| Schedule of noncontrolling interests in subsidiaries |
Accordingly, the Company consolidates the assets, liabilities, and results of operations of the real estate ventures in the table below (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date Opened /
|
|
CubeSmart
|
|
|
|
|
|
|
|
|
|
|
Number
|
|
|
|
Estimated
|
|
Ownership
|
|
September 30, 2017
|
|
|
Development Ventures
|
|
of Stores
|
|
Location
|
|
Opening
|
|
Interest
|
|
Total Assets
|
|
Total Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CS 1158 McDonald Ave, LLC ("McDonald Ave") (1)
|
|
1
|
|
Brooklyn, NY
|
|
Q3 2019 (est.)
|
|
51%
|
|
$
|
16,736
|
|
$
|
1,405
|
|
|
CS SJM E 92nd Street, LLC ("92nd St") (3)
|
|
1
|
|
New York, NY
|
|
Q2 2019 (est.)
|
|
90%
|
|
|
853
|
|
|
783
|
|
|
CS 160 East 22nd St, LLC ("22nd St") (1)
|
|
1
|
|
Bayonne, NJ
|
|
Q1 2019 (est.)
|
|
51%
|
|
|
3,320
|
|
|
1,755
|
|
|
2225 46th St, LLC ("46th St") (1)
|
|
1
|
|
Queens, NY
|
|
Q4 2018 (est.)
|
|
51%
|
|
|
22,559
|
|
|
7,073
|
|
|
CS SDP Waltham, LLC ("Waltham") (3)
|
|
1
|
|
Waltham, MA
|
|
Q4 2018 (est.)
|
|
90%
|
|
|
4,647
|
|
|
431
|
|
|
2880 Exterior St, LLC ("Exterior St") (1)
|
|
1
|
|
Bronx, NY
|
|
Q3 2018 (est.)
|
|
51%
|
|
|
54,423
|
|
|
27,519
|
|
|
3068 Cropsey Avenue, LLC ("Cropsey Ave") (1)
|
|
1
|
|
Brooklyn, NY
|
|
Q4 2017 (est.)
|
|
51%
|
|
|
43,303
|
|
|
21,120
|
|
|
444 55th Street Holdings, LLC ("55th St") (2)
|
|
1
|
|
New York, NY
|
|
Q3 2017
|
|
90%
|
|
|
81,669
|
|
|
34,537
|
|
|
186 Jamaica Avenue, LLC ("Jamaica Ave") (3)
|
|
1
|
|
Brooklyn, NY
|
|
Q4 2015
|
|
90%
|
|
|
18,281
|
|
|
13,012
|
|
|
Shirlington Rd, LLC ("SRLLC") (3)
|
|
1
|
|
Arlington, VA
|
|
Q2 2015
|
|
90%
|
|
|
16,301
|
|
|
12,881
|
|
|
|
|
10
|
|
|
|
|
|
|
|
$
|
262,092
|
|
$
|
120,516
|
|
|
(1)
| |
The noncontrolling members of McDonald Ave, 22nd St, 46th St, Exterior St, and Cropsey Ave have the option to put their ownership interest in the ventures to the Company for $10.0 million, $11.5 million, $14.2 million, $37.8 million and $20.4 million, respectively, within the one-year period after construction of each store is substantially complete. Additionally, the Company has a one-year option to call the ownership interest of the noncontrolling members of McDonald Ave, 22nd St, 46th St, Exterior St, and Cropsey Ave for $10.0 million, $11.5 million, $14.2 million, $37.8 million and $20.4 million, respectively, beginning on the second anniversary of the respective store’s construction being substantially complete. The Company is accreting the respective liabilities during the development periods and, as of September 30, 2017, has accrued $1.1 million, $1.6 million, $6.6 million, $26.0 million and $18.1 million related to McDonald Ave, 22nd St, 46th St, Exterior St, and Cropsey Ave, respectively. |
|
(2)
| |
In connection with the acquired property, 55th St assumed mortgage debt that was recorded at a fair value of $35.0 million, which fair value includes an outstanding principal balance totaling $32.5 million and a net premium of $2.5 million to reflect the estimated fair value of the debt at the time of assumption. The loan accrues interest at a fixed rate of 4.68%, matures on June 7, 2023, and is fully guaranteed by the Company. |
|
(3)
| |
The Company has a related party loan commitment to these ventures to fund all or a portion of the construction costs. As of September 30, 2017, the Company has fully funded its $12.8 million loan commitment to Jamaica Ave and $12.8 million of a total $14.6 million loan commitment to SRLLC, which are included in the total liability amounts within the table above. These loans and related interest were eliminated during consolidation. As of September 30, 2017, the Company has not funded any of its $10.8 million or $6.2 million loan commitments to Waltham and 92nd St, respectively. |
|