisitions, real estate taxes, insurance and capital expenditures.

Other Assets

Other assets consist of equipment and fixtures, rents receivable by our tenants, investments in trusts, notes receivable, other intangible assets, deferred tax assets, prepaid expenses and the fair value of interest rate swaps. Depreciation of equipment and fixtures is computed on a straight-line basis over 3 to 5 years.

Derivative Instruments and Hedging Activities

The Company records all derivatives on the balance sheet at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may enter into derivative contracts that are intended to economically hedge certain of its risk, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.

The Company made an accounting policy election to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio.

Risk Management and Use of Financial Instruments

In the normal course of its ongoing business operations, the Company encounters economic risk. There are three main components of economic risk: interest rate risk, credit risk and market risk. The Company is subject to interest rate risk on its interest-bearing liabilities. Credit risk is the risk of inability or unwillingness of tenants to make contractually required payments. Market risk is the risk of declines in the value of stores due to changes in rental rates, interest rates or other market factors affecting the value of stores held by the Company. The Company has entered into interest rate swap agreements to manage a portion of its interest rate risk.

Exchange of Common Operating Partnership Units

Redemption of common Operating Partnership units for shares of common stock, when redeemed under the original provisions of the Operating Partnership agreement, are accounted for by reclassifying the underlying net book value of the units from noncontrolling interest to the Company’s equity.

Revenue and Expense Recognition

Rental revenues are recognized as earned based upon amounts that are currently due from tenants. Leases are generally on month-to-month terms. Prepaid rents are recognized on a straight-line basis over the term of the leases. Promotional discounts are recognized as a reduction to rental income over the promotional period. Late charges, administrative fees, merchandise sales and truck rentals are recognized as income when earned. Management fee revenues are recognized monthly as services are performed and in accordance with the terms of the related management agreements. Equity in earnings of unconsolidated real

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

estate entities is recognized based on the Company's ownership interest in the earnings of each of the unconsolidated real estate entities. Interest income is recognized as earned.

Property expenses, including utilities, property taxes, repairs and maintenance and other costs to manage the facilities are recognized as incurred. The Company accrues for property tax expense based upon invoice amounts, estimates and historical trends. If these estimates are incorrect, the timing of expense recognition could be affected.

Tenant reinsurance premiums are recognized as revenue over the period of insurance coverage. The Company records an unpaid claims liability at the end of each period based on existing unpaid claims and historical claims payment history. The unpaid claims liability represents an estimate of the ultimate cost to settle all unpaid claims as of each period end, including both reported but unpaid claims and claims that may have been incurred but have not been reported. The Company uses a third party claims administrator to adjust all tenant reinsurance claims received. The administrator evaluates each claim to determine the ultimate claim loss and includes an estimate for claims that may have been incurred but not reported. Annually, a third party actuary evaluates the adequacy of the unpaid claims liability. Prior year claim reserves are adjusted as experience develops or new information becomes known. The impact of such adjustments is included in the current period operations. The unpaid claims liability is not discounted to its present value. Each tenant chooses the amount of insurance coverage they want through the tenant reinsurance program. Tenants can purchase policies in amounts of two thousand dollars to ten thousand dollars of insurance coverage in exchange for a monthly fee. As of December 31, 2016, the average insurance coverage for tenants was approximately two thousand eight hundred dollars. The Company’s exposure per claim is limited by the maximum amount of coverage chosen by each tenant. The Company purchases reinsurance for losses exceeding a set amount for any one event. The Company does not currently have any amounts recoverable under the reinsurance arrangements.

Real Estate Sales

In general, sales of real estate and related profits/losses are recognized when all consideration has changed hands and risks and rewards of ownership have been transferred. Certain types of continuing involvement preclude sale treatment and related profit recognition; other forms of continuing involvement allow for sale recognition but require deferral of profit recognition.

Advertising Costs

The Company incurs advertising costs primarily attributable to internet, directory and other advertising. These costs are expensed as incurred. The Company recognized $12,867, $10,528, and $8,843 in advertising expense for the years ended December 31, 2016, 2015 and 2014, respectively, which are included in property operating expenses on the Company’s consolidated statements of operations.

Income Taxes

The Company has elected to be treated as a REIT under Sections 856 through 860 of the Internal Revenue Code. In order to maintain its qualification as a REIT, among other things, the Company is required to distribute at least 90% of its REIT taxable income to its stockholders and meet certain tests regarding the nature of its income and assets. As a REIT, the Company is not subject to federal income tax with respect to that portion of its income which meets certain criteria and is distributed annually to stockholders. The Company plans to continue to operate so that it meets the requirements for taxation as a REIT. Many of these requirements, however, are highly technical and complex. If the Company were to fail to meet these requirements, it would be subject to federal income tax. The Company is subject to certain state and local taxes. Provision for such taxes has been included in income tax expense on the Company’s consolidated statements of operations. For the year ended December 31, 2016, 0% (unaudited) of all distributions to stockholders qualified as a return of capital.

The Company has elected to treat its corporate subsidiary, Extra Space Management, Inc. (“ESMI”), as a taxable REIT subsidiary (“TRS”). In general, the Company’s TRS may perform additional services for tenants and may engage in any real estate or non-real estate related business. A TRS is subject to corporate federal income tax. ESM Reinsurance Limited, a wholly-owned subsidiary of ESMI, generates income from insurance premiums that are subject to corporate federal income tax and state insurance premiums tax.

Deferred tax assets and liabilities are determined based on differences between financial reporting and tax bases of assets and liabilities. At December 31, 2016 and 2015, there were no material unrecognized tax benefits. Interest and penalties relating

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

to uncertain tax positions will be recognized in income tax expense when incurred. As of December 31, 2016 and 2015, the Company had no interest or penalties related to uncertain tax provisions.

Stock-Based Compensation

The measurement and recognition of compensation expense for all share-based payment awards to employees and directors are based on estimated fair values. Awards granted are valued at fair value and any compensation element is recognized on a straight line basis over the service periods of each award.

Earnings Per Common Share

Basic earnings per common share is computed using the two-class method by dividing net income attributable to common stockholders by the weighted average number of common shares outstanding during the period. All outstanding unvested restricted stock awards contain rights to non-forfeitable dividends and participate in undistributed earnings with common stockholders; accordingly, they are considered participating securities that are included in the two-class method. Diluted earnings per common share measures the performance of the Company over the reporting period while giving effect to all potential common shares that were dilutive and outstanding during the period. The denominator includes the weighted average number of basic shares and the number of additional common shares that would have been outstanding if the potential common shares that were dilutive had been issued, and is calculated using either the two-class, treasury stock or as if-converted method, whichever is most dilutive. Potential common shares are securities (such as options, convertible debt, Series A Participating Redeemable Preferred Units (“Series A Units”), Series B Redeemable Preferred Units (“Series B Units”), Series C Convertible Redeemable Preferred Units (“Series C Units”), Series D Redeemable Preferred Units (“Series D Units”) and common Operating Partnership units (“OP Units”)) that do not have a current right to participate in earnings of the Company but could do so in the future by virtue of their option, redemption or conversion right.

In computing the dilutive effect of convertible securities, net income is adjusted to add back any changes in earnings in the period associated with the convertible security. The numerator also is adjusted for the effects of any other non-discretionary changes in income or loss that would result from the assumed conversion of those potential common shares. In computing diluted earnings per common share, only potential common shares that are dilutive (those that reduce earnings per common share) are included. For the years ended December 31, 2016, 2015 and 2014, options to purchase approximately 88,552, 62,254, and 27,374 shares of common stock, respectively, were excluded from the computation of earnings per share as their effect would have been anti-dilutive.

For the purposes of computing the diluted impact of the potential exchange of the Preferred Operating Partnership Units for common shares upon redemption, where the Company has the option to redeem in cash or shares and where the Company has stated the intent and ability to settle the redemption in shares, The Company divided the total value of the Preferred Operating Partnership units by the average share price of $83.81 for the year ended December 31, 2016.

The following table presents the number of weighted OP Units and Preferred Operating Partnership units, and the potential common shares, that were excluded from the computation of earnings per share as their effect would have been anti-dilutive:

	For the Year Ended December 31,
	2016						2015						2014
	Number of Units			Equivalent Shares (if converted)			Number of Units			Equivalent Shares (if converted)			Number of Units			Equivalent Shares (if converted)
Common OP Units	5,564,631			5,564,631			—			—			—			—
Series A Units (Variable Only)	875,480			875,480			—			—			—			—
Series B Units	1,676,087			499,966			1,676,087			579,640			1,592,062			764,385
Series C Units	704,016			353,646			704,016			410,002			605,256			489,366
Series D Units	1,853,193			552,796			548,390			189,649			13,522			6,492
	10,673,407			7,846,519			2,928,493			1,179,291			2,210,840			1,260,243

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

The Operating Partnership had $63,170 of its 2.375% Exchangeable Senior Notes due 2033 (the “2013 Notes”) issued and outstanding as of December 31, 2016. The 2013 Notes could potentially have a dilutive impact on the Company’s earnings per share calculations. The 2013 Notes are exchangeable by holders into shares of the Company’s common stock under certain circumstances per the terms of the indenture governing the 2013 Notes. The exchange price of the 2013 Notes was $54.09 per share as of December 31, 2016, and could change over time as described in the indenture. The Company has irrevocably agreed to pay only cash for the accreted principal amount of the 2013 Notes relative to its exchange obligations, but retained the right to satisfy the exchange obligation in excess of the accreted principal amount in cash and/or common stock.

The Operating Partnership had $575,000 of its 3.125% Exchangeable Senior Notes due 2035 (the “2015 Notes”) issued and outstanding as of December 31, 2016. The 2015 Notes could potentially have a dilutive impact on the Company’s earnings per share calculations. The 2015 Notes are exchangeable by holders into shares of the Company’s common stock under certain circumstances per the terms of the indenture governing the 2015 Notes. The exchange price of the 2015 Notes was $94.71 per share as of December 31, 2016, and could change over time as described in the indenture. The Company has irrevocably agreed to pay only cash for the accreted principal amount of the 2015 Notes relative to its exchange obligations, but retained the right to satisfy the exchange obligation in excess of the accreted principal amount in cash and/or common stock.

Though the Company has retained that right, Accounting Standards Codification (“ASC”) 260, “Earnings per Share,” requires an assumption that shares would be used to pay the exchange obligation in excess of the accreted principal amount, and requires that those shares be included in the Company’s calculation of weighted average common shares outstanding for the diluted earnings per share computation. For the years ended December 31, 2016, 2015 and 2014, 309,730 shares, 513,040 shares, and 130,883 shares, respectively, related to the 2013 Notes were included in the computation for diluted earnings per share. For the years ended December 31, 2016, 2015, and 2014, no shares related to the 2015 Notes were included in the computation for diluted earnings per share as the exchange price exceeded the per share price of the Company’s common stock during this period.

For the purposes of computing the diluted impact on earnings per share of the potential exchange of Series A Units for common shares upon redemption, where the Company has the option to redeem in cash or shares and where the Company has stated the positive intent and ability to settle at least $115,000 of the instrument in cash (or net settle a portion of the Series A Units against the related outstanding note receivable), only the amount of the instrument in excess of $115,000 is considered in the calculation of shares contingently issuable for the purposes of computing diluted earnings per share as allowed by ASC 260-10-45-46.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

The computation of earnings per share is as follows for the periods presented:

	For the Year Ended December 31,
	2016				2015				2014
Net income attributable to common stockholders	$	366,127			$	189,474			$	178,355
Earnings and dividends allocated to participating securities	(792		)		(601		)		(490		)
Earnings for basic computations	365,335				188,873				177,865
Earnings and dividends allocated to participating securities	792				—				—
Income allocated to noncontrolling interest - Preferred Operating Partnership (Series A Units) and Operating Partnership	—				14,790				13,575
Fixed component of income allocated to noncontrolling interest - Preferred Operating Partnership (Series A Units)	—				(5,088		)		(5,586		)
Net income for diluted computations	$	366,127			$	198,575			$	185,854
Weighted average common shares outstanding:
Average number of common shares outstanding - basic	125,087,554				119,816,743				115,713,807
OP Units	—				5,451,357				4,335,837
Series A Units	—				875,480				961,747
Unvested restricted stock awards included for treasury stock method	299,585				—				—
Shares related to exchangeable senior notes and dilutive stock options	560,937				775,289				423,876
Average number of common shares outstanding - diluted	125,948,076				126,918,869				121,435,267
Earnings per common share
Basic	$	2.92			$	1.58			$	1.54
Diluted	$	2.91			$	1.56			$	1.53

Recently Issued Accounting Standards

In May 2014, the FASB issued ASU 2014-9, “Revenue from Contracts with Customers,” which amends the guidance for revenue recognition to replace numerous, industry-specific requirements and converges areas under this topic with those of the International Financial Reporting Standards. ASU 2014-9 outlines a five-step process for customer contract revenue recognition that focuses on transfer of control, as opposed to transfer of risk and rewards. The amendment also requires enhanced disclosures regarding the nature, amount, timing and uncertainty of revenues and cash flows from contracts with customers. ASU 2014-9 includes all contracts with customers to provide goods and services in the ordinary course of business, except for certain contracts that are specifically excluded from the scope, such as lease contracts and insurance contracts. ASU 2014-9 was originally effective for reporting periods beginning after December 15, 2016. Entities can transition to the standard either retrospectively or as a cumulative-effect adjustment as of the date of adoption. In July 2015, the FASB approved a one-year deferral of the effective date of the standard. The new standard will now become effective for annual and interim periods beginning after December 15, 2017 with early adoption on the original effective date permitted. The Company has determined that its property rental revenue and tenant reinsurance revenue will not be subject to the guidance in ASU 2014-9, as they qualify as lease contract and insurance contracts, which are excluded from its scope. The Company's management fee revenue will be included in the scope of ASU 2014-9, however, based on the Company's initial assessment, it appears that revenue recognized under ASU 2014-9 will not differ materially from revenue recognized under existing guidance. We continue to assess all potential impacts of ASU 2014-9. The Company anticipates adopting the standard using the modified retrospective transition method as of January 1, 2018.

In April 2015, the FASB issued ASU 2015-3, “Interest—Imputation of Interest: Simplifying the Presentation of Debt Issuance Costs,” which requires debt issuance costs related to a recognized debt liability to be presented as a direct deduction from the carrying amount of that debt liability. The new guidance only impacts financial statement presentation. The guidance is effective in the first quarter of 2016 and allows for early adoption. The Company adopted this guidance October 1, 2015. The Company adopted ASU 2015-3 on a retrospective basis.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

In August 2015, the FASB issued ASU 2015-15, “Interest—Imputation of Interest (Subtopic 835-30) Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements,” which provides guidance regarding the classification of debt issuance costs associated with lines of credit. Specifically, deferring and presenting debt issuance costs as an asset and subsequently amortizing the deferred debt issuance costs ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement is allowed. The Company adopted this guidance effective October 1, 2015. The Company continued to present the debt issuance costs and related accumulated amortization relating to its lines of credit as assets.

In February 2016, the FASB issued ASU 2016-02, "Leases (Topic 842)," which modifies the accounting for leases, intending to increase transparency and comparability of organizations by requiring balance sheet presentation of leased assets and increased financial statement disclosure of leasing arrangements. ASU 2016-02 will require entities to recognize a liability for their lease obligations and a corresponding asset representing the right to use the underlying asset over the lease term. Lease obligations are to be measured at the present value and accounted for using the effective interest method. The accounting for the leased asset will differ slightly depending on whether the agreement is deemed to be a financing or operating lease. For finance leases, the leased asset is depreciated on a straight-line basis and recorded separately from the interest expense in the statements of operations, resulting in higher expense in the earlier part of the lease term. For operating leases, the depreciation and interest expense components are combined, recognized evenly over the term of the lease, and presented as a reduction to operating income. ASU 2016-02 requires that assets and liabilities be presented or disclosed separately, and requires additional disclosure of certain qualitative and quantitative information related to these lease agreements. ASU 2016-02 is effective for annual periods beginning after December 15, 2018. The Company is currently assessing the impact of the adoption on ASU 2016-02 on the Company's consolidated financial statements.

In January 2017, the FASB issued ASU 2017-01, "Business Combinations (Topic 805) - Clarifying the Definition of a Business," which provides guidance on whether transactions should be accounted for as acquisitions or disposals of assets or businesses. Specifically, when substantially all of the fair value of the gross assets acquired (or disposed of) is concentrated in a single identifiable asset or a group of similar identifiable assets, the set is not a business. Additionally, ASU 2017-01 also provides other guidance providing a more robust framework to use in determining whether a set of assets and activities is a business. This guidance is effective for annual periods beginning after December 15, 2017. Early application of ASU 2017-01 is permitted for transactions for which the acquisition or disposition date occurs before the issuance date or effective date of the amendments, only when the transaction has not been reported in financial statements that have been issued. The Company plans to apply the guidance in ASU 2017-01 to new acquisitions beginning on January 1, 2017. The adoption of this guidance will result in a decrease in acquisition related costs, as the Company's acquisition of operating stores will likely be considered asset acquisitions rather than business combinations under ASU 2017-01.

3. REAL ESTATE ASSETS

The components of real estate assets are summarized as follows:

	December 31, 2016				December 31, 2015
Land - operating	$	1,664,659			$	1,384,009
Land - development	26,982				17,313
Buildings, improvements and other intangibles	5,833,836				4,886,397
Intangible assets - tenant relationships	111,528				95,891
Intangible lease rights	12,443				8,877
	7,649,448				6,392,487
Less: accumulated depreciation and amortization	(900,861		)		(728,087		)
Net operating real estate assets	6,748,587				5,664,400
Real estate under development/redevelopment	21,860				24,909
Net real estate assets	$	6,770,447			$	5,689,309
Real estate assets held for sale included in net real estate assets	$	1,970			$	10,774

As of December 31, 2016, the Company had two parcels of undeveloped land classified as held for sale. The estimated fair value less selling costs of each of these assets is greater than the carrying value of the assets, and therefore no loss has been

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

recorded. These assets held for sale are included in the property management, acquisition and development segment of the Company’s segment information. The Company expects this land to be sold by the end of 2017.

The Company amortizes to expense intangible assets—tenant relationships on a straight-line basis over the average period that a tenant is expected to utilize the facility (currently estimated at 18 months). The Company amortizes to expense the intangible lease rights over the terms of the related leases. Amortization related to the tenant relationships and lease rights was $21,133, $11,695, and $12,996 for the years ended December 31, 2016, 2015 and 2014, respectively. The remaining balance of the unamortized lease rights will be amortized over the next 2 years to 45 years.

4. PROPERTY ACQUISITIONS AND DISPOSITIONS

The following table shows the Company’s acquisitions of operating stores for the years ended December 31, 2016 and 2015. The table excludes purchases of raw land or improvements made to existing assets.

					Consideration Paid																								Fair Value
Property Location	Number of Stores		Date of Acquisition		Total				Cash Paid				Loan Assumed			Notes issued to/from Seller			Net Liabilities/(Assets) Assumed			Value of OP Units Issued			Number of OP Units Issued				Real estate assets
Arizona	1		12/21/2016		$	9,513			$	9,500			$	—		$	—		$	13		$	—		—				$	9,513
Washington	1		11/22/2016		12,743				12,726				—			—			17			—			—				12,743
Hawaii	2		11/18/2016		15,394				15,356				—			—			38			—			—				15,394
Georgia	1		11/17/2016		7,998				8,009				—			—			(11		)	—			—				7,998
Various states (1)	11		11/17/2016		152,953				153,017				—			—			(64		)	—			—				161,072
California	1		11/17/2016		17,892				17,860				—			—			32			—			—				17,892
North Carolina	1		11/14/2016		13,242				13,241				—			—			1			—			—				13,242
Illinois	1		11/8/2016		12,304				9				—			—			139			12,156			486,244				12,304
Maryland	1		11/2/2016		14,807				9,040				—			—			(75		)	5,842			77,575,000				14,807
Texas	1		10/25/2016		6,743				6,685				—			—			58			—			—				6,743
Minnesota	1		10/12/2016		17,744				17,729				—			—			15			—			—				17,744
Texas	3		10/6/2016		22,302				22,131				—			—			171			—			—				22,302
Utah	1		10/4/2016		8,429				3,750				—			—			4,679			—			—				8,429
California	1		10/4/2016		8,500				8,516				—			—			(16		)	—			—				8,500
California	1		9/21/2016		13,800				13,782				—			—			18			—			—				13,800
Various states(2)	23		9/16/2016		237,542				237,800				—			—			(258		)	—			—				248,530
California	1		8/31/2016		3,990				3,998				—			—			(8		)	—			—				3,990
Texas	1		8/12/2016		9,993				9,915				—			—			78			—			—				9,993
Hawaii	1		7/14/2016		30,955				30,850				—			—			105			—			—				30,955
Massachusetts	1		6/30/2016		13,807				13,751				—			—			56			—			—				13,807
Georgia	1		6/30/2016		7,900				6,696				—			—			4			1,200			13,764				7,900
Illinois	4		6/10/2016		55,851				—				—			—			814			55,037			2,201,467				55,851
Texas	4		6/2/2016		37,478				37,246				—			—			232			—			—				37,478
South Carolina	1		5/10/2016		8,249				8,230				—			—			19			—			—				8,249
Washington, DC	1		5/5/2016		32,968				23,163				9,723			—			82			—			—				32,968
Indiana	5		4/22/2016		26,983				26,849				—			—			134			—			—				26,983
Colorado	1		4/19/2016		7,904				7,869				—			—			35			—			—				7,904
Arizona	1		4/18/2016		8,154				8,029				—			—			125			—			—				8,154
Texas	1		4/15/2016		10,978				10,922				—			—			56			—			—				10,978
Arizona	1		4/5/2016		5,000				4,999				—			—			1			—			—				5,000
Hawaii	1		4/5/2016		28,992				28,935				—			—			57			—			—				28,992
New Mexico	1		3/29/2016		10,958				10,928				—			—			30			—			—				10,958
New Mexico	1		3/29/2016		17,940				17,905				—			—			35			—			—				17,940
Georgia	3		3/29/2016		25,087				25,069				—			—			18			—			—				25,087

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

					Consideration Paid																								Fair Value
Property Location	Number of Stores		Date of Acquisition		Total				Cash Paid				Loan Assumed			Notes issued to/from Seller			Net Liabilities/(Assets) Assumed			Value of OP Units Issued			Number of OP Units Issued				Real estate assets
Texas	1		3/21/2016		9,994				9,969				—			—			25			—			—				9,994
Illinois	1		2/25/2016		16,721				16,738				—			—			(17		)	—			—				16,721
Massachusetts	1		2/16/2016		16,169				16,174				—			—			(5		)	—			—				16,169
Various states (3)	6		2/2/2016		53,898				53,940				—			—			(42		)	—			—				98,082
Texas	3		1/14/2016		22,625				22,523				—			—			102			—			—				22,625
Florida	1		1/12/2016		9,001				8,980				—			—			21			—			—				9,001
Texas	3		1/7/2016		27,537				27,435				—			—			102			—			—				27,537
New Mexico	2		1/7/2016		15,607				15,495				—			—			112			—			—				15,607
2016 Totals	99				$	1,086,645			$	995,759			$	9,723		$	—		$	6,928		$	74,235		2,779,050				$	1,149,936
California	1		12/11/2015		$	9,708			$	9,712			$	—		$	—		$	(4	)	$	—		$	—			$	9,708
North Carolina	1		12/8/2015		5,301				5,327				—			—			(26		)	—			—				5,301
Oregon	1		11/24/2015		9,992				9,994				—			—			(2		)	—			—				9,992
Florida	3		11/19/2015		20,003				19,951				—			—			52			—			—				20,003
Texas	1		11/16/2015		14,396				7,115				—			—			60			7,221			91,434				14,396
Texas	1		10/23/2015		8,700				8,678				—			—			22			—			—				8,700
New Jersey	1		10/7/2015		7,240				7,204				—			—			36			—			—				7,240
Various (4)	122		10/1/2015		1,176,893				1,218,173				—			—			(69,936		)	28,656			376,848				1,176,898
Maryland	1		9/10/2015		6,091				6,109				—			—			(18		)	—			—				6,091
North Carolina	1		6/19/2015		6,976				6,915				—			—			61			—			—				6,976
Florida	1		6/18/2015		17,547				12,567				—			—			207			4,773			71,054				17,547
Florida (5)	1		6/17/2015		4,923				359				—			4,601			(37		)	—			—				6,023
Illinois	1		6/8/2015		10,049				9,973				—			—			76			—			—				10,049
Massachusetts	1		5/13/2015		12,500				12,503				—			—			(3		)	—			—				12,500
Georgia	1		5/7/2015		6,496				6,456				—			—			40			—			—				6,496
North Carolina	1		5/5/2015		10,994				10,963				—			—			31			—			—				10,994
Georgia	1		4/24/2015		6,498				6,449				—			—			49			—			—				6,498
Arizona, Texas	22		4/15/2015		177,673				75,102				—			—			822			101,749			1,504,277				177,673
Texas	1		4/14/2015		8,640				8,570				—			—			70			—			—				8,640
California (6)	1		3/30/2015		12,334				1,700				—			11,009			(375		)	—			—				12,699
South Carolina	2		3/30/2015		13,136				13,114				—			—			22			—			—				13,136
Virginia	1		3/17/2015		4,996				4,988				—			—			8			—			—				4,996
Texas	1		2/24/2015		13,554				13,503				—			—			51			—			—				13,554
Texas	3		1/13/2015		41,869				41,771				—			—			98			—			—				41,869
2015 Totals	171				$	1,606,509			$	1,517,196			$	—		$	15,610		$	(68,696	)	$	142,399		2,043,613				$	1,607,979

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

(1)

On November 17, 2016, the Company acquired 11 stores from its ESS WCOT LLC joint venture ("WCOT") in a step acquisition. These stores are located in California, Georgia, Maryland, New Mexico, Tennessee and Virginia. The Company owns 5.0% of WCOT, with the other 95.0% owned by affiliates of Prudential Global Investment Management ("Prudential"). WCOT created a new subsidiary, Extra Space Properties 132 LLC ("ESP 132") and transferred 11 stores into ESP 132. WCOT then distributed ESP 132 to the Company and Prudential on a pro rata basis. This distribution was accounted for as a spinoff, and was therefore recorded at the net carrying amount of the properties of $68,814. Immediately after the distribution, the Company acquired Prudential's 95.0% interest in ESP 132 for $153,304, resulting in 100% ownership of ESP 132 and the related 11 stores. Based on the purchase price of Prudential's share of ESP 132, the Company determined that the fair value of its investment in ESP 132 immediately prior to the acquisition of Prudential's share was $8,119, and the Company recorded a gain of $4,651 as a result of remeasuring to fair value its existing equity interest in ESP 132. This gain is included in equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of joint venture partners' interests on the Company's consolidated statements of operations. The Company recorded fixed assets related to this acquisition of $161,072, which includes total cash paid, the investment in ESP 132, and the step acquisition gain, less net assets acquired.

(2)

On September 16, 2016, the Company acquired 23 stores from its ESS PRISA II LLC joint venture ("PRISA II") in a step acquisition. These stores are located in Arizona, California, Connecticut, Florida, Indiana, Kentucky, Massachusetts, Maryland, Michigan, New Jersey, New Mexico, Ohio, Tennessee and Virginia. The Company owned 4.4% of PRISA II, with the other 95.6% owned by affiliates of Prudential. PRISA II created a new subsidiary, Extra Space Properties 131 LLC ("ESP 131"), and transferred 23 stores into ESP 131. PRISA II then distributed ESP 131 to the Company and Prudential on a pro rata basis. This distribution was accounted for as a spinoff, and was therefore recorded at the net carrying amount of the properties of $4,326. Immediately after the distribution, the Company acquired Prudential's 95.6% interest in ESP 131 for $238,679, resulting in 100% ownership of ESP 131 and the related 23 stores. Based on the purchase price of Prudential's share of ESP 131, the Company determined that the fair value of its investment in ESP 131 immediately prior to the acquisition of Prudential's share was $10,988, and the Company recorded a gain of $6,778 as a result of re-measuring to fair value its existing equity interest in ESP 131. This gain is included in equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of joint venture partners' interests on the Company's consolidated statements of operations. The Company recorded fixed assets related to this acquisition of $248,530, which includes total cash paid, the investment in ESP 131, and the step acquisition gain, less net assets acquired. Subsequent to these transactions, PRISA II owned 42 stores. The Company sold its 4.4% interest in PRISA II to Prudential immediately following these transactions, as disclosed in Note 5.

(3)

On February 2, 2016, the Company acquired six stores from its VRS Self Storage LLC joint venture (“VRS”) in a step acquisition. These stores are located in Florida, Maryland, Nevada, New York, and Tennessee. The Company owns 45.0% of VRS, with the other 55.0% owned by affiliates of Prudential. VRS created a new subsidiary, Extra Space Properties 122 LLC (“ESP 122”) and transferred six stores into ESP 122. VRS then distributed ESP 122 to the Company and Prudential on a pro rata basis. This distribution was accounted for as a spinoff, and was therefore recorded at the net carrying amount of the properties of $17,261. Immediately after the distribution, the Company acquired Prudential’s 55.0% interest in ESP 122 for $53,940, resulting in 100% ownership of ESP 122 and the related six stores. Based on the purchase price of Prudential’s share of ESP 122, the Company determined that the fair value of its investment in ESP 122 immediately prior to the acquisition of Prudential’s share was $44,184, and the Company recorded a gain of $26,923 as a result of re-measuring to fair value its existing equity interest in ESP 122. This gain is included in equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of joint venture partners’ interests on the Company’s consolidated statements of operations. The Company recorded fixed assets related to this acquisition of $98,082, which includes total cash paid, the investment in ESP 122, and the step acquisition gain, less net assets acquired.

(4)	This represents the acquisition of SmartStop Self Storage, Inc. (“SmartStop”). See below for more detailed information about this acquisition.

(5)	The Company determined the consideration paid for this store was below its market value, and recognized a $1,100 gain, representing the difference between the fair value of the store and the consideration paid.

(6)

This represents the acquisition of a joint venture partners’ interest in Extra Space of Sacramento One LLC (“Sacramento One”), an existing joint venture, for $1,700 in cash. The result of the acquisition is that the Company owns 100% of Sacramento One, which owned one store located in California. Prior to the acquisition date, the Company accounted for its interest in Sacramento One as an equity-method investment, and the Company also held mortgage notes receivable from Sacramento One totaling $11,009, including related interest. The total acquisition date fair value of the Company’s previous equity interest was approximately $365 and is included in consideration transfered. The Company recognized a non-cash gain of $1,629 as a result of remeasuring the fair value of its equity

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

interest held prior to the acquisition. The store is consolidated subsequent to the acquisition as the Company owns 100% of the store.

Acquisition of SmartStop

On October 1, 2015, the Company completed the acquisition of SmartStop, a public non-traded REIT (the “Transaction”), pursuant to an Agreement and Plan of Merger, dated June 15, 2015 (the “Merger Agreement”). The Company completed the Transaction as part of its strategy to acquire stores and portfolios of stores that can increase stockholder value. Under the terms of the Merger Agreement, SmartStop shareholders received $13.75 per share in cash, which represented a total purchase price of approximately $1,391,272.

In connection with the Transaction, it was agreed that certain assets would be excluded from the Company’s acquisition of SmartStop (the “Excluded Assets”). The Company had determined that the Excluded Assets were not complementary to the Company’s business or otherwise not of primary interest to the Company. These Excluded Assets were instead sold by SmartStop to Strategic 1031, LLC, a Delaware limited liability company (“Strategic 1031”), prior to the Transaction. The Excluded Assets included five SmartStop stores located in Canada, one parcel of land located in California that is under development, and SmartStop’s non-traded REIT platform. Strategic 1031 is owned by and controlled by SmartStop’s former Chief Executive Officer, President and Chairman of the Board of Directors.

The following table reconciles the purchase price to cash paid by the Company and total consideration transferred to acquire SmartStop:

Total purchase price	$	1,391,272
Less: amount paid for Excluded Assets by Strategic 1031	(90,360		)
Total purchase price attributable to the Company	$	1,300,912
Total cash paid by the Company	$	1,272,256
Fair value of OP Units issued to certain SmartStop unit holders	28,656
	1,300,912
Less: Cash paid for transaction costs	8,053
Less: Cash paid for defeasance and prepayment fees	38,360
Less: Severance and share-based compensation to SmartStop employees	7,665
Total consideration transferred	$	1,246,834

As part of this acquisition, the Company recorded an expense of $38,360 related to defeasance costs and prepayment penalties incurred related to the repayment of SmartStop’s existing debt as of the acquisition date. The Company incurred $8,053 of professional fees/closing costs, $6,338 of severance-related costs, and $1,327 of other payroll-related costs for a total of $54,078 that was paid at closing. Another $9,043 of other acquisition related costs were incurred that were not paid in connection with the closing for a total of $63,121.

The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the acquisition date. The Company’s allocation of consideration transferred for SmartStop is as follows:

Land	$	179,700
Buildings	978,368
Intangibles	18,830
Investments in unconsolidated real estate ventures	60,981
Other assets	34,500
Total assets acquired	1,272,379
Accounts payable and accrued liabilities assumed	17,064
Other liabilities assumed	8,481
Total net assets acquired	$	1,246,834

The Company agreed to loan Strategic 1031 $84,331 to finance the purchase of the Excluded Assets. The loans are secured by an interest in the Excluded Assets and accrue interest at 7.0% per annum until February 1, 2017, when the interest

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

rate increases to 9.0%. The loans are due May 30, 2018. As of December 31, 2016, the remaining principal balance was $52,201. These loans receivable are included in Other assets on the Company’s consolidated balance sheets.

Pro Forma Information

During the year ended December 31, 2016, the Company acquired 99 operating stores. The following pro forma financial information includes 66 of the 99 operating stores acquired. 33 stores were excluded as it was impractical to obtain the historical information from the previous owners and in total they represent and immaterial amount of total revenues. The following pro forma financial information is based on the combined historical financial statements of the Company and 66 of the stores acquired, and presents the Company’s results as if the acquisitions had occurred as of January 1, 2015 (unaudited):

	For the Year Ended December 31,
	2016				2015
	Pro Forma				Pro Forma
Total revenues	$	1,025,639			$	831,730
Net income attributable to common stockholders	$	381,883			$	212,313

The following table summarizes the revenues and earnings related to the 99 stores acquired during 2016 since their acquisition dates, which are included in the Company’s consolidated statements of operations for the year ended December 31, 2016:

	Year Ended December 31, 2016
Total revenues	$	44,712
Net income attributable to common stockholders	$	12,560

Store Disposals

On July 26, 2016, the Company completed the sale of an operating store located in Indiana that had been classified as held for sale for $4,447 in cash. The Company recognized no gain or loss related to this disposition.

On April 20, 2016, the Company completed the sale of seven operating stores located in Ohio and Indiana that had been classified as held for sale for $17,555 in cash. The Company recognized a gain of $11,265 related to this disposition, which is included in gain (loss) on real estate transactions, earnout from prior acquisitions, and sale of other assets on the Company's consolidated statements of operations.

On April 1, 2016, the Company disposed of a single store in Texas in exchange for 85,452 of the Company's OP Units valued at $7,689. The Operating Partnership canceled the OP Units received in this disposition. The Company recognized a gain of $93 related to this disposition, which is included in gain (loss) on real estate transactions, earnout from prior acquisitions, and sale of other assets on the Company's consolidated statements of operations.

Losses on Earnouts from Prior Acquisitions

On December 2014, the Company acquired a portfolio of five stores located in New Jersey and Virginia. As part of this acquisition, the Company agreed to make an additional cash payment to the sellers if the acquired stores exceeded a specified amount of net operating income for the years ending December 31, 2015 and 2016. At the acquisition date, the Company recorded an estimated liability related to this earnout provision. The operating income of these stores during the earnout period has been higher than expected, resulting in an increase in the estimate of the amount due to the sellers of $4,284, which was recorded as a loss and included in gain (loss) on real estate transactions, earnout from prior acquisition and sale of other assets on the Company's consolidated statements of operations for the year ended December 31, 2016.

During 2011, the Company acquired a store located in Florida. As part of this acquisition, the Company agreed to make an additional cash payment to the sellers if the acquired store exceeded a specified amount of net rental income for any twelve-month period prior to June 30, 2015. At the acquisition date, $133 was recorded as the estimated amount that would be due, and

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

the Company believed that it was unlikely that any significant additional payment would be made as a result of this earnout provision. Because the rental growth of the stores was trending significantly higher than expected, the Company estimated that an additional earnout payment of $2,500 would be due to the seller as of December 31, 2014. This amount is included in gain (loss) on real estate transactions, earnout from prior acquisitions and sale of other assets on the Company’s consolidated statements of operations for the year ended December 31, 2014. During the year ended December 31, 2015, the Company recorded a gain of $400 to adjust the existing liability to the actual amount owed to the sellers as of June 30, 2015. This gain is included in gain (loss) on real estate transactions, earnout from prior acquisition and sale of other assets on the Company’s consolidated statements of operations for the year ended December 31, 2015.

During 2012, the Company acquired a portfolio of ten stores located in New Jersey and New York. As part of this acquisition, the Company agreed to make an additional cash payment to the sellers if the acquired stores exceeded a specified amount of net rental income two years after the acquisition date. At the acquisition date, the Company believed that it was unlikely that any significant payment would be made as a result of this earnout provision. The rental growth of the stores was significantly higher than expected, resulting in a payment to the sellers of $7,785. This amount is included in gain (loss) on real estate transactions, earnout from prior acquisition and sale of other assets on the Company’s consolidated statements of operations for the year ended December 31, 2014.

During 2011, the Company acquired a store located in Florida. As part of this acquisition, the Company agreed to make an additional cash payment to the sellers if the acquired store exceeded a specified amount of net rental income for any twelve-month period prior to June 30, 2015. At the acquisition date, $133 was recorded as the estimated amount that would be due, and the Company believed that it was unlikely that any significant additional payment would be made as a result of this earnout provision. Because the rental growth of the stores was trending significantly higher than expected, the Company estimated that an additional earnout payment of $2,500 would be due to the seller as of December 31, 2014. This amount is included in gain (loss) on real estate transactions, earnout from prior acquisitions and sale of other assets on the Company’s consolidated statements of operations for the year ended December 31, 2014. During the year ended December 31, 2015, the Company recorded a gain of $400 to adjust the existing liability to the actual amount owed to the sellers as of June 30, 2015. This gain is included in gain (loss) on real estate transactions, earnout from prior acquisition and sale of other assets on the Company’s consolidated statements of operations for the year ended December 31, 2015.

5. INVESTMENTS IN UNCONSOLIDATED REAL ESTATE VENTURES

Investments in unconsolidated real estate ventures consist of the following:

	Equity Ownership %		Excess Profit Participation %		December 31,
	2016				2015
VRS Self Storage LLC ("VRS")	45%		54%		$	20,433			$	39,091
PR EXR Self Storage, LLC ("PREXR")	25%		40%		12,430				—
Storage Portfolio I LLC ("SP I")	25%		25-40%		11,782				11,813
PRISA Self Storage LLC ("PRISA")	4%		4%		10,152				10,309
Extra Space West Two LLC ("ESW II")	5%		40%		4,048				4,122
Clarendon Storage Associates Limited Partnership ("Clarendon")	50%		50%		3,111				3,131
Extra Space of Santa Monica LLC ("ESSM")	48%		48%		1,202				1,200
WCOT Self Storage LLC ("WCOT")	5%		20%		160				3,783
PRISA II Self Storage LLC ("PRISA II")	—%		—%		—				8,323
Extra Space West One LLC ("ESW")	5%		40%		(546		)		(405		)
Extra Space Northern Properties Six LLC ("ESNPS")	10%		35%		(905		)		(470		)
Other minority owned properties	10-50%		19-50%		17,703				6,148
					79,570				87,045
Investments in Strategic Storage Growth Trust "SSGT"					—				15,962
Total					$	79,570			$	103,007

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

In these joint ventures, the Company and the joint venture partner generally receive a preferred return on their invested capital. To the extent that cash/profits in excess of these preferred returns are generated through operations or capital transactions, the Company would receive a higher percentage of the excess cash/profits than its equity interest.

In accordance with ASC 810, the Company reviews all of its joint venture relationships quarterly to ensure that there are no entities that require consolidation. As of December 31, 2016, there were no previously unconsolidated entities that were required to be consolidated as a result of this review.

The Company has entered into several new real estate ventures. The Company accounts for its investment in the following ventures under the equity method of accounting. Information about these real estate ventures is summarized as follows:

Joint venture	Date of initial contribution		Initial Investment				Equity Ownership %		Number of operating stores owned
BH Ridgelake LLC	12/21/2016		$	1,301			20.0%		1
ESS-GS Portland & Broadway LLC	10/19/2016		1,250				25.0%		1
ESS-GS Vancouver-139th LLC	9/14/2016		806				25.0%		1
ESS-H Elmont Associates LLC	8/16/2016		4,712				50.0%		1
ESS-GS Hillsboro-73rd LLC	7/8/2016		376				25.0%		1
BH Storage Columbia LLC	5/20/2016		1,034				20.0%		1
PR EXR Self-Storage, LLC	4/8/2016		12,114				25.0%		1
ESS-H Baychester Investments LLC	3/31/2016		4,794				44.4%		1
ESS-H Bloomfield Investment LLC	12/30/2015		2,885				50.0%		1

On September 16, 2016, subsequent to its acquisition of 23 properties as outlined in Note 4, the Company sold its 4.42% interest in PRISA II to Prudential for $34,758 in cash. The carrying value of the Company's investment prior to the acquisition was $3,912, and the Company recorded a gain on the sale of $30,846. This gain is included in equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of joint venture partners' interests on the Company's consolidated statements of operations.

On April 25, 2016, the Company and Prudential entered into the “Second Amendment to Amended and Restated Operating Agreement of ESS PRISA LLC” and the “First Amendment to Amended and Restated Operating Agreement of ESS PRISA II LLC” (the “Amendments”). The Amendments are deemed effective as of April 1, 2016. Under the Amendments, the Company gave up any future rights to receive distributions from these joint ventures at the higher “excess profit participation” percentage of 17.0% in exchange for a higher equity ownership percentage. The Company’s equity ownership in ESS PRISA LLC increased from 2.0% to 4.0%, and the Company’s equity ownership in ESS PRISA II LLC increased from 2.0% to 4.4%. The Company continues to account for its investment in PRISA under the equity method of accounting. The Company subsequently sold its interest in PRISA II as noted above.

In December 2013 and May 2014, the Company acquired twelve stores located in California from entities associated with Grupe Properties Co. Inc. (“Grupe.”) As part of the Grupe acquisition, the Company acquired its joint venture partners’ 60% to 65% equity interests in six stores. The Company previously held the remaining 35% to 40% interests in these stores through six separate joint ventures with Grupe. Prior to the acquisition, the Company accounted for its interests in these joint ventures as equity-method investments. The Company recognized a non-cash gain of $3,438 during the year ended December 31, 2014 as a result of re-measuring the fair value of its equity interest in one of these joint ventures held before the acquisition. During the year ended December 31, 2014, the Company recorded a gain of $584 as a result of the final cash distributions received from the other five joint ventures associated with the acquisitions that were completed during 2013.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

Equity in earnings of unconsolidated real estate ventures consists of the following:

	For the Year Ended December 31,
	2016				2015				2014
Equity in earnings of VRS	$	2,919			$	4,041			$	3,510
Equity in earnings of PREXR	(172		)		—				—
Equity in earnings of SP I	2,380				1,951				1,541
Equity in earnings of PRISA	1,912				1,013				929
Equity in earnings of ESW II	174				145				102
Equity in earnings of Clarendon	620				581				551
Equity in earnings of ESSM	596				493				424
Equity in earnings of WCOT	614				569				498
Equity in earnings of PRISA II	1,016				793				764
Equity in earnings of ESW	2,269				1,875				1,571
Equity in earnings of ESNPS	823				633				513
Equity in earnings of other minority owned properties	(256		)		257				138
	$	12,895			$	12,351			$	10,541

Equity in earnings of ESW II, SP I and VRS includes the amortization of the Company’s excess purchase price of $26,806 of these equity investments over its original basis. The excess basis is amortized over 40 years.

Information (unaudited) related to the real estate ventures’ debt at December 31, 2016, is presented below:

	Loan Amount				Current Interest Rate			Debt Maturity
VRS - Swapped to fixed	$	52,100			3.19	%		June 2020
PREXR	—				—	%		Unleveraged
SP I - Fixed	86,285				4.66	%		April 2018
PRISA	—				—	%		Unleveraged
ESW II - Swapped to fixed	18,072				3.57	%		February 2019
Clarendon - Swapped to fixed	7,596				5.93	%		September 2018
ESSM - Variable	13,374				2.52	%		May 2021
WCOT - Swapped to fixed	87,500				3.34	%		August 2019
ESW - Variable	17,150				2.02	%		August 2020
ESNPS - Variable	35,500				2.12	%		July 2025
Other minority owned properties	67,087				Various			Various

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

Combined, condensed unaudited financial information of VRS, PREXR, SP I, PRISA, ESW II, PRISA II, WCOT, ESW and ESNPS as of December 31, 2016 and 2015, and for the years ended December 31, 2016, 2015 and 2014, follows:

	December 31,
	2016				2015
Balance Sheets:
Assets:
Net real estate assets	$	906,637			$	1,389,974
Other	34,116				33,703
	$	940,753			$	1,423,677
Liabilities and members' equity:
Notes payable	$	296,607			$	299,730
Other liabilities	19,878				25,715
Members' equity	624,268				1,098,232
	$	940,753			$	1,423,677

	For the Year Ended December 31,
	2016				2015				2014
Statements of Income:
Rents and other income	$	269,858			$	286,857			$	273,231
Expenses	(143,805		)		(155,851		)		(153,973		)
Gain on sale of real estate	—				60,495				—
Net income	$	126,053			$	191,501			$	119,258

In March 2015, PRISA II sold a single store located in New York and recorded a gain of $60,495.

The Company had no consolidated VIEs for the years ended December 31, 2016 or 2015.

6. NOTES PAYABLE AND REVOLVING LINES OF CREDIT

The components of notes payable are summarized as follows:

Notes Payable	December 31, 2016				December 31, 2015				Fixed Rate		Variable Rate		Basis Rate		Maturity Dates
Secured fixed rate notes payable (1)	$	2,297,968			$	1,613,490			2.8 - 6.1%						March 2017 - September 2026
Secured variable rate notes payable (1)	642,970				1,094,985						2.4 - 2.8%		Libor plus 1.6 - 2.0%		January 2017 - October 2023
Unsecured fixed rate notes payable	—				73,825				3.1%						March 2020
Unsecured variable rate notes payable	300,000				—						2.1%		Libor plus 1.4%		October 2021 - October 2023
Total	3,240,938				2,782,300
Plus: Premium on notes payable	—				872
Less: unamortized debt issuance costs	(27,350		)		(24,605		)
Total	$	3,213,588			$	2,758,567
(1) The loans are collateralized by mortgages on real estate assets and the assignment of rents.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

On October 14, 2016, the Company entered into a credit agreement (the “Credit Agreement”) which provides for aggregate borrowings of up to $1.15 billion, consisting of a senior unsecured four-year revolving credit facility of $500 million (the “Revolving Credit Facility”), a senior unsecured five-year term loan of up to $430 million (the “Five-Year Term Loan Facility”) and a senior unsecured seven-year term loan of up to $220 million (the “Seven-Year Term Loan Facility” and, together with the Revolving Credit Facility and the Five-Year Term Loan Facility, the “Credit Facility”). The Company may request an increase in the amount of the commitments under the Credit Facility up to an aggregate of $1.5 billion, and extend the term of the Revolving Credit Facility for up to two additional periods of six months each, after satisfying certain conditions. The latest date by which capacity may be drawn on The Five-Year Term Loan Facility and Seven-Year Term Loan Facility are October 13, 2017 and April 4, 2017, respectively. Costs incurred in connection with the Credit Facility were approximately $8,000. These costs are being amortized as an adjustment to interest expense over the terms of each loan.

Amounts outstanding under the Credit Facility bear interest at floating rates, at the Company’s option, equal to either (i) LIBOR plus the applicable Eurodollar rate margin or (ii) the applicable base rate which is the applicable margin plus the highest of (a) 0.0%, (b) the federal funds rate plus 0.50%, (c) U.S. Bank’s prime rate or (d) the Eurodollar rate plus 1.00%. The applicable Eurodollar rate margin will range from 1.35% to 2.50% per annum and the applicable base rate margin will range from 0.35% to 1.50% per annum, in each case depending on the Company’s Consolidated Leverage Ratio, as defined in the Credit Agreement, and the type of loan. If the Operating Partnership obtains a specified investment grade rating from two or more specified credit rating agencies, and elects to use the alternative rates based on the Company’s debt rating, the applicable Eurodollar rate margin will range from 0.85% to 2.45% per annum and the applicable base rate margin will range from 0.00% to 1.45% per annum, in each case depending on the rating achieved and the type of loan.

The Credit Agreement is guaranteed by the Company and is not secured by any assets of the Company.

As of December 31, 2016, the Company was in compliance with all of its financial covenants.

The following table summarizes the scheduled maturities of notes payable at December 31, 2016:

2017	$	311,075
2018	356,018
2019	514,121
2020	831,289
2021	664,064
Thereafter	564,371
	$	3,240,938

Real estate assets are pledged as collateral for the secured loans. Of the Company’s $3,240,938 principal amount in notes payable outstanding at December 31, 2016, $2,660,814 were recourse due to guarantees or other security provisions. The Company is subject to certain restrictive covenants relating to the outstanding notes payable. The Company was in compliance with all financial covenants at December 31, 2016.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

All of the Company’s lines of credit are guaranteed by the Company. The following table presents information on the Company’s lines of credit, the proceeds of which are used to repay debt and for general corporate purposes, for the periods indicated:

	As of December 31, 2016
Revolving Lines of Credit	Amount Drawn				Capacity				Interest Rate		Origination Date		Maturity		Basis Rate (1)
Credit Line 1 (2)	$	3,000			$	100,000			2.4%		6/4/2010		6/30/2018		LIBOR plus 1.7%
Credit Line 2 (3)(4)	362,000				500,000				2.2%		10/14/2016		10/14/2020		LIBOR plus 1.4%
	$	365,000			$	600,000
(1) 30-day USD LIBOR
(2) Secured by mortgages on certain real estate assets. One two-year extension available.
(3) Unsecured. Two six-month extensions available.
(4) Basis Rate as of December 31, 2016. Rate is subject to change based on our consolidated leverage ratio.

7. DERIVATIVES

The Company is exposed to certain risk arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources and duration of its debt funding and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s investments and borrowings.

Cash Flow Hedges of Interest Rate Risk

The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.

The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income (“OCI”) and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. A portion of these changes is excluded from accumulated other comprehensive income as it is allocated to noncontrolling interests. During the years ended December 31, 2016, 2015 and 2014, such derivatives were used to hedge the variable cash flows associated with existing variable-rate debt. During 2017, the Company estimates that an additional $9,244 will be reclassified as an increase to interest expense.

The following table summarizes the terms of the Company’s 31 derivative financial instruments, which have a total combined notional amount of $2,109,486 as of December 31, 2016:

Hedge Product		Range of Notional Amounts		Strike		Effective Dates		Maturity Dates
Swap Agreements		$4,873 - $267,431		0.84% - 3.84%		10/3/2011 - 10/3/2016		9/20/2018 - 2/1/2024

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

Fair Values of Derivative Instruments

The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the consolidated balance sheets:

	Asset (Liability) Derivatives
	December 31, 2016				December 31, 2015
Derivatives designated as hedging instruments:	Fair Value
Other assets	$	23,844			$	4,996
Other liabilities	$	(2,447	)		$	(6,991	)

Effect of Derivative Instruments

The tables below present the effect of the Company’s derivative financial instruments on the consolidated statements of operations for the periods presented. No tax effect has been presented as the derivative instruments are held by the Company:

		Gain (loss) recognized in OCI For the Year Ended December 31,								Location of amounts reclassified from OCI into income		Gain (loss) reclassified from OCI For the Year Ended December 31,
Type		2016				2015				2016				2015				2014
Swap Agreements		$	6,388			$	(17,669	)		Interest expense		$	(18,800	)		$	(12,487	)		$	(8,780	)

Credit-Risk-Related Contingent Features

The Company has agreements with some of its derivative counterparties that contain provisions pursuant to which, the Company could be declared in default of its derivative obligations if the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender.

The Company also has an agreement with some of its derivative counterparties that incorporates the loan covenant provisions of the Company’s indebtedness with a lender affiliate of the derivative counterparty. Failure to comply with the loan covenant provisions would result in the Company being in default on any derivative instrument obligations covered by the agreement.

As of December 31, 2016, the fair value of derivatives in a net liability position, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was $2,836. As of December 31, 2016, the Company had not posted any collateral related to these agreements. If the Company had breached any of these provisions as of December 31, 2016, it could have been required to cash settle its obligations under these agreements at their termination value of $2,836.

8. NOTES PAYABLE TO TRUSTS

During July 2005, ESS Statutory Trust III (the “Trust III”), a newly formed Delaware statutory trust and a wholly-owned, unconsolidated subsidiary of the Operating Partnership, issued an aggregate of $40,000 of preferred securities which mature on July 31, 2035. In addition, the Trust III issued 1,238 of Trust common securities to the Operating Partnership for a purchase price of $1,238. On July 27, 2005, the proceeds from the sale of the preferred and common securities of $41,238 were loaned in the form of a note to the Operating Partnership (“Note 3”). Note 3 had a fixed rate of 6.91% through July 31, 2010, and then was payable at a variable rate equal to the three month LIBOR plus 2.4% per annum. Effective July 11, 2011, the Trust III entered into an interest rate swap that fixes the interest rate to be paid at 5.0% per annum and matures July 11, 2018. The interest on Note 3, payable quarterly, will be used by the Trust III to pay dividends on the trust preferred securities. The trust preferred securities became redeemable by the Trust III with no prepayment premium on July 27, 2010.

During May 2005, ESS Statutory Trust II (the “Trust II”), a newly formed Delaware statutory trust and a wholly-owned, unconsolidated subsidiary of the Operating Partnership of the Company, issued an aggregate of $41,000 of preferred securities which mature on June 30, 2035. In addition, the Trust II issued 1,269 of Trust common securities to the Operating Partnership for a purchase price of $1,269. On May 24, 2005, the proceeds from the sale of the preferred and common securities of $42,269

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

were loaned in the form of a note to the Operating Partnership (“Note 2”). Note 2 had a fixed rate of 6.7% through June 30, 2010, and then was payable at a variable rate equal to the three month LIBOR plus 2.4% per annum. Effective July 11, 2011, the Trust II entered into an interest rate swap that fixes the interest rate to be paid at 5.0% per annum and matures July 11, 2018. The interest on Note 2, payable quarterly, will be used by the Trust II to pay dividends on the trust preferred securities. The trust preferred securities became redeemable by the Trust II with no prepayment premium on June 30, 2010.

During April 2005, ESS Statutory Trust I (the “Trust”), a newly formed Delaware statutory trust and a wholly-owned, unconsolidated subsidiary of the Operating Partnership of the Company issued an aggregate of $35,000 of trust preferred securities which mature on June 30, 2035. In addition, the Trust issued 1,083 of Trust common securities to the Operating Partnership for a purchase price of $1,083. On April 8, 2005, the proceeds from the sale of the trust preferred and common securities of $36,083 were loaned in the form of a note to the Operating Partnership (the “Note”). The Note has a variable rate equal to the three month LIBOR plus 2.3% per annum. Effective June 30, 2010, the Trust entered into an interest rate swap that fixes the interest rate to be paid at 5.1% per annum and matures on June 30, 2018. The interest on the Note, payable quarterly, will be used by the Trust to pay dividends on the trust preferred securities. The trust preferred securities are redeemable by the Trust with no prepayment premium.

Trust, Trust II and Trust III (together, the “Trusts”) are VIEs because the holders of the equity investment at risk (the trust preferred securities) do not have the power to direct the activities of the entities that most significantly affect the entities’ economic performance because of their lack of voting or similar rights. Because the Operating Partnership’s investment in the Trusts’ common securities was financed directly by the Trusts as a result of its loan of the proceeds to the Operating Partnership, that investment is not considered to be an equity investment at risk. The Operating Partnership’s investment in the Trusts is not a variable interest because equity interests are variable interests only to the extent that the investment is considered to be at risk, and therefore the Operating Partnership cannot be the primary beneficiary of the Trusts. Since the Company is not the primary beneficiary of the Trusts, they have not been consolidated. A debt obligation has been recorded in the form of notes as discussed above for the proceeds, which are owed to the Trusts by the Company. The Company has also recorded its investment in the Trusts’ common securities as other assets.

The Company has not provided financing or other support during the periods presented to the Trusts that it was not previously contractually obligated to provide. The Company’s maximum exposure to loss as a result of its involvement with the Trusts is equal to the total amount of the notes discussed above less the amounts of the Company’s investments in the Trusts’ common securities. The net amount is the notes payable that the Trusts owe to third parties for their investments in the Trusts’ preferred securities.

The notes payable to trusts are presented net of unamortized deferred financing costs of $2,269 and $2,399 as of December 31, 2016 and 2015, respectively.

Following is a tabular comparison of the liabilities the Company has recorded as a result of its involvements with the Trusts to the maximum exposure to loss the Company is subject to related to the Trusts as of December 31, 2016:

	Notes payable to Trusts				Investment Balance				Maximum exposure to loss				Difference
Trust	$	36,083			$	1,083			$	35,000			$	—
Trust II	42,269				1,269				41,000				—
Trust III	41,238				1,238				40,000				—
	119,590				3,590				116,000				—
Unamortized debt issuance costs	(2,269		)
	$	117,321			$	3,590			$	116,000			$	—

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

9. EXCHANGEABLE SENIOR NOTES

In September 2015, the Operating Partnership issued $575,000 of its 3.125% Exchangeable Senior Notes due 2035. Costs incurred to issue the 2015 Notes were approximately $11,992, consisting primarily of a 2.0% underwriting fee. These costs are being amortized as an adjustment to interest expense over five years, which represents the estimated term based on the first available redemption date, and are included in other assets in the consolidated balance sheets. The 2015 Notes are general unsecured senior obligations of the Operating Partnership and are fully guaranteed by the Company. Interest is payable on April 1 and October 1 of each year beginning April 1, 2016, until the maturity date of October 1, 2035. The Notes bear interest at 3.125% per annum and contain an exchange settlement feature, which provides that the 2015 Notes may, under certain circumstances, be exchangeable for cash (for the principal amount of the 2015 Notes) and, with respect to any excess exchange value, for cash, shares of the Company’s common stock, or a combination of cash and shares of the Company’s common stock, at the Company’s option. The exchange rate of the 2015 Notes as of December 31, 2016 was approximately 10.56 shares of the Company’s common stock per $1,000 principal amount of the 2015 Notes.

The Operating Partnership may redeem the 2015 Notes at any time to preserve the Company’s status as a REIT. In addition, on or after October 5, 2020, the Operating Partnership may redeem the 2015 Notes for cash, in whole or in part, at 100% of the principal amount plus accrued and unpaid interest, upon at least 30 days but not more than 60 days prior written notice to the holders of the 2015 Notes. The holders of the 2015 Notes have the right to require the Operating Partnership to repurchase the 2015 Notes for cash, in whole or in part, on October 1 of the years 2020, 2025 and 2030, (unless the Operating Partnership has called the 2015 Notes for redemption), and upon the occurrence of certain designated events, in each case for a repurchase price equal to 100% of the principal amount of the 2015 Notes plus accrued and unpaid interest. Certain events are considered “Events of Default,” as defined in the indenture governing the 2015 Notes, which may result in the accelerated maturity of the 2015 Notes.

On June 21, 2013, the Operating Partnership issued $250,000 of its 2.375% Exchangeable Senior Notes due 2033 at a 1.5% discount, or $3,750. Costs incurred to issue the 2013 Notes were approximately $1,672. These costs are being amortized as an adjustment to interest expense over five years, which represents the estimated term based on the first available redemption date, and are included in other assets in the consolidated balance sheets. The 2013 Notes are general unsecured senior obligations of the Operating Partnership and are fully guaranteed by the Company. Interest is payable on January 1 and July 1 of each year beginning January 1, 2014, until the maturity date of July 1, 2033. The 2013 Notes bear interest at 2.375% per annum and contain an exchange settlement feature, which provides that the 2013 Notes may, under certain circumstances, be exchangeable for cash (for the principal amount of the 2013 Notes) and, with respect to any excess exchange value, for cash, shares of the Company’s common stock, or a combination of cash and shares of the Company’s common stock, at the Company’s option. The exchange rate of the 2013 Notes as of December 31, 2016 was approximately 18.49 shares of the Company’s common stock per $1,000 principal amount of the 2013 Notes.

Additionally, the 2013 Notes and the 2015 Notes can be exchanged during any calendar quarter, if the last reported sale price of the common stock of the Company is greater than or equal to 130% of the exchange price for at least 20 trading days during a period of 30 consecutive trading days ending on the last trading day of the immediately preceding calendar quarter. The price of the Company’s common stock exceeded 130% of the exchange price for the required time period for the 2013 Notes during the quarter ended December 31, 2016. Therefore, holders of the 2013 Notes may elect to exchange such notes during the quarter ending March 31, 2017. The price of the Company’s common stock did not exceed 130% of the exchange price for the required time period for the 2015 Notes during the quarter ended December 31, 2016.

The Operating Partnership may redeem the 2013 Notes at any time to preserve the Company’s status as a REIT. In addition, on or after July 5, 2018, the Operating Partnership may redeem the 2013 Notes for cash, in whole or in part, at 100% of the principal amount plus accrued and unpaid interest, upon at least 30 days but not more than 60 days prior written notice to the holders of the 2013 Notes. The holders of the 2013 Notes have the right to require the Operating Partnership to repurchase the 2013 Notes for cash, in whole or in part, on July 1 of the years 2018, 2023 and 2028, and upon the occurrence of certain designated events, in each case for a repurchase price equal to 100% of the principal amount of the 2013 Notes plus accrued and unpaid interest. Certain events are considered “Events of Default,” as defined in the indenture governing the 2013 Notes, which may result in the accelerated maturity of the 2013 Notes.

GAAP requires entities with convertible debt instruments that may be settled entirely or partially in cash upon conversion to separately account for the liability and equity components of the instrument in a manner that reflects the issuer’s economic interest cost. The Company therefore accounts for the liability and equity components of the 2013 Notes and 2015 Notes separately. The equity components are included in paid-in capital in stockholders’ equity in the consolidated balance sheets, and

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

the value of the equity components are treated as original issue discount for purposes of accounting for the debt components. The discounts are being amortized as interest expense over the remaining period of the debt through its first redemption date, July 1, 2018 for the 2013 Notes and October 1, 2020 for the 2015 Notes. The effective interest rate on the liability components of both the 2013 Notes and the 2015 Notes is 4.0%, which approximates the market rate of interest of similar debt without exchange features (i.e. nonconvertible debt) at the time of issuance.

Information about the carrying amount of the equity component, the principal amount of the liability component, its unamortized discount and its net carrying amount were as follows for the periods indicated:

	December 31, 2016				December 31, 2015
Carrying amount of equity component - 2013 Notes	$	—			$	—
Carrying amount of equity component - 2015 Notes	22,597				22,597
Carrying amount of equity components	$	22,597			$	22,597
Principal amount of liability component - 2013 Notes	$	63,170			$	85,364
Principal amount of liability component - 2015 Notes	575,000				575,000
Unamortized discount - equity component - 2013 Notes	(1,187		)		(2,605		)
Unamortized discount - equity component - 2015 Notes	(17,355		)		(21,565		)
Unamortized cash discount - 2013 Notes	(281		)		(633		)
Unamortized debt issuance costs	(9,033		)		(11,698		)
Net carrying amount of liability components	$	610,314			$	623,863

The amount of interest cost recognized relating to the contractual interest rate and the amortization of the discount on the liability component for the 2013 Notes and 2015 Notes was as follows for the periods indicated:

	For the Year Ended December 31,
	2016				2015				2014
Contractual interest	$	19,483			$	9,939			$	5,936
Amortization of discount	4,980				3,310				2,683
Total interest expense recognized	$	24,463			$	13,249			$	8,619

Repurchase of 2013 Notes

During April 2016, the Company repurchased a total principal amount of $2,555 of the 2013 Notes. The Company paid cash for the principal amount and issued a total of 18,031 shares of common stock valued at $1,686 for the exchange value in excess of the principal amount.

During February 2016, the Company repurchased a total principal amount of $19,639 of the 2013 Notes. The Company paid cash for the principal amount, and issued a total of 130,909 shares of common stock valued at $11,380 for the exchange value in excess of the principal amount.

As part of the 2015 Notes offering, the Company repurchased $164,636 of the 2013 Notes for $227,212 on September 15, 2015. The Company allocated the value of the consideration paid to repurchase the 2013 Notes (1) to the extinguishment of the liability component and (2) to the reacquisition of the equity component. The amount allocated to the extinguishment of the liability component is equal to the fair value of that component immediately prior to extinguishment. The difference between the consideration attributed to the extinguishment of the liability component and the sum of (a) the net carrying amount of the repurchased liability component, and (b) the related unamortized debt issuance costs, is recognized as a gain on debt extinguishment. The remaining settlement consideration is allocated to the reacquisition of the equity component of the repurchased 2013 Notes and recognized as a reduction of stockholders’ equity.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

Information about the repurchases is as follows:

	February 2016				April 2016				September 2015
Principal amount repurchased	$	19,639			$	2,555			$	164,636
Amount allocated to:
Extinguishment of liability component	$	18,887			$	2,476			$	157,100
Reacquisition of equity component	12,132				1,766				70,112
Total consideration paid for repurchase	$	31,019			$	4,242			$	227,212
Exchangeable senior notes repurchased	$	19,639			$	2,555			$	164,636
Extinguishment of liability component	(18,887		)		(2,476		)		(157,100		)
Discount on exchangeable senior notes	(716		)		(72		)		(6,931		)
Related debt issuance costs	(36		)		(7		)		(605		)
Gain/(loss) on repurchase	$	—			$	—			$	—

10. OTHER LIABILITIES

The components of other liabilities are summarized as follows:

	December 31, 2016				December 31, 2015
Deferred rental income	$	43,923			$	35,904
Fair value of interest rate swaps	2,447				6,991
Income taxes payable	1,695				2,223
Deferred tax liability	9,838				10,728
Earnout provisions on acquisitions	5,184				5,510
Unpaid claims liability	10,134				11,313
Other miscellaneous liabilities	14,448				7,820
	$	87,669			$	80,489

Included in the unpaid claims liability are claims related to the Company’s tenant reinsurance program. For the years ended December 31, 2016, 2015 and 2014, the number of claims made were 4,055, 3,959 and 2,942, respectively. The following table presents information on the portion of the Company’s unpaid claims liability that relates to tenant insurance for the periods indicated:

	For the Year Ended December 31,
Tenant Reinsurance Claims:	2016				2015				2014
Unpaid claims liability at beginning of year	$	3,908			$	3,121			$	2,112
Claims and claim adjustment expense for claims incurred in the current year	7,250				6,421				5,126
Claims and claim adjustment expense (benefit) for claims incurred in the prior years	87				—				(345		)
Payments for current year claims	(5,423		)		(4,283		)		(2,954		)
Payments for prior year claims	(1,926		)		(1,351		)		(818		)
Unpaid claims liability at the end of the year	$	3,896			$	3,908			$	3,121

11. RELATED PARTY AND AFFILIATED REAL ESTATE JOINT VENTURE TRANSACTIONS

The Company provides management services to certain joint ventures, third parties and other related party stores. Management agreements provide generally for management fees of 6.0% of cash collected from total revenues for the management of operations at the stores. In addition, the Company receives an asset management fee equal to 0.5% multiplied by the total asset value of the stores owned by the SPI joint venture, provided certain requirements are met.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

Management fee revenues for related party and affiliated real estate joint ventures and other income are summarized as follows:

				For the Year Ended December 31,
Entity		Type		2016				2015				2014
VRS		Affiliated real estate joint ventures		$	1,053			$	1,398			$	1,326
PREXR		Affiliated real estate joint ventures		20				—				—
SP I		Affiliated real estate joint ventures		2,160				2,075				1,999
PRISA		Affiliated real estate joint ventures		6,117				5,809				5,466
ESW II		Affiliated real estate joint ventures		482				452				410
ESSM		Affiliated real estate joint ventures		162				152				132
WCOT		Affiliated real estate joint ventures		1,819				1,799				1,680
PRISA II		Affiliated real estate joint ventures		3,469				4,703				4,635
ESW		Affiliated real estate joint ventures		555				515				480
ESNPS		Affiliated real estate joint ventures		620				584				550
HSRE-ESP IA, LLC ("HSRE")		Affiliated real estate joint ventures		—				—				1,201
Other		Franchisees, third parties and other		23,385				16,674				10,336
				$	39,842			$	34,161			$	28,215

Receivables from related parties and affiliated real estate joint ventures balances are summarized as follows:

		December 31, 2016				December 31, 2015
Mortgage notes receivable		$	15,860			$	—
Other receivables from stores		751				2,205
		$	16,611			$	2,205

Mortgage notes receivable consist of short-term mortgage notes to joint ventures and one three-year revolving line of credit to a joint venture. These short-term mortgage notes have a maturity of less than a year and the Company believes they are fully collectible. Other receivables from stores consist of amounts due for management fees, asset management fees and expenses paid on behalf of the stores that the Company manages. The Company believes that all of these related party and affiliated real estate joint venture receivables are fully collectible. The Company does not have any payables to related parties at December 31, 2016, or 2015.

The Company has entered into an annual aircraft dry lease and service and management agreement with SpenAero, L.C. (“SpenAero”), an affiliate of Spencer F. Kirk, who was the Company's Chief Executive Officer through December 31, 2016 and continues to serve as a member of the Company's Board of Directors. Under the terms of the agreement, the Company pays a defined hourly rate for use of the aircraft. During the years ended December 31, 2016, 2015 and 2014, the Company paid SpenAero $1,180, $1,163 and $1,059, respectively. The services that the Company receives from SpenAero are similar in nature and comparable in price to those that are provided to other outside third parties.

12. STOCKHOLDERS’ EQUITY

The Company’s charter provides that it can issue up to 500,000,000 shares of common stock, $0.01 par value per share and 50,000,000 shares of preferred stock, $0.01 par value per share. As of December 31, 2016, 125,881,460 shares of common stock were issued and outstanding, and no shares of preferred stock were issued or outstanding.

All holders of the Company's common stock are entitled to receive dividends and to one vote on all matters submitted to a vote of stockholders. The transfer agent and registrar for the Company’s common stock is American Stock Transfer & Trust Company.

On August 28, 2015, the Company filed a $400,000 “at the market” equity program with the Securities and Exchange Commission, and entered into separate equity distribution agreements with five sales agents. On May 6, 2016, the Company

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

filed its current $400,000 "at the market" equity program with the Securities and Exchange Commission using a new shelf registration statement on Form S-3, and entered into separate equity distribution agreements with five sales agents. Under the terms of the current equity distribution agreements, the Company may from time to time offer and sell shares of common stock, up to the aggregate offering price of $400,000, through its sales agents. The current equity distribution agreements, dated May 6, 2016, replaced and superseded the previous equity distribution agreements, dated August 28, 2015.

During July 2016, the Company sold 550,000 shares of common stock under the current “at the market” equity program at an average sales price of $92.04 per share, resulting in net proceeds of $50,062. At December 31, 2016, the Company had $349,375 available for issuance under the existing equity distribution agreements.

From January 1, 2016, through May 6, 2016, the Company sold 831,300 shares of common stock under the previous “at the market” equity program at an average sales price of $89.66 per share, resulting in net proceeds of $73,360.

During September 2015, the Company sold 410,000 shares of common stock under the previous “at the market” equity program at an average sales price of $75.17 per share, resulting in net proceeds of $30,266.

On June 22, 2015, the Company issued and sold 6,325,000 shares of its common stock in a public offering at a price of $68.15 per share. The Company received gross proceeds of $431,049. The underwriting discount and transaction costs were $14,438, resulting in net proceeds of $416,611.

13. NONCONTROLLING INTEREST REPRESENTED BY PREFERRED OPERATING PARTNERSHIP UNITS

Classification of Noncontrolling Interests

GAAP requires a company to present ownership interests in subsidiaries held by parties other than the company in the consolidated financial statements within the equity section, but separate from the company’s equity. It also requires the amount of consolidated net income attributable to the parent and to the noncontrolling interest to be clearly identified and presented on the face of the consolidated statement of operations and requires changes in ownership interest to be accounted for similarly as equity transactions. If noncontrolling interests are determined to be redeemable, they are to be carried at their redemption value as of the balance sheet date and reported as temporary equity.

The Company has evaluated the terms of the Operating Partnership’s preferred units and classifies the noncontrolling interest represented by such preferred units as stockholders’ equity in the accompanying consolidated balance sheets. The Company will periodically evaluate individual noncontrolling interests for the ability to continue to recognize the noncontrolling amount as permanent equity in the consolidated balance sheets. Any noncontrolling interests that fail to qualify as permanent equity will be reclassified as temporary equity and adjusted to the greater of (1) the carrying amount, or (2) its redemption value as of the end of the period in which the determination is made.

Series A Participating Redeemable Preferred Units

On June 15, 2007, the Operating Partnership entered into a Contribution Agreement with various limited partnerships affiliated with AAAAA Rent-A-Space to acquire ten stores in exchange for 989,980 Series A Units. The stores are located in California and Hawaii.

The partnership agreement of the Operating Partnership (as amended, the “Partnership Agreement”) provides for the designation and issuance of the Series A Units. The Series A Units have priority over all other partnership interests of the Operating Partnership with respect to distributions and liquidation.

Under the Partnership Agreement, Series A Units in the amount of $115,000 bear a fixed priority return of 5.0% and have a fixed liquidation value of $115,000. The remaining balance participates in distributions with, and has a liquidation value equal to, that of the common OP Units. The Series A Units became redeemable at the option of the holder on September 1, 2008, which redemption obligation may be satisfied, at the Company’s option, in cash or shares of its common stock.

On June 25, 2007, the Operating Partnership loaned the holders of the Series A Units $100,000. The note receivable bears interest at 4.85%. During 2013, a loan amendment was signed extending the maturity date to September 1, 2020. The loan is secured by the borrower’s Series A Units. The holders of the Series A Units could redeem up to 114,500 Series A Units prior to the maturity date of the loan. If any redemption in excess of 114,500 Series A Units occurs prior to the maturity date, the holder

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

of the Series A Units is required to repay the loan as of the date of that redemption. On October 3, 2014, the holders of the Series A Units redeemed 114,500 Series A Units for $4,794 in cash and 280,331 shares of common stock. No additional redemption of Series A Units can be made without repayment of the loan. The Series A Units are shown on the balance sheet net of the $100,000 loan because the borrower under the loan receivable is also the holder of the Series A Units.

Series B Redeemable Preferred Units

On April 3, 2014, the Operating Partnership completed the purchase of a store located in Georgia. This store was acquired in exchange for $15,158 of cash and 333,360 Series B Units valued at $8,334.

On August 29, 2013, the Operating Partnership completed the purchase of 19 out of 20 stores affiliated with All Aboard Mini Storage, all of which are located in California. On September 26, 2013, the Operating Partnership completed the purchase of the remaining facility. These stores were acquired in exchange for $100,876 in cash (including $98,960 of debt assumed and immediately defeased at closing), 1,342,727 Series B Units valued at $33,568, and 1,448,108 common OP Units valued at $62,341.

The Partnership Agreement provides for the designation and issuance of the Series B Units. The Series B Units rank junior to the Series A Units, on parity with the Series C Units and Series D Units, and senior to all other partnership interests of the Operating Partnership with respect to distributions and liquidation.

The Series B Units have a liquidation value of $25.00 per unit for a fixed liquidation value of $41,903. Holders of the Series B Units receive distributions at an annual rate of 6.0%. These distributions are cumulative. The Series B Units are redeemable at the option of the holder on the first anniversary of the date of issuance, which redemption obligations may be satisfied at the Company’s option in cash or shares of its common stock.

Series C Convertible Redeemable Preferred Units

On November 19, 2013, the Operating Partnership entered into Contribution Agreements with various entities affiliated with Grupe, under which the Company agreed to acquire twelve stores, all of which are located in California. The Company completed the purchase of these stores between December 2013 and May 2014. The Company previously held a 35% interest in five of these stores and a 40% interest in one store all through six separate joint ventures with Grupe. These stores were acquired in exchange for a total of approximately $45,722 of cash, the assumption of $37,532 in existing debt, and the issuance of 704,016 Series C Units valued at $30,960.

The Partnership Agreement provides for the designation and issuance of the Series C Units. The Series C Units rank junior to the Series A Units, on parity with the Series B Units and Series D Units, and senior to all other partnership interests of the Operating Partnership with respect to distributions and liquidation.

The Series C Units have a liquidation value of $42.10 per unit for a fixed liquidation value of $29,639. From issuance to the fifth anniversary of issuance, each Series C Unit holder will receive quarterly distributions equal to the quarterly distribution for common OP Unit plus $0.18. Beginning on the fifth anniversary of issuance, each Series C Unit holder will receive a fixed quarterly distribution equal to the aggregate quarterly distribution payable in respect of such Series C Unit during the four quarters immediately preceding the fifth anniversary of issuance divided by four. These distributions are cumulative. The Series C Units will become redeemable at the option of the holder one year from the date of issuance, which redemption obligation may be satisfied at the Company’s option in cash or shares of its common stock. The Series C Units will also become convertible into common OP Units at the option of the holder one year from the date of issuance, at a rate of 0.9145 common OP Units per Series C Unit converted. This conversion option expires upon the fifth anniversary of the date of issuance.

In December 2014, the Operating Partnership loaned holders of the Series C Units $20,230. The notes receivable, which are collateralized by the Series C Units, bear interest at 5.0% and mature on December 15, 2024. The Series C Units are shown on the balance sheet net of the $20,230 loan because the borrower under the loan receivable is also the holder of the Series C Units.

Series D Redeemable Preferred Units

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

On November 8, 2016, the Operating Partnership completed the acquisition of a store located in Illinois. This store was acquired in exchange for 486,244 Series D-4 Preferred Units ("D-4 Units") valued at $12,156.

On May 21, 2016, the Operating Partnership completed the acquisition of four stores located in Illinois. These stores were acquired in exchange for 2,201,467 Series D-3 Preferred Units ("D-3 Units") valued at $55,037.

In December 2014, the Operating Partnership completed the acquisition of a store located in Florida. This store was acquired in exchange for $5,621 in cash and 548,390 Series D-1 Preferred Units ("D-1 Units," and together with the D-4 Units and D-3 Units, "Series D Units") valued at $13,710.

The Partnership Agreement provides for the designation and issuance of the Series D Units. The Series D Units rank junior to the Series A Units, on parity with the Series B Units and Series C Units, and senior to all other partnership interest of the Operating Partnership with respect to distributions and liquidation.

The Series D Units have a liquidation value of $25.00 per unit, for a fixed liquidation value of $80,903. Holders of the Series D Units receive distributions at an annual rate between 3.5% and 5.0%. These distributions are cumulative. The Series D Units will become redeemable at the option of the holder on the first anniversary of the date of issuance, which redemption obligation may be satisfied at the Company’s option in cash or shares of its common stock. In addition, the D-3 Units are exchangeable for common OP Units until the tenth anniversary of the date of issuance. The D-1 Units and D-4 Units are not exchangeable for common OP Units.

14. NONCONTROLLING INTEREST IN OPERATING PARTNERSHIP

The Company’s interest in its stores is held through the Operating Partnership. ESS Holding Business Trust I, a wholly-owned subsidiary of the Company, is the sole general partner of the Operating Partnership. ESS Business Trust II, also a wholly-owned subsidiary of the Company, is a limited partner of the Operating Partnership. Between its general partner and limited partner interests, the Company held a 91.2% majority ownership interest therein as of December 31, 2016. The remaining ownership interests in the Operating Partnership (including Preferred Operating Partnership units) of 8.8% are held by certain former owners of assets acquired by the Operating Partnership.

The noncontrolling interest in the Operating Partnership represents OP Units that are not owned by the Company. In conjunction with the formation of the Company and as a result of subsequent acquisitions, certain persons and entities contributing interests in stores to the Operating Partnership received limited partnership units in the form of OP Units. Limited partners who received OP Units in the formation transactions or in exchange for contributions for interests in stores have the right to require the Operating Partnership to redeem part or all of their OP Units for cash based upon the fair market value of an equivalent number of shares of the Company’s common stock (based on the ten-day average trading price) at the time of the redemption. Alternatively, the Company may, at its sole discretion, elect to acquire those OP Units in exchange for shares of its common stock on a one-for-one basis, subject to anti-dilution adjustments provided in the Operating Partnership agreement. The ten-day average closing stock price at December 31, 2016, was $74.87 and there were 5,608,038 OP Units outstanding.

Assuming that all of the OP Unit holders exercised their right to redeem all of their OP Units on December 31, 2016 and the Company elected to pay the OP Unit holders cash, the Company would have paid $419,874 in cash consideration to redeem the units.

During the years ended December 31, 2016, 2015, and 2014, a total of 23,850 OP Units, 787,850 OP Units, and 18,859 OP Units, respectively, were redeemed in exchange for the Company’s common stock.

During November 2016, 6,760 OP Units were redeemed for $506 in cash.

On November 2, 2016, the Company purchased one store located in Maryland. As part of the consideration for this acquisition, 77,575 OP units were issued with a total value of $5,842.

On June 30, 2016, the Company purchased one store located in Georgia. As part of the consideration for this acquisition, 13,764 OP Units were issued with a total value of $1,200.

On May 31, 2016, the Company purchased 50% undivided interest in vacant land in California. As part of the consideration for this acquisition, 2,230 OP Units were issued with a total value of $205.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

On November 13, 2015, the Company purchased one store located in Texas. As part of the consideration for this acquisition, 91,434 OP Units were issued with a total value of $7,221.

On October 1, 2015, the Company acquired SmartStop. As part of the consideration for this acquisition, 376,848 OP Units were issued with a total value of $28,656.

On June 18, 2015, the Company purchased one store located in Florida. As part of the consideration for this acquisition, 71,054 OP Units were issued with a total value of $4,773.

On April 15, 2015, the Company purchased 22 stores located in Arizona and Texas. As part of the consideration for this acquisition, 1,504,277 OP Units were issued with a total value of $101,749.

GAAP requires a company to present ownership interests in subsidiaries held by parties other than the company in the consolidated financial statements within the equity section but separate from the company’s equity. It also requires the amount of consolidated net income attributable to the parent and to the noncontrolling interest to be clearly identified and presented on the face of the consolidated statement of operations and requires changes in ownership interest to be accounted for similarly as equity transactions. If noncontrolling interests are determined to be redeemable, they are to be carried at their redemption value as of the balance sheet date and reported as temporary equity.

The Company has evaluated the terms of the common OP Units and classifies the noncontrolling interest represented by the common OP Units as stockholders’ equity in the accompanying consolidated balance sheets. The Company will periodically evaluate individual noncontrolling interests for the ability to continue to recognize the noncontrolling amount as permanent equity in the consolidated balance sheets. Any noncontrolling interests that fail to qualify as permanent equity will be reclassified as temporary equity and adjusted to the greater of (1) the carrying amount, or (2) its redemption value as of the end of the period in which the determination is made.

15. OTHER NONCONTROLLING INTERESTS

Other noncontrolling interests represent the ownership interest of a third party in one consolidated joint venture as of December 31, 2016. This joint venture owns an operating store in Texas. The voting interest of the third-party owner is 20.0%. Other noncontrolling interests are included in the stockholders’ equity section of the Company’s consolidated balance sheets. The income or losses attributable to this third-party owner based on its ownership percentage are reflected in net income allocated to Operating Partnership and other noncontrolling interests in the consolidated statements of operations.

On August 1, 2016, the Company purchased its joint venture partner's remaining 3.3% interest in an existing joint venture in exchange for 8,889 OP Units, valued at $800. This joint venture owned one store located in California, and as a result of this purchase, this store became wholly-owned by the Company. Prior to this acquisition, the partner's interest was reported in other noncontrolling interests. Since the Company retained its controlling interest in the joint venture, this transaction was accounted for as an equity transaction. The carrying amount of the noncontrolling interest was reduced to zero to reflect the purchase, and the difference between the price paid by the Company and the carrying value of the noncontrolling interest was recorded as an adjustment to equity attributable to the Company.

On June 11, 2015, the Company purchased its joint venture partner’s remaining 1% interest in the HSRE joint venture for $1,267. The joint venture owned 19 properties in California, Florida, Nevada, Ohio, Pennsylvania, Tennessee, Texas and Virginia, and as a result of this purchase, these properties became wholly-owned by the Company. Prior to this acquisition, the partner’s interest was reported in other noncontrolling interests. Since the Company retained its controlling interest in the subsidiary, this transaction was accounted for as an equity transaction. The carrying amount of the noncontrolling interest was reduced to zero to reflect the purchase, and the difference between the price paid by the Company and the carrying value of the noncontrolling interest was recorded as an adjustment to equity attributable to the Company.

16. STOCK-BASED COMPENSATION

As of December 31, 2016, 1,934,735 shares were available for issuance under the Company’s 2015 Incentive Award Plan (the “Plan”).

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

Option grants are issued with an exercise price equal to the closing price of stock on the date of grant. Unless otherwise determined by the Compensation, Nominating and Governance Committee (“CNG Committee”) at the time of grant, options shall vest ratably over a four-year period beginning on the date of grant. Each option will be exercisable once it has vested. Options are exercisable at such times and subject to such terms as determined by the CNG Committee, but under no circumstances may be exercised if such exercise would cause a violation of the ownership limit in the Company’s charter. Options expire 10 years from the date of grant.

Also as defined under the terms of the Plan, restricted stock grants may be awarded. The stock grants are subject to a vesting period over which the restrictions are released and the stock certificates are given to the grantee. During the performance or vesting period, the grantee is not permitted to sell, transfer, pledge, encumber or assign shares of restricted stock granted under the Plan; however, the grantee has the ability to vote the shares and receive nonforfeitable dividends paid on shares. Unless otherwise determined by the CNG Committee at the time of grant, the forfeiture and transfer restrictions on the shares lapse over a four-year period beginning on the date of grant.

Option Grants

A summary of stock option activity is as follows:

Options	Number of Shares			Weighted Average Exercise Price				Weighted Average Remaining Contractual Life (Years)		Aggregate Intrinsic Value as of December 31, 2016
Outstanding at December 31, 2013	754,624			$	15.01
Granted	31,000			47.50
Exercised	(211,747	)		14.85
Forfeited	(5,150	)		28.28
Outstanding at December 31, 2014	568,727			$	16.62
Granted	89,575			69.93
Exercised	(79,974	)		18.79
Forfeited	(5,699	)		39.83
Outstanding at December 31, 2015	572,629			$	24.42
Granted	35,800			85.99
Exercised	(97,855	)		14.75
Forfeited	—			—
Outstanding at December 31, 2016	510,574			$	30.60			4.78		$	24,129
Vested and Expected to Vest	494,881			$	29.20			4.65		$	24,038
Ending Exercisable	384,810			$	17.82			3.62		$	22,865

The aggregate intrinsic value in the table above represents the total value (the difference between the Company’s closing stock price on the last trading day of 2016 and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their options on December 31, 2016. The amount of aggregate intrinsic value will change based on the fair market value of the Company’s stock.

The weighted average fair value of stock options granted in 2016, 2015 and 2014, was $20.30, $16.89 and $12.03, respectively. The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions:

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

	For the Year Ended December 31,
	2016			2015			2014
Expected volatility	37.0	%		38.0	%		40.0	%
Dividend yield	3.6	%		3.6	%		3.8	%
Risk-free interest rate	1.3	%		1.5	%		1.5	%
Average expected term (years)	5			5			5

The Black-Scholes model incorporates assumptions to value stock-based awards. The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of the grant for the estimated life of the option. The Company uses actual historical data to calculate the expected price volatility, dividend yield and average expected term. The forfeiture rate, which is estimated at a weighted-average of 5.0% of unvested options outstanding as of December 31, 2016, is adjusted periodically based on the extent to which actual forfeitures differ, or are expected to differ, from the previous estimates.

A summary of stock options outstanding and exercisable as of December 31, 2016, is as follows:

		Options Outstanding									Options Exercisable
Exercise Price		Shares			Weighted Average Remaining Contractual Life		Weighted Average Exercise Price				Shares			Weighted Average Exercise Price
$6.22 - $6.22		157,750			2.13		$	6.22			157,750			$	6.22
$11.59 - $11.59		28,080			3.13		11.59				28,080			11.59
$12.21 - $12.21		77,400			3.18		12.21				77,400			12.21
$19.6 - $28.11		59,660			4.78		24.23				59,660			24.23
$28.79 - $38.4		37,659			6.05		37.44				27,197			37.08
$47.5 - $47.5		24,650			7.14		47.50				12,328			47.50
$65.36 - $65.36		20,395			8.15		65.36				5,100			65.36
$65.45 - $65.45		19,180			8.14		65.45				4,795			65.45
$73.52 - $73.52		50,000			8.59		73.52				12,500			73.52
$85.99 - $85.99		35,800			9.15		85.99				—			—
$6.22 - $85.99		510,574			4.78		$	30.60			384,810			$	17.82

The Company recorded compensation expense relating to outstanding options of $729, $510 and $456 in general and administrative expense for the years ended December 31, 2016, 2015 and 2014, respectively. Total cash received for the years ended December 31, 2016, 2015 and 2014, related to option exercises was $1,444, $1,542 and $3,095, respectively. At December 31, 2016, there was $1,442 of total unrecognized compensation expense related to non-vested stock options under the Plan. That cost is expected to be recognized over a weighted-average period of 2.30 years. The valuation model applied in this calculation utilizes subjective assumptions that could potentially change over time, including the expected forfeiture rate. Therefore, the amount of unrecognized compensation expense at December 31, 2016, noted above does not necessarily represent the expense that will ultimately be realized by the Company in the statement of operations.

Common Stock Granted to Employees and Directors

The Company recorded $7,316, $5,545 and $4,528 of expense in general and administrative expense in its statement of operations related to outstanding shares of common stock granted to employees and directors for the years ended December 31, 2016, 2015 and 2014, respectively. The forfeiture rate, which is estimated at a weighted-average of 10.1% of unvested awards outstanding as of December 31, 2016, is adjusted periodically based on the extent to which actual forfeitures differ, or are expected to differ, from the previous estimates. At December 31, 2016 there was $14,141 of total unrecognized compensation expense related to non-vested restricted stock awards under the Plan. That cost is expected to be recognized over a weighted-average period of 2.37 years.

The fair value of common stock awards is determined based on the closing trading price of the Company’s common stock on the grant date.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

A summary of the Company’s employee and director share grant activity is as follows:

Restricted Stock Grants	Shares			Weighted-Average Grant-Date Fair Value
Unreleased at December 31, 2013	395,360			$	26.96
Granted	117,370			49.25
Released	(197,386	)		23.07
Cancelled	(23,595	)		37.19
Unreleased at December 31, 2014	291,749			$	37.73
Granted	174,558			69.18
Released	(129,808	)		34.86
Cancelled	(18,090	)		44.54
Unreleased at December 31, 2015	318,409			$	55.75
Granted	119,931			87.61
Released	(128,808	)		50.05
Cancelled	(9,947	)		67.36
Unreleased at December 31, 2016	299,585			$	70.57

17. EMPLOYEE BENEFIT PLAN

The Company has a retirement savings plan under Section 401(k) of the Internal Revenue Code under which eligible employees can contribute up to 60% of their annual salary, subject to a statutory prescribed annual limit. For the years ended December 31, 2016, 2015 and 2014, the Company made matching contributions to the plan of $1,944, $1,680 and $1,529, respectively, based on 100% of the first 3% and up to 50% of the next 2% of an employee’s compensation.

18. INCOME TAXES

As a REIT, the Company is generally not subject to federal income tax with respect to that portion of its income which is distributed annually to its stockholders. However, the Company has elected to treat one of its corporate subsidiaries, Extra Space Management, Inc., as a taxable REIT subsidiary. In general, the Company’s TRS may perform additional services for tenants and generally may engage in any real estate or non-real estate related business. A TRS is subject to corporate federal income tax. The Company accounts for income taxes in accordance with the provisions of ASC 740, “Income Taxes.” Deferred tax assets and liabilities are determined based on differences between financial reporting and tax bases of assets and liabilities. The Company has elected to use the Tax-Law-Ordering approach to determine when excess tax benefits will be realized.

The income tax provision for the years ended December 31, 2016, 2015 and 2014, is comprised of the following components:

	For the Year Ended December 31, 2016
	Federal				State				Total
Current expense	$	14,627			$	2,368			$	16,995
Tax credits/true-up	(312		)		—				(312		)
Change in deferred benefit	(369		)		(467		)		(836		)
Total tax expense	$	13,946			$	1,901			$	15,847

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

	For the Year Ended December 31, 2015
	Federal				State				Total
Current expense	$	3,736			$	1,640			$	5,376
Tax credits/true-up	274				—				274
Change in deferred benefit	7,016				(1,518		)		5,498
Total tax expense	$	11,026			$	122			$	11,148

	For the Year Ended December 31, 2014
	Federal				State				Total
Current expense	$	6,020			$	1,374			$	7,394
Tax credits/true-up	(2,176		)		—				(2,176		)
Change in deferred benefit	803				1,549				2,352
Total tax expense	$	4,647			$	2,923			$	7,570

A reconciliation of the statutory income tax provisions to the effective income tax provisions for the periods indicated is as follows:

	For the Year Ended December 31,
	2016							2015							2014
Expected tax at statutory rate	$	144,708			35.0	%		$	77,151			35.0	%		$	71,215			35.0	%
Non-taxable REIT income	(131,112		)		(31.7	)%		(67,084		)		(30.4	)%		(64,402		)		(31.7	)%
State and local tax expense - net of federal benefit	2,399				0.6	%		1,249				0.6	%		1,109				0.6	%
Change in valuation allowance	(845		)		(0.2	)%		(624		)		(0.3	)%		1,663				0.8	%
Tax credits/true-up	(312		)		(0.1	)%		274				0.1	%		(2,176		)		(1.1	)%
Miscellaneous	1,009				0.2	%		182				0.1	%		161				0.1	%
Total provision	$	15,847			3.8	%		$	11,148			5.1	%		$	7,570			3.7	%

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

The major sources of temporary differences stated at their deferred tax effects are as follows:

	December 31, 2016				December 31, 2015
Deferred tax liabilities:
Fixed assets	$	(16,488	)		$	(17,360	)
Other	(201		)		(221		)
State deferred taxes	(1,242		)		(1,523		)
Total deferred tax liabilities	(17,931		)		(19,104		)
Deferred tax assets:
Captive insurance subsidiary	413				429
Accrued liabilities	2,741				2,633
Stock compensation	1,713				1,346
Solar credit	—				2,167
Other	1,548				309
SmartStop TRS	365				1,085
State deferred taxes	6,078				6,016
Total deferred tax assets	12,858				13,985
Valuation allowance	(4,765		)		(5,609		)
Net deferred income tax liabilities	$	(9,838	)		$	(10,728	)

The state income tax net operating losses expire between 2017 and 2034. The valuation allowance is associated with the state income tax net operating losses. The tax years 2012 through 2015 remain open related to the state returns, and 2013 through 2015 for the federal returns.

19. SEGMENT INFORMATION

The Company operates in three distinct segments: (1) rental operations; (2) tenant reinsurance; and (3) property management, acquisition and development. Management fees collected for wholly-owned stores are eliminated in consolidation. Financial information for the Company’s business segments is set forth below:

	December 31, 2016				December 31, 2015
Balance Sheet
Investment in unconsolidated real estate ventures
Rental operations	$	79,570			$	103,007
Total assets
Rental operations	$	6,731,292			$	5,674,030
Tenant reinsurance	44,524				37,696
Property management, acquisition and development	315,630				359,681
	$	7,091,446			$	6,071,407

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

	For the Year Ended December 31,
	2016				2015				2014
Statement of Operations
Total revenues
Rental operations	$	864,742			$	676,138			$	559,868
Tenant reinsurance	87,291				71,971				59,072
Property management, acquisition and development	39,842				34,161				28,215
	991,875				782,270				647,155
Operating expenses, including depreciation and amortization
Rental operations	423,575				328,380				279,497
Tenant reinsurance	15,555				13,033				10,427
Property management, acquisition and development	102,907				146,201				78,763
	542,037				487,614				368,687
Income (loss) from operations
Rental operations	441,167				347,758				280,371
Tenant reinsurance	71,736				58,938				48,645
Property management, acquisition and development	(63,065		)		(112,040		)		(50,548		)
	449,838				294,656				278,468
Gain (loss) on real estate transactions, earnout from prior acquisition and sale of other assets
Property management, acquisition and development	8,465				1,501				(10,285		)
Property casualty loss, net
Rental operations	—				—				(1,724		)
Interest expense
Rental operations	(129,907		)		(93,711		)		(80,160		)
Property management, acquisition and development	(3,572		)		(1,971		)		(1,170		)
	(133,479		)		(95,682		)		(81,330		)
Non-cash interest expense related to the amortization of discount on equity component of exchangeable senior notes
Property management, acquisition and development	(4,980		)		(3,310		)		(2,683		)
Interest income
Property management, acquisition and development	6,148				3,461				1,607
Interest income on note receivable from Preferred Operating Partnership unit holder
Property management, acquisition and development	4,850				4,850				4,850
Equity in earnings of unconsolidated real estate ventures
Rental operations	12,895				12,351				10,541
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of partners' interests
Property management, acquisition and development	69,199				2,857				4,022
Income tax (expense) benefit
Rental operations	(2,320		)		(1,729		)		(1,157		)

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

Tenant reinsurance	(12,610		)		(9,780		)		(8,662		)
Property management, acquisition and development	(917		)		361				2,249
	(15,847		)		(11,148		)		(7,570		)
Net income (loss)
Rental operations	321,835				264,669				207,871
Tenant reinsurance	59,138				49,173				40,000
Property management, acquisition and development	16,116				(104,306		)		(51,975		)
	$	397,089			$	209,536			$	195,896
Depreciation and amortization expense
Rental operations	$	173,570			$	124,415			$	107,081
Property management, acquisition and development	8,990				9,042				7,995
	$	182,560			$	133,457			$	115,076
Statement of Cash Flows
Acquisition of real estate assets
Property management, acquisition and development	$	(1,086,523	)		$	(1,550,750	)		$	(503,538	)
Development and redevelopment of real estate assets
Property management, acquisition and development	$	(23,279	)		$	(26,931	)		$	(23,528	)

20. COMMITMENTS AND CONTINGENCIES

The Company has operating leases on its corporate offices and owns 22 stores that are subject to leases. At December 31, 2016, future minimum rental payments under these non-cancelable operating leases were as follows (unaudited):

Less than 1 year	$	6,123
Year 2	6,677
Year 3	6,124
Year 4	6,080
Year 5	5,897
Thereafter	90,025
	$	120,926

The monthly rental amounts for three of the ground leases include contingent rental payments based on the level of revenue achieved at the stores. The Company recorded expense of $4,578, $3,858 and $3,406 related to these ground leases in the years ended December 31, 2016, 2015 and 2014, respectively.

The Company is involved in various legal proceedings and is subject to various claims and complaints arising in the ordinary course of business. Because litigation is inherently unpredictable, the outcome of these matters cannot presently be determined with any degree of certainty. In accordance with applicable accounting guidance, management establishes an accrued liability for litigation when those matters present loss contingencies that are both probable and reasonably estimable. In such cases, there may be an exposure to loss in excess of any amounts accrued. The estimated loss, if any, is based upon currently available information and is subject to significant judgment, a variety of assumptions, and known and unknown uncertainties. Therefore, any estimate(s) of loss disclosed below represents what management believes to be an estimate of loss only for certain matters meeting these criteria and does not represent the Company's maximum loss exposure. The Company could in the future incur judgments or enter into settlements of claims that could have a material adverse effect on its results of operations in any particular period, notwithstanding the fact that the Company is currently vigorously defending any legal proceedings against it.

The Company currently has several legal proceedings pending against it that include causes of action alleging wrongful foreclosure, violations of various state specific self-storage statutes, and violations of various consumer fraud acts. As a result of these litigation matters, the Company has a liability of $5,600 as of December 31, 2016, which is included in other liabilities on the consolidated balance sheets.

EXTRA SPACE STORAGE INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

Amounts in thousands, except store and share data, unless otherwise stated

As of December 31, 2016, the Company was under contract to acquire four operating stores and 12 stores to be acquired upon the completion of construction. The total purchase price of all stores with commitments was $183,581. Of these stores, seven are scheduled to close in 2017. The remaining stores will close upon completion of construction, expected to occur on various dates in 2018 and 2019. Additionally, the Company is under contract to acquire 16 stores with joint venture partners, for a net investment of $74,708. Eight of these stores are scheduled to close in 2017 while the remaining eight stores are expected to close in 2018.

Although there can be no assurance, the Company is not aware of any material environmental liability, for which it believes it will be ultimately responsible, that could have a material adverse effect on its financial condition or results of operations. However, changes in applicable environmental laws and regulations, the uses and conditions of properties in the vicinity of the Company’s properties, the activities of its tenants and other environmental conditions of which the Company is unaware with respect to its properties could result in future material environmental liabilities.

21. SUPPLEMENTARY QUARTERLY FINANCIAL DATA (UNAUDITED)

	For the Three Months Ended
	March 31, 2016				June 30, 2016				September 30, 2016				December 31, 2016
Revenues	$	229,403			$	244,273			$	257,183			$	261,016
Cost of operations	135,775				133,971				134,459				137,832
Revenues less cost of operations	$	93,628			$	110,302			$	122,724			$	123,184
Net income	$	89,407			$	90,040			$	127,226			$	90,416
Net income attributable to common stockholders	$	82,592			$	83,044			$	118,088			$	82,403
Earnings per common share—basic	$	0.66			$	0.66			$	0.94			$	0.65
Earnings per common share—diluted	$	0.66			$	0.66			$	0.93			$	0.65
	For the Three Months Ended
	March 31, 2015				June 30, 2015				September 30, 2015				December 31, 2015
Revenues	$	173,154			$	185,860			$	197,497			$	225,759
Cost of operations	97,718				104,253				100,193				185,450
Revenues less cost of operations	$	75,436			$	81,607			$	97,304			$	40,309
Net income	$	58,636			$	60,956			$	78,200			$	11,744
Net income attributable to common stockholders	$	53,742			$	55,339			$	71,718			$	8,675
Earnings per common share—basic	$	0.46			$	0.47			$	0.58			$	0.07
Earnings per common share—diluted	$	0.46			$	0.47			$	0.58			$	0.07

22. SUBSEQUENT EVENTS

Subsequent to year end the Company has purchased two stores for a total of $25,500. These stores are located in Georgia and Illinois.

On February 1, 2017, the Company received a cash payment of $33,071 related to its loans receivable from Strategic 1031 leaving a remaining principal balance of $20,608.

Extra Space Storage Inc.

Schedule III

Real Estate and Accumulated Depreciation

(Dollars in thousands)

Date acquired or development completed	Store Name		State		Debt		Land initial cost		Building and improvements initial cost		Adjustments and costs subsequent to acquisition		Notes		Gross carrying amount at December 31, 2016						Accumulated depreciation
Land		Building and improvements		Total
8/23/2010	Auburn / Dean Rd		AL		$4,512		$324		$1,895		$163				$325		$2,057		$2,382		$408
8/23/2010	Auburn / Opelika Rd		AL		1,751		92		138		203				92		341		433		125
7/2/2012	Birmingham / Grace Baker Rd		AL		4,424		790		9,369		160				790		9,529		10,319		1,108
3/20/2014	Birmingham / Lorna Rd		AL		7,211		2,381		11,224		108				2,381		11,332		13,713		820
10/1/2015	Daphne		AL		—		970		4,182		249				970		4,431		5,401		148
8/31/2007	Hoover		AL		3,973		1,313		2,858		744				1,313		3,602		4,915		1,275
10/1/2015	Montgomery / Carmichael Rd		AL		4,898		540		9,048		233				540		9,281		9,821		304
10/1/2015	Montgomery / Monticello Dr		AL		—		1,280		4,056		637				1,280		4,693		5,973		154
12/21/2016	Chandler / Arizona Ave		AZ		—		1,964		7,432		—				1,964		7,432		9,396		16
10/1/2015	Chandler / W Chandler Blvd		AZ		—		950		3,707		272				950		3,979		4,929		133
7/25/2013	Chandler / W Elliot Rd		AZ		4,081		547		4,213		230				547		4,443		4,990		443
4/15/2015	Glendale		AZ		—		608		8,461		249				608		8,710		9,318		400
10/1/2015	Mesa / E Guadalupe Rd		AZ		—		1,350		6,290		307				1,350		6,597		7,947		224
12/27/2012	Mesa / E Southern Ave		AZ		5,435		2,973		5,545		353				2,973		5,898		8,871		657
4/5/2016	Mesa / Greenfield Road		AZ		—		360		4,655		30				360		4,685		5,045		90
8/18/2004	Mesa / Madero Ave		AZ		—		849		2,547		347				849		2,894		3,743		977
7/2/2012	Mesa / N. Alma School Rd		AZ		—		1,129		4,402		264				1,129		4,666		5,795		548
7/25/2013	Mesa / Southern Ave		AZ		4,049		1,453		2,897		170				1,453		3,067		4,520		301
4/1/2006	Peoria / 75th Ave		AZ		4,337		652		4,105		173				652		4,278		4,930		1,228
1/31/2011	Peoria / W Beardsley Rd		AZ		—		1,060		4,731		48				1,060		4,779		5,839		751
1/2/2007	Phoenix / E Greenway Pkwy		AZ		—		669		4,135		507				668		4,643		5,311		1,283
7/1/2005	Phoenix / East Bell Rd		AZ		8,019		1,441		7,982		1,057				1,441		9,039		10,480		2,850
10/1/2015	Phoenix / Missouri Ave		AZ		—		470		1,702		582				470		2,284		2,754		82
11/30/2012	Phoenix / N 32nd St		AZ		6,984		2,257		7,820		364				2,257		8,184		10,441		892
6/30/2006	Phoenix / N Cave Creek Rd		AZ		2,814		552		3,530		288				551		3,819		4,370		1,147
10/1/2015	Phoenix / Washington		AZ		3,105		1,200		3,767		438				1,200		4,205		5,405		146
9/16/2016	Phoenix / West Peoria		AZ		—		1,545		7,135		—				1,545		7,135		8,680		61
10/1/2015	Tempe / S Priest Dr		AZ		—		850		3,283		175				850		3,458		4,308		115
10/1/2015	Tempe / W Broadway Rd		AZ		2,711		1,040		3,562		333				1,040		3,895		4,935		144
11/30/2012	Tucson / N Oracle Rd		AZ		—		1,090		7,845		134				1,090		7,979		9,069		868
4/18/2016	Tucson / N Tucson Blvd		AZ		—		786		7,233		235				786		7,468		8,254		143
6/25/2007	Alameda		CA		—		2,919		12,984		2,133				2,919		15,117		18,036		4,613
8/29/2013	Alhambra		CA		—		10,109		6,065		402				10,109		6,467		16,576		606
4/25/2014	Anaheim / Old Canal Rd		CA		10,062		2,765		12,680		189				2,765		12,869		15,634		922
8/29/2013	Anaheim / S Adams St		CA		6,966		3,593		3,330		262				3,593		3,592		7,185		358
8/29/2013	Anaheim / S State College Blvd		CA		6,365		2,519		2,886		223				2,519		3,109		5,628		312
7/1/2008	Antelope		CA		—		1,525		8,345		(251)		(a)		1,185		8,434		9,619		1,822
10/19/2011	Bellflower		CA		2,025		640		1,350		104				639		1,455		2,094		211
5/15/2007	Belmont		CA		—		3,500		7,280		131				3,500		7,411		10,911		1,800
6/25/2007	Berkeley		CA		20,351		1,716		19,602		2,107				1,715		21,710		23,425		5,762
11/17/2016	Bermuda Dunes		CA		—		2,593		15,049		—				2,593		15,049		17,642		64
10/19/2011	Bloomington / Bloomington Ave		CA		2,692		934		1,937		171				934		2,108		3,042		381
10/19/2011	Bloomington / Linden Ave		CA		—		647		1,303		202				647		1,505		2,152		266
8/29/2013	Burbank / Thornton Ave		CA		—		4,061		5,318		299				4,061		5,617		9,678		538
8/10/2000	Burbank / W Verdugo Ave		CA		18,864		3,199		5,082		2,111				3,617		6,775		10,392		2,891
4/8/2011	Burlingame		CA		5,230		2,211		5,829		151				2,211		5,980		8,191		921
3/14/2011	Carson		CA		—		—		9,709		116				—		9,825		9,825		1,474
6/25/2007	Castro Valley		CA		—		—		6,346		500				—		6,846		6,846		1,684
10/19/2011	Cerritos		CA		25,224		8,728		15,895		2,737				8,728		18,632		27,360		2,589
11/1/2013	Chatsworth		CA		11,974		9,922		7,599		559				9,922		8,158		18,080		1,558
6/1/2004	Claremont / South Mills Ave		CA		2,949		1,472		2,012		284				1,472		2,296		3,768		835
10/19/2011	Claremont / W Arrow Hwy		CA		3,325		1,375		1,434		233				1,375		1,667		3,042		264
6/25/2007	Colma		CA		23,134		3,947		22,002		2,781				3,947		24,783		28,730		6,742
9/1/2008	Compton		CA		—		1,426		7,582		188				1,426		7,770		9,196		1,645
8/29/2013	Concord		CA		5,089		3,082		2,822		328				3,082		3,150		6,232		299
9/21/2009	El Cajon		CA		—		1,100		6,380		128				1,100		6,508		7,608		1,232
6/25/2007	El Sobrante		CA		—		1,209		4,018		1,598				1,209		5,616		6,825		1,782
12/2/2013	Elk Grove / Power Inn Rd		CA		5,657		894		6,949		119				894		7,068		7,962		562
12/2/2013	Elk Grove / Stockton Blvd		CA		6,541		640		8,640		76				640		8,716		9,356		687
5/1/2010	Emeryville		CA		—		3,024		11,321		337				3,024		11,658		14,682		1,980
12/2/2013	Fair Oaks		CA		4,141		644		11,287		150				644		11,437		12,081		892
11/17/2016	Fallbrook		CA		—		1,638		7,361		—				1,638		7,361		8,999		31
10/19/2011	Fontana / Baseline Ave		CA		4,700		778		4,723		134				777		4,858		5,635		710
10/19/2011	Fontana / Foothill Blvd 1		CA		—		768		4,208		236				768		4,444		5,212		652
10/19/2011	Fontana / Foothill Blvd 2		CA		—		684		3,951		275				684		4,226		4,910		614
9/15/2002	Fontana / Valley Blvd 1		CA		2,997		961		3,846		475				1,000		4,282		5,282		1,635
10/15/2003	Fontana / Valley Blvd 2		CA		5,372		1,246		3,356		553				1,300		3,855		5,155		1,363
6/1/2004	Gardena		CA		—		3,710		6,271		2,314				4,110		8,185		12,295		2,654
10/1/2015	Gilroy		CA		8,222		1,140		14,265		295				1,140		14,560		15,700		489
6/1/2004	Glendale / San Fernando Rd 1		CA		—		—		6,084		253				—		6,337		6,337		2,152
9/21/2016	Glendale / San Fernando Rd 2		CA		—		4,416		9,672		36				4,416		9,708		14,124		83
7/2/2012	Hawaiian Gardens		CA		9,994		2,964		12,478		276				2,964		12,754		15,718		1,559
10/1/2015	Hawthorne / La Cienega Blvd		CA		12,075		2,500		18,562		289				2,500		18,851		21,351		611
6/1/2004	Hawthorne / Rosselle Ave		CA		3,681		1,532		3,871		327				1,532		4,198		5,730		1,458
6/26/2007	Hayward		CA		8,191		3,149		8,006		3,471				3,148		11,478		14,626		3,462
8/31/2016	Hemet / Acacia Ave		CA		—		301		3,609		16				301		3,625		3,926		39
7/1/2005	Hemet / S Sanderson		CA		3,085		1,146		6,369		408				1,146		6,777		7,923		2,130
10/19/2011	Hesperia		CA		—		156		430		188				156		618		774		147
7/2/2012	Hollywood		CA		—		4,555		10,590		162				4,555		10,752		15,307		1,253
8/10/2000	Inglewood		CA		5,482		1,379		3,343		975				1,530		4,167		5,697		1,922
10/19/2011	Irvine		CA		9,034		3,821		3,999		182				3,821		4,181		8,002		595
5/28/2014	La Quinta		CA		10,938		4,706		12,604		152				4,706		12,756		17,462		890
10/1/2015	Ladera Ranch		CA		—		6,440		24,500		8,705				6,440		33,205		39,645		850
10/19/2011	Lake Elsinore / Central Ave		CA		—		587		4,219		229				587		4,448		5,035		647
10/19/2011	Lake Elsinore / Collier Ave		CA		—		294		2,105		263				294		2,368		2,662		334
10/1/2015	Lake Forest		CA		18,122		15,093		18,895		273				15,090		19,171		34,261		621
10/17/2009	Lancaster / 23rd St W		CA		—		1,425		5,855		107				1,425		5,962		7,387		1,108
7/28/2006	Lancaster / West Ave J/8		CA		4,466		1,347		5,827		324				1,348		6,150		7,498		1,771
6/1/2004	Livermore		CA		—		1,134		4,615		357				1,134		4,972		6,106		1,686
10/19/2011	Long Beach / E Artesia Blvd		CA		—		1,772		2,539		430				1,772		2,969		4,741		431
10/1/2015	Long Beach / E Wardlow Rd		CA		13,274		6,340		17,050		331				6,340		17,381		23,721		563
11/1/2013	Long Beach / W Wardlow Rd		CA		6,861		5,859		4,992		54				5,859		5,046		10,905		1,054
11/17/2016	Los Alamitos		CA		—		10,107		15,874		66				10,107		15,940		26,047		68
3/23/2000	Los Angeles / Casitas Ave		CA		—		1,431		2,976		829				1,611		3,625		5,236		1,566
7/2/2012	Los Angeles / Fountain Ave		CA		—		3,099		4,889		122				3,099		5,011		8,110		601
12/31/2007	Los Angeles / La Cienega		CA		9,678		3,991		9,774		146				3,992		9,919		13,911		2,314
9/1/2008	Los Angeles / S Central Ave		CA		8,038		2,200		8,108		243				2,200		8,351		10,551		1,772
12/2/2013	Los Angeles / S Western Ave		CA		1,434		287		2,011		388				287		2,399		2,686		251
4/25/2014	Los Angeles / Slauson Ave		CA		—		2,400		8,605		340				2,401		8,944		11,345		655
7/17/2012	Los Gatos		CA		—		2,550		8,257		74				2,550		8,331		10,881		1,054
1/1/2004	Manteca		CA		4,725		848		2,543		210				848		2,753		3,601		968
11/1/2013	Marina Del Rey		CA		34,478		19,928		18,742		250				19,928		18,992		38,920		3,128
8/29/2013	Menlo Park		CA		9,371		7,675		1,812		275				7,675		2,087		9,762		216
6/1/2007	Modesto / Crows Landing		CA		3,203		909		3,043		397				909		3,440		4,349		944
8/29/2013	Modesto / Sylvan Ave		CA		4,192		1,647		4,215		211				1,647		4,426		6,073		408
7/2/2012	Moreno Valley		CA		2,011		482		3,484		188				482		3,672		4,154		423
10/1/2015	Morgan Hill		CA		7,354		1,760		11,772		247				1,760		12,019		13,779		397
11/1/2013	North Highlands		CA		3,274		799		2,801		135				799		2,936		3,735		568
8/29/2013	North Hollywood / Coldwater Canyon		CA		—		4,501		4,465		376				4,501		4,841		9,342		471
5/1/2006	North Hollywood / Van Owen		CA		6,444		3,125		9,257		327				3,125		9,584		12,709		2,622
8/29/2013	Northridge		CA		6,514		3,641		2,872		308				3,641		3,180		6,821		327
8/29/2013	Oakland / 29th Ave		CA		9,880		6,359		5,753		385				6,359		6,138		12,497		567
4/24/2000	Oakland / Fallon St		CA		—		—		3,777		1,167				—		4,944		4,944		2,207
12/2/2013	Oakland / San Leandro St		CA		7,719		1,668		7,652		338				1,668		7,990		9,658		658
7/1/2005	Oceanside / Oceanside Blvd 1		CA		—		3,241		11,361		909				3,241		12,270		15,511		3,921
12/9/2014	Oceanside / Oceanside Blvd 2		CA		5,890		4,508		4,599		52				4,508		4,651		9,159		251
11/30/2012	Orange		CA		11,856		4,847		12,341		343				4,847		12,684		17,531		1,411
12/2/2013	Oxnard		CA		8,452		5,421		6,761		342				5,421		7,103		12,524		598
8/1/2009	Pacoima		CA		2,120		3,050		7,597		218				3,050		7,815		10,865		1,471
1/1/2005	Palmdale		CA		4,453		1,225		5,379		2,405				1,225		7,784		9,009		2,367
10/19/2011	Paramount		CA		4,440		1,404		2,549		254				1,404		2,803		4,207		419
8/31/2000	Pico Rivera / Beverly Blvd		CA		—		1,150		3,450		233				1,150		3,683		4,833		1,486
9/16/2016	Pico Rivera / East Slauson Ave		CA		—		—		11,750		66				—		11,816		11,816		101
3/4/2014	Pico Rivera / San Gabriel River Pkwy		CA		4,376		2,150		4,734		47				2,150		4,781		6,931		349
10/19/2011	Placentia		CA		11,245		4,798		5,483		346				4,798		5,829		10,627		831
5/24/2007	Pleasanton		CA		7,067		1,208		4,283		640				1,208		4,923		6,131		1,401
6/1/2004	Richmond / Lakeside Dr		CA		4,716		953		4,635		1,497				953		6,132		7,085		1,913
9/26/2013	Richmond / Meeker Ave		CA		—		3,139		7,437		227				3,139		7,664		10,803		690
8/18/2004	Riverside		CA		4,674		1,075		4,042		796				1,075		4,838		5,913		1,643
12/2/2013	Rocklin		CA		6,297		1,745		8,005		88				1,745		8,093		9,838		639
11/4/2013	Rohnert Park		CA		6,289		990		8,094		186				990		8,280		9,270		676
7/1/2005	Sacramento / Auburn Blvd		CA		4,446		852		4,720		1,011				852		5,731		6,583		1,795
3/31/2015	Sacramento / B Street		CA		7,611		1,025		11,479		459				1,025		11,938		12,963		571
10/1/2010	Sacramento / Franklin Blvd		CA		3,390		1,738		5,522		306				1,844		5,722		7,566		923
12/31/2007	Sacramento / Stockton Blvd		CA		2,784		952		6,936		481				1,075		7,294		8,369		1,194
6/1/2006	San Bernardino / Sterling Ave.		CA		—		750		5,135		212				750		5,347		6,097		1,414
6/1/2004	San Bernardino / W Club Center Dr		CA		—		1,213		3,061		141				1,173		3,242		4,415		1,121
8/29/2013	San Diego / Cedar St		CA		13,188		5,919		6,729		450				5,919		7,179		13,098		673
12/11/2015	San Diego / Del Sol Blvd		CA		—		2,679		7,029		171				2,679		7,200		9,879		197
10/19/2011	San Dimas		CA		—		1,867		6,354		276				1,867		6,630		8,497		948
8/29/2013	San Francisco / Egbert Ave		CA		10,355		5,098		4,054		334				5,098		4,388		9,486		413
6/14/2007	San Francisco / Folsom		CA		17,828		8,457		9,928		1,859				8,457		11,787		20,244		3,502
10/1/2015	San Francisco / Otis Street		CA		—		5,460		18,741		340				5,460		19,081		24,541		620
7/26/2012	San Jose / Charter Park Dr		CA		4,652		2,428		2,323		288				2,428		2,611		5,039		366
9/1/2009	San Jose / N 10th St		CA		10,784		5,340		6,821		303				5,340		7,124		12,464		1,345
8/1/2007	San Leandro / Doolittle Dr		CA		14,686		4,601		9,777		3,479				4,601		13,256		17,857		3,811
10/1/2010	San Leandro / Washington Ave		CA		—		3,343		6,630		10		(f)		3,291		6,692		9,983		1,103
10/1/2015	San Lorenzo		CA		—		—		8,784		292				—		9,076		9,076		298
8/29/2013	San Ramon		CA		—		4,819		5,819		290				4,819		6,109		10,928		558
8/29/2013	Santa Ana		CA		4,075		3,485		2,382		236				3,485		2,618		6,103		272
7/30/2009	Santa Clara		CA		7,746		4,750		8,218		46				4,750		8,264		13,014		1,558
7/2/2012	Santa Cruz		CA		—		1,588		11,160		142				1,588		11,302		12,890		1,318
10/4/2007	Santa Fe Springs		CA		7,249		3,617		7,022		382				3,617		7,404		11,021		1,921
10/19/2011	Santa Maria / Farnel Rd		CA		2,872		1,556		2,740		504				1,556		3,244		4,800		515
10/19/2011	Santa Maria / Skyway Dr		CA		6,241		1,310		3,526		109				1,309		3,636		4,945		514
11/17/2016	Santa Rosa		CA		—		9,526		15,282		—				9,526		15,282		24,808		65
11/17/2016	Santee		CA		—		7,058		12,121		—				7,058		12,121		19,179		52
11/17/2016	Scotts Valley		CA		—		5,006		5,806		—				5,006		5,806		10,812		25
8/31/2004	Sherman Oaks		CA		25,176		4,051		12,152		630				4,051		12,782		16,833		4,130
8/29/2013	Stanton		CA		6,791		5,022		2,267		226				5,022		2,493		7,515		271
5/19/2002	Stockton / Jamestown		CA		2,290		649		3,272		269				649		3,541		4,190		1,374
12/2/2013	Stockton / Pacific Ave		CA		5,360		3,619		2,443		86				3,619		2,529		6,148		211
4/25/2014	Sunland		CA		—		1,688		6,381		110				1,688		6,491		8,179		465
8/29/2013	Sunnyvale		CA		—		10,732		5,004		260				10,732		5,264		15,996		492
5/2/2008	Sylmar		CA		6,111		3,058		4,671		288				3,058		4,959		8,017		1,253
2/28/2013	Thousand Oaks		CA		—		4,500		8,834		(965)		(d)		3,500		8,869		12,369		354
7/15/2003	Tracy / E 11th St 1		CA		5,115		778		2,638		828				911		3,333		4,244		1,192
4/1/2004	Tracy / E 11th St 2		CA		3,053		946		1,937		311				946		2,248		3,194		897
6/25/2007	Vallejo / Sonoma Blvd		CA		2,758		1,177		2,157		1,083				1,177		3,240		4,417		1,202
10/1/2015	Vallejo / Tennessee St		CA		8,695		2,640		13,870		352				2,640		14,222		16,862		469
8/29/2013	Van Nuys		CA		—		7,939		2,576		387				7,939		2,963		10,902		316
8/31/2004	Venice		CA		—		2,803		8,410		2		(b)		2,803		8,412		11,215		1,479
8/29/2013	Ventura		CA		—		3,453		2,837		259				3,453		3,096		6,549		315
10/19/2011	Victorville		CA		—		151		751		165				151		916		1,067		168
7/1/2005	Watsonville		CA		4,365		1,699		3,056		373				1,699		3,429		5,128		1,107
9/1/2009	West Sacramento		CA		—		2,400		7,425		151				2,400		7,576		9,976		1,441
6/19/2002	Whittier		CA		3,184		—		2,985		217				—		3,202		3,202		1,233
8/29/2013	Wilmington		CA		—		6,792		10,726		398				6,792		11,124		17,916		930
9/15/2000	Arvada		CO		1,697		286		1,521		706				286		2,227		2,513		1,179
5/25/2011	Castle Rock / Industrial Way 1		CO		—		407		3,077		295				407		3,372		3,779		534
7/23/2015	Castle Rock / Industrial Way 2		CO		—		531		—		—				531		—		531		—
4/19/2016	Colorado Springs / Arlington Dr		CO		—		2,140		5,660		385				2,140		6,045		8,185		122
6/10/2011	Colorado Springs / Austin Bluffs Pkwy		CO		—		296		4,199		349				296		4,548		4,844		739
8/31/2007	Colorado Springs / Dublin Blvd		CO		3,582		781		3,400		450				781		3,850		4,631		1,019
11/25/2008	Colorado Springs / S 8th St		CO		5,935		1,525		4,310		641				1,525		4,951		6,476		1,114
10/24/2014	Colorado Springs / Stetson Hills Blvd		CO		3,919		2,077		4,087		369				2,077		4,456		6,533		281
9/15/2000	Denver / E 40th Ave		CO		2,402		602		2,052		1,733				745		3,642		4,387		1,524
7/1/2005	Denver / W 96th Ave		CO		3,417		368		1,574		528				368		2,102		2,470		689
7/18/2012	Fort Carson		CO		—		—		6,945		125				—		7,070		7,070		835
9/1/2006	Parker		CO		6,919		800		4,549		853				800		5,402		6,202		1,701
9/15/2000	Thornton		CO		2,631		212		2,044		1,169				248		3,177		3,425		1,522
9/15/2000	Westminster		CO		1,985		291		1,586		1,343				299		2,921		3,220		1,485
3/17/2014	Bridgeport		CT		—		1,072		14,028		142				1,072		14,170		15,242		1,027
7/2/2012	Brookfield		CT		4,919		991		7,891		134				991		8,025		9,016		960
1/15/2004	Groton		CT		5,112		1,277		3,992		463				1,276		4,456		5,732		1,684
12/31/2007	Middletown		CT		2,653		932		2,810		225				932		3,035		3,967		752
11/4/2013	Newington		CT		2,282		1,363		2,978		682				1,363		3,660		5,023		335
9/16/2016	Wethersfield / Olesen Rd		CT		—		2,502		7,588		81				2,502		7,669		10,171		66
8/16/2002	Wethersfield / Silas Deane Hwy		CT		6,533		709		4,205		231				709		4,436		5,145		1,701
5/5/2016	Washington		DC		9,559		14,394		18,172		216				14,394		18,388		32,782		319

Date acquired or development completed	Store Name		State		Debt		Land initial cost		Building and improvements initial cost		Adjustments and costs subsequent to acquisition		Notes		Gross carrying amount at December 31, 2016						Accumulated depreciation
Land		Building and improvements		Total
11/19/2015	Apopka / Park Ave		FL		2,742		613		5,228		277				613		5,505		6,118		170
11/19/2015	Apopka / Semoran Blvd		FL		2,742		888		5,737		439				888		6,176		7,064		190
5/2/2012	Auburndale		FL		1,218		470		1,076		155				470		1,231		1,701		182
7/15/2009	Bonita Springs		FL		—		2,198		8,215		129				2,198		8,344		10,542		1,577
12/23/2014	Bradenton		FL		3,728		1,333		3,677		565				1,333		4,242		5,575		274
11/30/2012	Brandon		FL		4,595		1,327		5,656		190				1,327		5,846		7,173		658
6/19/2008	Coral Springs		FL		5,923		3,638		6,590		462				3,638		7,052		10,690		1,664
10/1/2015	Davie		FL		7,993		4,890		11,679		474				4,890		12,153		17,043		421
1/6/2006	Deland		FL		3,087		1,318		3,971		369				1,318		4,340		5,658		1,312
11/30/2012	Fort Lauderdale / Commercial Blvd		FL		5,078		1,576		5,397		363				1,576		5,760		7,336		655
8/26/2004	Fort Lauderdale / NW 31st Ave		FL		7,246		1,587		4,205		501				1,587		4,706		6,293		1,601
5/4/2011	Fort Lauderdale / S State Rd 7		FL		—		2,750		7,002		564				2,750		7,566		10,316		1,163
8/26/2004	Fort Myers / Cypress Lake Dr		FL		5,902		1,691		4,711		572				1,691		5,283		6,974		1,733
7/1/2005	Fort Myers / San Carlos Blvd		FL		4,756		1,985		4,983		663				1,985		5,646		7,631		1,846
3/8/2005	Greenacres		FL		2,765		1,463		3,244		182				1,463		3,426		4,889		1,125
10/1/2015	Gulf Breeze / Gulf Breeze Pkwy		FL		2,900		620		2,886		247				620		3,133		3,753		107
10/1/2015	Gulf Breeze / McClure Dr		FL		6,256		660		12,590		277				660		12,867		13,527		416
1/1/2010	Hialeah / E 65th Street		FL		5,643		1,750		7,150		157				1,750		7,307		9,057		1,328
8/1/2008	Hialeah / Okeechobee Rd		FL		—		2,800		7,588		135				2,800		7,723		10,523		1,701
9/1/2010	Hialeah / W 84th St		FL		5,643		1,678		6,807		98				1,678		6,905		8,583		1,132
11/20/2007	Hollywood		FL		12,328		3,214		8,689		376				3,214		9,065		12,279		2,275
1/12/2016	Jacksonville / Girvin Rd		FL		—		841		8,102		159				841		8,261		9,102		215
10/1/2015	Jacksonville / Monument Rd		FL		5,609		490		10,708		385				490		11,093		11,583		378
10/1/2015	Jacksonville / Timuquana Rd		FL		4,600		1,000		3,744		304				1,000		4,048		5,048		146
12/28/2012	Kenneth City		FL		4,000		805		3,345		86				805		3,431		4,236		369
5/2/2012	Lakeland / Harden Blvd		FL		3,687		593		4,701		224				593		4,925		5,518		670
5/2/2012	Lakeland / South Florida Ave		FL		5,297		871		6,905		272				871		7,177		8,048		908
9/3/2014	Lakeland / US Hwy 98		FL		—		529		3,604		134				529		3,738		4,267		243
12/27/2012	Land O Lakes		FL		6,207		798		4,490		10				799		4,499		5,298		509
8/26/2004	Madeira Beach		FL		5,661		1,686		5,163		316				1,686		5,479		7,165		1,826
8/10/2000	Margate		FL		3,136		430		3,139		1,498				469		4,598		5,067		1,740
7/2/2012	Miami / Coral Way		FL		7,777		3,257		9,713		195				3,257		9,908		13,165		1,179
10/25/2011	Miami / Hammocks Blvd		FL		6,114		521		5,198		133				521		5,331		5,852		785
8/10/2000	Miami / NW 12th St		FL		7,475		1,325		4,395		2,172				1,419		6,473		7,892		2,420
7/2/2012	Miami / NW 2nd Ave		FL		8,742		1,979		6,513		201				1,979		6,714		8,693		825
9/16/2016	Miami / NW 79th Ave		FL		—		4,872		9,846		8				4,872		9,854		14,726		84
2/4/2011	Miami / SW 147th Ave		FL		—		2,375		5,543		117				2,374		5,661		8,035		818
5/31/2007	Miami / SW 186th St		FL		4,181		1,238		7,597		506				1,238		8,103		9,341		2,131
11/8/2013	Miami / SW 68th Ave		FL		9,678		3,305		11,997		68				3,305		12,065		15,370		974
8/10/2000	Miami / SW 72nd Street		FL		—		5,315		4,305		2,117				5,859		5,878		11,737		2,276
11/30/2009	Miami Gardens / 183rd Street		FL		6,564		4,798		9,475		149				4,798		9,624		14,422		1,777
2/2/2016	Miami Gardens / 2nd Ave		FL		2,633		1,052		2,716		32				1,052		2,748		3,800		65
6/18/2015	Naples / Goodlette Road		FL		13,148		—		17,220		169				—		17,389		17,389		674
11/1/2013	Naples / Old US 41		FL		6,098		1,990		4,887		644				1,990		5,531		7,521		835
11/8/2013	Naranja		FL		8,231		603		11,223		109				603		11,332		11,935		920
8/10/2000	North Lauderdale		FL		3,931		428		3,516		1,947				459		5,432		5,891		2,141
6/1/2004	North Miami		FL		8,231		1,256		6,535		659				1,256		7,194		8,450		2,562
10/1/2015	Oakland Park		FL		9,862		2,030		19,241		407				2,030		19,648		21,678		658
3/8/2005	Ocoee		FL		3,000		872		3,642		529				872		4,171		5,043		1,337
11/19/2015	Orlando / Hoffner Ave		FL		2,793		512		6,697		328				512		7,025		7,537		214
3/8/2005	Orlando / Hunters Creek		FL		9,563		2,233		9,223		679				2,233		9,902		12,135		3,159
8/26/2004	Orlando / LB McLeod Rd		FL		8,284		1,216		5,008		528				1,216		5,536		6,752		1,903
6/17/2015	Orlando / Lee Rd		FL		3,979		535		5,364		21				535		5,385		5,920		203
3/8/2005	Orlando / Metrowest		FL		5,600		1,474		6,101		323				1,474		6,424		7,898		2,077
7/15/2010	Orlando / Orange Blossom Trail		FL		2,632		625		2,133		109				625		2,242		2,867		415
3/8/2005	Orlando / Waterford Lakes		FL		6,293		1,166		4,816		1,341				1,166		6,157		7,323		1,911
11/7/2013	Palm Springs		FL		5,544		2,108		8,028		2,355				2,108		10,383		12,491		709
5/31/2013	Plantation		FL		—		3,850		—		(1,504)		(d)		2,346		—		2,346		—
8/26/2004	Port Charlotte		FL		—		1,389		4,632		318				1,389		4,950		6,339		1,639
8/26/2004	Riverview		FL		4,503		654		2,953		328				654		3,281		3,935		1,129
11/30/2012	Sarasota / Clark Rd		FL		—		4,666		9,016		523				4,666		9,539		14,205		1,061
12/23/2014	Sarasota / Washington Blvd		FL		3,883		1,192		2,919		63				1,192		2,982		4,174		162
12/3/2012	Seminole		FL		3,918		1,133		3,017		326				1,133		3,343		4,476		374
12/23/2014	South Pasadena		FL		10,078		8,890		10,106		132				8,890		10,238		19,128		548
4/15/2014	Stuart / Gran Park Way		FL		6,791		1,640		8,358		163				1,640		8,521		10,161		627
10/1/2015	Stuart / Kanner Hwy		FL		—		1,250		5,007		324				1,250		5,331		6,581		199
10/1/2015	Stuart / NW Federal Hwy 1		FL		—		760		3,125		277				760		3,402		4,162		131
10/1/2015	Tallahassee		FL		—		1,460		21,471		259				1,460		21,730		23,190		692
11/1/2013	Tamiami		FL		5,016		5,042		7,164		384				5,042		7,548		12,590		1,248
11/22/2006	Tampa / Cypress St		FL		3,445		883		3,533		191				881		3,726		4,607		1,033
3/27/2007	Tampa / W Cleveland St		FL		5,511		1,425		4,766		489				1,425		5,255		6,680		1,464
12/23/2014	Tampa / W Hillsborough Ave		FL		2,319		1,086		2,937		402				1,086		3,339		4,425		194
8/26/2004	Valrico		FL		4,235		1,197		4,411		307				1,197		4,718		5,915		1,617
1/13/2006	Venice		FL		—		1,969		5,903		332				1,970		6,234		8,204		1,927
8/10/2000	West Palm Beach / Forest Hill Bl		FL		3,467		1,164		2,511		1,056				1,246		3,485		4,731		1,443
8/10/2000	West Palm Beach / N Military Trail 1		FL		4,345		1,312		2,511		1,906				1,416		4,313		5,729		1,548
11/1/2013	West Palm Beach / N Military Trail 2		FL		3,659		1,595		2,833		111				1,595		2,944		4,539		528
12/1/2011	West Palm Beach / S Military Trail		FL		3,280		1,729		4,058		129				1,730		4,186		5,916		585
7/1/2005	West Palm Beach / Southern Blvd		FL		5,346		1,752		4,909		514				1,752		5,423		7,175		1,851
10/1/2015	Weston		FL		7,039		1,680		11,342		355				1,680		11,697		13,377		391
11/17/2016	Acworth		GA		—		2,805		4,519		—				2,805		4,519		7,324		19
8/26/2004	Alpharetta / Holcomb Bridge Rd		GA		—		1,973		1,587		329				1,973		1,916		3,889		694
10/1/2015	Alpharetta / Jones Bridge Rd		GA		5,827		1,420		8,902		278				1,420		9,180		10,600		295
8/8/2006	Alpharetta / North Main St		GA		5,429		1,893		3,161		232				1,894		3,392		5,286		984
8/6/2014	Atlanta / Chattahoochee Ave		GA		—		1,132		10,080		118				1,132		10,198		11,330		640
8/26/2004	Atlanta / Cheshire Bridge Rd NE		GA		12,613		3,737		8,333		760				3,738		9,092		12,830		3,033
10/22/2014	Atlanta / Edgewood Ave SE		GA		7,544		588		10,295		251				588		10,546		11,134		593
4/3/2014	Atlanta / Mt Vernon Hwy		GA		—		2,961		19,819		173				2,961		19,992		22,953		1,400
8/26/2004	Atlanta / Roswell Rd		GA		—		1,665		2,028		473				1,665		2,501		4,166		844
2/28/2005	Atlanta / Virginia Ave		GA		6,315		3,319		8,325		780				3,319		9,105		12,424		2,973
11/4/2013	Augusta		GA		1,982		710		2,299		88				710		2,387		3,097		200
10/1/2015	Austell		GA		3,361		540		6,550		257				540		6,807		7,347		226
10/1/2015	Buford / Buford Dr		GA		—		500		5,484		321				500		5,805		6,305		192
3/29/2016	Buford / Gravel Springs Rd		GA		—		895		7,625		180				895		7,805		8,700		169
5/7/2015	Dacula / Auburn Rd		GA		4,378		2,087		4,295		141				2,077		4,446		6,523		176
1/17/2006	Dacula / Braselton Hwy		GA		4,965		1,993		3,001		228				1,993		3,229		5,222		964
6/17/2010	Douglasville		GA		—		1,209		719		597				1,209		1,316		2,525		315
10/1/2015	Duluth / Berkeley Lake Rd		GA		4,055		1,350		5,718		336				1,350		6,054		7,404		192
10/1/2015	Duluth / Breckinridge Blvd		GA		3,864		1,160		6,336		271				1,160		6,607		7,767		212
10/1/2015	Duluth / Peachtree Industrial Blvd		GA		4,216		440		7,516		260				440		7,776		8,216		253
11/30/2012	Eastpoint		GA		5,566		1,718		6,388		200				1,718		6,588		8,306		726
10/1/2015	Ellenwood		GA		2,679		260		3,992		398				260		4,390		4,650		140
6/14/2007	Johns Creek		GA		3,298		1,454		4,151		187				1,454		4,338		5,792		1,127
10/1/2015	Jonesboro		GA		—		540		6,174		312				540		6,486		7,026		220
6/17/2010	Kennesaw / Cobb Parkway NW		GA		—		673		1,151		206				673		1,357		2,030		293
10/1/2015	Kennesaw / George Busbee Pkwy		GA		4,730		500		9,126		202				500		9,328		9,828		304
11/4/2013	Lawrenceville / Hurricane Shoals Rd		GA		3,265		2,117		2,784		371				2,117		3,155		5,272		296
10/1/2015	Lawrenceville / Lawrenceville Hwy 1		GA		—		730		3,058		542				730		3,600		4,330		116
10/1/2015	Lawrenceville / Lawrenceville Hwy 2		GA		3,073		1,510		4,674		263				1,510		4,937		6,447		162
10/1/2015	Lawrenceville / Old Norcross Rd		GA		—		870		3,705		375				870		4,080		4,950		131
11/12/2009	Lithonia		GA		—		1,958		3,645		904				1,958		4,549		6,507		739
3/29/2016	Loganville		GA		—		814		5,494		422				814		5,916		6,730		130
10/1/2015	Marietta / Austell Rd SW		GA		—		1,070		3,560		483				1,070		4,043		5,113		131
6/17/2010	Marietta / Cobb Parkway N		GA		—		887		2,617		355				887		2,972		3,859		596
10/1/2015	Marietta / Powers Ferry Rd		GA		5,442		430		9,242		249				430		9,491		9,921		307
10/1/2015	Marietta / West Oak Pkwy		GA		4,370		500		6,395		192				500		6,587		7,087		217
10/1/2015	Peachtree City		GA		—		1,080		8,628		438				1,080		9,066		10,146		289
4/24/2015	Powder Springs		GA		4,503		370		6,014		66				370		6,080		6,450		237
6/30/2016	Roswell		GA		—		1,043		6,981		—				1,043		6,981		8,024		119
10/1/2015	Sandy Springs		GA		7,000		1,740		11,439		337				1,740		11,776		13,516		382
10/1/2015	Savannah / King George Blvd 1		GA		2,963		390		4,889		301				390		5,190		5,580		170
10/1/2015	Savannah / King George Blvd 2		GA		—		390		3,370		270				390		3,640		4,030		122
10/1/2015	Sharpsburg		GA		4,899		360		8,455		255				360		8,710		9,070		282
10/1/2015	Smyrna / Cobb Parkway SE		GA		4,580		1,360		7,002		353				1,360		7,355		8,715		242
11/17/2016	Smyrna / Oakdale Rd		GA		—		588		7,362		—				588		7,362		7,950		31
8/26/2004	Snellville		GA		—		2,691		4,026		381				2,691		4,407		7,098		1,516
3/29/2016	Stockbridge		GA		—		2,899		7,098		457				2,899		7,555		10,454		165
8/26/2004	Stone Mountain / Annistown Rd		GA		2,738		1,817		4,382		338				1,817		4,720		6,537		1,604
7/1/2005	Stone Mountain / S Hairston Rd		GA		2,533		925		3,505		458				925		3,963		4,888		1,286
6/14/2007	Sugar Hill / Nelson Brogdon Blvd 1		GA		—		1,371		2,547		252				1,371		2,799		4,170		771
6/14/2007	Sugar Hill / Nelson Brogdon Blvd 2		GA		—		1,368		2,540		413				1,367		2,954		4,321		786
10/15/2013	Tucker		GA		5,713		1,773		10,456		87				1,773		10,543		12,316		875
10/1/2015	Wilmington Island		GA		5,631		760		9,423		341				760		9,764		10,524		318
11/18/2016	Hilo		HI		—		2,859		5,429		7				2,859		5,436		8,295		23
4/5/2016	Honolulu / Ahua Street		HI		—		2,325		26,376		390				2,325		26,766		29,091		463
5/3/2013	Honolulu / Kalakaua Ave		HI		17,140		4,674		18,350		313				4,674		18,663		23,337		1,758
7/14/2016	Honolulu / Kalanianaole Hwy		HI		—		—		29,211		115				—		29,326		29,326		378
6/25/2007	Kahului		HI		—		3,984		15,044		1,226				3,984		16,270		20,254		4,180
6/25/2007	Kapolei / Farrington Hwy 1		HI		9,084		—		24,701		798				—		25,499		25,499		6,370
12/6/2013	Kapolei / Farrington Hwy 2		HI		7,029		—		7,776		116				—		7,892		7,892		620
11/18/2016	Lihue		HI		—		2,504		4,357		2				2,504		4,359		6,863		19
5/3/2013	Wahiawa		HI		3,504		1,317		2,626		345				1,317		2,971		4,288		287
11/4/2013	Bedford Park		IL		2,469		922		3,289		363				922		3,652		4,574		329
6/8/2015	Berwyn		IL		—		965		9,085		148				965		9,233		10,198		379
11/4/2013	Chicago / 60th St		IL		4,842		1,363		5,850		173				1,363		6,023		7,386		502
11/4/2013	Chicago / 87th St		IL		5,765		2,881		6,324		116				2,881		6,440		9,321		523
10/1/2015	Chicago / 95th St		IL		—		750		7,828		414				750		8,242		8,992		283
2/13/2013	Chicago / Montrose		IL		8,093		1,318		9,485		213				1,318		9,698		11,016		977
11/4/2013	Chicago / Pulaski Rd		IL		3,488		1,143		6,138		529				1,143		6,667		7,810		537
7/1/2005	Chicago / South Wabash		IL		11,436		621		3,428		2,245				621		5,673		6,294		1,846
11/10/2004	Chicago / Stony Island		IL		—		1,925		—		—				1,925		—		1,925		—
7/1/2005	Chicago / West Addison		IL		5,324		449		2,471		810				449		3,281		3,730		1,241
2/25/2016	Chicago / West Devon Ave		IL		—		1,327		15,535		2				1,327		15,537		16,864		362
7/1/2005	Chicago / West Harrison 1		IL		4,477		472		2,582		2,823				472		5,405		5,877		1,440
6/10/2016	Chicago / West Harrison 2		IL		—		4,502		21,672		52				4,502		21,724		26,226		325
10/1/2015	Chicago / Western Ave		IL		—		670		4,718		342				670		5,060		5,730		176
10/1/2015	Cicero / Ogden Ave		IL		—		1,590		9,371		397				1,590		9,768		11,358		328
10/1/2015	Cicero / Roosevelt Rd		IL		—		910		3,224		354				910		3,578		4,488		126
6/10/2016	Country Club Hills		IL		—		195		8,650		85				195		8,735		8,930		130
7/15/2003	Crest Hill		IL		2,301		847		2,946		1,040				968		3,865		4,833		1,307
11/8/2016	Des Plaines		IL		—		1,645		10,630		7				1,645		10,637		12,282		45
10/1/2007	Gurnee		IL		—		1,374		8,296		135				1,374		8,431		9,805		2,028
6/10/2016	Harwood Heights		IL		—		1,724		14,543		125				1,724		14,668		16,392		219
12/1/2011	Highland Park		IL		12,678		5,798		6,016		269				5,798		6,285		12,083		844
11/4/2013	Lincolnshire		IL		3,585		1,438		5,128		102				1,438		5,230		6,668		422
12/1/2008	Naperville / Ogden Avenue		IL		—		2,800		7,355		(710)		(d)		1,950		7,495		9,445		1,588
12/1/2011	Naperville / State Route 59		IL		4,633		1,860		5,793		136				1,860		5,929		7,789		801
5/3/2008	North Aurora		IL		2,711		600		5,833		176				600		6,009		6,609		1,377
6/10/2016	Round Lake Beach		IL		—		796		2,977		150				796		3,127		3,923		46
7/2/2012	Skokie		IL		—		1,119		7,502		3,250				1,119		10,752		11,871		937
10/15/2002	South Holland		IL		2,301		839		2,879		386				865		3,239		4,104		1,248
8/1/2008	Tinley Park		IL		—		1,823		4,794		1,010				1,548		6,079		7,627		1,148
10/10/2008	Carmel		IN		4,860		1,169		4,393		313				1,169		4,706		5,875		1,119
9/16/2016	Greenwood		IN		—		457		2,954		9				457		2,963		3,420		26
9/16/2016	Indianapolis / Crawfordsville Rd		IN		—		287		3,251		21				287		3,272		3,559		29
10/10/2008	Indianapolis / Dandy Trail/Windham Lake Dr		IN		5,460		850		4,545		714				850		5,259		6,109		1,269
8/31/2007	Indianapolis / E 65th St		IN		—		588		3,457		530				588		3,987		4,575		1,089
11/30/2012	Indianapolis / E 86th St		IN		—		646		1,294		195				646		1,489		2,135		195
9/16/2016	Indianapolis / E Stop 11 Rd		IN		—		1,923		5,925		2				1,923		5,927		7,850		51
4/22/2016	Indianapolis / Emerson Ave		IN		—		876		4,778		236				876		5,014		5,890		97
9/16/2016	Indianapolis / Fulton Dr		IN		—		663		4,434		10				663		4,444		5,107		38
4/22/2016	Indianapolis / Georgetown Road		IN		—		1,326		6,164		327				1,326		6,491		7,817		125
10/10/2008	Indianapolis / Southport Rd/Kildeer Dr		IN		—		426		2,903		418				426		3,321		3,747		853
4/22/2016	Indianapolis / Washington Street		IN		—		172		3,066		213				172		3,279		3,451		62
4/22/2016	Indianapolis/ Lafayette Road		IN		—		903		3,658		305				903		3,963		4,866		74
4/22/2016	Indianapolis/ Rockville Road		IN		—		1,531		4,076		247				1,531		4,323		5,854		82
10/10/2008	Mishawaka		IN		5,201		630		3,349		347				630		3,696		4,326		910
4/13/2006	Wichita		KS		—		366		1,897		466				366		2,363		2,729		834
6/27/2011	Covington		KY		1,909		839		2,543		169				839		2,712		3,551		448
10/1/2015	Crescent Springs		KY		—		120		5,313		289				120		5,602		5,722		187
10/1/2015	Erlanger		KY		3,799		220		7,132		258				220		7,390		7,610		244
10/1/2015	Florence / Centennial Circle		KY		—		240		8,234		666				240		8,900		9,140		305
10/1/2015	Florence / Steilen Dr		KY		6,326		540		13,616		674				540		14,290		14,830		473
7/1/2005	Louisville / Bardstown Rd		KY		3,586		586		3,244		583				586		3,827		4,413		1,250
9/16/2016	Louisville / Preston Hwy		KY		—		2,970		8,237		24				2,970		8,261		11,231		71
7/1/2005	Louisville / Warwick Ave		KY		6,745		1,217		4,611		393				1,217		5,004		6,221		1,557
12/1/2005	Louisville / Wattbourne Ln		KY		4,510		892		2,677		539				892		3,216		4,108		927
10/1/2015	Walton		KY		—		290		6,245		330				290		6,575		6,865		216
8/26/2004	Metairie		LA		3,699		2,056		4,216		331				2,056		4,547		6,603		1,497
8/26/2004	New Orleans		LA		5,230		4,058		4,325		850				4,059		5,174		9,233		1,814

Date acquired or development completed	Store Name		State		Debt		Land initial cost		Building and improvements initial cost		Adjustments and costs subsequent to acquisition		Notes		Gross carrying amount at December 31, 2016						Accumulated depreciation
Land		Building and improvements		Total
6/1/2003	Ashland		MA		5,455		474		3,324		384				474		3,708		4,182		1,566
5/1/2004	Auburn		MA		—		918		3,728		540				919		4,267		5,186		1,805
11/4/2013	Billerica		MA		7,897		3,023		6,697		238				3,023		6,935		9,958		582
5/1/2004	Brockton / Centre St / Rte 123		MA		—		647		2,762		347				647		3,109		3,756		1,234
11/4/2013	Brockton / Oak St		MA		4,929		829		6,195		486				829		6,681		7,510		589
11/9/2012	Danvers		MA		7,662		3,115		5,736		195				3,115		5,931		9,046		656
2/6/2004	Dedham / Allied Dr		MA		—		2,443		7,328		1,587				2,443		8,915		11,358		3,242
3/4/2002	Dedham / Milton St		MA		5,737		2,127		3,041		984				2,127		4,025		6,152		1,687
5/13/2015	Dedham / Providence Highway		MA		—		1,625		10,875		114				1,625		10,989		12,614		420
2/6/2004	East Somerville		MA		—		—		—		173				—		173		173		130
7/1/2005	Everett		MA		—		692		2,129		1,120				692		3,249		3,941		1,196
5/1/2004	Foxboro		MA		—		759		4,158		505				759		4,663		5,422		2,174
7/2/2012	Framingham		MA		—		—		—		56				—		56		56		19
5/1/2004	Hudson		MA		3,247		806		3,122		671				806		3,793		4,599		1,719
12/31/2007	Jamaica Plain		MA		9,015		3,285		11,275		766				3,285		12,041		15,326		2,873
10/18/2002	Kingston		MA		5,173		555		2,491		209				555		2,700		3,255		1,158
6/22/2001	Lynn		MA		—		1,703		3,237		450				1,703		3,687		5,390		1,608
3/31/2004	Marshfield		MA		—		1,039		4,155		273				1,026		4,441		5,467		1,545
11/14/2002	Milton		MA		—		2,838		3,979		6,893				2,838		10,872		13,710		3,089
11/4/2013	North Andover		MA		3,628		773		4,120		146				773		4,266		5,039		359
10/15/1999	North Oxford		MA		3,704		482		1,762		671				527		2,388		2,915		1,067
2/28/2001	Northborough		MA		4,433		280		2,715		704				280		3,419		3,699		1,552
8/15/1999	Norwood		MA		7,116		2,160		2,336		1,841				2,221		4,116		6,337		1,705
7/1/2005	Plainville		MA		4,832		2,223		4,430		485				2,223		4,915		7,138		1,856
2/16/2016	Quincy / Liberty St		MA		—		1,567		14,595		41				1,567		14,636		16,203		344
6/30/2016	Quincy / Old Colony Ave		MA		—		1,238		12,362		338				1,238		12,700		13,938		165
2/6/2004	Quincy / Weston Ave		MA		6,910		1,359		4,078		541				1,360		4,618		5,978		1,582
5/15/2000	Raynham		MA		—		588		2,270		929				670		3,117		3,787		1,297
12/1/2011	Revere		MA		4,675		2,275		6,935		361				2,275		7,296		9,571		984
6/1/2003	Saugus		MA		9,015		1,725		5,514		611				1,725		6,125		7,850		2,396
6/15/2001	Somerville		MA		11,406		1,728		6,570		948				1,731		7,515		9,246		2,987
7/1/2005	Stoneham		MA		5,729		944		5,241		326				944		5,567		6,511		1,716
5/1/2004	Stoughton / Washington St 1		MA		—		1,754		2,769		365				1,755		3,133		4,888		1,405
9/16/2016	Stoughton / Washington St 2		MA		—		2,189		7,047		61				2,189		7,108		9,297		62
7/2/2012	Tyngsboro		MA		3,341		1,843		5,004		94				1,843		5,098		6,941		602
2/6/2004	Waltham		MA		—		3,770		11,310		1,121				3,770		12,431		16,201		4,344
9/14/2000	Weymouth		MA		—		2,806		3,129		232				2,806		3,361		6,167		1,518
2/6/2004	Woburn		MA		—		—		—		285				—		285		285		168
12/1/2006	Worcester / Ararat St		MA		3,889		1,350		4,433		398				1,350		4,831		6,181		1,269
5/1/2004	Worcester / Millbury St		MA		4,290		896		4,377		3,249				896		7,626		8,522		3,001
8/31/2007	Annapolis / Renard Ct / Annex		MD		8,957		1,375		8,896		425				1,376		9,320		10,696		2,409
4/17/2007	Annapolis / Trout Rd		MD		—		5,248		7,247		381				5,247		7,629		12,876		1,966
7/1/2005	Arnold		MD		9,640		2,558		9,446		691				2,558		10,137		12,695		3,133
5/31/2012	Baltimore / Eastern Ave 1		MD		4,327		1,185		5,051		177				1,185		5,228		6,413		649
2/13/2013	Baltimore / Eastern Ave 2		MD		7,085		1,266		10,789		155				1,266		10,944		12,210		1,116
11/1/2008	Baltimore / Moravia Rd		MD		4,297		800		5,955		160				800		6,115		6,915		1,339
6/1/2010	Baltimore / N Howard St		MD		—		1,900		5,277		156				1,900		5,433		7,333		962
7/1/2005	Bethesda		MD		25,193		3,671		18,331		1,422				3,671		19,753		23,424		6,751
11/17/2016	Burtonsville		MD		—		10,136		11,756		—				10,136		11,756		21,892		50
10/20/2010	Capitol Heights		MD		7,932		1,461		9,866		259				1,461		10,125		11,586		1,711
3/7/2012	Cockeysville		MD		3,629		465		5,600		312				465		5,912		6,377		805
7/1/2005	Columbia		MD		10,990		1,736		9,632		386				1,736		10,018		11,754		3,090
12/2/2005	Edgewood / Pulaski Hwy 1		MD		—		1,000		—		(575)		(d)		425		—		425		—
9/10/2015	Edgewood / Pulaski Hwy 2		MD		—		794		5,178		253				794		5,431		6,225		200
11/2/2016	Forestville		MD		—		3,590		11,003		70				3,590		11,073		14,663		48
1/11/2007	Ft. Washington		MD		—		4,920		9,174		327				4,920		9,501		14,421		2,508
7/2/2012	Gambrills		MD		4,672		1,905		7,104		207				1,905		7,311		9,216		851
9/16/2016	Germantown		MD		—		7,114		11,316		—				7,114		11,316		18,430		97
7/8/2011	Glen Burnie		MD		6,331		1,303		4,218		361				1,303		4,579		5,882		782
6/10/2013	Hanover		MD		—		2,160		11,340		88				2,160		11,428		13,588		1,048
2/6/2004	Lanham		MD		11,373		3,346		10,079		1,595				2,618		12,402		15,020		4,171
12/27/2007	Laurel		MD		5,868		3,000		5,930		215				3,000		6,145		9,145		1,498
12/27/2012	Lexington Park		MD		—		4,314		8,412		194				4,314		8,606		12,920		923
9/17/2008	Pasadena / Fort Smallwood Rd		MD		5,926		1,869		3,056		772				1,869		3,828		5,697		1,095
3/24/2011	Pasadena / Mountain Rd		MD		—		3,500		7,407		169				3,500		7,576		11,076		1,120
8/1/2011	Randallstown		MD		4,465		764		6,331		344				764		6,675		7,439		1,008
9/1/2006	Rockville		MD		11,950		4,596		11,328		564				4,596		11,892		16,488		3,216
7/1/2005	Towson / East Joppa Rd 1		MD		10,861		861		4,742		269				861		5,011		5,872		1,609
7/2/2012	Towson / East Joppa Rd 2		MD		5,909		1,094		9,598		175				1,094		9,773		10,867		1,151
2/2/2016	Wheaton		MD		—		12,738		12,894		397				12,738		13,291		26,029		310
7/2/2012	Belleville		MI		—		954		4,984		315				954		5,299		6,253		613
7/1/2005	Grandville		MI		—		726		1,298		472				726		1,770		2,496		711
7/1/2005	Mt Clemens		MI		2,824		798		1,796		563				798		2,359		3,157		827
9/16/2016	Southgate		MI		—		960		7,247		33				960		7,280		8,240		63
10/12/2016	Plymouth		MN		—		1,528		16,030		5				1,528		16,035		17,563		103
8/31/2007	Florissant		MO		3,207		1,241		4,648		356				1,241		5,004		6,245		1,392
7/1/2005	Grandview		MO		3,081		612		1,770		594				612		2,364		2,976		854
6/1/2000	St Louis / Forest Park		MO		2,395		156		1,313		691				113		2,047		2,160		967
8/31/2007	St Louis / Gravois Rd		MO		2,615		676		3,551		357				676		3,908		4,584		1,107
6/1/2000	St Louis / Halls Ferry Rd		MO		2,422		631		2,159		791				690		2,891		3,581		1,267
8/31/2007	St Louis / Old Tesson Rd		MO		6,173		1,444		4,162		483				1,444		4,645		6,089		1,274
10/1/2015	Biloxi		MS		—		770		3,947		349				770		4,296		5,066		134
10/1/2015	Canton		MS		—		1,240		7,767		465				1,240		8,232		9,472		268
10/1/2015	Ridgeland		MS		—		410		9,135		426				410		9,561		9,971		307
10/15/2013	Cary		NC		4,139		3,614		1,788		20				3,614		1,808		5,422		149
5/5/2015	Charlotte / Monroe Rd		NC		4,637		4,050		6,867		181				4,050		7,048		11,098		282
12/8/2015	Charlotte / S Tryon St		NC		—		1,372		3,931		29				1,372		3,960		5,332		109
11/14/2016	Charlotte / South Blvd		NC		—		2,790		10,364		2				2,790		10,366		13,156		44
6/19/2015	Charlotte / Wendover Rd		NC		—		1,408		5,461		220				1,408		5,681		7,089		227
10/1/2015	Concord		NC		—		770		4,873		633				770		5,506		6,276		186
12/11/2014	Greensboro / High Point Rd		NC		3,637		1,069		4,199		134				1,069		4,333		5,402		234
12/11/2014	Greensboro / Lawndale Drive		NC		6,412		3,725		7,036		208				3,723		7,246		10,969		391
12/11/2014	Hickory / 10th Ave		NC		3,252		875		5,418		107				875		5,525		6,400		298
10/1/2015	Hickory / 18th Street		NC		—		400		5,844		320				400		6,164		6,564		202
10/1/2015	Morganton		NC		—		600		5,724		291				600		6,015		6,615		193
6/18/2014	Raleigh		NC		—		2,940		4,265		107				2,940		4,372		7,312		295
12/11/2014	Winston/Salem / Peters Creek Pkwy		NC		2,941		1,548		3,495		136				1,548		3,631		5,179		200
12/11/2014	Winston/Salem / University Pkwy		NC		4,207		1,131		5,084		129				1,131		5,213		6,344		278
4/15/1999	Merrimack		NH		3,747		754		3,299		615				817		3,851		4,668		1,520
7/1/2005	Nashua		NH		—		—		755		136				—		891		891		405
1/1/2005	Avenel		NJ		—		1,518		8,037		593				1,518		8,630		10,148		2,780
12/28/2004	Bayville		NJ		3,545		1,193		5,312		641				1,193		5,953		7,146		1,943
9/1/2008	Bellmawr		NJ		3,296		3,600		4,765		421				3,675		5,111		8,786		1,060
7/18/2012	Berkeley Heights		NJ		6,792		1,598		7,553		210				1,598		7,763		9,361		921
12/18/2014	Burlington		NJ		3,793		477		6,534		248				477		6,782		7,259		366
10/7/2015	Cherry Hill / Church Rd		NJ		—		1,057		6,037		313				1,057		6,350		7,407		206
11/30/2012	Cherry Hill / Marlton Pike		NJ		—		2,323		1,549		318				2,323		1,867		4,190		245
9/16/2016	Cherry Hill / Old Cuthbert Rd		NJ		—		1,295		4,125		8				1,295		4,133		5,428		35
12/18/2014	Cherry Hill / Rockhill Rd		NJ		1,960		536		3,407		58				536		3,465		4,001		190
11/30/2012	Cranbury		NJ		6,910		3,543		5,095		1,196				3,543		6,291		9,834		693
12/18/2014	Denville		NJ		8,802		584		14,398		120				584		14,518		15,102		767
12/31/2001	Edison		NJ		8,591		2,519		8,547		1,788				2,518		10,336		12,854		3,867
12/31/2001	Egg Harbor Township		NJ		3,868		1,724		5,001		1,631				1,724		6,632		8,356		2,482
3/15/2007	Ewing		NJ		—		1,552		4,720		(42)		(c, d)		1,562		4,668		6,230		1,274
7/18/2012	Fairfield		NJ		5,919		—		9,402		167				—		9,569		9,569		1,119
11/30/2012	Fort Lee / Bergen Blvd		NJ		12,227		4,402		9,831		347				4,402		10,178		14,580		1,124
10/1/2015	Fort Lee / Main St		NJ		—		2,280		27,409		357				2,280		27,766		30,046		899
3/15/2001	Glen Rock		NJ		—		1,109		2,401		576				1,222		2,864		4,086		1,130
12/18/2014	Hackensack / Railroad Ave		NJ		7,476		2,053		9,882		99				2,053		9,981		12,034		532
7/1/2005	Hackensack / South River St		NJ		—		2,283		11,234		919				2,283		12,153		14,436		3,994
8/23/2012	Hackettstown		NJ		5,799		2,144		6,660		176				2,144		6,836		8,980		814
7/2/2012	Harrison		NJ		3,465		300		6,003		261				300		6,264		6,564		754
12/31/2001	Hazlet		NJ		7,454		1,362		10,262		1,796				1,362		12,058		13,420		4,484
9/16/2016	Ho Ho Kus		NJ		—		13,054		31,770		39				13,054		31,809		44,863		274
7/2/2002	Hoboken		NJ		17,029		2,687		6,092		340				2,687		6,432		9,119		2,489
12/31/2001	Howell		NJ		—		2,440		3,407		1,198				2,440		4,605		7,045		1,683
12/31/2001	Iselin		NJ		4,628		505		4,524		603				505		5,127		5,632		2,203
10/1/2015	Jersey City		NJ		—		8,050		16,342		484				8,050		16,826		24,876		551
11/30/2012	Lawnside		NJ		4,930		1,249		5,613		403				1,249		6,016		7,265		675
2/6/2004	Lawrenceville		NJ		5,096		3,402		10,230		822				3,402		11,052		14,454		3,766
7/1/2005	Linden		NJ		3,612		1,517		8,384		323				1,517		8,707		10,224		2,679
12/22/2004	Lumberton		NJ		3,875		831		4,060		338				831		4,398		5,229		1,526
3/15/2001	Lyndhurst		NJ		—		2,679		4,644		1,063				2,928		5,458		8,386		2,107
8/23/2012	Mahwah		NJ		10,784		1,890		13,112		325				1,890		13,437		15,327		1,609
12/16/2011	Maple Shade		NJ		3,920		1,093		5,492		208				1,093		5,700		6,793		803
12/7/2001	Metuchen		NJ		5,314		1,153		4,462		373				1,153		4,835		5,988		1,933
8/28/2012	Montville		NJ		8,583		1,511		11,749		164				1,511		11,913		13,424		1,378
2/6/2004	Morrisville		NJ		—		2,487		7,494		2,450				1,688		10,743		12,431		3,219
7/2/2012	Mt Laurel		NJ		2,939		329		5,217		236				329		5,453		5,782		671
11/2/2006	Neptune		NJ		7,130		4,204		8,906		471				4,204		9,377		13,581		2,570
7/18/2012	Newark		NJ		7,229		806		8,340		167				806		8,507		9,313		1,007
7/1/2005	North Bergen / 83rd St		NJ		10,744		2,299		12,728		567				2,299		13,295		15,594		4,145
10/6/2011	North Bergen / Kennedy Blvd		NJ		—		861		17,127		432				861		17,559		18,420		2,377
7/25/2003	North Bergen / River Rd		NJ		8,684		2,100		6,606		417				2,100		7,023		9,123		2,571
7/18/2012	North Brunswick		NJ		6,044		2,789		4,404		207				2,789		4,611		7,400		572
12/31/2001	Old Bridge		NJ		5,445		2,758		6,450		2,051				2,758		8,501		11,259		3,149
5/1/2004	Parlin / Cheesequake Rd		NJ		—		—		5,273		496				—		5,769		5,769		2,585
7/1/2005	Parlin / Route 9 North		NJ		—		2,517		4,516		605				2,517		5,121		7,638		1,881
7/18/2012	Parsippany		NJ		6,235		2,353		7,798		142				2,354		7,939		10,293		960
6/2/2011	Pennsauken		NJ		3,622		1,644		3,115		409				1,644		3,524		5,168		617
10/1/2015	Riverdale		NJ		7,217		2,000		14,541		217				2,000		14,758		16,758		476
12/9/2009	South Brunswick		NJ		2,846		1,700		5,835		215				1,700		6,050		7,750		1,118
7/1/2005	Toms River / Route 37 East 1		NJ		4,762		1,790		9,935		486				1,790		10,421		12,211		3,340
10/1/2015	Toms River / Route 37 East 2		NJ		—		1,800		10,765		323				1,800		11,088		12,888		362
10/1/2015	Toms River / Route 9		NJ		—		980		4,717		299				980		5,016		5,996		169
10/1/2015	Trenton		NJ		—		2,180		8,007		219				2,180		8,226		10,406		269
12/28/2004	Union / Green Ln		NJ		6,021		1,754		6,237		432				1,754		6,669		8,423		2,247
11/30/2012	Union / Route 22 West		NJ		6,678		1,133		7,239		221				1,133		7,460		8,593		818
11/30/2012	Watchung		NJ		6,584		1,843		4,499		262				1,843		4,761		6,604		556
11/30/2012	Albuquerque / Airport Dr NW		NM		—		755		1,797		84				755		1,881		2,636		219
8/31/2007	Albuquerque / Calle Cuervo NW		NM		4,364		1,298		4,628		753				1,298		5,381		6,679		1,458
1/7/2016	Albuquerque / Eagle Ranch Rd		NM		—		1,346		5,558		156				1,346		5,714		7,060		157
9/16/2016	Albuquerque / Ellison Rd NW		NM		—		1,182		5,813		39				1,182		5,852		7,034		51
9/16/2016	Albuquerque / Eubank SE		NM		—		1,446		7,647		71				1,446		7,718		9,164		67
9/16/2016	Albuquerque / Legion Rd NE		NM		—		—		4,861		—				—		4,861		4,861		42
11/17/2016	Albuquerque / Lomas Blvd NE		NM		—		544		3,081		—				544		3,081		3,625		13
9/16/2016	Albuquerque / Montgomery Blvd NE 1		NM		—		1,601		5,013		1				1,601		5,014		6,615		43
3/29/2016	Albuquerque / Montgomery Blvd NE 2		NM		—		2,842		7,965		153				2,842		8,118		10,960		176
1/7/2016	Rio Rancho / Golf Course Rd		NM		—		1,667		6,836		247				1,667		7,083		8,750		188
3/29/2016	Santa Fe / Pacheco St		NM		—		9,079		8,620		289				9,079		8,909		17,988		194
7/2/2012	Santa Fe / West San Mateo Rd		NM		6,263		3,066		7,366		558				3,066		7,924		10,990		949
10/1/2015	Henderson / Racetrack Rd		NV		4,705		1,470		6,348		343				1,470		6,691		8,161		221
11/30/2012	Henderson / Stephanie Pl		NV		—		2,934		8,897		293				2,934		9,190		12,124		1,026
10/1/2015	Las Vegas / Bonanza Rd		NV		4,011		820		6,716		209				820		6,925		7,745		228
10/1/2015	Las Vegas / Durango Dr		NV		—		1,140		4,384		319				1,140		4,703		5,843		157
6/22/2011	Las Vegas / Jones Blvd		NV		2,373		1,441		1,810		176				1,441		1,986		3,427		340
10/1/2015	Las Vegas / Las Vegas Blvd		NV		—		2,830		6,834		369				2,830		7,203		10,033		238
2/22/2000	Las Vegas / N Lamont St		NV		—		251		717		553				278		1,243		1,521		653
11/1/2013	Las Vegas / North Lamb Blvd		NV		2,601		279		3,900		199				279		4,099		4,378		764
10/1/2015	Las Vegas / Pecos Rd		NV		—		1,420		5,900		411				1,420		6,311		7,731		209
10/1/2015	Las Vegas / Rancho Dr		NV		—		590		5,899		159				590		6,058		6,648		198
10/1/2015	Las Vegas / W Charleston Blvd		NV		—		550		1,319		109				550		1,428		1,978		50
2/2/2016	Las Vegas / W Oakey Blvd		NV		3,776		645		4,568		—				645		4,568		5,213		107
11/30/2012	Las Vegas / W Sahara Ave		NV		4,226		773		6,006		313				773		6,319		7,092		699
11/30/2012	Las Vegas / W Tropicana Ave		NV		4,110		400		4,936		109				400		5,045		5,445		568
10/1/2015	North Las Vegas		NV		—		1,260		4,589		184				1,260		4,773		6,033		157
10/1/2015	Ballston Spa		NY		—		890		9,941		59				890		10,000		10,890		321
12/19/2007	Bohemia		NY		—		1,456		1,398		408				1,456		1,806		3,262		495
12/1/2011	Bronx / Edson Av		NY		16,840		3,450		21,210		453				3,450		21,663		25,113		2,918
8/26/2004	Bronx / Fordham Rd		NY		—		3,995		11,870		3,140				3,995		15,010		19,005		4,324
10/2/2008	Brooklyn / 3rd Ave		NY		18,550		12,993		10,405		405				12,993		10,810		23,803		2,422
7/2/2012	Brooklyn / 64th St		NY		20,805		16,188		23,309		471				16,257		23,711		39,968		2,780
5/21/2010	Brooklyn / Atlantic Ave		NY		7,598		2,802		6,536		351				2,802		6,887		9,689		1,269
12/11/2014	Brooklyn / Avenue M		NY		—		12,085		7,665		—				12,085		7,665		19,750		—
10/2/2008	Centereach		NY		4,014		2,226		1,657		236				2,226		1,893		4,119		496
8/10/2012	Central Valley		NY		—		2,800		12,173		596				2,800		12,769		15,569		1,564
11/23/2010	Freeport		NY		—		5,676		3,784		908				5,676		4,692		10,368		1,063
7/2/2012	Hauppauge		NY		5,383		1,238		7,095		364				1,238		7,459		8,697		905
7/2/2012	Hicksville		NY		8,477		2,581		10,677		132				2,581		10,809		13,390		1,252
7/2/2012	Kingston		NY		4,703		837		6,199		182				837		6,381		7,218		766
2/2/2016	Long Island City		NY		—		32,361		24,017		40				32,362		24,056		56,418		566
11/26/2002	Mt Vernon / N Mac Questen Pkwy		NY		7,726		1,926		7,622		1,075				1,926		8,697		10,623		3,199
7/1/2005	Mt Vernon / Northwest St		NY		—		1,585		6,025		2,850				1,585		8,875		10,460		3,065
2/7/2002	Nanuet		NY		9,581		2,072		4,644		1,779				2,738		5,757		8,495		2,261
7/1/2005	New Paltz		NY		4,215		2,059		3,715		700				2,059		4,415		6,474		1,499
7/1/2005	New York		NY		17,825		3,060		16,978		795				3,060		17,773		20,833		5,579
12/4/2000	Plainview		NY		7,367		4,287		3,710		751				4,287		4,461		8,748		2,037
7/18/2012	Poughkeepsie		NY		5,799		1,038		7,862		281				1,038		8,143		9,181		959
7/2/2012	Ridge		NY		5,940		1,762		6,934		243				1,762		7,177		8,939		822

Date acquired or development completed	Store Name		State		Debt		Land initial cost		Building and improvements initial cost		Adjustments and costs subsequent to acquisition		Notes		Gross carrying amount at December 31, 2016						Accumulated depreciation
Land		Building and improvements		Total
6/27/2011	Cincinnati / Glencrossing Way		OH		—		1,217		1,941		270				1,217		2,211		3,428		355
6/27/2011	Cincinnati / Glendale/Milford Rd		OH		4,458		1,815		5,733		278				1,815		6,011		7,826		989
6/27/2011	Cincinnati / Hamilton Ave		OH		—		2,941		2,177		300				2,941		2,477		5,418		470
6/27/2011	Cincinnati / Wooster Pk		OH		5,275		1,445		3,755		301				1,445		4,056		5,501		693
9/16/2016	Columbus / E Main St		OH		—		652		2,147		23				652		2,170		2,822		19
7/1/2005	Columbus / Innis Rd		OH		4,655		483		2,654		993				483		3,647		4,130		1,309
11/1/2013	Columbus / Kenny Rd		OH		4,718		1,227		5,057		275				1,227		5,332		6,559		942
11/4/2013	Fairfield		OH		3,717		904		3,856		331				904		4,187		5,091		382
6/27/2011	Hamilton		OH		—		673		2,910		164				673		3,074		3,747		481
11/30/2012	Hilliard		OH		2,033		1,613		2,369		269				1,613		2,638		4,251		350
7/1/2005	Kent		OH		2,301		220		1,206		281				220		1,487		1,707		591
6/27/2011	Lebanon		OH		3,983		1,657		1,566		346				1,657		1,912		3,569		357
11/30/2012	Mentor / Heisley Rd		OH		1,233		658		1,267		358				658		1,625		2,283		228
7/2/2012	Mentor / Mentor Ave		OH		—		409		1,609		195				409		1,804		2,213		252
6/27/2011	Middletown		OH		—		534		1,047		131				533		1,179		1,712		213
11/1/2013	Whitehall		OH		1,958		726		1,965		131				726		2,096		2,822		366
7/2/2012	Willoughby		OH		—		155		1,811		118				155		1,929		2,084		232
7/1/2005	Aloha / NW 185th Ave		OR		5,922		1,221		6,262		317				1,221		6,579		7,800		2,125
7/2/2012	Aloha / SW 229th Ave		OR		4,486		2,014		5,786		183				2,014		5,969		7,983		712
11/24/2015	Hillsboro		OR		—		732		9,158		167				732		9,325		10,057		277
9/15/2009	King City		OR		2,894		2,520		6,845		83				2,520		6,928		9,448		1,263
12/28/2004	Bensalem / Bristol Pike		PA		3,117		1,131		4,525		505				1,131		5,030		6,161		1,648
3/30/2006	Bensalem / Knights Rd.		PA		—		750		3,015		252				750		3,267		4,017		990
10/1/2015	Collegeville		PA		—		490		6,947		258				490		7,205		7,695		241
11/15/1999	Doylestown		PA		—		220		3,442		1,168				521		4,309		4,830		1,728
5/1/2004	Kennedy Township		PA		2,498		736		3,173		329				736		3,502		4,238		1,533
2/6/2004	Philadelphia / Roosevelt Bl		PA		5,386		1,965		5,925		1,596				1,965		7,521		9,486		2,605
11/1/2013	Philadelphia / Wayne Ave		PA		—		596		10,368		75				596		10,443		11,039		1,438
8/3/2000	Pittsburgh / E Entry Dr		PA		2,498		991		1,990		946				1,082		2,845		3,927		1,257
10/1/2015	Pittsburgh / Landings Dr		PA		—		400		3,936		412				400		4,348		4,748		145
5/1/2004	Pittsburgh / Penn Ave		PA		3,684		889		4,117		689				889		4,806		5,695		2,156
10/1/2015	Skippack		PA		—		720		4,552		245				720		4,797		5,517		162
10/1/2015	West Mifflin		PA		—		840		8,931		400				840		9,331		10,171		302
1/1/2011	Willow Grove		PA		4,995		1,297		4,027		370				1,297		4,397		5,694		761
7/1/2005	Johnston / Hartford Ave		RI		6,226		2,658		4,799		669				2,658		5,468		8,126		1,857
12/1/2011	Johnston / Plainfield		RI		1,771		533		2,127		241				533		2,368		2,901		315
10/1/2015	Bluffton		SC		—		1,010		8,673		181				1,010		8,854		9,864		288
10/1/2015	Charleston / Ashley River Rd		SC		—		500		5,390		326				500		5,716		6,216		196
8/26/2004	Charleston / Glenn McConnell Pkwy		SC		3,359		1,279		4,171		386				1,279		4,557		5,836		1,509
10/1/2015	Charleston / Maybank Hwy		SC		5,631		600		9,364		432				600		9,796		10,396		321
10/1/2015	Charleston / Savannah Hwy		SC		—		370		3,794		250				370		4,044		4,414		129
3/30/2015	Columbia / Clemson Rd		SC		—		1,483		5,415		77				1,483		5,492		6,975		254
7/19/2012	Columbia / Decker Blvd		SC		3,482		1,784		2,745		304				1,784		3,049		4,833		352
8/26/2004	Columbia / Harban Ct		SC		2,692		838		3,312		371				839		3,682		4,521		1,260
10/1/2015	Columbia / Percival Rd		SC		—		480		2,115		264				480		2,379		2,859		82
8/26/2004	Goose Creek		SC		—		1,683		4,372		1,102				1,683		5,474		7,157		1,758
10/1/2015	Greenville / Laurens Rd		SC		—		620		8,467		330				620		8,797		9,417		281
5/10/2016	Greenville / Woodruff Rd		SC		—		1,258		6,912		108				1,258		7,020		8,278		121
10/1/2015	Lexington / Northpoint Dr		SC		—		780		5,732		303				780		6,035		6,815		204
10/1/2015	Lexington / St Peters Church Rd		SC		—		750		1,481		96				750		1,577		2,327		51
10/1/2015	Mt Pleasant / Bowman Rd		SC		—		1,740		3,094		238				1,740		3,332		5,072		111
10/1/2015	Mt Pleasant / Hwy 17 N		SC		4,729		4,600		2,342		287				4,600		2,629		7,229		100
10/1/2015	Mt Pleasant / Stockade Ln		SC		14,472		11,680		19,626		488				11,680		20,114		31,794		646
10/1/2015	Myrtle Beach		SC		—		510		3,921		260				510		4,181		4,691		137
3/30/2015	North Charleston / Dorchester Road		SC		3,213		280		5,814		82				280		5,896		6,176		273
10/1/2015	North Charleston / Rivers Ave		SC		6,176		1,250		8,753		682				1,250		9,435		10,685		307
8/26/2004	Summerville		SC		—		450		4,454		267				450		4,721		5,171		1,580
12/11/2014	Taylors		SC		5,323		1,433		6,071		183				1,433		6,254		7,687		335
9/16/2016	Antioch		TN		—		2,056		3,921		17				2,056		3,938		5,994		35
7/2/2012	Bartlett		TN		—		632		3,798		147				632		3,945		4,577		470
4/15/2011	Cordova / Houston Levee Rd		TN		1,977		652		1,791		131				652		1,922		2,574		331
7/1/2005	Cordova / N Germantown Pkwy 1		TN		3,306		852		2,720		521				852		3,241		4,093		1,084
11/1/2013	Cordova / N Germantown Pkwy 2		TN		6,794		8,187		4,628		227				8,187		4,855		13,042		1,223
1/5/2007	Cordova / Patriot Cove		TN		—		894		2,680		235				894		2,915		3,809		797
11/30/2012	Franklin		TN		—		3,357		8,984		278				3,357		9,262		12,619		1,039
10/1/2015	Knoxville / Ebenezer Rd		TN		7,392		470		13,299		211				470		13,510		13,980		436
10/1/2015	Knoxville / Lovell Rd		TN		5,202		1,360		8,475		209				1,360		8,684		10,044		279
10/1/2015	Lenoir City		TN		5,550		850		10,738		453				850		11,191		12,041		363
7/2/2012	Memphis / Covington Way		TN		—		274		2,623		88				274		2,711		2,985		323
2/2/2016	Memphis / Gateway Dr		TN		—		305		3,345		40				305		3,385		3,690		82
10/1/2015	Memphis / Hollywood St		TN		—		570		8,893		315				570		9,208		9,778		294
11/17/2016	Memphis / Kirby Pkwy		TN		—		907		2,873		1				907		2,874		3,781		12
2/2/2016	Memphis / Madison Ave		TN		—		193		2,070		1				193		2,071		2,264		48
11/30/2012	Memphis / Mt Moriah		TN		2,533		1,617		2,875		478				1,617		3,353		4,970		358
11/1/2013	Memphis / Mt Moriah Terrace		TN		7,925		1,313		2,928		296				1,313		3,224		4,537		530
7/2/2012	Memphis / Raleigh/LaGrange		TN		—		110		1,280		86				110		1,366		1,476		170
11/1/2013	Memphis / Riverdale Bend		TN		4,236		803		4,635		236				803		4,871		5,674		728
11/30/2012	Memphis / Summer Ave 1		TN		3,313		1,040		3,867		423				1,040		4,290		5,330		473
9/16/2016	Memphis / Summer Ave 2		TN		—		578		2,548		10				578		2,558		3,136		22
11/17/2016	Memphis / Winchester Rd		TN		—		1,301		4,722		4				1,301		4,726		6,027		20
4/13/2006	Nashville		TN		8,263		390		2,598		1,279				390		3,877		4,267		1,341
11/22/2006	Allen		TX		4,312		901		5,553		309				901		5,862		6,763		1,626
8/26/2004	Arlington / E Pioneer Pkwy		TX		3,181		534		2,525		619				534		3,144		3,678		1,165
10/1/2015	Arlington / Randol Mill Rd		TX		—		630		5,214		365				630		5,579		6,209		187
4/15/2015	Arlington / US 287 Frontage Rd		TX		2,633		567		5,340		353				567		5,693		6,260		272
4/15/2015	Arlington / Watson Rd		TX		2,647		698		3,862		258				698		4,120		4,818		209
1/13/2015	Austin / 1st Street		TX		4,139		807		7,689		170				807		7,859		8,666		406
1/13/2015	Austin / Brodie Lane		TX		5,717		1,155		8,552		187				1,155		8,739		9,894		461
8/26/2004	Austin / Burnet Rd		TX		8,759		870		4,455		532				870		4,987		5,857		1,686
1/13/2015	Austin / Capital of Texas Hwy		TX		10,175		10,117		13,248		163				10,117		13,411		23,528		693
11/1/2013	Austin / McNeil Dr		TX		4,846		3,411		4,502		83				3,411		4,585		7,996		740
8/8/2014	Austin / North Lamar Blvd		TX		4,949		1,047		9,969		186				1,047		10,155		11,202		638
1/14/2016	Austin / Slaughter Creek Dr		TX		—		2,039		8,006		443				2,039		8,449		10,488		214
4/14/2015	Baytown		TX		6,486		619		7,861		90				619		7,951		8,570		311
1/14/2016	Belton		TX		—		801		2,550		444				801		2,994		3,795		83
1/14/2016	Cedar Park		TX		—		655		8,191		119				655		8,310		8,965		215
4/15/2015	Coppell / Belt Line Rd		TX		4,295		724		5,743		206				724		5,949		6,673		271
10/1/2015	Coppell / Denton Tap Rd		TX		—		2,270		9,333		158				2,270		9,491		11,761		307
4/15/2015	Dallas / Clark Rd		TX		4,910		1,837		8,426		395				1,837		8,821		10,658		407
8/26/2004	Dallas / E Northwest Hwy		TX		15,213		4,432		6,181		1,371				4,432		7,552		11,984		2,514
4/13/2006	Dallas / Garland Rd		TX		4,475		337		2,216		642				337		2,858		3,195		1,056
4/15/2015	Dallas / Haskell Ave		TX		—		275		11,183		278				275		11,461		11,736		516
5/4/2006	Dallas / Inwood Rd		TX		13,330		1,980		12,501		565				1,979		13,067		15,046		3,721
4/15/2015	Dallas / Lyndon B Johnson Freeway		TX		4,546		1,729		7,876		437				1,729		8,313		10,042		384
11/1/2013	Dallas / N Central Expressway		TX		16,794		13,392		15,019		778				13,392		15,797		29,189		1,351
7/2/2012	Dallas / Preston Rd 1		TX		5,113		921		7,656		140				921		7,796		8,717		939
8/10/2012	Dallas / Preston Rd 2		TX		4,278		2,542		3,274		283				2,542		3,557		6,099		485
4/15/2015	Dallas / Shiloh Rd		TX		3,243		781		7,104		317				781		7,421		8,202		342
10/1/2015	Dallas / W Northwest Hwy		TX		—		1,320		6,547		460				1,320		7,007		8,327		233
4/15/2015	Dallas / Walton Walker Blvd		TX		2,904		547		5,970		301				547		6,271		6,818		290
4/15/2015	DeSoto		TX		5,322		821		8,298		234				821		8,532		9,353		387
4/15/2015	Duncanville / E Hwy 67		TX		3,991		1,328		4,997		251				1,328		5,248		6,576		245
4/15/2015	Duncanville / E Wheatland Rd		TX		3,650		793		7,062		233				793		7,295		8,088		341
10/1/2015	El Paso / Desert Blvd		TX		—		890		3,207		288				890		3,495		4,385		109
10/1/2015	El Paso / Dyer St		TX		—		1,510		5,034		433				1,510		5,467		6,977		179
10/1/2015	El Paso / Joe Battle Blvd 1		TX		—		1,010		5,238		251				1,010		5,489		6,499		181
10/1/2015	El Paso / Joe Battle Blvd 2		TX		—		850		2,775		262				850		3,037		3,887		102
10/1/2015	El Paso / Woodrow Bean Dr		TX		—		420		1,752		176				420		1,928		2,348		65
5/8/2013	Euless / Mid/Cities Blvd		TX		4,240		1,374		5,636		137				1,374		5,773		7,147		571
4/1/2011	Euless / W Euless Blvd		TX		2,810		671		3,213		2,036				671		5,249		5,920		811
12/9/2013	Fort Worth / Mandy Lane		TX		2,060		2,033		2,495		154				2,033		2,649		4,682		239
10/25/2016	Fort Worth / Mansfield Hwy		TX		—		772		5,880		63				772		5,943		6,715		38
8/26/2004	Fort Worth / W Rosedale St		TX		4,000		631		5,794		425				630		6,220		6,850		2,093
11/4/2013	Fort Worth / White Settlement Rd		TX		3,585		3,158		2,512		89				3,158		2,601		5,759		229
11/4/2013	Garland / Beltline Rd		TX		3,267		1,424		2,209		217				1,424		2,426		3,850		226
4/15/2015	Garland / Texas 66		TX		4,598		991		6,999		200				991		7,199		8,190		335
1/7/2016	Georgetown / Dawn Dr		TX		—		1,055		5,843		482				1,055		6,325		7,380		161
8/26/2004	Grand Prairie / N Hwy 360 1		TX		2,370		551		2,330		609				551		2,939		3,490		996
8/10/2012	Grand Prairie / N Hwy 360 2		TX		3,048		2,327		1,551		189				2,327		1,740		4,067		242
3/21/2016	Houston / Eldridge Pwy		TX		—		3,428		6,423		252				3,428		6,675		10,103		143
10/6/2016	Houston / Fuqua St		TX		—		931		5,864		94				931		5,958		6,889		39
2/5/2014	Houston / Katy Fwy 1		TX		—		1,767		12,368		55				1,767		12,423		14,190		921
11/13/2015	Houston / Katy Fwy 2		TX		—		6,643		7,551		603				6,643		8,154		14,797		248
12/14/2010	Houston / Ryewater Dr		TX		—		402		1,870		240				402		2,110		2,512		402
10/1/2015	Houston / Senate Ave		TX		—		1,510		5,235		342				1,510		5,577		7,087		180
11/1/2013	Houston / South Main		TX		4,196		2,017		4,181		304				2,017		4,485		6,502		772
4/13/2006	Houston / Southwest Freeway		TX		8,555		2,596		8,735		419				2,596		9,154		11,750		2,650
2/29/2012	Houston / Space Center Blvd		TX		5,470		1,036		8,133		288				1,036		8,421		9,457		1,079
4/15/2015	Irving / N State Hwy 161		TX		—		951		5,842		265				951		6,107		7,058		276
4/15/2015	Irving / Story Rd		TX		—		585		5,445		262				585		5,707		6,292		260
10/1/2015	Kemah		TX		12,305		2,720		26,547		434				2,720		26,981		29,701		871
1/7/2016	Killeen / Fort Hood St		TX		—		1,683		6,447		353				1,683		6,800		8,483		172
11/4/2013	Killeen / Jasper Rd		TX		2,601		1,207		1,688		456				1,207		2,144		3,351		216
12/14/2010	La Porte		TX		—		1,608		2,351		353				1,608		2,704		4,312		544
8/12/2016	Lewisville / Interstate 35 E		TX		—		1,804		8,056		25				1,804		8,081		9,885		86
4/15/2015	Lewisville / State Hwy 121		TX		4,929		2,665		6,399		272				2,665		6,671		9,336		305
1/7/2016	Manor / Harris Branch Pkwy		TX		—		2,501		9,582		403				2,501		9,985		12,486		258
4/15/2015	Mansfield		TX		4,243		925		7,411		225				925		7,636		8,561		356
4/15/2015	Mesquite		TX		5,536		1,910		6,580		401				1,910		6,981		8,891		309
6/2/2016	Midland / 2504 N Loop 250 W		TX		—		1,469		5,666		281				1,469		5,947		7,416		84
10/1/2015	Midland / Andrews Hwy		TX		—		1,430		8,353		501				1,430		8,854		10,284		290
6/2/2016	Midland / Caldera Blvd		TX		—		2,263		7,451		192				2,263		7,643		9,906		112
10/1/2015	Midland / Loop 250 N		TX		—		1,320		10,291		323				1,320		10,614		11,934		345
6/2/2016	Odessa / Grandview Ave		TX		—		2,084		7,844		178				2,084		8,022		10,106		110
6/2/2016	Odessa / Kermit Hwy		TX		—		2,228		7,855		163				2,228		8,018		10,246		113
10/1/2015	Pearland		TX		5,738		3,400		7,812		213				3,400		8,025		11,425		260
4/15/2015	Plano / 14th Street		TX		5,354		1,681		7,606		231				1,681		7,837		9,518		358
4/15/2015	Plano / K Ave 1		TX		5,445		1,631		8,498		507				1,631		9,005		10,636		425
4/15/2015	Plano / K Ave 2		TX		4,041		1,298		5,293		175				1,298		5,468		6,766		248
11/22/2006	Plano / Plano Parkway		TX		5,080		1,010		6,203		564				1,010		6,767		7,777		1,885
11/22/2006	Plano / Spring Creek		TX		4,413		614		3,775		379				613		4,155		4,768		1,180
11/1/2013	Plano / Wagner Way		TX		5,890		2,753		4,353		151				2,753		4,504		7,257		824
10/6/2016	Rosenberg		TX		—		1,308		5,687		28				1,308		5,715		7,023		36
8/10/2006	Rowlett		TX		2,046		1,002		2,601		1,490				1,003		4,090		5,093		915
8/26/2004	San Antonio / Culebra Rd		TX		2,152		1,269		1,816		739				1,270		2,554		3,824		1,032
12/14/2007	San Antonio / DeZavala Rd		TX		6,063		2,471		3,556		1,439		(e)		2,471		4,995		7,466		896
10/6/2016	San Antonio / Loop 1604 W		TX		—		1,549		6,604		30				1,549		6,634		8,183		42
10/23/2015	San Antonio / San Pedro Ave		TX		—		1,140		7,560		225				1,140		7,785		8,925		246
8/26/2004	San Antonio / Westchase Dr		TX		2,420		253		1,496		280				253		1,776		2,029		637
10/1/2015	Seabrook		TX		—		1,910		8,564		246				1,910		8,810		10,720		291
4/13/2006	South Houston		TX		2,791		478		4,069		857				478		4,926		5,404		1,620
7/2/2012	Spring / I/45 North		TX		3,544		506		5,096		493				506		5,589		6,095		685
8/2/2011	Spring / Treaschwig Rd		TX		1,873		978		1,347		249				979		1,595		2,574		271
2/24/2015	The Woodlands		TX		7,744		1,511		11,861		221				1,511		12,082		13,593		603
4/8/2015	Trenton		TX		—		300		2,375		3,696				300		6,071		6,371		129
10/1/2015	Weatherford		TX		—		630		5,932		485				630		6,417		7,047		228
4/15/2016	West Spicewood		TX		—		2,722		8,122		76				2,722		8,198		10,920		158

Date acquired or development completed	Store Name		State		Debt		Land initial cost		Building and improvements initial cost		Adjustments and costs subsequent to acquisition		Notes		Gross carrying amount at December 31, 2016						Accumulated depreciation
Land		Building and improvements		Total
10/20/2010	East Millcreek		UT		2,934		986		3,455		2,658				986		6,113		7,099		639
11/23/2010	Murray / Cottonwood St		UT		3,611		571		986		2,340				571		3,326		3,897		576
10/4/2016	Murray / Van Winkle Expressway		UT		—		—		8,511		3				—		8,514		8,514		84
4/1/2011	Orem		UT		1,918		841		2,335		308				841		2,643		3,484		434
6/1/2004	Salt Lake City		UT		3,293		642		2,607		459				642		3,066		3,708		1,086
7/1/2005	Sandy / South 700 East 1		UT		5,051		1,349		4,372		795				1,349		5,167		6,516		1,620
9/28/2012	Sandy / South 700 East 2		UT		8,688		2,063		5,202		1,539				2,063		6,741		8,804		681
11/23/2010	West Jordan		UT		2,041		735		2,146		484				735		2,630		3,365		503
7/1/2005	West Valley City		UT		2,574		461		1,722		193				461		1,915		2,376		658
7/2/2012	Alexandria / N Henry St		VA		15,659		5,029		18,943		1,641				5,029		20,584		25,613		2,198
6/6/2007	Alexandria / S Dove St		VA		—		1,620		13,103		1,870				1,620		14,973		16,593		3,766
10/20/2010	Arlington		VA		—		—		4,802		937				—		5,739		5,739		2,643
11/1/2013	Burke		VA		11,779		11,534		7,347		75				11,534		7,422		18,956		1,503
10/1/2015	Chantilly		VA		6,261		1,100		10,606		450				1,100		11,056		12,156		359
1/7/2014	Chesapeake / Bruce Rd		VA		5,906		1,074		9,464		141				1,074		9,605		10,679		751
1/7/2014	Chesapeake / Military Hwy		VA		2,468		332		4,106		172				332		4,278		4,610		341
1/7/2014	Chesapeake / Poplar Hill Rd		VA		5,826		540		9,977		146				541		10,122		10,663		782
1/7/2014	Chesapeake / Woodlake Dr		VA		8,512		4,014		14,872		133				4,014		15,005		19,019		1,154
5/26/2011	Dumfries		VA		12,001		932		9,349		184				932		9,533		10,465		1,468
11/30/2012	Falls Church / Hollywood Rd		VA		8,574		5,703		13,307		337				5,703		13,644		19,347		1,523
7/1/2005	Falls Church / Seminary Rd		VA		9,097		1,259		6,975		706				1,259		7,681		8,940		2,398
11/30/2012	Fredericksburg / Jefferson Davis Hwy		VA		2,963		1,438		2,459		189				1,438		2,648		4,086		325
7/2/2012	Fredericksburg / Plank Rd 1		VA		4,115		2,128		5,398		122				2,128		5,520		7,648		655
10/1/2015	Fredericksburg / Plank Rd 2		VA		—		3,170		6,717		156				3,170		6,873		10,043		224
12/18/2014	Glen Allen		VA		4,921		609		8,220		116				609		8,336		8,945		439
10/1/2015	Hampton / Big Bethel Rd		VA		4,075		550		6,697		222				550		6,919		7,469		232
10/1/2015	Hampton / LaSalle Ave		VA		—		610		8,883		170				610		9,053		9,663		302
1/7/2014	Hampton / Pembroke Ave		VA		7,703		7,849		7,040		164				7,849		7,204		15,053		565
9/16/2016	Herndon / Spring St		VA		—		7,435		12,713		50				7,435		12,763		20,198		109
10/1/2015	Manassas		VA		—		750		6,242		337				750		6,579		7,329		216
1/7/2014	Newport News / Denbigh Blvd		VA		5,495		4,619		5,870		184				4,619		6,054		10,673		480
1/7/2014	Newport News / J Clyde Morris Blvd		VA		5,266		4,838		6,124		177				4,838		6,301		11,139		503
1/7/2014	Newport News / Tyler Ave		VA		4,435		2,740		4,955		158				2,740		5,113		7,853		421
1/7/2014	Norfolk / Granby St		VA		4,723		1,785		8,543		120				1,785		8,663		10,448		675
1/7/2014	Norfolk / Naval Base Rd		VA		4,214		4,078		5,975		155				4,078		6,130		10,208		497
3/17/2015	Portsmouth		VA		2,633		118		4,797		287				118		5,084		5,202		260
11/17/2016	Reston		VA		—		13,957		12,526		—				13,957		12,526		26,483		54
1/7/2014	Richmond / Hull St		VA		6,363		2,016		9,425		136				2,016		9,561		11,577		745
1/7/2014	Richmond / Laburnum Ave		VA		8,216		5,945		7,613		197				5,945		7,810		13,755		625
1/7/2014	Richmond / Midlothian Turnpike		VA		4,851		2,735		5,699		160				2,735		5,859		8,594		467
1/7/2014	Richmond / Old Staples Mill Rd		VA		6,702		5,905		6,869		148				5,905		7,017		12,922		563
8/26/2004	Richmond / W Broad St 1		VA		4,371		2,305		5,467		435				2,305		5,902		8,207		1,937
9/16/2016	Richmond / W Broad St 2		VA		—		5,810		13,177		58				5,810		13,235		19,045		115
10/1/2015	Sandston		VA		6,511		570		10,525		229				570		10,754		11,324		357
9/20/2012	Stafford / Jefferson Davis Hwy		VA		4,691		1,172		5,562		161				1,172		5,723		6,895		673
1/23/2009	Stafford / SUSA Dr		VA		4,233		2,076		5,175		156				2,076		5,331		7,407		1,120
1/7/2014	Virginia Beach / General Booth Blvd		VA		7,119		1,142		11,721		152				1,142		11,873		13,015		919
1/7/2014	Virginia Beach / Kempsville Rd		VA		7,363		3,934		11,413		116				3,934		11,529		15,463		890
1/7/2014	Virginia Beach / Village Dr		VA		9,398		331		13,175		163				331		13,338		13,669		1,038
11/22/2016	Kent		WA		—		1,937		10,640		15				1,937		10,655		12,592		45
2/15/2006	Lakewood / 80th St		WA		5,501		1,389		4,780		322				1,390		5,101		6,491		1,549
2/15/2006	Lakewood / Pacific Hwy		WA		5,501		1,917		5,256		265				1,918		5,520		7,438		1,622
4/30/2014	Puyallup		WA		—		437		3,808		101				437		3,909		4,346		278
7/1/2005	Seattle		WA		7,040		2,727		7,241		491				2,727		7,732		10,459		2,364
2/15/2006	Tacoma		WA		3,279		1,031		3,103		157				1,031		3,260		4,291		988
7/2/2012	Vancouver		WA		2,970		709		4,280		184				709		4,464		5,173		534
Various	Other corporate assets				—		—		2,202		79,378				—		81,580		81,580		20,941
Various	Construction in progress				—		—		—		21,860				—		21,860		21,860		—
Various	Undeveloped land				—		9,368		—		—				9,368		—		9,368		—
Various	Intangible tenant relationships and lease rights				—		—		93,695		30,276				—		123,971		123,971		101,120
					$2,960,387		$1,693,124		$5,487,194		$490,990		—		$1,691,641		$5,979,667		$7,671,308		$900,861

---

(a)	Adjustment relates to partial disposition of land

(b)	Adjustment relates to property casualty loss

(c)	Adjustment relates to asset transfers between land, building and/or equipment

(d)	Adjustment relates to impairment charge

(e)	Adjustment relates to a purchase price adjustment

(f)	Adjustment relates to the acquisition of a joint venture partner’s interest

Activity in real estate facilities during the years ended December 31, 2016, 2015 and 2014 is as follows:

	2016				2015				2014
Operating facilities
Balance at beginning of year	$	6,392,487			$	4,722,162			$	4,126,648
Acquisitions	1,159,304				1,609,608				557,158
Improvements	92,480				46,696				32,861
Transfers from construction in progress	26,400				19,971				12,308
Dispositions and other	(21,223		)		(5,950		)		(6,813		)
Balance at end of year	$	7,649,448			$	6,392,487			$	4,722,162
Accumulated depreciation:
Balance at beginning of year	$	728,087			$	604,336			$	496,754
Depreciation expense	174,906				123,751				109,531
Dispositions and other	(2,132		)		—				(1,949		)
Balance at end of year	$	900,861			$	728,087			$	604,336
Real estate under development/redevelopment:
Balance at beginning of year	$	24,909			$	17,870			$	6,650
Current development	23,404				27,010				23,528
Transfers to operating facilities	(26,400		)		(19,971		)		(12,308		)
Dispositions and other	(53		)		—				—
Balance at end of year	$	21,860			$	24,909			$	17,870
Net real estate assets	$	6,770,447			$	5,689,309			$	4,135,696

The aggregate cost of real estate for U.S. federal income tax purposes is $6,513,574.