SUSA PARTNERSHIP LP
10-K, 1997-03-31
REAL ESTATE INVESTMENT TRUSTS
Previous: UNITED COMMUNITY BANKSHARES INC, 10KSB40, 1997-03-31
Next: CHARTWELL RE HOLDINGS CORP, 10-K405, 1997-03-31



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

            (X)ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                 SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

                   For the fiscal year ended December 31, 1996

          ( )TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

                 For the transition period from_______to_______

                        Commission file number 001-12910

                             SUSA Partnership, L.P.
             (Exact name of registrant as specified in its charter)


                 Tennessee                              62-1554135
      State or other jurisdiction of       (I.R.S. Employer Identification No.)
       incorporation or organization
10440 Little Patuxent Parkway, Suite 1100,                 21044
               Columbia, MD                              (Zip Code)
 (Address of principal executive offices)


       Registrant's telephone number, including area code: (410) 730-9500

           Securities registered pursuant to Section 12(b) of the Act:

  Title of each class                 Name of each exchange on which registered
  -------------------                 -----------------------------------------
 SUSA Partnership, L.P.                          New York Stock Exchange
     7.12% Notes
 Due November 15, 2003


        Securities registered pursuant to section 12(g) of the Act: None

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X  No____

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation  S-K ('229.405 of this chapter) is not contained  herein,
and will not be  contained,  to the best of this  registrant's  knowledge,  in a
definitive proxy or information statements incorporated by reference in Part III
of this Form 10-K or any amendment to this Form 10-K. (  )

         The aggregate market value of the units held by  non-affiliates  of the
registrant  was  approximately  $72,106,000  as of  March  26,  1997,  based  on
1,903,797 units held by non-affiliates of the registrant. (For this computation,
the  registrant  has  excluded  the  market  value  of  all  units  reported  as
beneficially  owned by executive  officers and directors of the  registrant  and
certain other stockholders;  such an exclusion shall not be deemed to constitute
an admission that any such person is an "affiliate" of the registrant.)

                                   1,903,797
(Number of units of limited partnership interest outstanding as of March 26,
1997)

                       DOCUMENTS INCORPORATED BY REFERENCE

         Part II and Part III incorporate  certain information by reference from
the Storage USA, Inc.'s 1996 Annual Report to Shareholders  and from the Storage
USA,  Inc.'s  definitive  proxy  statement  to be filed with respect to the 1997
Annual Meeting of Shareholders.

<PAGE>

                                     Part I

Item 1.  Business
          General

         SUSA Partnership,  L.P. (the  "Partnership") is engaged in the business
of  owning,  managing,   acquiring,   developing  and  franchising  self-storage
facilities.   At  December  31,  1996,  the  Partnership  owned  242  facilities
containing  16.3 million net rentable  square feet in 29 states and the District
of Columbia and managed for others 27 facilities  containing  an additional  1.6
million net  rentable  square  feet,  making it the fourth  largest  operator of
self-storage  facilities in the United States.  The facilities are located in or
near major metropolitan areas,  operate under the Storage USA(R) name, and offer
low-cost, easily accessible and enclosed storage space for personal and business
use.  Average  physical and economic  occupancy for the facilities  owned by the
Partnership  at December  31,  1996,  were 86% and 79%,  respectively.  Physical
occupancy is computed by dividing the total net rentable square feet occupied as
of the date computed by the total net rentable square feet for the facilities in
a particular  location.  Economic occupancy is computed by dividing the expected
income by the gross potential  income.  Gross potential income is defined as the
sum of all  units  available  to  rent  multiplied  by the  market  rental  rate
applicable to those units as of the date computed. Expected income is defined as
the sum of all units rented as of the date  computed,  multiplied  by the rental
rate per the existing leases  applicable to those units as of the date computed.
Rent per square foot for the facilities owned by the Partnership at December 31,
1996,  was $9.73.  Rent per square  foot is the  annualized  result  obtained by
dividing gross potential income by total net rentable square feet available on a
given date.

         The Partnership is a fully integrated  organization  that has expertise
in  acquisition,   development,  construction  and  management  of  self-storage
facilities  and has  approximately  890 employees.  Its sole general  partner is
Storage USA, Inc. (the "Company"),  which is a  publicly-held,  self-managed and
self-advised real estate investment trust ("REIT").  The Company conducts all of
its activities through the Partnership and its subsidiaries, and at December 31,
1996, it owned a 93% interest in the Partnership.

         The Partnership's  primary business objectives are to increase its cash
flow  from  operations  and  the  value  of the  Partnership's  facilities.  The
Partnership plans to achieve these objectives  through the strategies  discussed
below,  including  improving the operations of its  facilities  and  selectively
expanding its portfolio of facilities through  acquisition and development.  The
Partnership  believes that it is distinguishable from most of its competitors by
its  access to  capital  markets,  the  management  information  systems  it has
developed,  the skilled  personnel  it has  gathered  and  trained for  managing
self-storage   facilities,   and  its  expertise  in  acquiring  and  developing
self-storage   facilities  in  diverse  locales  with  potential  for  increased
occupancy and rental rates.

Self-Storage Facilities

         The    Partnership's    self-storage    facilities    offer   customers
fully-enclosed  units,  which  are for  their  exclusive  use and to which  they
control access by furnishing their own locks. The facilities  generally  contain
400 to 1,000 units  varying in size from 25 to 400 square feet.  The majority of
the Partnership's tenants are individuals,  ranging from high-income  homeowners
to  college  students,  who  typically  store  furniture,  appliances  and other
household and personal items.  Commercial users range from sales representatives
and  distributors  storing  inventory to small  businesses  that typically store
equipment,  records and seasonal items. The facilities  generally have a diverse
tenant base of 500to 600 tenants,  with no single tenant occupying more than one
to two percent of the net rentable square feet of a facility.

         The  Partnership's  self-storage  facilities  are  located  near  major
business and  residential  areas,  and generally are clearly  visible and easily
accessible  from  major  traffic  arteries.  They  are  generally  protected  by
computer-controlled  access gates,  door alarm systems and video cameras.  These
facilities are typically  constructed of one-story  masonry or tilt-up  concrete
walls, with an individual roll-up door for each storage space and with removable
steel interior walls to permit reconfiguration and to protect items from damage.
Sites have wide drive aisles to  accommodate  most vehicles.  The  Partnership's
facilities are designed to be aesthetically pleasing, are kept clean and in good
repair by friendly,  trained managers, and are open for service during hours and
on  days  convenient  to  tenants  and  prospective  tenants.  At  most  of  the
facilities,   a  property  manager  lives  in  an  apartment  located  on  site.
Climate-controlled  space is offered in many  facilities  for storing items that
are sensitive to extreme humidity or temperature. Some of the facilities provide
paved  secure  storage  areas for  recreational  vehicles,  boat and  commercial
vehicles. All facilities offer reception of deliveries for commercial customers.

Internal Growth Strategy

         The  Partnership's  internal  growth  strategy  is to  pursue an active
leasing  policy  (which  includes  aggressively  marketing  available  space and
renewing  existing  leases at higher rents per square foot).  As a result of its
internal growth  strategy,  the Partnership has  historically  received  premium
rents,  while achieving high occupancy levels and increasing  profitability.  By
implementing  this strategy for the 96 facilities owned by the Partnership since
December  31,  1994,  the  Partnership,  for  1996,  increased  revenue  and net
operating income by 7.7% and 5.7%, respectively,  over revenue and net operating
income achieved by the Partnership in the prior year.

        O          Aggressive  Leasing - The  Partnership  seeks to increase its
                  revenues by increasing  and  maintaining  the occupancy in its
                  facilities  through  the use of sales and  marketing  programs
                  that are customized for each location by facility managers who
                  have  substantial  authority  and  effective  incentives.  The
                  facility  managers  are  trained to market both  phone-in  and
                  walk-in prospective tenants.  Emphasis is placed on conversion
                  from the initial  telephone  call to an on-site visit and from
                  the on-site visit to a rental.

        O          Regularly  Scheduled  Rent  Increases - The  Partnership  has
                  historically increased rents in all of its facilities at least
                  once a year  regardless of the occupancy  level. As a facility
                  nears 100%  occupancy,  the  Partnership  typically  increases
                  rents more frequently.

        O          Trained Facility Managers - The Partnership carefully selects
                  and thoroughly trains managers of its self-storage facilities.
                  To hire outgoing, personable, sales-oriented people capable of
                  implementing these programs,  the Partnership uses personality
                  profiles and personal  interviews to screen  applicants during
                  the recruiting  process.  Training  programs  feature facility
                  operations   and  marketing   manuals,   sales  and  marketing
                  programs,  telephone  communication,  and  computer  and daily
                  facility  operations  (unit  rental,  retail  sales,  facility
                  maintenance,  security  systems  and  financial  duties).  The
                  Partnership's   formal  training   programs  are  followed  by
                  on-the-job  training  (supervised by a regional manager) and a
                  three-step,   self-administered   certification  program.  The
                  Partnership   conducts  monthly  telephone  surveys  in  which
                  "mystery shoppers" hired by the Partnership call each facility
                  posing as prospective  customers.  These  telephone  calls are
                  recorded and graded by management  for policy  compliance  and
                  sales skills.

       O           Integrated  Management  Information  Systems  -  To  maintain
                  appropriate controls and enhance operational efficiencies, the
                  Partnership  has installed at each facility  computer  systems
                  with  comprehensive  facilities  management  software.  Weekly
                  operating results are transmitted  electronically from each of
                  these  facilities  to the  Partnership's  headquarters.  These
                  systems  allow the  Partnership  to  monitor  closely  manager
                  performance  and market response to the  Partnership's  rental
                  structure.

External Growth Strategy

         The Partnership's  external growth strategy is designed to increase the
number of  facilities  owned by the  Partnership  either by  acquiring  suitably
located,  under-performing  facilities  that offer upside  potential  due to low
occupancy rates or non-premium  pricing,  or by developing and  constructing new
self-storage   facilities  in  favorable   markets.   In  pursuing   acquisition
opportunities,  the  Partnership  seeks to add facilities in those  metropolitan
areas in which the  Partnership  operates and  selectively  to enter new markets
that  have  desirable  characteristics  such  as  a  growing  population  and  a
concentration of multifamily  dwellings.  The Partnership  intends to acquire or
develop facilities that are near residential areas,  clearly visible to consumer
traffic, easily accessible for entrance and exit and attractively designed.

Acquisitions

         Since the the Company's  initial public offering in March 1994 ("IPO"),
the  Partnership  has  purchased 198  self-storage  facilities  containing  13.2
million  net  rentable   square  feet  for  an  aggregate   purchase   price  of
approximately $674 million.  Management  believes that there are several factors
that favor its acquisition policy:

        O          Fragmented Industry Ownership - The Partnership believes that
                  there are approximately 25,000 self-storage  facilities in the
                  United  States with  approximately  906  million net  rentable
                  square feet. At December 31, 1996, the 10 largest operators of
                  self-storage  facilities managed approximately 2,900 or 12% of
                  all facilities.  Management believes this fragmented ownership
                  offers opportunities for acquisitions, including opportunities
                  resulting from the necessity of sale by some smaller operators
                  who cannot  obtain  refinancing,  the  desire of some  smaller
                  operators to sell their facilities to obtain  retirement funds
                  or to seek alternative investments, and the inability of other
                  smaller  operators  to obtain  funds with which to compete for
                  acquisitions as timely and inexpensively as the Partnership.

        O          Operating  Efficiencies  - The  Partnership  believes  that a
                  significant percentage of self-storage properties are owned by
                  smaller  operators which  historically have been operated less
                  efficiently than the Partnership's facilities. The Partnership
                  believes  it has  developed  an  expertise  in  improving  the
                  performance of such properties.

        O          Demand for Tax Deferral - In several of its acquisitions, the
                  Partnership  has financed a portion of the sales price through
                  the issuance of units of limited  partnership  interest in the
                  Partnership  ("Units"),  permitting  the  sellers  to at least
                  partially  defer  taxation of capital gains.  The  Partnership
                  believes  that  its  ability  to  offer  Units  as a  form  of
                  consideration  is a key element in its ability to successfully
                  negotiate with sellers of self-storage  facilities.  Since the
                  IPO, the  Partnership  has issued 1.8 million  Units valued at
                  $56  million  in  consideration  for  the  acquisition  of  35
                  self-storage facilities.

        O          Property   Assimilation   -  The   Partnership's   integrated
                  management   information  systems  allow  it  to  quickly  and
                  efficiently  assimilate its  acquisition  targets.  All of the
                  Partnership's   facilities  are  electronically  linked  to  a
                  central computer system, which allows management to control an
                  increased  number of facilities with minimal  additional human
                  resources.  Management expects the data systems, together with
                  its track record of managing or  developing  facilities in new
                  areas  of  the  country,   to  assist  in  integrating  future
                  facilities into the Partnership.  Commonly, the Partnership is
                  able to retrain existing  managers of acquired  facilities and
                  rapidly realize operating improvements.

Development

         Management  believes  that there are factors that favor its  facilities
development strategy. These factors include:

        O          Development  Expertise - The  Partnership  has recently taken
                  advantage   of  its   in-house   development   capability   to
                  selectively  develop new  facilities  in areas where  suitable
                  acquisitions may not be available.  The development activities
                  consist  primarily  of additions  to existing  facilities  and
                  construction  of new  facilities.  Since 1985, the Partnership
                  and predecessor  organizations  have developed and constructed
                  21 facilities,  15 of which the Partnership  owns. At December
                  31,  1996,  the  Partnership  had  under  construction  or  in
                  development approximately 1.3 million net rentable square feet
                  contained  in  12  new  facilities  and  in  expansions  to 18
                  existing facilities.

        O          Development Capital - The Partnership has a proven ability to
                  access  various forms of capital that  differentiates  it from
                  most of its  competitors,  particularly  since capital for the
                  construction  of new  self-storage  facilities  (traditionally
                  funded  by  savings  and  loan  associations)  has  been  less
                  available in recent years.

Capital Strategy

         The  Company  and the  Partnership  intend to  maintain a  conservative
capital  structure  designed  to enchance  access to capital  and to  facilitate
earnings growth.  The Company expects to finance long-term capital needs through
the  issuance  of equity and debt  securities.  Since the IPO,  the  Company has
issued $312  million of its Common  Stock in three  public  offerings  and $ 252
million  of its  Common  Stock in a series of direct  placements  with  Security
Capital  U.S.  Realty  ("USRealty"),  an affiliate  of Security  Capital  Group,
pursuant  to the  strategic  alliance  discussed  below.  The  proceeds of these
offerings were  contributed to the Partnership in exchange for units of interest
in the Partnership . In October 1996, the Partnership  issued to the public $100
million of its unsecured  7.125% Senior Notes due November 1, 2003. In addition,
since the IPO, the Operating  Partnership has issued 1.8 million Units valued at
$56 million in consideration for the acquisition of 35 self-storage facilities.

         Short-term  capital needs,  including  acquisition  funding pending the
issuance of additional securities,  are met through the Partnership's  revolving
lines of credit.  The  Partnership  has  available  $105.0  million in unsecured
revolving lines of credit with a group of commercial  banks,  under which it had
borrowed  $52.7  million as of December  31, 1996.  At December  31,  1996,  the
Partnership  also had  mortgage  loans  outstanding  of $45.7  million that were
secured by 17 properties.  The policy of the Company and the Partnership,  which
is subject to change at the discretion of the Company's  Board of Directors,  is
to limit total indebtedness to the lesser of 50% of total assets at cost or that
amount that will  sustain a minimum debt  service  coverage  ratio of 3:1. As of
December 31, 1996, the total  indebtedness  of the  Partnership  would have been
22.8% of total assets at cost and its debt service  coverage  ratio for the year
ended December 31, 1996, would have been 7:1. The Partnership believes that this
policy,  the  Company's  success in  raising  equity  capital  and  through  the
Partnership,  debt capital, its preference for unsecured debt and its ability to
purchase  self-storage  facilities  in exchange  for Units all  demonstrate  the
commitment of the  Partnership to maintain a conservative  but flexible  capital
structure that will permit  continued access to the capital markets on favorable
terms.

Strategic Alliance with Security Capital U.S. Realty

         In March 1, 1996, the Company  entered into a Stock Purchase  Agreement
and a Strategic  Alliance  Agreement  with  USRealty.  Under the Stock  Purchase
Agreement, between March and September 1996, USRealty purchased from the Company
7,028,754  shares of Common Stock for an aggregate  direct  investment of $220.0
million. The Strategic Alliance Agreement,  among other things, permits USRealty
to purchase up to 37.5% of the  Company's  Common  Stock and to  participate  in
certain offerings of the Company's equity securities. Through March 27, 1997, US
Realty had purchased an additional  3,713,047 shares of Common Stock,  including
851,000 shares purchased pursuant to the exercise of its participation rights in
connection with the Company's  public sale of 1,610,000 shares in March 1997. As
of March , 1997,  USRealty  owned  10,741,801  shares,  or 37%, of the Company's
outstanding  Common Stock.  Also,  pursuant to the Strategic  Alliance Agreement
USRealty has placed two of its  nominees on the  Company's  Board of  Directors,
William  D.  Sanders,  Chairman  of the  Board and Chief  Executive  Officer  of
Security  Capital  Group,  and J. Marshall Peck,  Managing  Director of Security
Capital Investment Research  Incorporated.  USRealty's investment in the Company
is subject to  additional  limitations  and terms under the  Strategic  Alliance
Agreement and a Registration Rights Agreement.

The  Partnership  believes  that the alliance with USRealty has provided it with
access to significant additional financial and strategic resources not otherwise
readily  available to it, thereby  enhancing its short-term and long-term growth
prospects and better  positioning it to capitalize on  opportunities as the REIT
industry   matures.   The   Partnership   also  expects  that  it  will  benefit
significantly from its affiliation with USRealty and access to USRealty's market
knowledge, operating experience and research capabilities.

Franchise Operations

         In June 1996,  the  Partnership  formed  Storage  USA  Franchise  Corp.
("Franchise  Corp."),  in which the Partnership has a 97.5% interest.  Franchise
Corp. offers the Partnership's systems,  expertise and a registered trademark to
third  parties  under a franchise  program that the  Partnership  believes to be
unique in the self-storage  industry.  The Partnership formed Franchise Corp. to
be a  non-capital  intensive  revenue  source and does not  anticipate  that the
franchise  program will have a material  impact on its operating  results in the
near term.

Operating Practices

         The  Partnership  believes  that it has been  successful  in  operating
self-storage   facilities   primarily  due  to  the  Partnership's   convenient,
attractive,  well-equipped facilities, its friendly,  customer-service oriented,
on-site facility management staff, and its experienced corporate staff.


<PAGE>


Pricing Policy

         The  Partnership  is  typically  confident  in  its  local  competitive
position,  and tends to seek  higher  rents  more  aggressively  in  appropriate
unit-size categories than its competitors.  The Partnership believes the average
rental rate per net rentable  square foot in its  facilities  is usually  higher
than the rental rates at its competitor's facilities. The Partnership's managers
frequently  survey  activities  and  conditions  at  competing  facilities.   In
addition, the geographic diversity of self-storage facility tenants allows rents
to be raised more often at the end of rental  periods in a  non-uniform  manner,
unlike apartments which must generally raise rents in a uniform manner on a less
routine basis.

Marketing

         The  Partnership  employs  various  means to maintain  and increase its
share of the  self-storage  market for its  facilities and to obtain rental rate
increases.  The Partnership  develops a written marketing plan for each facility
with a strong emphasis on developing a  customer-oriented  management  team. The
Partnership  utilizes yellow page advertising,  site signage and location as the
primary means to advertise its services. The Partnership utilizes some print and
media  advertising,  but  generally  only  during a  facility's  lease up stage.
Primarily   marketing  emphasis  is  placed  on  training  managers  to  act  as
salespeople and to convert  prospective  tenants into actual  tenants.  Managers
visit area apartment complexes and businesses to contact potential customers and
provide  them  with  information  regarding  the  Partnership's   services.  The
Partnership's  facility  managers  also  seek new  tenant  referrals  from  area
apartment managers, moving and storage personnel, and existing tenants.

Capital Expenditures and Maintenance

         Due to the type of simple structures and durable materials used for the
facilities,  property  maintenance is minimal as compared to other types of real
estate investments.  The majority of the Partnership's facilities are one story,
with either tilt-up concrete or masonry  load-bearing  walls, easily moved steel
interior walls, and metal roofs.  Typical capital expenditures include replacing
asphalt roofs,  gates, air  conditioning  equipment and elevators (as contrasted
with expense  items such as  repairing  asphalt,  repairing a door,  pointing up
masonry  walls,  painting  trim and  facades,  repairing  a  fence,  maintaining
landscaping, and repairing damage caused by tenant vehicles). Maintenance within
a storage unit between leasing  typically  consists of sweeping out the unit and
changing a light bulb. Maintenance is the responsibility of the facility manager
who resides in the apartment located at most of the facilities.

Property Security

         All  facilities are equipped with a modern  security  system after they
have been conformed to Partnership  standards.  The facility  manager  obtains a
positive  identification of each tenant prior to leasing.  The individual tenant
is then given a designated personal  identification number for use in connection
with a computerized gate access system. Each access is computer-logged  (and may
be denied  for  non-payment  of rent)  and the gate and some  drive  aisles  are
monitored by video cameras.

Data Processing/Management Information Systems

         The  Partnership's  computer  system,  which links the corporate office
with each  facility,  expedites  financial  statement  and budget  preparations,
internal auditing and provides  detailed  information with respect to the tenant
mix, occupancy levels, revenues, expenses and other information relating to each
facility.  All necessary data is transmitted weekly to the Partnership's central
office.  Management believes that the Partnership's  present information systems
will be adequate to support additional growth with minimal additional upgrades.

Staffing and Training

         Each existing  facility is typically managed by a management couple who
reside on site and are responsible  for the overall  operations of the facility,
plus a relief  manager.  The  Partnership's  facility  managers  are  trained to
provide conscientious customer service, are provided with incentives to exercise
properly  the  powers  granted  to  them,   and  are   supervised   through  the
Partnership's management information systems and site audits. Incentive programs
are put in place for facility  management teams which emphasize  monthly budgets
set for each facility.  Managers  receive bonuses based upon exceeding  budgeted
goals.




<PAGE>


Employee Recognition and Compensation

         In addition to their  salaries,  the  Partnership's  facility  managers
receive annual vacation,  health insurance and the ability to participate in the
Company's  401(k)  tax-advantaged  savings  plan and 1993  Omnibus  Stock  Plan.
Facility  managers  generally  receive  bonuses  when  monthly  revenues  exceed
budgeted  amounts and when annual  revenue  increases  over the prior year.  The
Partnership  has a program  to  recognize  good  performance  of  managers  on a
quarterly  and  yearly   basis,   with  winners   receiving   cash  bonuses  and
Partnership-wide recognition.


"Total Storage Satisfaction Guaranteed TM" Program

         The Partnership's  "Total Storage  Satisfaction  Guaranteed TM" Program
emphasizes  an  aggressive  approach  which  seeks to create a positive  storage
experience for the customer and to promote repeat business and referrals.

Collections

         Rents are paid in advance on a monthly basis.  The Partnership  imposes
substantial  late fees for delinquent  payment of rent beginning five days after
the due date and escalating periodically thereafter.  The Partnership's accounts
receivable  collection  history  has  averaged  over  98% in  recent  years  due
primarily  to  management  scrutiny  and  favorable  state laws which permit the
relatively  rapid  eviction of  non-paying  tenants and the sale of their stored
goods without court order to pay past due charges. Upon non-payment of rent, the
tenant's  access code is  invalidated  and a  Partnership  lock is placed on the
storage unit.  The actual time typically  required to evict a non-paying  tenant
and to sell and remove his goods is between 45 and 75 days after  default in the
states in which the  facilities  are located.  Customers  generally  bring their
accounts   current  after  access  is  denied  and  the  eviction  rate  at  the
Partnership's facilities has not been material.

Other Activities

         The  Partnership  sells  locks and  packing  materials  and, at certain
locations, rents trucks to both tenants and non-tenants. The trucks are owned by
a third-party rental company and the Partnership  receives a commission for each
rental.  The  Partnership,through  a wholly-owned  subsidiary also manages for a
fee, self-storage properties owned by others.

Local Regulations

         As with all real  property,  storage  facilities  must conform to local
zoning ordinances.  Typically,  self-storage  facilities are not a permitted use
within  the  commercial  and  retail  zones  desired  by  the   Partnership  for
development of a new facility.  Therefore, the Partnership must generally obtain
a special use permit or zoning  variance to undertake the  development  of a new
facility.

Competition

         Competition  exists in all of the market areas in which the  facilities
are located.  The Partnership  principally faces competitors who seek to attract
tenants primarily on the basis of lower prices. However, the Partnership usually
does not seek to be the lowest price competitor. Rather, based on the quality of
its facilities  and its customer  service-oriented  managers and amenities,  the
Partnership's strategy is to lead particular markets in terms of prices.

         The pool of  self-storage  users has  increased  in recent years due to
greater consumer  awareness,  cost reduction  programs by businesses,  increased
mobility  in the  general  population  and an  increasing  mix of  products  and
services offered by self-storage  facilities.  Although circumstances vary among
markets,   the  Partnership   believes  that  current  demand  for  self-storage
facilities  is strong when  compared  to the  available  supply of  self-storage
space.  At the  same  time,  the  Partnership  believes  that few  operators  of
self-storage facilities are currently constructing additional facilities or have
access to the capital and the development and construction  expertise  necessary
to do so.  Therefore,  the Partnership  believes that the supply of self-storage
facilities will remain  relatively  limited for some time, and that the industry
generally will continue to experience  strong  occupancy and  increasing  rental
rates.  The Partnership  believes that its access to capital markets as a public
company,  the systems and methods it has developed and the skilled  personnel it
has gathered and trained for acquiring and managing self-storage facilities with
potential  for  increased  occupancy  and rental  rates,  and its  expertise  in
facility  development  and  construction  place the Partnership in a position to
capitalize on these market conditions for the benefit of its shareholders.



<PAGE>



         Certain of the  Partnership's  competitors  operate more facilities and
have substantially  greater financial resources than the Partnership.  The three
largest  self-storage  managers,  based on  industry  data as to the  number  of
facilities  operated (whether or not the facilities are owned),  are: (1) Public
Storage  Management,  Inc. (66.3 million square feet in 1,121  facilities);  (2)
U-Haul International, Inc. (18.2 million square feet in 779 facilities); and (3)
Shurgard  Incorporated  (18.1 million square feet in 296  facilities).  (Source:
Self-Storage  Almanac 1996-1997 edition).  The Partnership is the fourth largest
self-storage  manager,  with 18.7 million  square feet in 281  facilities  as of
March 27, 1997.  These other  entities may generally be able to accept more risk
than the Partnership can prudently  manage,  including risks with respect to the
geographic  proximity  of its  investments  and the  payment of higher  facility
acquisition prices. This competition may generally reduce the number of suitable
acquisition  opportunities  offered to the  Partnership  and  increase the price
required to be able to consummate  the  acquisition  of  particular  facilities.
Further,  the Partnership  believes that competition from entities organized for
purposes  substantially similar to the Partnership's  objectives could increase.
Nevertheless,  the  Partnership  believes that the  operations,  development and
financial   experience  of  its   executive   officers  and  directors  and  its
customer-oriented  approach to  management  of  self-storage  facilities  should
enable the Partnership to compete effectively.

Employees

All persons  referred to herein as employees of the Partnership are employees of
the Partnership or of its subsidiaries. As of December 31, 1996, the Partnership
employed  approximately 893 employees,  of whom  approximately 250 were employed
part-time  (fewer  than 30 hours  per  week)  on a  regular  basis.  None of the
Partnership's employees is covered by a collective bargaining agreement.

Qualification as a Real Estate Investment Trust

The Company  operates so as to qualify as a REIT under the Internal Revenue Code
of 1986, as amended (the "Code"). Generally, a REIT which complies with the Code
and distributes at least 95% of its taxable income to its shareholders  does not
pay federal tax on its distributed income.  Qualification as a REIT involves the
application  of highly  technical  and  complex  rules for which  there are only
limited  judicial or  administrative  interpretations.  The  complexity of these
rules is  greater  in the case of a REIT that  holds its  assets in  partnership
form.  Furthermore,  there are no controlling authorities that deal specifically
with many tax issues affecting a REIT that operates self-storage facilities. The
determination of various factual matters and  circumstances  not entirely within
the Company's  control may affect its ability to qualify as a REIT. In addition,
new regulations,  administrative interpretations or court decisions could have a
substantial  adverse effect with respect to the  qualifications as a REIT or the
federal income tax  consequences of such  qualification.  If the Company were to
fail to qualify as a REIT in any taxable year,  the Company would not be allowed
a deduction for  distributions  to  shareholders in computing its taxable income
and would be subject to federal income tax (including any applicable alternative
minimum tax) on its taxable income at regular  corporate rates.  Unless entitled
to relief under certain Code provisions,  the Company also would be disqualified
from  treatment as a REIT for the four taxable  years  following the year during
which  qualification was lost. As a result,  the cash available for distribution
to shareholders  would be reduced for each of the years  involved.  Although the
Company  currently  intends to operate in a manner designed to qualify as a REIT
it is possible that future economic,  market, legal, tax or other considerations
may  cause  the  Board of  Directors,  with the  consent  of a  majority  of the
shareholders, to revoke the REIT election.


Environmental Matters

         The Partnership has obtained Phase 1 environmental audits on all of its
facilities from various outside environmental  engineering firms. The purpose of
the Phase 1 audits is to identify  potential  sources of  contamination at these
facilities and to access the status of environmental regulatory compliance.  The
Phase 1 audits include historical reviews of the facilities,  reviews of certain
public  records,   preliminary  investigations  of  the  sites  and  surrounding
properties, visual inspection for the presence of asbestos, PCBs and underground
storage tanks,  and the preparation and issuance of a written report.  A Phase 1
audit does not  include  invasive  procedures,  such as soil  sampling or ground
water  analysis.  In certain  instances  the  Partnership  has obtained  Phase 2
environmental  audits  or  procedures  in order  to  determine  (using  invasive
testing) whether potential sources of contamination  indicated in Phase 1 audits
actually  exist.  While some of the facilities have in the past been the subject
of  environmental   remediation  or  underground   storage  tank  removal,   the
Partnership  is  not  aware  of  any   contamination  of  facilities   requiring
remediation  under current law. The  Partnership  will not take ownership of any
acquisition facility prior to completing a satisfactory environmental review and
inspection  procedure.  No assurance  can be given that the Phase 1 and 2 audits
identified or will identify all  significant  environmental  problems or that no
additional environmental liabilities exist.

         Under various federal,  state and local laws and regulations,  an owner
or operator of real estate may be liable for the costs of removal or remediation
of certain  hazardous  or toxic  substances  on such  property.  Such laws often
impose such liability  without regard to whether the owner caused or knew of the
presence of hazardous or toxic substances and whether or not the storage of such
substances  was in  violation  of a  tenant's  lease.  Furthermore,  the cost of
remediation or removal of such substances may be  substantial,  and the presence
of such substances,  or the failure to promptly  remediate such substances,  may
adversely affect the owner's ability to sell such real estate or to borrow using
such real estate as collateral.  In connection  with the ownership and operation
of its  facilities,  the Company or the  Partnership  may become liable for such
costs.




<PAGE>



         The  environmental  audit  reports have not revealed any  environmental
liability that the Partnership  believes would have a material adverse effect on
the  Partnership's  business,  assets  or  results  of  operations,  nor  is the
Partnership aware of any such liability. Nevertheless, it is possible that these
reports do not or will not reveal all  environmental  liabilities  or that there
are material  environmental  liabilities  of which the  Partnership  is unaware.
Moreover,  no  assurances  can be given  that (i)  future  laws,  ordinances  or
regulations  will not  impose any  material  environmental  liability,  (ii) the
current  environmental  condition of the facilities  will not be affected by the
condition  of the  properties  in the  vicinity of the  facilities  (such as the
presence of leaking  underground storage tanks) or by third parties unrelated to
the  Partnership  or the Company or, (iii) tenants will not violate their leases
by introducing hazardous or toxic substances into the Partnership's  facilities.
The Partnership may be potentially liable as owner of the facility for hazardous
materials stored in units in violation of a tenant's lease, although to date the
Partnership has not incurred any such liability.

         The  Partnership  believes that the facilities are in compliance in all
material  respects with all applicable  federal,  state and local ordinances and
regulations  regarding  hazardous or toxic  substances  and other  environmental
matters. The Partnership has not been notified by any governmental  authority of
any material  noncompliance,  liability or claim  relating to hazardous or toxic
substances  or other  environmental  substances  in  connection  with any of its
present or former properties.


Policies and Objectives with Respect to Certain Activities

         The  following  is a  discussion  of the  Partnership's  policies  with
respect  to  investment  financing,  conflict  of  interest  and  certain  other
activities.  The policies with respect to these  activities have been determined
by the Board of Directors of the Company and may be amended or revised from time
to time at the  discretion  of the  Board  of  Directors  without  a vote of the
shareholders  of the Company,  except that (i) changes in certain  policies with
respect to conflicts of interest must be consistent with legal  requirements and
(ii) the Company cannot take any action intended to terminate its  qualification
as a REIT without the  approval of the holders of a majority of the  outstanding
Common Stock. See also  "-Limitations on Corporate Actions Pursuant to Strategic
Alliance Agreement" below.


Acquisition, Development and Investment Policies

         The  Partnership's  investment  objectives  are to  acquire  or develop
income-producing  self-storage  facilities  with property level cash flow growth
potential.   The  Partnership's  business  is  focused  solely  on  self-storage
facilities.  The  Partnership's  policy is to acquire  facilities with less than
mature  occupancy  levels or less than optimum  rental rates to expand  existing
facilities, and to develop new facilities. The Partnership reviews its portfolio
of  self-storage  facilities  periodically  and  considers  whether  any  of its
facilities  are  no  longer  an  optimal  use of the  Partnership's  capital  or
management resources.  When a facility is no longer considered an optimal use of
the Partnership's capital, the Partnership will seek to sell the facility taking
into account the tax consequences of such sales.

         The Partnership expects to pursue its investment objectives through the
direct and indirect ownership of self-storage  facilities.  The Partnership will
participate with other entities in property  ownership,  thought joint ventures,
subject to  limitations  of the Strategic  Alliance  Agreement or other types of
co-ownership.  Equity investment may be subject to existing  mortgage  financing
and other  indebtedness  that may have priority over the equity  interest of the
Partnership.

         While the Partnership  emphasizes  equity real estate  investments,  it
may,  in its  discretion,  invest in mortgage  and other real estate  interests,
including  securities of other REITs.  The Partnership does not currently invest
in  securities  of other  REITs and has no  present  intention  of doing so. The
Partnership may invest in participating or convertible mortgages if it concludes
that it may benefit from the cash flow or any  appreciation  in the value of the
subject   property.   Such  mortgages  are  similar  to  equity   participation.
Specifically, the Partnership may make participating and non-participating loans
collateralized self-storage facilities owned by third parties.

         The  Company  is  subject  to  certain  restrictions  on its  investing
activities  pursuant to the  Strategic  Alliance  Agreement  with US Realty,  as
described below.

         The Partnership intends to continue to manage  self-storage  facilities
owned by others for a fee.

         The  Partnership  may make  investments  other than as described  above
although it does not currently intend to do so.


<PAGE>

Financing Policies

         The Company  intends to make  additional  investments  in  self-storage
facilities and may incur or cause the Partnership to incur  indebtedness to make
such  investments or to meet the distribution  requirements  imposed by the REIT
provisions  of the  Code,  to the  extent  that  cash  flow  from the  Company's
investments and working capital is insufficient.

         The  Partnership  may  from  time to  time  re-evaluate  its  borrowing
policies in light of then current  economic  conditions,  relative costs of debt
and  equity  capital,  market  values  of  facilities,  growth  and  acquisition
opportunities  and other  factors.  The Charter and Bylaws of the Company do not
limit the amount or percentage of indebtedness, funded or otherwise, the Company
or the  Partnership  might  incur.  The Board of  Directors  of the  Company has
adopted a policy  limiting the Company's and the  Partnership's  indebtedness to
the lesser of 50% of its total  assets at cost or the amount that will sustain a
minimum debt service coverage ratio of 3:1. However, the Board of Directors can,
without shareholder  approval,  amend or modify its current policy on borrowing.
If this policy were changed, the Partnership could become more highly leveraged,
resulting  in an  increase  in debt  service  that  could  adversely  affect the
Partnership's  cash flow and ability to make  distributions to its shareholders,
an  increased  risk of  default  on its  obligations  and an  increased  risk of
foreclosure  on  facilities  securing  debt.  In the event  management  deems it
appropriate,  the Partnership will enter into  arrangements  with a creditworthy
financial  institution for the purpose of limiting the maximum  interest expense
to which the  Partnership  would be subjected in the event  interest rates rise.
The  Company  is  also  subject  to  certain  limitations  with  respect  to the
incurrence of indebtedness under the Strategic Alliance Agreement,  as described
below.

         Borrowings  may be incurred  through the  Partnership  or the  Company.
Indebtedness  incurred  by the  Company  may be in the form of bank  borrowings,
secured and  unsecured,  and publicly  and  privately  placed debt  instruments.
Indebtedness  incurred by the  Partnership  may be in the form of purchase money
obligations  to the sellers of  properties,  publicly or  privately  placed debt
instruments, financing from banks, institutional investors or other lenders, any
of which  indebtedness  may be unsecured or may be secured by mortgages or other
interests in the property owned by the  Partnership.  Such  indebtedness  may be
recourse to all or any part of the assets of the Company or the Partnership,  or
may be limited to the particular property to which the indebtedness relates. The
proceeds from any borrowings by the Company or the  Partnership  may be used for
the  payment  of  distributions,   working  capital,  for  refinancing  existing
indebtedness or for financing acquisitions or expansions of facilities.

         If the  Board  of  Directors  determines  to  raise  additional  equity
capital, the Board has the authority, generally without shareholder approval, to
issue  additional  common stock,  preferred  stock or other capital stock of the
Company in any manner (and on such terms and for such consideration) as it deems
appropriate,  including in exchange for property.  Except for  USRealty's rights
under the Strategic  Alliance  Agreement to participate in certain  issuances or
sales of the Company's capital stock,  existing  shareholders have no preemptive
right to purchase  shares  issued in any offering,  and any such offering  might
cause a dilution of a shareholder's investment in the Company.

Conflict of Interest Policies

         The  Company's  Board of  Directors  and its  officers  are  subject to
certain  provisions of Tennessee law which are designed to eliminate or minimize
certain  potential  conflicts  of  interest.  In  addition,  the Company and the
Partnership  has adopted  certain  policies  designed to  eliminate  or minimize
potential conflicts of interest.  However,  there can be no assurance that these
policies  always  will  be  successful  in  eliminating  the  influence  of such
conflicts,  and if they are not  successful,  decisions could be made that might
fail to reflect fully the interests of all shareholders.

         Amended  Charter and Bylaw  Provisions.  The  Company's  Charter,  with
limited exceptions, requires that a majority of the Company's Board of Directors
be  comprised  of persons  who are not  officers  or  employees  of the  Company
("Independent Directors"). The Charter provides that such requirement may not be
amended,  altered,  changed or repealed without the affirmative vote of at least
80% of the  members of the Board of  Directors  or the  affirmative  vote of the
holders of not less than 75% of the  outstanding  shares of capital stock of the
Company  entitled to vote. In addition,  the Company's  Bylaws  provide that any
action  pertaining  to any  transaction  involving  the Company,  including  the
purchase,  sale,  lease or  mortgage  of any  real  estate  asset  or any  other
transaction  in which a director or officer of the Company,  or any affiliate of
the  foregoing,  has any direct or  indirect  interest,  must be  approved  by a
majority of the directors, including a majority of the Independent Directors.



<PAGE>


         The Operating  Partnership.  The Partnership Agreement as defined below
gives  the  Company,  as  General  Partner  of  the  Partnership  (the  "General
Partner"),  full, complete and exclusive  discretion in managing and controlling
the  business  of the  Partnership  and in making all  decisions  affecting  the
business and assets of the Partnership.  The Partnership Agreement provides that
the General Partner may cause the Partnership to issue additional Units for such
consideration  and on such terms and conditions as the Company in its discretion
may determine.

         Provisions   of  Tennessee   Law.   Pursuant  to  Tennessee   law  (the
jurisdiction under which the Company is organized), each director is required to
discharge his duties in good faith,  with the care an ordinarily  prudent person
in a like position would exercise under similar circumstances and in a manner he
reasonably  believes to be in the best interests of the Company.  The provisions
of the Company's  Bylaws are more stringent than the Tennessee law  restrictions
on  transactions  with the Company in which a director or officer of the Company
has a direct or indirect interest.

         Officers' Ownership.  The Company has adopted a policy, in which all of
its officers have concurred,  generally prohibiting officers of the Company from
owning,  directly or  indirectly,  interests in  self-storage  facilities  which
compete  with the  Company's  facilities,  as well as from  owning  Units if the
result  would be that the  officers  would have a  different  tax basis from the
Company in any facilities acquired by the Partnership.

Policies with Respect to other Activities

         The Company has authority to offer shares of its capital stock or other
securities  and to  repurchase  or otherwise  reacquire  its shares or any other
securities and may engage in such activities in the future.  The Company may pay
cash or issue shares of Common Stock to holders of Units upon  exercise of their
Redemption Rights (as described below).  The Company has not engaged in trading,
underwriting,  agency  distribution or sale of securities of other issuers,  nor
has the  Company  invested in the  securities  of other  issuers  other than the
Partnership for the purpose of exercising  control.  The Company intends to make
investments that will not cause it to be treated as an investment  company under
the Investment Company Act of 1940.

         At all  times,  the  Company  intends to make  investments  in a manner
consistent  with the  requirements  of the Code for the  Company to qualify as a
REIT  unless,  because of changing  circumstances  or changes in the Code (or in
Treasury Regulations), the Board of Directors, with the consent of a majority of
the  shareholders,  determines that it is no longer in the best interests of the
Company to qualify as a REIT.

Working Capital Reserves Policy

         The Partnership  will attempt to maintain  working capital  reserves in
amounts  adequate to meet normal  contingencies in connection with the operation
of the Partnership's business and investments.





<PAGE>

Limitations on Corporate Actions Pursuant to Strategic Alliance Agreement.

         Pursuant to the Strategic  Alliance  Agreement,  and until the first to
occur  of (y) the  expiration  of the  five-year  period  following  shareholder
approval of the Strategic  Alliance (the "Standstill  Period") and any extension
thereof, and (z) the first date following the consummation of the second funding
in  connection  with the  Strategic  Alliance on which US Realty's  ownership of
Company Common Stock drops below 20% of the outstanding shares of Company Common
Stock  for a  continuous  period  of 180 days (a "20%  Termination  Date"),  the
Company may not (a) incur total  indebtedness in an amount  exceeding 60% of the
value of the  Company's  total assets (which is deemed to be equal to the market
value of the Company's  outstanding equity (on a fully-diluted  basis at a price
of $31.30 per share) and debt as of March 1, 1996, plus the acquisition  cost of
properties  acquired  after  March  1,  1996  (less  any  proceeds  of  property
dispositions that are distributed to shareholders)), (b) cause or permit the sum
of (i)  securities of any other person,  (ii) assets held other than directly by
the  Company  or  the  Partnership,  (iii)  loans  made  by the  Company  to the
Partnership  or any other  Subsidiary,  or the reverse,  (iv) assets  managed by
persons other than employees of the Company or the Partnership, to, at any time,
exceed 10%, at cost,  of the  consolidated  assets owned by both the Company and
the  Partnership,  (c) own real property other than  self-storage  facilities or
land suitable for the development of self-storage facilities whose value exceeds
10% of the  aggregate  value of the Company's  real estate  assets at cost,  (d)
terminate  its  eligibility  for  treatment  as a REIT for  federal  income  tax
purposes,  or (e) except as permitted or required by  agreements  existing as of
March 1, 1996, (i) own any interest in any partnership unless the Company is the
sole managing general partner of such partnership or (ii) permit the Partnership
to issue units,  or securities  convertible  or exercisable  for Units,  if such
issuance  would  cause the  Company to own less than 90% of the Units on a fully
diluted basis (collectively,  the "Corporate Action Covenants"). The Company has
certain  specified  rights to cure certain failures to comply with the Corporate
Action Covenants.

         In  addition,  the  Partnership  is  subject  to  certain  limitations,
pursuant to the Strategic  Alliance that continue until USRealty's  ownership of
Company  Common  Stock  shall  have  been  below  20% by value  of the  actually
outstanding  shares of Company Common Stock for a continuous  period of 180 days
(subject to certain  conditions).  Generally,  these  limitations  restrict  the
amount of assets that the Partnership own indirectly  through other entities and
the manner in which the Parntership  conducts its business.  USRealty  requested
these  conditions  because of its belief  that REITs with  direct and  extensive
control over the operation of all of their assets operate more  effectively  and
in order to permit US Realty to comply with certain requirements of the Code and
other countries' tax laws applicable to foreign investors.  The Company,  during
the same period,  has agreed not to take actions in the future that would result
in more than 10% of its gross income,  or more than 10% of the Company's  assets
by value (subject to certain adjustments), being attributable to properties that
are  indirectly  owned and are not  managed by  employees  of the Company or the
Partnership. USRealty has agreed to waive these requirements in certain specific
instances  where indirect  ownership  facilitates  the Company's  acquisition of
certain facilities.


         The   Partnership   believes  that  these   limitations  are  generally
consistent  with its  operating  strategies  and does not believe that they will
materially  restrict its  operations  or have a material  adverse  effect on its
financial  condition or results of operations,  though there can be no assurance
that they will not do so in the future.

Forward-Looking Statements and Risk Factors

         All statements  contained in this Annual Report that are not historical
facts,  including but not limited to,  statements  regarding  the  Partnership's
business  strategies  and  managements'  evaluation of industry and  competitive
conditions,   are  based  on  current   expectations.   These   statements   are
forward-looking  in nature  and  involve  a number  of risks and  uncertainties.
Actual results may differ materially.  Among the factors that could cause actual
results  to  differ  materially  are  the  following:  changes  in the  economic
conditions in the markets in which the Partnership operates negatively affecting
impacting the financial resources of the Partnership's  clients;  certain of the
Partnership's  competitors with substantially  greater financial  resources than
the  Partnership  reducing  the  number of  suitable  acquisition  opportunities
offered to the  Partnership and increasing the price necessary to consummate the
acquisition of particular  facilities;  increased  development of new facilities
and competition in Partnership markets resulting in over-supply and lower rental
or  occupancy  rates;  the  availability  of  sufficient  capital to finance the
Partnership's business plan on terms satisfactory to the Partnership;  increased
costs related to compliance with laws,  including  environmental  laws;  general
business and economic conditions;  and other risk factors described elsewhere in
this Annual Report. The Partnership cautions readers not to place undue reliance
on any such  forward-looking  statements,  which statements are made pursuant to
the Private Securities Litigation Reform Act of 1995 and, as such, speak only as
of the date made.

        The Partnership's business is subject to the following particular risks:

Acquisition and Development Risks; Risks Related to Co-Investments in Property

                  Acquisitions  entail  risks  that  investments  will  fail  to
perform in accordance with  expectations  and that judgments with respect to the
prices paid for acquired  facilities and the costs of any improvements  required
to bring  an  acquired  facility  up to  standards  established  for the  market
position  intended for that facility will prove  inaccurate,  as well as general
investment   risks  associated  with  any  new  real  estate   investment.   The
self-storage  development  business  involves  significant  risks in addition to
those  involved in the  ownership  and  operation  of  established  self-storage
facilities, including unfavorable financing terms, timing delays in construction
and lease-up, unavailable take-out financing and less-favorable than anticipated
lease terms.

Debt Financing Reduces Cash Flow and Increases Risk of Default

         General Risks. The Partnership finances certain of its acquisitions and
development  with unsecured debt and, in some cases,  mortgage debt. As a result
of the  Company's  use of debt in its  capital  structure,  the  Partnership  is
subject to the risks  normally  associated  with debt  financing.  The  required
payments on  indebtedness  are not reduced if the  economic  performance  of any
property  declines.  If such decline occurs,  the Partnership's  ability to make
debt service payments would be adversely affected. If a property is mortgaged to
secure payment of  indebtedness  and the  Partnership is unable to meet mortgage
payments,  the property  could be transferred to the mortgagee with a consequent
loss of revenue and asset value to the  Partnership.  Likewise if increased debt
payment requirements utilize funds that would otherwise have been distributed in
order to meet the 95% REIT  distribution  test,  the  Company  may lose its REIT
status.

         In order to maintain its qualification as a REIT, the Company must make
annual  distributions  to its shareholders of at least 95% of its taxable income
(which does not include net capital  gains).  Under certain  circumstances,  the
Company may be required to make  distributions  in excess of cash  available for
distribution to shareholders in order to meet such distribution requirements. In
such event,  the Company  would seek to borrow the amount of the  deficiency  or
sell assets to obtain the cash  necessary  to make  distributions  to retain its
qualification as a REIT for federal income tax purposes.

         No  Limitation  on Debt.  The Board of  Directors  has adopted a policy
limiting the Company's  total indebtedness to not more than 50% of its total
assets at cost or the amount that will sustain a minimum  debt service  coverage
ration  of  3:1.  However,  the  Board  of  Directors  of the  Company,  without
shareholder  approval,  may amend or modify its current policy on borrowing.  If
this policy were changed,  the Partnership  could become more highly  leveraged,
resulting  in an  increase  in debt  service  that  could  adversely  affect the
Partnership's funds from operations, cash flow and ability to make distributions
to its  shareholders,  an increased  risk of default on its  obligations  and an
increased  risk of  foreclosure  on facilities  securing debt. See "Policies and
Objectives with Respect to Certain Activities--Financing Policies."

Changes in Policies

         The major  policies of the  Partnership,  including  its policies  with
respect  to  acquisitions,  development,  financing,  growth,  operations,  debt
limitation  and  distributions,  will be determined by the Board of Directors of
the Company. The Board of Directors may amend or revise these and other policies
from time to time  without a vote of the limited  partners.  See  "Policies  and
Objectives with Respect to Certain Activities."

Tax Risks

         Tax  Liabilities  as a Consequence of the Failure to Qualify as a REIT.
The Company intends to operate so as to qualify as a REIT for federal income tax
purposes.  However,  no assurance  can be given that the Company will qualify or
remain qualified as a REIT.  Qualification as a REIT involves the application of
highly  technical  and complex  provisions  of the  Internal  Revenue  Code (the
"Code")  for  which   there  are  only   limited   judicial  or   administrative
interpretations. The complexity of these provisions and of the applicable income
tax regulations that have been promulgated under the Code is greater in the case
of a REIT that holds its assets in partnership form.  Furthermore,  there are no
controlling  authorities that deal specifically with many tax issues affecting a
REIT that operates self-storage facilities. The determination of various factual
matters and  circumstances  not entirely within the Company's control may affect
its ability to qualify as a REIT.  In addition,  no assurance  can be given that
legislation, new regulations,  administrative interpretations or court decisions
will not have a substantial  adverse effect with respect to the qualification as
a REIT or the federal income tax consequences of such qualification.

                  If the  Company  were  to  fail  to  qualify  as a REIT in any
taxable year, the Company would not be allowed a deduction for  distributions to
shareholders  in  computing  its taxable  income and would be subject to federal
income tax  (including any  applicable  alternative  minimum tax) on its taxable
income at regular corporate rates.  Unless entitled to relief under certain Code
provisions,  the Company also would be disqualified from treatment as a REIT for
the four taxable years following the year during which  qualification  was lost.
As a result,  the cash  available  for  distribution  to  shareholders  would be
reduced for each of the years involved. Moreover, if the Company were to fail to
qualify  as  a  REIT,  it  would  no  longer  be  subject  to  the  distribution
requirements of the Code and, to the extent that  distributions  to stockholders
had been made in anticipation of the Company's qualification,  the Company might
be required to borrow funds or to liquidate  assets to pay applicable  corporate
tax.  Although the Company  currently intends to operate in a manner designed to
qualify as a REIT, it is possible that future  economic,  market,  legal, tax or
other  considerations  may cause the Board of  Directors,  with the consent of a
majority of the shareholders, to revoke the REIT election.

         Adverse Effects of REIT Minimum Distribution Requirements.  In order to
qualify  as a  REIT,  the  Company  generally  will  be  required  each  year to
distribute to its shareholders at least 95% of its net taxable income (excluding
any net  capital  gain).  In  addition,  the  Company  will be  subject  to a 4%
nondeductible  excise tax on the amount, if any, by which certain  distributions
paid by it with respect to any calendar year are less than the sum of (i) 85% of
its ordinary  income,  (ii) 95% of its capital gain net income for that year and
(iii) 100% of its undistributed taxable income from prior years.

                  The Company intends to make  distributions to its shareholders
to comply with the 95% distribution  requirement and to avoid the  nondeductible
excise tax. The Company's  income and cash flow consists  primarily of its share
of those  items from the  Partnership.  Differences  in timing  between  taxable
income and cash available for distribution could require the Company,  by itself
or through the  Partnership,  to borrow funds on a short-term  basis to meet the
95%  distribution  requirement  and to avoid the  nondeductible  excise tax. For
federal income tax purposes,  distributions  paid to shareholders may consist of
ordinary income,  capital gains,  nontaxable return of capital, or a combination
thereof.  The Company will provide its shareholders  with an annual statement as
to the taxability of distributions.

                  Distributions   by  the  Partnership  are  determined  by  the
Company's  Board of  Directors  and will be  dependent  on a number of  factors,
including the amount of the Partnership's  cash available for distribution,  the
Partnership's  financial  condition,  any  decision by the Board of Directors to
reinvest funds rather than to distribute such funds, the  Partnership's  capital
expenditures,  the annual distribution requirements under the REIT provisions of
the Code and such other factors as the Board of Directors deems relevant.

         Classification  of the Partnership  and Its Subsidiary  Partnerships as
Partnerships for Federal income Tax Purposes; Impact on REIT Status. The Company
believes  that the  Partnership  and its  subsidiary  partnerships  each will be
classified as a  partnership  for federal  income tax purposes.  If the Internal
Revenue Service (the "Service") were to challenge successfully the tax status of
the  Partnership  or any  subsidiary  partnership  as a partnership  for federal
income tax purposes, such partnership would be taxable as a corporation.  If the
Partnership  were  treated as a  corporation,  the Company  would not be able to
satisfy the asset and income  requirements  for REIT status.  If any  subsidiary
partnership were treated as a corporation, the Company may cease to qualify as a
REIT  because  the  Company  would be  treated  as owning  more than 10% of such
partnership's  voting  securities.  Furthermore,  the  imposition of a corporate
income tax on the  Partnership  or a significant  subsidiary  partnership  would
substantially  reduce  the  amount of cash  available  for  distribution  to the
Company and its shareholders.

Self-Storage Industry Risks

         Operating  Risks.  The  Partnership's  facilities  are  subject  to all
operating risks common to the self-storage facility industry.  These include the
risks  normally  associated  with lack of demand for rental  spaces in a locale,
changes in supply of or demand for similar or  competing  facilities  in an area
and changes in market rental rates.

         Competition.   The   Partnership's   facilities   compete   with  other
self-storage  properties in their geographic markets.  Most of the Partnership's
competitors  seek to compete by offering  storage space at lower prices than the
Company.  However, instead of emphasizing lower prices, the Partnership seeks to
emphasize its  facilities'  convenience  and  customer-oriented  management  and
amenities to attract quality tenants.

         The Partnership competes in operations and for investment opportunities
with entities  which have  substantially  greater  financial  resources than the
Partnership.  These  entities may generally be able to accept more risk than the
Partnership can prudently manage. Competition may generally reduce the number of
suitable  investment  opportunities  offered to the Partnership and increase the
bargaining power of property owners seeking to sell.

Real Estate Investment Risks

         General Risks.  The  Partnership's  investments  are subject to varying
degrees of risk  generally  incident  to the  ownership  of real  property.  The
underlying  value  of  the  Partnership's   real  estate   investments  and  the
Partnership's  income and ability to make  distributions  to its shareholders is
dependent upon the  Partnership's  ability to operate the facilities in a manner
sufficient to maintain or increase cash provided by operations.  Income from the
facilities  may be adversely  affected by adverse  changes in national  economic
conditions, adverse changes in local market conditions due to changes in general
or local economic conditions and neighborhood characteristics,  competition from
other   self-storage   properties,   changes  in  interest   rates  and  in  the
availability,  cost and terms of mortgage funds, the impact of present or future
environmental  legislation and compliance with  environmental  laws, the ongoing
need for  capital  improvements,  changes  in real  estate  tax  rates and other
operating  expenses,  adverse changes in governmental rules and fiscal policies,
civil unrest,  acts of God,  including  earthquakes and other natural  disasters
(which may result in uninsured  losses),  acts of war, adverse changes in zoning
laws, and other factors which are beyond the control of the Company.

         Illiquidity of Real Estate May Limit its Value. Real estate investments
are relatively illiquid. The ability of the Partnership to vary its portfolio in
response to changes in economic and other conditions will be limited.  There can
be no assurance  that the Company will be able to dispose of an investment  when
it finds  disposition  advantageous  or  necessary or that the sale price of any
disposition will recoup or exceed the amount of the Partnership's investment.

         Uninsured  and  Underinsured  Losses  Could  Result in Loss of Value of
Facilities.  The Partnership  maintains  comprehensive  insurance on each of its
facilities, including liability, fire and extended coverage. Management believes
this coverage is of the type and amount customarily  obtained for or by an owner
on real  property.  However,  there are certain types of losses,  generally of a
catastrophic  nature, such as earthquakes and floods, that may be uninsurable or
not economically insurable, as to which the Partnership's facilities are at risk
in their particular locales. The Partnership's management uses its discretion in
determining amounts,  coverage limits and deductibility provisions of insurance,
with a view to requiring appropriate insurance on the Partnership's  investments
at a  reasonable  cost and on  suitable  terms.  This may  result  in  insurance
coverage that in the event of a substantial  loss would not be sufficient to pay
the full current market value or current  replacement cost of the  Partnership's
lost   investment.   Inflation,   changes  in  building  codes  and  ordinances,
environmental considerations, and other factors also might make it infeasible to
use  insurance  proceeds  to  replace a  facility  after it has been  damaged or
destroyed.  Under such  circumstances,  the insurance  proceeds  received by the
Partnership  might not be adequate to restore its economic position with respect
to such property.

         Possible Liability Relating to Environmental  Matters.  The Partnership
may be subject to  liability  under  various  environmental  laws as an owner or
operator of real estate.  See  "Business - Operating  Practices -  Environmental
Matters."

Anti-Takeover Measures

         The  following  limitations  could  have the effect of  discouraging  a
takeover or other transaction in which shareholders of the Company might receive
a premium for their shares over the then  prevailing  market price or which such
holders might believe to be otherwise in their best interest.

         Ownership  Limitation.  In order for the Company  currently to maintain
its qualification as a REIT, not more than 50% in value of its outstanding stock
may be owned,  directly  or  constructively,  by five or fewer  individuals  (as
defined in the Code to include  certain  entities)  (the "5/50  Rule").  For the
purpose of preserving the Company's REIT  qualification,  the Charter  prohibits
direct or constructive  ownership of more than 9.8% of the outstanding shares of
Common Stock by any person  (except US Realty,  which may acquire up to 37.5% of
the Company's  Common Stock).  This ownership  limitation may have the effect of
precluding  acquisition  of control of the Company by a third party  without the
approval of the Board of Directors.

         Staggered  Board.  The Board of Directors of the Company  currently has
three  classes  of  directors,  with  the  terms  of  the  classes  expiring  in
consecutive years. The staggered terms of directors may affect the shareholders'
ability to change control of the Company even if a change in control were in the
shareholders' interest.

         Preferred Stock. The Charter authorizes the Board of Directors to issue
up to 5,000,000  shares of preferred  stock and to establish the preferences and
rights of any shares  issued.  The  issuance of  preferred  stock could have the
effect of delaying or  preventing  a change in control of the Company  even if a
change in control were in the shareholders' interest.

         Tennessee  Anti-Takeover  Statutes.  As a  Tennessee  corporation,  the
Company is subject to various  legislative acts set forth in the Tennessee Code,
including the Tennessee  Investor  Protection Act, Business  Combination Act and
Greenmail Act, which impose certain  restrictions and require certain procedures
with respect to certain  takeover offers and business  combinations,  including,
but  not  limited  to,  combinations  with  interested  shareholders  and  share
repurchases from certain shareholders.

Partnership Agreement

         The following  summary of the Second Amended and Restated  Agreement of
Limited Partnership of SUSA Partnership, L.P. ("Partnership Agreement"), and the
descriptions  of certain  provisions  thereof set forth  elsewhere  in this Form
10-K, are qualified in their entirety by reference to the Partnership Agreement,
and the amendments thereto, which are filed as exhibits to this Form 10-K.

Management

         The Partnership has been organized as a Tennessee limited  partnership.
The Company, as the General Partner has full, exclusive complete  responsibility
and discretion in the management and control of the  Partnership and the limited
partners  have no  authority to transact  business  for, or  participate  in the
management  activities or decisions of, the Partnership.  However, any amendment
to the  Partnership  Agreement that would (i) affect the  Redemption  Rights (as
defined below),  (ii) adversely  affect the limited  partners' rights to receive
cash  distributions  (other  than with  respect to the  issuance  of  additional
Units),  (iii) alter the  Partnership's  allocations  of income or losses (other
than with  respect to the  issuance of  additional  Units) or (iv) impose on the
limited partners any obligations to make additional contributions to the capital
of the  Partnership,  would require the consent of limited  partners (other than
the General  Partner)  holding more than 51% of the percentage  interests of the
limited partners in addition to the consent of the General Partner.  Pursuant to
an  Agreement  of General  Partner  executed in  connection  with the  Company's
acquisition of five self-storage  facilities in 1995, the Company has agreed not
to give its consent to any such  amendment that has not been approved by limited
partners  holding  51% of the  Units  issued  to them in  connection  with  such
acquisition.


Transferability of Interests

         The  Company  may not  voluntarily  withdraw  from the  Partnership  or
transfer or assign its general  partnership  interest in the Partnership  unless
the  transaction  in which such  withdrawal  or transfer  occurs  results in the
limited partners' receiving property in an amount equal to the amount they would
have received had they exercised their Redemption  Rights  immediately  prior to
such   transaction,   or  unless  the  successor  to  the  Company   contributes
substantially  all of its assets to the Partnership in return for an interest in
the Partnership.  With certain limited exceptions,  the limited partners may not
transfer their Units,  in whole or in part,  without the consent of the Company,
which consent may be withheld in the Company's sole discretion.  The Company may
not consent to any transfer that would cause the  Partnership to be treated as a
separate  corporation  for federal  income tax purposes or would  jeopardize the
REIT status of the Company.



<PAGE>


Capital Contributions

         With certain  exceptions,  the Company  shall not issue any  additional
shares of Common  Stock  other than to all  holders of Common  Stock (or rights,
options, warrants or convertible or exchangeable securities containing the right
to subscribe for or purchase  Common Stock),  unless (A) the Company shall cause
the  Partnership  to issue to the  Company,  partnership  interests  (or rights,
options,  warrants or convertible or exchangeable securities of the Partnership)
having  designations,  preferences and other rights,  all such that the economic
interests are substantially  similar to those of the additional shares of Common
Stock and (B) the Company  contributes  the  proceeds  from the issuance of such
additional shares to the Partnership;  provided,  however,  that the Company may
issue  additional  securities  of Common  Stock (or such  other  securities)  in
connection with an acquisition of a property to be held directly by the Company,
but if and only if, such direct acquisition and issuance of additional shares of
Common Stock (or such other  securities) have been approved and determined to be
in the best  interests of the Company and the  Partnership  by a majority of the
Company's independent directors.  The Partnership Agreement provides that if the
Partnership requires additional funds at any time or from time to time in excess
of funds available to the Partnership from borrowings or capital  contributions,
the Company may borrow such funds from a financial  institution  or other lender
and lend such funds to the  Partnership  on the same terms and conditions as are
applicable  to the  Company's  borrowing  of such funds.  As an  alternative  to
borrowing  funds  required by the  Partnership,  the Company may  contribute the
amount of such  required  funds as an  additional  capital  contribution  to the
Partnership  subject to the terms and  conditions  set forth in the  Partnership
Agreement. Moreover, the Company is authorized to cause the Partnership to issue
partnership  interests  for less  than  fair  market  value if the  Company  has
concluded  in good  faith that such  issuance  is in the best  interests  of the
Company and the Partnership. If the Company so contributes additional capital to
the Partnership,  the Company's  partnership interest in the Partnership will be
increased  on a  proportionate  basis  based upon the amount of such  additional
capital  contributions  and the  value  of the  Partnership  at the time of such
contributions.  Conversely,  the partnership  interests of the limited  partners
will be decreased on a  proportionate  basis in the event of additional  capital
contributions by the Company. In addition, if the Company contributes additional
capital to the  Partnership,  the  Company  will  revalue  the  property  of the
Partnership  to its fair market  value (as  determined  by the  Company) and the
capital accounts of the partners will be adjusted to reflect the manner in which
the  unrealized  gain or loss  inherent  in such  property  (that  has not  been
reflected  in the capital  accounts  previously)  would be  allocated  among the
partners  under the terms of the  Partnership  Agreement if there were a taxable
disposition  of such  property  for such  fair  market  value on the date of the
revaluation.

Awards Under Omnibus Stock Plan

         If stock options  granted in connection with the Company's 1993 Omnibus
Stock Plan are  exercised,  the    Partnership  Agreement  requires the
Company to  contribute to the  Partnership  as an  additional  contribution  the
exercise price received by the Company in connection with the issuance of Common
Stock  to  such  exercising  participant.  However,  the    Partnership
Agreement  will treat the Company as having  contributed  an amount equal to the
fair market value of the Common Stock issued to the exercising  party or, in the
case of restricted  shares (as defined in Rule 144 under the  Securities  Act of
1933,  as amended) of Common Stock (the  "Restricted  Shares"),  the fair market
value  of the  restricted  shares  as the  applicable  restrictions  lapse,  for
purposes of increasing the percentage  interest of the Company (and diluting the
percentage interests of the limited partners) in the partnership.





<PAGE>

Redemption Rights

         Pursuant to the Partnership Agreement, a Limited Partner has Redemption
Rights  on or after the first  anniversary  after  which  such  Limited  Partner
acquires Units,  which will enable such Limited Partner to cause the Partnership
to  redeem  its  Units  in  exchange  for  Restricted   Shares  or,  in  certain
circumstances, cash. The redemption price will be paid in cash in the discretion
of the  Company or in the event that the  issuance of  Restricted  Shares to the
redeeming  Limited  Partner would (i) result in any person  owning,  directly or
indirectly,  shares of Common Stock in excess of the Ownership Limitation,  (ii)
result in shares of capital  stock of the Company  being owned by fewer than 100
persons (determined without reference to any rules of attribution), (iii) result
in the Company being  "closely held" within the meaning of section 856(h) of the
Code,  (iv)  otherwise  cause the Company to lose REIT status,  or (v) cause the
acquisition  of shares of Common Stock by such redeeming  Limited  Partner to be
"integrated" with any other  distribution of shares of Common Stock for purposes
of  complying  with the  Securities  Act.  The number of shares of Common  Stock
issuable  upon  exercise of the  Redemption  Rights  will be  adjusted  upon the
occurrence of share splits,  mergers,  consolidations  or similar pro rata share
transactions,  which  otherwise  would have the effect of diluting the ownership
interests  of the  limited  partners or the  shareholders  of the  Company.  The
limited  partners  have the right to require the Company to register  the Common
Stock  issuable upon exercise of the Redemption  Rights  pursuant to federal and
state securities laws.

Distributions

         The Partnership Agreement provides that the Partnership will distribute
cash from operations (including net sale or refinancing proceeds,  but excluding
net proceeds from the sale of the Partnership's  property in connection with the
liquidation of the Partnership)  quarterly, in amounts determined by the Company
in its sole discretion,  to the partners, for any fiscal year of the Partnership
in accordance with their  respective  percentage  interests in the  Partnership.
Upon  liquidation of the  Partnership,  after payment of, or adequate  provision
for, debts and obligations of the Partnership,  including any partner loans, any
remaining  assets of the  Partnership  will be  distributed to all partners with
positive capital  accounts in accordance with their respective  positive capital
account  balances.  If the Company has a negative balance in its capital account
following a liquidation of the  Partnership,  it will be obligated to contribute
cash to the Partnership equal to the negative balance in its capital account.

Allocations

         Income, gain and loss of the Partnership for each fiscal year generally
will be  allocated  among the  partners  in  accordance  with  their  respective
interests in the Partnership,  subject to compliance with the provisions of Code
sections 704(b) and 704( c) and Treasury Regulations promulgated thereunder.

Operations

         The Partnership  Agreement requires that the Partnership be operated in
a manner  that will enable the  Company to satisfy  the  requirements  for being
classified  as a REIT,  to avoid any  federal  income or  excise  tax  liability
imposed by the Code and to ensure that the Partnership will not be classified as
a "publicly traded partnership" for purposes of section 7704 of the Code.

         In addition to the  administrative  and  operating  costs and  expenses
incurred by the Partnership,  the Partnership will pay all administrative  costs
and expenses of the Company (the "Company  Expenses")  and the Company  Expenses
will be treated as expenses of the Partnership.  The Company Expenses  generally
will  include (A) all  expenses  relating to the  formation  and  continuity  of
existence of the Company,  (B) all expenses  relating to the public offering and
registration of securities by the Company,  (C) all expenses associated with the
preparation  and filing of any periodic  reports by the Company  under  federal,
state or local laws or regulations,  (D) all expenses associated with compliance
by the Company with laws,  rules and  regulations  promulgated by any regulatory
body and (E) all other operating or administrative costs of the Company incurred
in the ordinary course of its business on behalf of the Partnership. The Company
Expenses,  however,  will not include any administrative and operating costs and
expenses   incurred  by  the  Company  that  are  attributable  to  self-storage
facilities owned by the Company  directly.  The Company  currently does not have
any such self-storage facilities.

Term

         The Partnership  will continue until December 31, 2154, or until sooner
dissolved  upon (i) the  bankruptcy,  dissolution  or  withdrawal of the Company
(unless the limited partners elect to continue the  Partnership),  (ii) the sale
or other  disposition of all or substantially all the assets of the Partnership,
(iii) the  redemption of all limited  partnership  interests in the  Partnership
(other  than those held by the  Company,  if any),  or (iv) the  election of the
General Partner.


Tax Matters

         Pursuant to the partnership  Agreement,  the Company is the tax matters
partner of the  Partnership  and,  as such,  will have  authority  to handle tax
audits and to make tax elections under the Code on behalf of the Partnership.


<PAGE>


Item 2. Properties

The  following  are  definitions  of terms used  throughout  this  discussion in
analyzing the Partnership's business. Physical occupancy is defined as the total
net rentable square feet rented as of the date computed divided by the total net
rentable square feet available. Economic occupancy is determined by dividing the
expected income by the gross potential income. Gross potential income is defined
as the sum of all units available to rent at a facility multiplied by the market
rental rate  applicable to those units as of the date computed.  Expected income
is defined as the sum of the monthly rent being  charged for the rented units at
a  facility  as of the date  computed.  Rent per  square  foot is defined as the
annualized  result of dividing  gross  potential  income on the date computed by
total net rentable square feet.

<PAGE>
<TABLE>
<CAPTION>

                              PROPERTY                               AVAIL        AVAIL.          % PHY       RENT PER       % ECON
                                                                     UNITS        SQ. FT.          OCC          SQ. FT.         OCC
                                                                     -----        -------          ---          -------         ---
<S> <C>
ALABAMA
         BIRMINGHAM                                                  272         36,250             75%           $7.45         71%
         VESTAVIA                                                    614         74,262             89%           $8.19         83%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                       886        110,512             85%           $7.95         79%

ARIZONA
         22ND ST/TUSCON                                              471         47,350             92%           $8.84         86%
         24TH ST/YUMA                                                470         48,450             96%           $7.00         93%
         CAVE CREEK                                                  731         61,024             82%          $10.37         76%
         E. PHOENIX                                                  460         45,520             96%           $7.58         90%
         ORACLE/TUCSON                                               486         50,150             84%           $9.39         82%
         TEMPE                                                       673         65,666             92%           $8.35         91%
         PHOENIX-32ND STREET                                         848         80,125             89%           $9.53         80%
         7TH ST. & INDIAN SCHOOL-PHOENIX                             466         24,810             97%          $13.52         90%
         MESA/ALMA SCHOOL RD                                         845         79,480             80%           $7.81         71%
         MESA/COUNTRY CLUB                                           600         59,975             89%           $7.06         68%
         MESA/EAST MAIN ST                                           865        122,503             71%           $5.51         52%
         METRO-21ST/PEORIA-PHOENIX                                   404         46,449             92%           $8.48         79%
         N PHOENIX - BELL RD                                         762         80,165             65%          $10.95         65%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     8,081        811,667             84%           $8.43         76%

CALIFORNIA, NORTHERN
         CAMPBELL                                                    472         28,313             92%          $22.60         83%
         CAPITOLA                                                    511         46,742             99%          $13.23         88%
         MONTEREY                                                  1,157         75,676             97%          $15.93         87%
         PALO ALTO                                                   605         46,075             98%          $14.77         89%
         SAN JOSE                                                    790         70,753             98%          $14.27         87%
         SANTA  CRUZ                                                 721         48,766             93%          $14.89         89%
         SANTA CLARA                                               1,049         94,100             99%          $12.71         84%
         SCOTT'S VALLEY                                              337         31,706             99%          $14.88         87%
         WATSONVILLE                                                 306         33,132             97%          $11.15         89%
         SALINAS                                                     454         53,700             99%           $9.68         88%
         WHITTIER                                                    598         73,933             88%           $9.01         83%
         FLORIN/FREEPORT-SACRAMENTO                                  665         59,415             88%          $10.07         76%
         SUNRISE/SACRAMENTO                                          703         93,092             94%           $6.25         80%
         SANTA ROSA                                                1,017         96,375            100%           $8.77         87%
         PACHECO/FIRST AVE. NORTH                                    779         58,745             88%          $12.26         86%
         SACRAMENTO/AUBURN                                           721         78,955             88%           $6.69         78%
         SACRAMENTO                                                  517         62,400             87%           $6.30         82%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                    11,402      1,051,878             94%          $11.19         85%

CALIFORNIA, SOUTHERN
         CHATSWORTH                                                  811        104,616             77%          $11.11         67%
         CITY OF INDUSTRY                                            797         80,057             93%           $8.43         83%
         COLTON                                                      485         45,845             86%           $6.62         79%
         COVINA                                                      714         76,401             88%          $10.16         80%
         FALLBROOK                                                   464         48,950             93%           $6.99         89%
         GARDEN GROVE                                                774         78,373             79%           $9.72         78%
         HEMET                                                       363         45,535             93%           $5.60         90%
         HIGHLAND                                                    556         62,397             98%           $6.63         91%
         MARINA DEL REY                                            1,249        114,531             84%          $16.96         73%
         MIRAMAR ARJONS                                              866        120,207             82%           $9.01         77%
         MIRAMAR CABOT                                               456         37,796             96%           $9.93         90%
         MORENO VALLEY                                               524         44,831             91%           $7.54         87%
         NORWALK                                                     919         80,785             91%          $11.75         82%
         OCEANSIDE                                                 1,199         75,125             90%          $12.17         83%
         PALM-GENE AUTRY                                             620         72,975             90%           $7.16         85%
         PANORAMA CITY                                               790         80,812             83%          $10.58         74%
         REDLANDS                                                    654         71,740             90%           $6.46         86%
         RIALTO                                                      580         58,375             87%           $6.65         80%
         SAN BERN./23RD ST.                                          775         79,320             81%           $6.63         71%
         SAN BERN./BASELINE                                        1,198        112,416             71%           $6.27         67%
         SAN BERN./MILL AVE                                          586         57,305             71%           $6.48         66%
         SAN BERN./WATERMAN                                        1,197        132,106             62%           $5.30         55%
         SAN DIEGO/PT. LOMA                                        1,537        140,899             67%          $11.16         65%
         SANTA ANA                                                   800         86,850             68%          $11.59         58%
         SAN MARCOS                                                  277         37,200             98%           $6.50         90%
         SANTEE                                                      775         83,195             77%           $7.97         67%
         TAMARISK                                                    839         73,637             86%           $8.80         73%
         VICTORVILLE                                                 439         54,124             81%           $5.68         73%
         WESTMINSTER                                                 678         65,572             83%          $10.36         73%
         YUCAIPA                                                     376         39,618             92%           $6.81         80%
         THOUSAND PALMS                                              729         49,617             81%           $9.79         71%
         HUNTINGTON BEACH                                            710         67,739             84%           $8.57         69%
         LA PUENTE                                                   648         69,435             95%           $9.33         82%
         HUNTINGTON BEACH II/McFADDEN AVE                            764         71,105             93%           $8.79         84%
         HAWAIIAN GARDENS-NORWALK BLVD                             1,188        134,709             76%           $9.67         73%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                    26,337      2,654,198             82%           $8.99         75%

DC/BALTIMORE AREA
         14TH & U ST.                                              1,402        107,405             81%          $15.34         78%
         ANNAPOLIS/RTE 50                                            628         70,930             90%          $14.98         82%
         ANNAPOLIS/TROUT                                             751         65,267             90%          $16.34         82%
         COLUMBIA                                                    731         71,285             92%          $15.28         86%
         ESSEX                                                       528         60,590             93%          $12.47         87%
         MILLERSVILLE                                                857         82,325             99%          $10.59         89%
         MONT. VILLAGE                                               656         74,633             84%          $12.52         76%
         ROCKVILLE                                                   935         57,565             88%          $18.10         82%
         SILVER SPRING                                               983         89,510             90%          $17.72         85%
         WALDORF                                                     680         75,875             95%           $9.42         87%
         BALTIMORE CITY                                              846         82,174             84%           $9.84         80%
         RT 3/MILLERSVILLE                                           417         32,050             99%          $11.00         92%
         CHARLOTTESVILLE/SEMINOLE TRAIL                              484         46,425             67%          $10.66         56%
         CLARENDON                                                   909         68,049             38%          $17.22         35%
         FREDERICKSBURG/JEFFERSON DAVIS HWY                          471         47,475             70%          $10.30         62%
         FREDERICKSBURG/PLANK ROAD                                   564         50,258             73%          $10.50         64%
         RESTON                                                      614         54,505             58%          $16.18         51%
         STAFFORD/JEFFERSON DAVIS HWY.                               469         51,286             69%          $10.60         64%
         CHANTILLY                                                   532         49,200             86%          $14.66         81%
         FAIRFAX STATION                                             778         64,135             95%          $13.88         88%
         FALLS CHURCH                                                656         60,763             89%          $14.38         75%
         WILLOW LAWN                                                 638         71,917             97%          $12.19         86%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                    15,529      1,433,622             84%          $13.53         76%

FLORIDA, WESTERN
         FT. MYERS - SAN CARLOS                                      413         52,175             94%           $8.69         86%
         LONGWOOD                                                    610         65,575             87%          $11.07         77%
         PT RICHEY - HWY 19                                          501         80,409             91%           $6.28         82%
         OLD US41-NAPLES                                             626         71,725             94%           $7.93         83%
         SARASOTA                                                    907        102,645             76%          $10.97         68%
         TAMPA-ADAMO                                                 635         81,775             91%           $7.74         82%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     3,692        454,304             88%           $8.83         78%

FLORIDA, SOUTHERN
         ANSIN BLVD-HALLANDALE                                     1,145         99,193             84%          $10.53         80%
         DAVIE/I595                                                1,133         87,235             90%          $13.12         86%
         DORAL-MIAMI                                                 885         83,223             89%          $11.52         87%
         HWY 441-MIAMI                                               936         80,541             89%          $11.95         84%
         IVES DAIRY                                                  706         75,712             80%          $13.54         75%
         KENDALL                                                     891         80,670             77%          $14.33         73%
         MIAMI GARDENS/441                                           858         37,258             75%          $13.01         65%
         MIAMI-SUNSET                                                950         78,984             96%          $14.32         92%
         N. LAUDERDALE - MCNAB                                       865         80,547             77%          $12.30         69%
         QUAIL-MIAMI                                                 947         77,983             78%          $12.35         65%
         TAMIAMI-MIAMI                                               985         77,452             89%          $11.81         94%
         WPB II                                                      738         70,345             79%           $9.81         76%
         WPB SOUTH                                                   701         62,050             81%          $11.11         75%
         CORAL WAY-MIAMI                                             865         84,873             77%          $13.72         72%
         EVERGREEN-BOCA RATON                                        650         84,114             98%          $11.64         91%
         EVERGREEN-FT. LAUDERDALE                                    814         63,083             97%          $10.84         96%
         MILLER RD.-MIAMI                                            964         73,815             69%          $15.01         59%
         HARBORVIEW RD/PT CHARLOTTE                                  582         49,725             88%          $10.30         75%
         MIRAMAR/STATE RD 7                                        1,879        151,188             77%           $9.97         65%
         DELRAY BEACH/W. ATLANTIC BLVD.                              460         44,475             89%           $8.48         77%
         DAVIE/STATE RD 7                                          1,266        117,408             80%          $12.00         75%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                    19,220      1,659,874             83%          $11.99         77%

GEORGIA
         ACWORTH                                                     328         39,753             87%           $8.02         75%
         EASTPOINT                                                   686         65,884             93%           $9.64         87%
         LILBURN                                                     545         66,140             86%           $7.69         76%
         SOUTH COBB                                                  578         54,750             83%           $8.16         78%
         WESTERN HILLS                                               587         70,125             81%           $7.48         71%
         STONE MOUNTAIN                                              627         81,260             89%           $7.99         80%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     3,351        377,912             87%           $8.16         78%

ILLINOIS
         BRICKYARD                                                   901         91,875             93%           $9.08         88%
         CERMAK                                                      798         63,288             95%          $10.50         94%
         SCHAUMBURG                                                  603         80,736             91%          $11.07         90%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     2,302        235,899             93%          $10.14         90%

KANSAS CITY AREA

         OLATHE - KSC                                                434         47,550             86%           $7.84         77%
         OVERLAND PK - KSC                                           378         47,075             95%           $9.31         93%
         SHAWNEE - KSC                                               486         56,255             86%           $8.41         78%
         STATE AVENUE-KSC                                            390         49,925             90%           $7.25         87%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     1,688        200,805             89%           $8.20         84%

MICHIGAN
         LINCOLN PARK                                                537         63,650             97%           $8.94         94%
         TEL DIXIE                                                   470         46,350             95%           $7.94         97%
         GRAND RAPIDS/28TH STREET                                    636         53,943             97%           $6.98         93%
         GRANDVILLE-SPARTAN IND. DRIVE                               597         59,654             85%           $6.17         80%
         TROY/COOLIDGE HIGHWAY                                       511         59,180             96%          $11.06         91%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     2,751        282,777             94%           $8.26         91%

MISSOURI
         GRANDVIEW                                                   515         53,820             97%           $7.23         98%
         RAYTOWN-350 HWY                                             454         51,050             96%           $6.64         93%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                       969        104,870             96%           $6.94         96%

NEVADA
         DECATUR/OAKEY                                               548         52,305             86%           $9.31         75%
         LORENZI/RAINBOW RD                                          563         56,500             89%           $9.83         81%
         SAHARA                                                      729        127,432             78%           $6.98         65%
         SAHARA/PIONEER                                              610         73,100             85%           $7.77         75%
         STORTITE/CHARLESTON                                         520         55,850             85%           $8.23         74%
         SUNSET SAFSTO                                               683         69,274             91%           $9.13         80%
         TROPICANA                                                   512         57,465             86%           $9.39         74%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     4,165        491,926             85%           $8.40         74%

NEW ENGLAND STATES
         E. HARTFORD                                                 842         85,370             87%           $9.63         75%
         ENFIELD                                                     548         66,100             79%           $8.45         64%
         HAVERHILL                                                   545         53,545             98%           $9.22         95%
         NEW BEDFORD                                                 567         65,700             70%           $9.10         53%
         WETHERSFLD                                                  704         94,700             74%           $9.06         62%
         WHITMAN                                                     337         34,625             99%          $11.37         89%
         WORCESTER                                                   470         65,150             90%           $8.98         84%
         FARMINGTON                                                  599         82,900             97%           $9.28         91%
         ROCKY HILL                                                  667         84,950             92%           $9.43         83%
         WATERBURY                                                   515         50,950             90%           $9.57         83%
         NORTH ATTLEBORO                                             430         46,025             94%          $10.90         89%
         NORTHBOROUGH                                                513         64,200             91%           $9.62         77%
         SOUTH EASTON                                                467         64,490             91%           $8.25         90%
         NASHUA/TYNGSBORO                                            566         79,100             99%           $8.88         92%
         BROCKTON                                                    690         70,125             94%          $10.55         86%
         FALL RIVER                                                  626         76,250             84%           $7.74         76%
         SALISBURY                                                   488         59,325             89%           $8.92         81%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     9,574      1,143,505             89%           $9.25         80%

NEW JERSEY
         HACKENSACK                                                1,498        123,860             84%          $17.91         75%
         HARRISON                                                    586         29,862             82%          $19.34         79%
         FLANDERS                                                    215         25,790             86%          $14.44         68%
         MAYS LANDING                                                269         29,680             85%           $9.54         81%
         ORANGE                                                    1,018         80,815             85%          $18.56         84%
         SECAUCUS                                                  1,181        106,975             93%          $16.88         81%
         POMONA                                                      325         34,400             86%          $10.11         78%
         CHERRY HILL/CUTHBERT                                        443         49,020             93%          $11.30         89%
         CHERRY HILL/RTE 70                                          478         60,676             96%          $10.42         95%
         LAWNSIDE                                                    638         55,200             97%          $13.22         87%
         PENNSAUKEN                                                  747         80,375             78%          $11.67         73%
         WILMINGTON                                                  632         71,825             87%          $11.37         78%
         CORAM/BALD HILL                                             940         94,714             94%          $12.36         81%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     8,970        843,192             88%          $14.17         80%

NEW MEXICO
         ALBUQ.-COORS/CENTRAL                                        394         52,500             90%           $6.38         81%
         ALBUQ.-E. CENTRAL                                           328         29,150             92%           $7.64         79%
         ALBUQ.-EUBANK                                               866         74,025             76%           $6.73         70%
         ALBUQ.-OSUNA                                                641         71,110             83%           $6.26         80%
         ELLISON/NM                                                  546         54,635             85%           $9.09         72%
         HOTEL CIRCLE                                                461         52,842             49%           $8.85         33%
         LEGION/NM                                                   494         43,950             88%          $10.62         79%
         LOMAS/NM                                                    411         31,650             85%           $9.96         73%
         MONTGOMERY/NM                                               533         49,245             85%           $9.69         75%
         SAN MATEO/NM                                                437         44,285             63%           $8.60         56%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     5,111        503,392             79%           $8.15         69%

NEW ORLEANS
         TCHOUPITOULAS - N.O.                                        663         68,562             89%          $10.81         80%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                       663         68,562             89%          $10.81         80%

NORTH CAROLINA
         CHARLOTTE/AMITY ROAD                                        633         70,652             94%           $7.43         82%
         CHARLOTTE/TYRON ST.                                         796         66,932             88%           $8.49         78%
         RALEIGH/HILLSBOROUGH                                        515         55,932             92%           $8.30         84%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     1,944        193,516             91%           $8.05         81%

OKLAHOMA
         10TH ST - OKC                                               511         58,000             90%           $5.11         80%
         AIR DEPOT - OKC                                             485         54,100             98%           $5.15         95%
         MERIDIAN - OKC                                              601         82,300             78%           $4.23         72%
         MIDWEST CITY - OKC                                          521         61,415             98%           $5.65         93%
         MOORE - OKC                                                 411         51,900             94%           $5.12         88%
         NW EXPRESSWAY - OKC                                         447         51,000             94%           $5.86         86%
         SOONER ROAD/OKC                                             549         59,900             92%           $5.57         82%
         OKC/33RD STREET                                             350         37,180             90%           $5.42         84%
         OKC/ROXBURY BLVD.                                           378         40,150             93%           $5.26         84%
         MINGO-TULSA                                                 765         81,913             84%           $6.88         78%
         PEORIA-TULSA                                                489         62,225             75%           $6.13         70%
         S. LEWIS-TULSA                                              537         46,538             93%           $7.44         90%
         SHERIDAN-TULSA                                              557         66,310             92%           $6.56         87%
         SKELLY-TULSA                                                368         44,660             72%           $5.55         64%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     6,969        797,591             88%           $5.71         82%

OREGON
         PORTLAND/185TH AVE                                          814         68,110             94%          $11.72         88%
         PORTLAND/229T H AVE                                         688         71,410             91%           $8.46         85%
         PORTLAND/MURRAY BLVD.                                       662         63,345             90%           $9.88         77%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     2,164        202,865             92%          $10.00         83%

PENNSYLVANIA
         ALLENTOWN                                                   723         59,700             90%           $8.83         86%
         BETHLEHEM                                                   790         71,740             87%           $9.16         83%
         KING OF PRUSSIA                                             717         81,855             98%          $10.13         94%
         PHILADELPHIA                                                597         70,275             89%          $11.99         81%
         WARMINSTER                                                  543         56,660             97%          $10.25         94%
         NORRISTOWN                                                  624         61,590             96%          $13.71         88%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     3,994        401,820             93%          $10.65         87%

SOUTH CAROLINA
         CHARLESTON/ASHELY RD.                                       628         63,608             90%           $6.75         78%
         COLUMBIA/BROAD RIVER RD.                                    513         57,797             91%           $6.49         86%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     1,141        121,405             90%           $6.63         82%

TENNESSEE
         GATEWAY                                                     464         50,875             95%           $6.92         92%
         MEMPHIS-MT. MORIAH                                          764         86,505             76%          $10.87         69%
         MEMPHIS-RIDGEWAY                                            543         51,950             82%           $7.30         70%
         SUMMER                                                      578         61,066             89%          $10.82         82%
         UNION                                                       529         57,585             97%          $10.77         82%
         ANTIOCH/BELL RD                                             567         65,300             72%           $8.93         66%
         NASHVILLE                                                   913        109,800             89%           $7.87         80%
         NASHVILLE/HAYWOOD                                           461         48,225             95%           $7.01         86%
         NASHVILLE/LEBANON PIKE                                      715         83,674             92%           $8.58         85%
         NASHVILLE/MURFREESBORO, SE                                  695        101,875             68%           $7.84         65%
         NASHVILLE/MURFREESBURG                                      350         35,925             86%           $7.13         76%
         NASHVILLE/OLD HICKORY BLVD.                                 551         73,132             81%          $10.17         74%
         NASHVILLE/TROUSDALE RD                                      684        101,475             79%           $8.25         79%
         CHATTANOOGA                                                 440         46,875             95%           $7.33         82%
         FRANKLIN/LIBERY PK                                          558         72,600             73%           $8.05         73%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     8,812      1,046,862             83%           $8.62         77%

TEXAS
         EULESS BLVD.                                                795        103,246             85%           $7.09         76%
         FT. WORTH AVE - DALLAS                                      479         48,118             97%           $7.55         89%
         IRVING-ARPT FREEWAY                                         819         84,272             94%           $7.43         80%
         MIDWAY-DALLAS                                               538         53,850             92%          $10.45         83%
         N. FREEWAY-FT.WORTH                                         636         87,744             84%           $5.27         78%
         W. SETTLEMENT-HWY 183                                     1,624        169,048             86%           $6.66         77%
         S. FREEWAY-FT.WORTH                                         711         79,270             90%           $5.40         85%
         SPRING/I-45 NORTH                                           612         72,140             83%           $8.97         78%
         SUGARLAND/OLD MILL RD.                                      478         54,910             56%           $8.48         51%
         DALLAS-PRESTON RD.                                          719         86,775             89%           $9.41         84%
         BEDFORD/EULESS                                              665         76,265             89%           $7.53         79%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     8,076        915,638             86%           $7.43         78%

UTAH
         OREM                                                        553         59,450             75%           $6.95         67%
         SANDY                                                       563         83,760             75%           $7.17         70%
         WEST VALLEY                                                 464         53,375             82%           $7.32         75%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                     1,580        196,585             77%           $7.14         71%

WASHINGTON STATE
         VANCOUVER/78TH STREET                                       585         62,550             94%           $7.39         85%
- -----------------------------------------------------------------------------------------------------------------------------------
         TOTAL                                                       585         62,550             94%           $7.39         85%

===================================================================================================================================
TOTALS                                                           159,956     16,367,727             86%           $9.73         79%
</TABLE>






<PAGE>


Item 3.  Legal Proceedings.

         There are no material legal proceedings pending against the Partnership
or any of its subsidiaries.

Item 4.  Submission of Matters to a Vote of Security Holders.

         No matters were  submitted to a vote of the  Partnership's  unitholders
during the last quarter of its fiscal year ended December 31, 1996.

                                     PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.

         No established public trading market exists for the Units. At March 27,
1997,  there were 55 limited  partners and 1,898,397 Units  outstanding  held by
such limited partners. During 1996, the Partnership made the following quarterly
cash  distributions  per Unit:  $0.5625  in the First  Quarter;  $ 0.5625 in the
Second  Quarter;  $ 0.5625 in the  Third  Quarter;  and $ 0.5625  in the  Fourth
Quarter.

         The  table  below  sets  forth  all  issuances  of  Units  made  by the
Partnership to persons other than the Company during the year ended December 31,
1996. All Units were issued in exchange for interests in self-storage facilities
acquired by the  Partnership.  The price per Unit is  determined  by the closing
price of a share of the Company's Common Stock on the date of issuance as quoted
on the New York Stock  Exchange.  The  offerings  were exempt from  registration
pursuant to Regulation D under the Securities Act of 1933, as amended  (investor
are required to establish  their status as accredited  investors  pursuant to an
investor questionnaire):

                                                    Price
         Date               Units Issued            Per Unit
         ----               ------------            --------
         03/06/96             47,808                $32.17
         04/12/96             16,786                 33.90
         04/30/96            113,249                 32.45
         06/30/96             67,453                 32.80
         09/30/96             18,302                 33.47
         11/01/96            498,392                 34.41
         11/15/96             65,063                 34.57
         11/26/96             74,342                 36.60

         For a  description  of the terms  under which the Units may be redeemed
for Common  Stock,  see Item 1.  Business,  "Partnership  Agreement - Redemption
Rights."


Item 6.  Selected Financial Data.

         Pages are attached hereto as Exhibit 13.

Item 7.  Management's Discussion and Analysis of Financial Condition and Results
         of Operation.

         Pages are attached hereto as Exhibit 13.

Item 8.  Financial Statements and Supplementary Data.

         Pages are attached hereto as Exhibit 13.

Item 9.  Changes in and Disagreements With Accountants on Accounting and 
         Financial Disclosure.

         None.



                                    PART III

Item 10.  Directors and Executive Officers of the Registrant.

         Incorporated  herein by  reference  from the  captions  "  Election  of
Directors" and "--Compliance  with Section 16 of the Securities  Exchange Act of
1934" in the Company's  definitive  proxy  statement to be filed with respect to
its Annual Meeting of Shareholders.

         The following  information relates to executive officers of the General
Partner who are not also directors:

         Douglas  Chamberlain has been Executive Vice President,  Development of
the General Partner since March 1994 and President and Chief  Operating  Officer
of Storage USA Construction  Corp. since March 1989. From December 1985 to March
1989, Mr. Chamberlain served as Vice President of Baltimore Contractors, Inc., a
general contracting firm located in Baltimore, Maryland. Mr. Chamberlain holds a
Masters degree in Structural Engineering from the University of Maryland.



<PAGE>



         Karl Haas has been Executive Vice President,  Management of the General
Partner  since  March  1994.  He was  Executive  Vice  President  of Storage USA
Management  Corp.  from October  1988 until  November  1991,  when he became its
President and Chief Operating Officer. From October 1983 through September 1988,
Mr. Haas served as Treasurer for Ward Development Corp., a real estate developer
located in Baltimore, Maryland. Mr. Haas received his Bachelor of Science degree
in Accounting from the University of Maryland,  is a Certified Public Accountant
and worked for the accounting firm of Arthur Young & Co. for ten years.

         Morris J.  Kriger has been  Executive  Vice  President  of the  General
Partner since March of this year, and is responsible for Acquisitions. Mr Kriger
holds a Bachelors  Degree in  Industrial  Management  from MIT and  received his
Juris  Doctorate  from  Harvard  Law School.  Mr.  Kriger has more than 30 years
experience in practical real estate law and lending law, representing developers
and  lenders in a variety of real estate  types  throughout  the United  States.
Kriger  has also  served as  General  Counsel  to two  prestigious  real  estate
companies.

         Jesse Morgan has been Executive Vice President since March of this year
and is responsible for Development.  A business  graduate of Tulane  University,
Mr.  Morgan  spent 11 years with The  Balcor  Company,  formerly  a division  of
American  Express,  heading a  variety  of  efforts  including  property  sales,
property management,  asset portfolio and investment management. Mr. Morgan more
recently  has  worked  as  a  consultant  to  Storage  USA  in  the  independent
development of self storage properties and brokering of several acquisitions.

         Carol Shipley has been Senior Vice President, Management of the General
Partner since 1991, and is primarily  responsible for facility  manager training
and  marketing.  From 1985 to 1991,  Ms.  Shipley  served in various  positions,
including President,  with the Robert T. Foley Company, which owned and operated
office,  residential  and  self-storage  properties.  Ms.  Shipley  served  as a
National  Director of the Self-Storage  Association,  President of the Northeast
Region of the  Self-Storage  Association  and is a recent Past  President of the
Washington Area Self-Storage Association. Ms. Shipley attended the University of
Maryland, where she majored in Business Management.

         Richard B. Stern has been Senior Vice President, Development since July
of this year.  Prior to  joining  the  General  Partner,  Mr.  Stern held Senior
Executive  positions with Kemper  Corporation,  Baird & Warner and Balcor.  Rich
hold a B.A. in Urban  Planning  from the  University  if Illinois  and a M.A. in
Geography from Northeastern Illinois University.

         Christopher  Marr  became  Vice  President,   Financial  Reporting  and
Controller of the General Partner on August 1, 1994. From 1986 to July 1994, Mr.
Marr worked for the accounting firm of Coopers & Lybrand, from 1992 through 1994
as a senior manager. Mr. Marr holds a Bachelor of Arts degree in Accounting from
Loyola College, Baltimore, Maryland, and is a Certified Public Accountant.

         James G. Williams  currently  serves as Vice  President and Director of
Acquisitions.  Mr.  Williams  has been  associated  with  Storage USA in various
capacities,  including  financial  analysis,  brokering  services to third party
owners,  and  acquisitions,  since  January 1990. He holds a Bachelor of Science
degree in Accounting  from Union  University  and worked for three years for the
accounting  firm  of  Coopers  &  Lybrand.   Mr.  Williams  is  Mr.   Jernigan's
brother-in-law.

         David M. Levenfeld has been Vice President,  Development  since July of
this year.  Prior to joining the General  Partner,  Mr. Levenfeld worked for The
River Group,  Inc. Mr.  Levenfeld holds a B.A. in Political  Science from Boston
University and a M.B.A. from The Wharton School.


Item 11.  Executive Compensation.

         Incorporated   herein  by  reference  from  the  caption  "Election  of
Directors - Executive  Compensation" in the Company's definitive proxy statement
to be filed with respect to its Annual Meeting of Shareholders.

Item 12.  Security Ownership of Certain Beneficial Owners and Management.

         Incorporated  herein  by  reference  from  the  captions  "Election  of
Directors - Securities  Ownership of Management"  and  "--Security  Ownership of
Certain  Beneficial  Owners" in the Company's  definitive  proxy statement to be
filed with respect to its Annual Meeting of Shareholders.

Item 13.  Certain Relationships and Related Transactions.

         Incorporated   herein  by  reference  from  the  caption  "Election  of
Directors - Certain Transactions" in the Company's definitive proxy statement to
be filed with respect to its Annual Meeting of Shareholders.



<PAGE>


                                     PART IV


Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

(a)      The  following  documents  are filed as a part of this  report  and are
         hereby incorporated by reference:

<TABLE>
<CAPTION>
<S> <C>
                                                                                     1996 Annual Report to      Form 10-K
                                                                                   Shareholders (Exhibit 13)
                                                                                                              ---------------
                                                                                                 Page Numbers
                                                                                          (Manually signed original)
                                                                                   ------------------------------------------
    1.    Financial Statements:

          Report of Coopers & Lybrand L.L.P.                                                               __            ___

          Balance sheets as of December 31, 1996 and 1995                                                  __            ___
          Statements  of  operations  for the years ended  December 31, 1996 and
          1995, for the period March 24, 1994 (inception) through December 31,
          1994.                                                                                            __            ___

          Statements of cash flows for the years ended December 31, 1996 and
          1995, for the period March 24, 1994 (inception) through December 31,
          1994.                                                                                            __            ___

          Statements of Partnership Capital for the years ended December 31,
          1996 and 1995, for the period March 24, 1994 (inception) through
          December 31, 1994.                                                                              ___            ___

          Notes to financial statements                                                                  ____           ____

          Supplementary information on Quarterly financial data (unaudited)                                 __            ___
          Selected Financial Data                                                                        ____           ____

          Schedule III, Real Estate and Accumulated  Depreciation as of December                           ____          ____ 
          31, 1996                                                              

          Report of Independent Accountants                                                                ____          ____ 

</TABLE>

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

(b)      Reports on Form 8-K

         On October 24, 1996, the  Partnership  filed its Current Report on Form
8-K.  The filing  included  the  following  historical  and pro forma  financial
statements  with  respect to the 9  self-storage  facilities  referred to in the
filing.

         Financial Statements Applicable to Real Estate Properties Acquired:
         o        Report of Independent Accountants
         o        Acquisition  Facilities Historical Summaries of Combined Gross
                  Revenue  and  Direct  Operating  Expenses  for the year  ended
                  December 31, 1995 (Audited), and for the six months ended June
                  30, 1996 (Unaudited).
         o        Notes to  Historical  Summaries of Combined  Gross Revenue and
                  Direct Operating Expenses


         Pro Forma Financial Information:
         o        Unaudited  Pro-Forma  Combined  Condensed  Balance Sheet as of
                  June 30, 1996.
         o        Unaudited  Pro-Forma Combined Condensed Statement of Operation
                  for the six months ended June 30, 1996.
         o        Unaudited Pro-Forma Combined Condensed Statement of Operations
                  for the year ended December 31, 1995.
         o        Notes to  Unaudited  Pro-Forma  Combined  Condensed  Financial
                  Statements.

         On October 31,  1996,  the Company  filed an  amendment  to its Current
Report on Form 8-K,  filed  October 24, 1996.  The amendment  corrected  certain
immaterial financial information in the initial filing.

         On December 19, 1996, the Company filed its Current Report on Form 8-K.
The filing included the following  historical and pro forma financial statements
with respect to the 26 self-storage facilities referred to in the filing.

         Financial Statements Applicable to Real Estate Properties Acquired:
         o        Report of Independent Accountants
         o        Acquisition  Facilities Historical Summaries of Combined Gross
                  Revenue  and  Direct  Operating  Expenses  for the year  ended
                  December  31, 1995  (Audited),  and for the nine months  ended
                  September 30, 1996 (Unaudited).
         o        Notes to  Historical  Summaries of Combined  Gross Revenue and
                  Direct Operating Expenses


         Pro Forma Financial Information:

         o        Unaudited  Pro-Forma  Combined  Condensed  Balance Sheet as of
                  September 30, 1996.

         o        Unaudited  Pro-Forma Combined Condensed Statement of Operation
                  for the nine months ended September 30, 1996.

         o        Unaudited Pro-Forma Combined Condensed Statement of Operations
                  for the year ended December 31, 1995.

         o        Notes to  Unaudited  Pro-Forma  Combined  Condensed  Financial
                  Statements.


(c)    Exhibits

         The following exhibits are filed as part of this report:

 Exhibit No.                    Description
 -----------                    -----------
       3.1++++  Second Amended and Restated Agreement of Limited  Partnership of
                SUSA Partnership,  L.P. (the "Partnership"),  dated as September
                21, 1994 (the "Partnership Agreement").

         3.2    First  Amendment to the Partnership  Agreement,  dated March 19,
                1996 (filed as Exhibit 10.3 to the Current Report on Form 8-K of
                Storage USA, Inc.,  (the  "Comapany"),  filed April 1, 1996, and
                incorporated by reference herein).

         3.3    Second Amendment to the Partnership Agreement,  dated as of June
                14, 1996 (filed as Exhibit 10.0 to the Company's  Current Report
                on Form 8-K/A filed July 17, 1996, and incorporated by reference
                herein).

         3.4    Third Amendment to Partnership Agreement, dated as of August 14,
                1996 (filed as Exhibit 10.1 to the Company's  Amendment No. 1 to
                a Registration  Statement on Form S-3 (File No. 333-04556),  and
                incorporated by reference herein).

          10.1  Amended Charter of Storage USA, Inc. (the "Company"),  (filed as
                Exhibit 4.2 to the Company's Amendment No. 1 to the Registration
                Statement on Form S-3 (File No. 333-04556),  and incorporated by
                reference herein).

         10.2*  Restated and Amended Bylaws of the Company.

         10.3*  Agreement  between the Company  and certain  executive  officers
                prohibiting conflicting self-storage interest.

         10.4*  Company's Omnibus Stock Option Plan.

         10.5*  Deed of Trust  Promissory  Note made by Severn River  Associates
                Limited Partnership ("Severn River") in favor of Aid Association
                of Lutherans ("AAL").

         10.6  First Deed of Trust made by Severn River in favor of AAL.

         10.7  SUSA Partnership, L.P. 401(k) Savings Plan.

        10.8*  Form of Registration  Rights  Agreement  relating to Partnership
                unit issuances in 1994.

        10.9** Promissory  Note  dated  February  8,  1995,  in the  amount  of
                $15,000,000 executed by the Partnership payable to Crestar Bank.

        10.10** Promissory  Note  dated  February  8,  1995,  in the  amount  of
                $15,000,000  executed  by  the  Partnership  payable  to  Signet
                Bank/Virginia.

         10.11+ Credit  Agreement,  dated as of December 21, 1995,  by and among
                the  Partnership,  the Company,  and The First  National Bank of
                Chicago.

         10.12 Promissory  Note,  dated  December  21,  1995,  in the amount of
                $25,000,000  executed by the  Partnership,  payable to The First
                National Bank of Chicago.

        10.13+ Form of  Agreement  of  General  Partners  relating  to  certain
                Partnership issuances in 1995 and schedule of beneficiaries.

        10.14++ Promissory Note, dated March 23, 1995, in the original principal
                amount of $2,400,000  executed by the Partnership.

        10.15++ Form  of  Registration  Rights  Agreement  relating  to  certain
                issuances  of   Partnership   units  after 1994 and schedule  of
                beneficiaries.

       10.16++  Form of Stock  Purchase  Agreement in  connection  with the 1995
                Employee   Stock   Purchase  and  Loan  Plan,  and  schedule  of
                participants.

       10.17++  Form of  Promissory  Note in  connection  with the 1995 Employee
                Stock Purchase and Loan Plan, and schedule of issuers.

         10.18  Stock Purchase Agreement, dated as of March 1, 1996, between the
                Company and Security  Capital Holdings S.A. and Security Capital
                U.S.  Realty  (filed as Exhibit  10.1 to the  Company's  Current
                Report on Form 8-K,  filed March 7, 1996,  and  incorporated  by
                reference herein).

         10.19  Amendment No. 1 to Stock Purchase Agreement, dated July 1, 1996,
                between the Company, Security Capital Holdings S.A. and Security
                Capital  U.S.  Realty  (filed as Exhibit  10.3 to the  Company's
                Amendment No. 1 to Registration Statement on Form S-3 (File  No.
                333-04556), and incorporated by reference herein).

         10.20  Strategic Alliance Agreement, dated as of March 1, 1996, between
                the Company and  Security  Capital  Holdings  S.A.  and Security
                Capital  U.S.  Realty  (filed as Exhibit  10.1 to the  Company's
                Current  Report  on Form  8-K,  filed  on  April  1,  1996,  and
                incorporated by reference herein).

         10.21  Amendment No. 1 to Strategic Alliance Agreement,  dated June 14,
                1996, between the Company,  the Partnership,  Storage USA Trust,
                Security Capital U.S. Realty and Security Capital Holdings, S.A.
                (filed as Exhibit 10.2 to the  Company's  Amendment No. 1 to the
                Registration  Statement  on Form S-3 (File No.  333-04556),  and
                incorporated by reference herein).

         10.22  Registration  Rights  Agreement,  dated  as of March  19,  1996,
                between  the  Company,   Security  Capital  Holdings,  S.A.  and
                Security  Capital  U.S.  Realty  (filed as  Exhibit  10.2 to the
                Company's  Current  Report on Form 8-K,  filed on April 1, 1996,
                and incorporated by reference herein).

         10.23  Indenture,  dated November 1, 1996,  between the Partnership and
                First  National  Bank of Chicago,  as Trustee  (filed as Exhibit
                10.1 to the  Company's  Current  Report  on Form  8-K,  filed on
                November 8, 1996, and incorporated by reference herein).

         10.24+ First  Amendment to the  Adoption  Agreement  for the  Company's
                401(k) Plan.

            21  Subsidiaries  of  Registrant.

          23.1  Consent of Coopers & Lybrand L.L.P.

          27    Financial Data Schedule.

          99    Managements  Discussion and Analysis of Financial  Condition and
                Results of Operations; Selected  Financial  Data;  and Financial
                Statements  of the  Partnership,  including  footnotes,  for the
                fiscal year ended December 31, 1996.

- --------------------

*        Filed as an Exhibit to the  Company's  Registration  Statement  on Form
         S-11,  File No.  33-74072,  as amended,  and  incorporated by reference
         herein.
**       Filed as an Exhibit to the  Company's  Registration  Statement  on Form
         S-11,  File No.  33-82764,  as amended,  and  incorporated by reference
         herein.
***      Filed as an Exhibit to the Company's Annual Report on Form 10-K for the
         fiscal year ended  December 31,  1994,  and  incorporated  by reference
         herein.
+        Filed as an Exhibit to the Company's Annual Report on Form 10-K for the
         fiscal year ended  December 31,  1995,  and  incorporated  by reference
         herein.
++       Filed as an Exhibit to the  Company's  Current  Report on Form 8-K,  as
         amended to Form 8-K/A Filed  November 17,  1995,  and  incorporated  by
         reference herein.
++       Filed as an Exhibit to the Company's  Current Report on form 8-K, filed
         May 30, 1995, and incorporated by reference herein.
++++     Filed as an Exhibit to the  Company's  Registration  Statement  on Form
         S-3, File No. 33-91302, and incorporated by reference herein.

<PAGE>


                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                SUSA PARTNERSHIP, L.P.
                                by STORAGE USA, Inc.,
                                General Partner


                                By:  /s/ Thomas E. Robinson
                                   ----------------------------------
                                     Thomas E. Robinson
                                          President
                                 and Chief Financial Officer









         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
Storage USA, Inc., General Partner of the registrant,  and in the capacities and
on the dates indicated.
<TABLE>
<CAPTION>
<S> <C>

                          Signature                                                Title                               Date
                          ---------                                                -----                               ----

                      /s/ DEAN JERNIGAN                       Chairman of the Board of Directors                  March 28, 1997
                  ------------------------                    Chief Executive Officer (Principal 
                        Dean Jernigan                         Executive Officer)
                                     

                   /s/ THOMAS E. ROBINSON                     Director, President, and                            March 28, 1997
                  ------------------------                    Chief Financial Officer
                     Thomas E. Robinson   


                    /s/ Howard P. Colhoun                     Director                                            March 28, 1997
                  ------------------------
                      Howard P. Colhoun


                     /s/ DENNIS A. REEVE                      Director                                            March 28, 1997
                  ------------------------
                       Dennis A. Reeve


                       /s/ HARRY THIE                         Director                                            March 28, 1997
                  ------------------------
                         Harry Thie


                     /s/ MARK JORGENSEN                       Director                                            March 28, 1997
                  ------------------------
                       Mark Jorgensen


                       /s/ JOHN MCCANN                        Director                                            March 28, 1997
                  ------------------------
                         John McCann


                   /s/ WILLIAM D. SANDERS                     Director                                            March 28, 1997
                  ------------------------
                     William D. Sanders


                    /s/ J. MARSHALL PECK                      Director                                            March 28, 1997
                  ------------------------
                      J. Marshall Peck
</TABLE>

<PAGE>


                             SUSA PARTNERSHIP, L.P.
                                  Exhibit Index

 Exhibit No.                    Description
 -----------                    -----------
       3.1++++  Second Amended and Restated Agreement of Limited  Partnership of
                SUSA Partnership,  L.P. (the "Partnership"),  dated as September
                21, 1994 (the "Partnership Agreement").

         3.2    First  Amendment to the Partnership  Agreement,  dated March 19,
                1996 (filed as Exhibit 10.3 to the Current Report on Form 8-K of
                Storage USA, Inc.,  (the  "Comapany"),  filed April 1, 1996, and
                incorporated by reference herein).

         3.3    Second Amendment to the Partnership Agreement,  dated as of June
                14, 1996 (filed as Exhibit 10.0 to the Company's  Current Report
                on Form 8-K/A filed July 17, 1996, and incorporated by reference
                herein).

         3.4    Third Amendment to Partnership Agreement, dated as of August 14,
                1996 (filed as Exhibit 10.1 to the Company's  Amendment No. 1 to
                a Registration  Statement on Form S-3 (File No. 333-04556),  and
                incorporated by reference herein).

          10.1  Amended Charter of Storage USA, Inc. (the "Company"),  (filed as
                Exhibit 4.2 to the Company's Amendment No. 1 to the Registration
                Statement on Form S-3 (File No. 333-04556),  and incorporated by
                reference herein).

         10.2*  Restated and Amended Bylaws of the Company.

         10.3*  Agreement  between the Company  and certain  executive  officers
                prohibiting conflicting self-storage interest.

         10.4*  Company's Omnibus Stock Option Plan.

         10.5*  Deed of Trust  Promissory  Note made by Severn River  Associates
                Limited Partnership ("Severn River") in favor of Aid Association
                of Lutherans ("AAL").

         10.6  First Deed of Trust made by Severn River in favor of AAL.

         10.7  SUSA Partnership, L.P. 401(k) Savings Plan.

        10.8*  Form of Registration  Rights  Agreement  relating to Partnership
                unit issuances in 1994.

        10.9** Promissory  Note  dated  February  8,  1995,  in the  amount  of
                $15,000,000 executed by the Partnership payable to Crestar Bank.

        10.10** Promissory  Note  dated  February  8,  1995,  in the  amount  of
                $15,000,000  executed  by  the  Partnership  payable  to  Signet
                Bank/Virginia.

         10.11+ Credit  Agreement,  dated as of December 21, 1995,  by and among
                the  Partnership,  the Company,  and The First  National Bank of
                Chicago.

         10.12 Promissory  Note,  dated  December  21,  1995,  in the amount of
                $25,000,000  executed by the  Partnership,  payable to The First
                National Bank of Chicago.

        10.13+ Form of  Agreement  of  General  Partners  relating  to  certain
                Partnership issuances in 1995 and schedule of beneficiaries.

        10.14++ Promissory Note, dated March 23, 1995, in the original principal
                amount of $2,400,000  executed by the Partnership.

        10.15++ Form  of  Registration  Rights  Agreement  relating  to  certain
                issuances  of   Partnership   units  after 1994 and schedule  of
                beneficiaries.

       10.16++  Form of Stock  Purchase  Agreement in  connection  with the 1995
                Employee   Stock   Purchase  and  Loan  Plan,  and  schedule  of
                participants.

       10.17++  Form of  Promissory  Note in  connection  with the 1995 Employee
                Stock Purchase and Loan Plan, and schedule of issuers.

         10.18  Stock Purchase Agreement, dated as of March 1, 1996, between the
                Company and Security  Capital Holdings S.A. and Security Capital
                U.S.  Realty  (filed as Exhibit  10.1 to the  Company's  Current
                Report on Form 8-K,  filed March 7, 1996,  and  incorporated  by
                reference herein).

         10.19  Amendment No. 1 to Stock Purchase Agreement, dated July 1, 1996,
                between the Company, Security Capital Holdings S.A. and Security
                Capital  U.S.  Realty  (filed as Exhibit  10.3 to the  Company's
                Amendment No. 1 to Registration Statement on Form S-3 (File  No.
                333-04556), and incorporated by reference herein).

         10.20  Strategic Alliance Agreement, dated as of March 1, 1996, between
                the Company and  Security  Capital  Holdings  S.A.  and Security
                Capital  U.S.  Realty  (filed as Exhibit  10.1 to the  Company's
                Current  Report  on Form  8-K,  filed  on  April  1,  1996,  and
                incorporated by reference herein).

         10.21  Amendment No. 1 to Strategic Alliance Agreement,  dated June 14,
                1996, between the Company,  the Partnership,  Storage USA Trust,
                Security Capital U.S. Realty and Security Capital Holdings, S.A.
                (filed as Exhibit 10.2 to the  Company's  Amendment No. 1 to the
                Registration  Statement  on Form S-3 (File No.  333-04556),  and
                incorporated by reference herein).

         10.22  Registration  Rights  Agreement,  dated  as of March  19,  1996,
                between  the  Company,   Security  Capital  Holdings,  S.A.  and
                Security  Capital  U.S.  Realty  (filed as  Exhibit  10.2 to the
                Company's  Current  Report on Form 8-K,  filed on April 1, 1996,
                and incorporated by reference herein).

         10.23  Indenture,  dated November 1, 1996,  between the Partnership and
                First  National  Bank of Chicago,  as Trustee  (filed as Exhibit
                10.1 to the  Company's  Current  Report  on Form  8-K,  filed on
                November 8, 1996, and incorporated by reference herein).

         10.24+ First  Amendment to the  Adoption  Agreement  for the  Company's
                401(k) Plan.

            21  Subsidiaries  of  Registrant.

          23.1  Consent of Coopers & Lybrand L.L.P.

          27    Financial Data Schedule.

          99    Managements  Discussion and Analysis of Financial  Condition and
                Results of Operations; Selected  Financial  Data;  and Financial
                Statements  of the  Partnership,  including  footnotes,  for the
                fiscal year ended December 31, 1996.

- --------------------

*        Filed as an Exhibit to the  Company's  Registration  Statement  on Form
         S-11,  File No.  33-74072,  as amended,  and  incorporated by reference
         herein.
**       Filed as an Exhibit to the  Company's  Registration  Statement  on Form
         S-11,  File No.  33-82764,  as amended,  and  incorporated by reference
         herein.
***      Filed as an Exhibit to the Company's Annual Report on Form 10-K for the
         fiscal year ended  December 31,  1994,  and  incorporated  by reference
         herein.
+        Filed as an Exhibit to the Company's Annual Report on Form 10-K for the
         fiscal year ended  December 31,  1995,  and  incorporated  by reference
         herein.
++       Filed as an Exhibit to the  Company's  Current  Report on Form 8-K,  as
         amended to Form 8-K/A Filed  November 17,  1995,  and  incorporated  by
         reference herein.
++       Filed as an Exhibit to the Company's  Current Report on form 8-K, filed
         May 30, 1995, and incorporated by reference herein.
++++     Filed as an Exhibit to the  Company's  Registration  Statement  on Form
         S-3, File No. 33-91302, and incorporated by reference herein.

                                                                      EXHIBIT 21

                             SUSA PARTNERSHIP, L.P.
                                  SUBSIDIARIES

All subsidiaries are organized under Tennessee law, unless otherwise indicated.


Storage USA Franchise Corp.
Storage USA Construction, Inc.
Elite Storage, Inc.
SUSA Tennessee, Inc.
SUSA Arizona, Inc.
SUSA New Jersey, Inc.
Peachtree Development II, Inc.(Texas)
Tamiami Mini Storage Partners, L.P. (Florida)
441 Mini Storage Partners, L.P. (Florida)
Sunset Mini Storage Partnership, L.P. (Florida)
Dade County Mini Storage Associates, L.P. (Florida)
Southeast Mini Storage, L.P. (Florida)
Buzzman Partners I, L.P. Buzzman Partners II, L.P.
Storage USA of Palm Beach County, L.P.
Preston Self Storage, L.P.
SUSA Nashville, L.P.
SUSA Mesa, L.P.
SUSA Hackensack, L.P.
SUSA Secaucus, L.P.
SUSA Harrison, L.P.
SUSA Orange, L.P.
Clarendon Storage Associates, L.P.

                       CONSENT OF INDEPENDENT ACCOUNTANTS



                  We  consent  to  the   incorporation  by  reference  into  the
Registration  Statements  on Forms  S-3,  (Commission  File Nos.  333-21991  and
333-3344) of SUSA Partnership,  L.P. (the "Operating Partnership"),  of: (1) our
report dated January 29, 1997, except for Note 13, as to which the date is March
17,  1997,  on  our  audits  of the  consolidated  financial  statements  of the
Operating  Partnership  as of December 31, 1996 and 1995 and for the each of the
two years in the period  ended  December  31, 1996 and for the period from March
24, 1994  (inception)  through  December 31, 1994,  and the combined  results of
Storage USA, Inc, (the Predecessor") for the period from January 1, 1994 through
March 23, 1994,  which report is included in the  Operating  Partnership's  1996
Form 10-K; and (2) our report dated January 29, 1997, on the financial statement
schedule of the Operating  Partnership as of December 31, 1996,  which report is
included in the Operating Partnership's 1996 Form 10-K.




                                              COOPERS & LYBRAND L.L.P.




Baltimore, Maryland
March 31, 1997


<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-END>                                   DEC-31-1996
<CASH>                                         1,349
<SECURITIES>                                   0
<RECEIVABLES>                                  14,889
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               16,238
<PP&E>                                         855,642
<DEPRECIATION>                                 26,573
<TOTAL-ASSETS>                                 845,307
<CURRENT-LIABILITIES>                          14,873
<BONDS>                                        198,454
                          0
                                    0
<COMMON>                                       0
<OTHER-SE>                                     631,980
<TOTAL-LIABILITY-AND-EQUITY>                   845,307
<SALES>                                        105,091
<TOTAL-REVENUES>                               107,309
<CGS>                                          0
<TOTAL-COSTS>                                  53,672
<OTHER-EXPENSES>                               (818)
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             8,244
<INCOME-PRETAX>                                46,211
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            46,211
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   46,211
<EPS-PRIMARY>                                  2.09
<EPS-DILUTED>                                  2.09
        

</TABLE>


                                                                      Exhibit 99


Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations SUSA Partnership, L.P.

All statements contained herein that are not historical facts, including but not
limited to, statements regarding  anticipated future development and acquisition
activity,  the impact of  anticipated  rental rate  increases  on the  Operating
Partnership's revenue growth, the Operating Partnership's 1997 budgeted revenues
and expenses, and future capital requirements are based on current expectations.
These statements are forward looking in nature and involve a number of risks and
uncertainties.  Actual  results may differ  materially.  Among the factors  that
could cause actual results to differ  materially  are the following:  changes in
the  economic  conditions  in the  markets  in which the  Operating  Partnership
operates   negatively   impacting  the  financial  resources  of  the  Operating
Partnership's clients;  certain of the Operating Partnership's  competitors with
substantially   greater  financial  resources  than  the  Operating  Partnership
reducing  the  number  of  suitable  acquisition  opportunities  offered  to the
Operating  Partnership  and  increasing  the price  necessary to consummate  the
acquisition of particular  facilities;  increased  development of new facilities
and competition in the Operating  Partnership's markets resulting in over-supply
thereby  lowing  rental and  occupancy  rates;  the  availability  of sufficient
capital  to  finance  the  Operating   Partnership's   business  plan  on  terms
satisfactory to the Operating Partnership; increased costs related to compliance
with  laws,   including   environmental  laws;  general  business  and  economic
conditions;  and the other risk factors described in the Operating Partnership's
reports filed from time to time with the Securities and Exchange Commission. The
Operating  Partnership  cautions readers not to place undue reliance on any such
forward looking  statements,  which  statements are made pursuant to the Private
Securities Litigation Reform Act of 1995 and, as such, speak only as of the date
made.

The following  discussion and analysis of the consolidated  financial  condition
and results of operations  should be read in conjunction  with the  Consolidated
Financial Statements and Notes thereto. Storage USA, Inc. (the "Company") is the
sole general partner in the Operating  Partnership  and is a  self-administered,
self-managed  real estate  investment trust ("REIT").  As discussed in Note 1 to
the Consolidated Financial Statements, SUSA Partnership,  L.P.'s (the "Operating
Partnership")  1994 results of operations are presented from March 24, 1994, the
date the Operating Partnership  commenced operation.  As discussed in Note 11 to
the  Consolidated  Financial  Statements,  the accompanying  combined  financial
statements  for the periods  prior to March 24,  1994,  present only the "carved
out" accounts of Storage USA, Inc. (the "Predecessor") comprised of the combined
assets,  liabilities,  and  operations  of the  Predecessor  preceding  the IPO,
including  11 owned  facilities  and 6  controlled  facilities  and  Storage USA
Management  Corp. The  Predecessor  completed its initial  public  offering (the
"IPO") on March 23,  1994,  forming the Company and the  Operating  Partnership.
References  to the  "Operating  Partnership"  include SUSA  Management,  Inc., a
wholly owned subsidiary.

Due to the  substantial  number of facilities  acquired from the IPO to December
31,  1996,   management   believes  that  it  is  meaningful   and  relevant  in
understanding the present and ongoing operations of the Operating Partnership to
compare   information  using  occupancy  and  per  square  foot  and  pro  forma
information.  

The following are definitions of terms used throughout this discussion analyzing
the Operating Partnership's business. Physical Occupancy is defined as the total
net rentable square feet rented as of the date computed divided by the total net
rentable square feet available.  Gross Potential Income is defined as the sum of
all units  available to rent at a facility  multiplied by the market rental rate
applicable to those units as of the date computed. Expected Income is defined as
the sum of the monthly rent being  charged for the rented units at a facility as
of the date  computed.  Economic  Occupancy  is defined as the  Expected  Income
divided by the Gross  Potential  Income.  Rent Per Square Foot is defined as the
annualized  result of dividing  Gross  Potential  Income on the date computed by
total net rentable  square feet  available.  Direct  Property  Operating Cost is
defined as the costs incurred in the operation of a facility, such as utilities,
real estate taxes, and on-site personnel.  Indirect Property  Operations Cost is
defined  as  costs  incurred  in the  management  of  all  facilities,  such  as
accounting  personnel and management level operations  personnel.  Net Operating
Income  ("NOI") is defined  as total  property  revenues  less  Direct  Property
Operating Costs.

Outlook:

Internal Growth Strategy:

The  Operating  Partnership's  internal  growth  strategy is to pursue an active
leasing  policy,  which  includes  aggressively  marketing  available  space and
renewing  existing  leases at higher rents per square foot. The following  table
details the same-store Physical Occupancy and Rent Per Square Foot at the end of
each quarter of 1996 and 1995:
<TABLE>
<CAPTION>
<S> <C>
- ------------------- ----------------- --------------------- ------------------- ------------------ -------------- ---------------
Quarter ended:      Number of         Physical Occupancy    Physical            Rent Per Square    Rent Per       % increase in
                    same-store        1996                  Occupancy 1995      Foot 1996          Square Foot    Rent Per
                    facilities                                                                     1995           Square Foot
- ------------------- ----------------- --------------------- ------------------- ------------------ -------------- ---------------
March 31            98                88%                   87%                 $9.61              $8.93          7.6%
- ------------------- ----------------- --------------------- ------------------- ------------------ -------------- ---------------
June 30             132               90%                   90%                 $9.59              $8.91          7.6%
- ------------------- ----------------- --------------------- ------------------- ------------------ -------------- ---------------
September 30        146               89%                   90%                 $9.60              $8.98          6.9%
- ------------------- ----------------- --------------------- ------------------- ------------------ -------------- ---------------
December 31         153               87%                   88%                 $9.61              $8.94          7.5%
- ------------------- ----------------- --------------------- ------------------- ------------------ -------------- ---------------
</TABLE>

The Operating  Partnership was able to aggressively increase its Rent Per Square
Foot on facilities  it has owned for at least one year,  while  maintaining  its
Physical Occupancy.  This can be attributed,  in part, to Partnership-wide sales
and  marketing  programs  that are  customized  for each  location  by  facility
managers who have substantial authority and effective incentives.  The Operating
Partnership's policy is to raise rents, both rates to existing customers and its
"street" rates for new customers,  at all of its facilities at least once a year
regardless of the occupancy  level.  This increase  typically takes place in the
Spring, the beginning of the Operating  Partnership's highest rental season. The
Operating  Partnership  increases its street rates throughout the year, based on
facts and  circumstances  at individual  facilities.  The 1% decline in Physical
Occupancy at the end of both the third and fourth quarters  represents less than
one thousand self-storage units and can be attributed, in part, to the Operating
Partnership  increasing rates during 1996 at facilities acquired during the last
six months of 1995.  Historically,  as the Operating Partnership  implements its
rate policies at acquisition  facilities,  existing  tenants paying lower rental
rates may  vacate,  to be  replaced  by  tenants  leasing  under  the  Operating
Partnership's higher rate structure.

The greater than 7% increases in same-store Rent Per Square Foot translated into
1996  total  same-store  revenue  growth  of 7.7%,  or $3.8  million  over  1995
same-store  total  revenues  of  $49.2  million.  Revenues  include  late  fees,
administration  fees, lock and packaging income, and other miscellaneous  income
that account for the fact that total same-store  revenue growth was greater than
same-store Rent Per Square Foot growth.

The Operating  Partnership  anticipates  same-store  revenue growth will slow in
1997, as facilities  the Operating  Partnership  has owned for two or more years
will comprise a larger  percentage of the same-store  pool of facilities  during
1997.  Revenue  growth for a facility  generally  is  greatest in the first year
following  acquisition as the Operating  Partnership  implements its higher base
rate  structure.The  Operating  Partnership  anticipates  generating  same-store
revenue  growth of  approximately  5.5% in 1997  subject to the risks  discussed
above.

External Growth Strategy:

The Operating Partnership continued executing its strategy of acquiring suitably
located,  under  performing  facilities  that offer upside  potential due to low
occupancy rates or non premium  pricing,  and by developing and constructing new
self-storage  facilities  in favorable  markets.  During the year the  Operating
Partnership  invested  $304 million in acquiring 82  facilities  containing  5.4
million square feet. The Operating  Partnership  remains committed to its policy
of acquiring  facilities at projected annual  capitalization rates ("Cap Rates")
of not less  than 10% and  generally  is  acquiring  properties  at Cap Rates of
between 10.0-10.5%. The acquisition facilities continued to realize their upside
potential.  The 96 facilities  the Operating  Partnership  owned at December 31,
1994 generated  returns of 12.3% in 1995, 13.1% in  1996(calculated  by dividing
NOI by the  total  acquisition  costs  of the  facilities),  and  the  Operating
Partnership  is budgeting a return of  approximately  14.1% on the facilities in
1997. In 1997, the Operating  Partnership has budgeted to invest its acquisition
capital  at the same  levels as in the prior  three  years,  seeking  to acquire
between 65 and 75 facilities.  The Operating  Partnership's  acquisitions entail
risks that investments will fail to perform as expected and that judgements with
respect to acquisition  prices and costs of improvements will be inaccurate,  as
well as general real estate investment risks.

In addition  to its  acquisitions  during the year,  the  Operating  Partnership
opened two newly developed facilities in northern Virginia totaling 123 thousand
square feet for a cost of $9 million.  The Operating  Partnership also completed
expansions to five existing  facilities,  adding 129 thousand  square feet.  The
Operating  Partnership's  minimum  internal  rate of  return  on  investment  on
development opportunities is 12.5%. The 1997 budgeted un-leveraged return on the
two facilities  opened during 1996 is 8.8%. In addition to risks associated with
owning and operating  established  facilities,  development  involves additional
risks  relating to delays in  construction  and lease-up and less favorable than
anticipated  lease terms,  all of which could reduce the Company's  return.  

The Operating Partnership believes that its external growth strategy is enhanced
by favorable  supply and demand  conditions.  According to industry data,  there
were less than four  hundred  construction  starts in 1996.  Barriers  to entry,
including availability of development capital and the absence in many markets of
appropriate  zoning for  self-storage,  contribute to the  favorable  supply and
demand balance in the business.  Based on Operating  Partnership surveys, 52% of
its customers are first time users. The Operating Partnership believes that this
low market penetration,  along with improving product quality and development of
a more  educated  consumer,  will  continue  to  validate  its  external  growth
strategy.  At December 31, 1996, the Operating  Partnership had $17.9 million of
development  in progress and the Operating  Partnership  had plans to develop 21
new facilities containing 1.7 million square feet. Expansions are planned for 23
existing  facilities.  Of these, 12 new construction  projects and 18 expansions
are underway with total estimated costs of $66.8 million. These 30 projects have
expected  completion  dates ranging from the second  quarter of 1997 through the
first quarter of 1998.


Capital Strategy:

The  Operating  Partnership  expects to finance  its  external  growth  strategy
primarily  through the issuance of debt  securities and  contributions  from the
Company's  issuance of equity  securities.  On February 19, 1997,  the Operating
Partnership and the Company filed a joint shelf registration  statement with the
Securities  and  Exchange  Commission  relating to $450  million of  securities,
including  up to $250  million  of common  stock,  preferred  stock,  depository
shares,  and  warrants  of the  Company  and up to $200  million  of  unsecured,
nonconvertable  senior  debt  securities  of  the  Operating   Partnership.   An
additional $150 million of unsecured,  nonconvertable senior debt securities are
issuable  under  the  Operating   Partnership's   existing  shelf   registration
statement,  permitting the Operating  Partnership and the Company to issue up to
$600 million of securities.

The Operating  Partnership  anticipates  using its lines of credit as an interim
source of acquisition funds,  repaying the credit lines with longer term debt or
contributions  from the Company's equity offerings,  when management  determines
market conditions are favorable.

Results of Operations:
Year Ended December 31, 1996 Compared to Year Ended December 31, 1995

In 1996,  the  Operating  Partnership  reported  growth in revenue,  income from
property  operations,  and net income,  respectively,  of $39.3  million,  $20.2
million,  and $15.8 million over the prior period.  These significant  increases
are primarily attributable to the Operating Partnership's  implementation of its
internal and external growth strategies.
 Facility  acquisitions  during 1996, by quarter,  were as follows (in thousands
except number of facilities):
<TABLE>
<CAPTION>
<S> <C>

                                      Number of Facilities             Cost              Net Rentable Square Feet
- ------------------------------------- --------------------- --------------------------- ----------------------------
                                                                                                                419
    Quarter ended March 31, 1996               6                               $21,960
- ------------------------------------- --------------------- --------------------------- ----------------------------
                                                                                91,754                        1,666
    Quarter ended June 30, 1996                26
- ------------------------------------- --------------------- --------------------------- ----------------------------
                                                                                85,588                        1,599
  Quarter ended September 30, 1996             23
- ------------------------------------- --------------------- --------------------------- ----------------------------
                                                                               104,610                        1,717
  Quarter ended December 31, 1996              27
- ------------------------------------- --------------------- --------------------------- ----------------------------
                                                                               303,912                        5,401
               Total                           82
- ------------------------------------- --------------------- --------------------------- ----------------------------
</TABLE>


These acquisitions  added 55 thousand units,  bringing the total square feet and
units of the 242 facilities  owned by the Operating  Partnership at December 31,
1996 to 16.37 million and 160 thousand,  respectively. At December 31, 1996, the
average  occupancy of the 242  facilities was 86% Physical and 79% Economic with
an average  Rent Per Square  Foot of $9.73.  For the 153  comparable  facilities
owned by the Operating  Partnership  since December 31, 1995,  average occupancy
was 87% Physical and 80%  Economic,  compared to 88% Physical and 81% Economic a
year ago. Rent Per Square Foot increased 7.5%, rising to $9.61 from $8.94 a year
ago. Same store  revenues were $52.96  million in 1996, a 7.7% increase over the
$49.19  million in 1995.  The  majority  of this  increase  is  attributable  to
increases in rental rates as occupancy remains fairly consistent.

Management income in 1996 was $701 thousand, a decline of $371 thousand from the
$1.07  million  reported in 1995,  as the  Operating  Partnership  purchased  16
self-storage  facilities  during  1996 that had been  managed  by the  Operating
Partnership during 1995.

Other  income grew to $1.52  million in 1996,  or $1.04  million,  from the $480
thousand  reported in 1995.  The increase is primarily  caused by $365  thousand
increase  in the sale of locks and boxes and a $222 thousand  increase  in truck
rental and billboard/cell tower income.

As a percentage of total revenue, rental and management income declined to 98.6%
of total revenue from 99.3% in 1995.  Other income grew to 1.4% of total revenue
from 0.7% in 1995.

Cost of property operations and maintenance was $28.03 million or 26.1% of total
revenue in 1996.  In 1995,  the  expense was $18.74  million,  or 27.2% of total
revenues.  The decline as a  percentage  of total  revenues is explained by same
store revenue growth  out-pacing the expense  growth,  combined with the revenue
impact of over $100 million of late fourth quarter  acquisitions.  The Operating
Partnership   historically   benefits  in  the  first  month  or  two  following
acquisitions  as the revenues  precede the costs of  implementing  the Operating
Partnership's  management  and  operational  strategy.  During  the first  three
quarters  of  1996,  expenses  averaged  26.5%  of  revenues,   a  more  typical
percentage.  Same-store  expenses were $11.82 million,  representing 6.4% growth
over the $11.12  million of expense in 1995.  The expense growth on a same-store
basis was caused by increased repair and maintenance  charges and  miscellaneous
expenses, including postage, printing, and trash removal.

Tax expense  was $8.9  million,  or 8.3% of  revenues in 1996,  compared to $4.9
million, or 7.2% of revenues in 1995. The growth in taxes is caused by increased
assessments  on  properties  acquired  during late 1994 and 1995.  The Operating
Partnership expects the expense to remain at a consistent level in 1997.

Direct Property  Operating Cost was 30.4% of revenues in 1996, a slight increase
from the 29.9% in 1995. This increase is primarily attributable to the increased
property tax expense in 1996.

General  and  administrative  expense  ("G&A")  was  $4.12  million,  or 3.8% of
revenues in 1996, as compared to $2.57 million or 3.8% of revenues in 1995.  The
growth in the  Acquisitions,  Administration,  and the  Development  departments
contributed to the majority of the dollar growth in the G&A expense.

The increase in depreciation and amortization expense to $12.6 million from $8.6
million  reflects  the  Operating  Partnership's  acquisition  of $304  and $220
million of facilities in 1996 and 1995, respectively.

Interest  expense was $8.2 million in 1996, an increase of $5.2 million over the
$3.0 million  reported in 1995.  Interest  expense in 1996  represents  weighted
average borrowings of $92.2 million under the Operating  Partnership's  lines of
credit at a weighted average interest rate of 6.99% as compared to 1995 weighted
average borrowings and interest rate of $47.2 million and 6.4%, respectively. In
addition,  on November 4, 1996, the Operating Partnership issued $100 million of
7.125% notes due November 1, 2003 and during the year assumed  $37.3  million of
mortgages on facilities acquired.

Interest  income grew to $687  thousand,  or 0.6% of total  revenue in 1996,  an
increase  of $521  thousand,  or 0.2% of total  revenue in 1995.  1996  interest
income  represents   primarily   earnings  on  overnight  deposits  and  amounts
outstanding  under the 1995  Employee  Stock  Purchase  and Loan  Plan.  

Gain on investment of $288 thousand  represents a gain on the disposition of the
Operating Partnership's  investment in a Jacksonville,  Florida storage facility
that was exchanged for cash and two facilities located in Oklahoma.

Year Ended  December  31,  1995  Compared to Period  March 24, 1994  (inception)
through December 31, 1994

In 1995,  the  Operating  Partnership  reported  growth in revenue,  income from
property  operations,  and net income,  respectively,  of $42.2  million,  $27.3
million, and $18.2 million over the prior period.  Compared to pro forma results
for 1994, the Operating  Partnership's revenues grew $21.0 million,  income from
property  operations  increased  $12.2 million and net income rose $5.9 million.
These  significant  increases are primarily  attributable  to both the Operating
Partnership's   aggressive  acquisition  strategy  and  aggressive  rental  rate
increases.
Facility  acquisitions  during 1995, by quarter,  were as follows (in thousands,
except number of facilities):
<TABLE>
<CAPTION>
<S> <C>

                                      Number of Facilities             Cost              Net Rentable Square Feet
- ------------------------------------- --------------------- --------------------------- ----------------------------

    Quarter ended March 31, 1995               2                                $7,080                          180
- ------------------------------------- --------------------- --------------------------- ----------------------------

    Quarter ended June 30, 1995                34                              119,788                        2,248
- ------------------------------------- --------------------- --------------------------- ----------------------------

  Quarter ended September 30, 1995             14                               56,682                        1,110
- ------------------------------------- --------------------- --------------------------- ----------------------------

  Quarter ended December 31, 1995              13                               36,450                          890
- ------------------------------------- --------------------- --------------------------- ----------------------------

               Total                           63                             $220,000                        4,428
- ------------------------------------- --------------------- --------------------------- ----------------------------
</TABLE>

These acquisitions  added 44 thousand units,  bringing the total square feet and
units of the 159 facilities  owned by the Operating  Partnership at December 31,
1995 to 10.72  million  and 105  thousand,  respectively.  For the year,  the 96
facilities   owned  on  December  31,  1994,   provided  74%  of  the  Operating
Partnership's  rental income. These facilities' rental income grew 9.1% over pro
forma  1994  results.  Approximately  8% of this  growth  was  provided  by rate
increases.  At December 31, 1995,  the physical and economic  occupancy and rent
per square foot on these facilities was 88%, 81%, and $9.24,  respectively.  The
Operating  Partnership's  portfolio as a whole had average occupancy at December
31, 1995 of 88% physical and 81% economic,  with an average rent per square foot
of $8.93.

Management  income  increased  $365  thousand  over the prior  Period,  and $216
thousand over the 1994 pro forma results.  The pro forma  variance  reflects the
addition  of  three  managed  facilities  and  management  during  the  year  of
facilities that were subsequently purchased by the Operating Partnership.

Other Income,  which consists  primarily of sales of lock and packaging products
and truck rentals,  increased 4% over the prior Period.  This increase  reflects
primarily the growth in the number of facilities owned.

Cost of property  operations  and  maintenance  was 27.2% of revenue for 1995 as
compared to 26.5% for the prior Period.  This increase  reflects the addition of
Indirect Property  Operations Cost to support the level of growth experienced in
1995 and planned in 1996.

Taxes were 7.2% of revenue for 1995 as compared to 6.5% for the prior Period and
6.8% for the pro forma results.  This growth as a percentage of revenue reflects
the impact of  reassessments  on the properties  purchased during 1994 and 1995.
The majority of the increase is  attributable to  reassessments  on acquisitions
with the  remainder  attributable  to increased  tax rates or  reassessments  on
properties  owned for a full year.  

Direct  Property  Operating  Cost was  29.9% of  rental  income,  both on the 96
properties owned at December 31, 1994 and the portfolio as a whole. The property
level margins remained consistent from 1994 to 1995.

G&A expense  declined as a percentage  of total revenue as compared to the prior
Period and was  consistent as compared to the 1994 pro forma  results.  1995 G&A
expense was $2.6  million,  or 3.8% of total revenue as compared to $1.4 million
or 5.3% in the  prior  Period.  G&A was  $762  thousand  for the  quarter  ended
December 31, 1995 and the Operating  Partnership  expects that the gross expense
will  grow  in  1996  as  the  Operating  Partnership  expands  its  accounting,
management  information systems, and human resource  departments,  in connection
with its ongoing growth strategy.



<PAGE>



The increase in depreciation  and amortization to $8.6 million from $2.9 million
in the prior Period and $5.7 million on a pro forma basis reflects the Operating
Partnership's  acquisition  of $220 million of  facilities in 1995. In addition,
the Operating  Partnership  amortized  $903 thousand of the loan fees related to
the Operating  Partnership's  short- term borrowings in 1995. As of December 31,
1995, the Operating  Partnership has unamortized loan fees of approximately $230
thousand.

Interest  expense was $3.0  million in 1995, a $1.6  million  increase  over the
prior Period.  1995 interest expense  represents  weighted average borrowings of
$47.2 million under the  Operating  Partnership's  lines of credit at a weighted
average interest rate of 6.4%.

Interest income in 1995 was $166 thousand, as compared to $658 thousand in 1994.
1995  interest  income  represents  earnings on  overnight  deposits and amounts
outstanding  under the 1995  Employee  Stock  Purchase and Loan Plan,  while the
prior Period  reflected  the  temporary  investment of a portion of the proceeds
from the Company's two common stock offerings during the Period.

Year Ended December 31, 1995 results of the Operating  Partnership,  as compared
to the  combined  (historical)  year  ended  December  31,  1994  results of the
Predecessor and the Operating Partnership:

Rental Income  increased  $39.4 million  (146%)  primarily as a result of rental
rate increases, and an increase in the number of facilities owned as a result of
the  Operating  Partnership  acquiring 63  facilities  during  fiscal year 1995.
Management  income increased $.18 million (20%) reflecting the addition of three
managed  facilities  and  management  during  the year of  facilities  that were
subsequently purchased by the Operating Partnership.

Cost of property operations and maintenance  increased $10.8 million (142%) as a
result of an increase in the number of facilities owned during fiscal year 1995.
Cost of property  operations  and  maintenance  was 27.2% of revenue for 1995 as
compared to 26.9% for the combined 1994 period.

Real  estate  taxes  increased  $3.1  million  (166%) as a result of  additional
expenses due to  acquisitions  of 63 facilities  during fiscal year 1995 and the
impact of property  reassessments.  Real  estate  taxes were 7.2% of revenue for
1995 as compared to 6.5% for the combined 1994 period.

G&A expense  increased  $.9  million  (51%) as a result of  additional  expenses
incurred to support the Operating Partnership's  aggressive growth strategy. G&A
expense was 3.8% of revenue for 1995 as compared to 6.0% for the  combined  1994
period. This decline as a percentage of revenue reflects the overall increase in
revenue.

Depreciation and amortization  expense  increased $5.5 million (175%) due to the
acquisition  of $220  million in  facilities  in 1995,  as well as the impact of
recognizing a full year of depreciation on the facilities  acquired in the prior
period.

Interest expense  increased $.4 million  reflecting the changes in the Operating
Partnership's debt structure between the periods.

Liquidity and Capital Resources

Capital Resources

The Operating  Partnership funds its capital requirements  primarily through the
issuance  of debt  securities  and the  contributions  from the  Company  of the
proceeds from the issuance of equity  securities.  On March 1, 1996, the Company
entered into a series of  agreements  providing  for a strategic  alliance  with
Security Capital U.S. Realty ("US Realty").  Pursuant to the agreement,  subject
to the terms and conditions  thereof,  US Realty  purchased  7,028,754 shares of
common stock at $31.30 per share in three fundings, and contributed the proceeds
to the Operating  Partnership.  The initial purchase of 1,948,882 shares for $61
million  occurred on March 19, 1996. The second funding of 1,916,933  shares for
$60 million took place on July 8, 1996.  The final  funding of 3,162,939  shares
for $99 million took place on September  30, 1996.  As of December 31, 1996,  US
Realty owned  approximately  34.6% of the outstanding  shares of common stock of
the Company. On November 4, 1996, the Operating  Partnership issued $100 million
of 7.125% Notes due November 1, 2003. The Notes are unsecured obligations of the
Operating  Partnership,  and may be  redeemed  at any time at the  option of the
Operating  Partnership,  subject to certain terms and conditions.  To fund short
term capital needs, the Operating Partnership had in place at December 31, 1996,
two lines of credit with total  borrowing  capacity of $105  million.  The lines
bear interest at various spreads over a base rate,  depending upon the Operating
Partnership's  debt service  coverage.  Amounts  outstanding  under the lines of
credit bore  interest  at a weighted  average  rate of 6.78% in  February  1997.
During 1996 the  Operating  Partnership  had net  repayments  under its lines of
credit of $54.9  million.  At December 31, 1996, the Operating  Partnership  had
$52.7 million of borrowings outstanding on its lines of credit.

The Operating  Partnership also assumed $37.3 million of mortgages on facilities
acquired during 1996. At December 31, 1996, the Operating  Partnership had $36.7
million of fixed rate mortgages with a weighted  average interest rate of 10.14%
and $9.1 million of variable rate  mortgages  with a weighted  average  interest
rate of 9.2%. These mortgages mature at various dates through 2021.

During  1996  the  Operating   Partnership   issued  901,374  units  of  limited
partnership  interest in the  Operating  Partnership  ("Units")  valued at $30.7
million in connection with the acquisition of facilities.  At December 31, 1996,
the Operating Partnership had 1,903,797 Operating Partnership Units outstanding.
Certain Operating  Partnership Units are redeemable for an amount equal to their
fair  market  value  ($3.1  million,  based  upon a price per Unit of $37.625 at
December 31, 1996)  payable by the Operating  Partnership  either in cash or (at
the Operating  Partnership's option, based upon a determination by the Company's
Board  of  Directors   that  the  Operating   Partnership's   anticipated   cash
requirements and anticipated  cash flow make a lump sum payment  imprudent) by a
promissory note payable in quarterly  installments  over two years with interest
at the prime rate. Units held by other Limited  Partners are redeemable,  at the
option of such Limited  Partners,  beginning on the first  anniversary  of their
issuance,  for amounts equal to the then fair market value of their Units ($35.5
million, based upon a price per Unit of $37.625 at December 31, 1996) payable by
the  Operating   Partnership  in  cash  or,  at  the  option  of  the  Operating
Partnership,  in shares of the  Company's  Common Stock at the initial  exchange
ratio of one share for each Unit. It is  anticipated  that a source of funds for
any such cash  redemption will be retained cash flow or proceeds from the future
sale  of  securities  of the  Operating  Partnership  or the  Company  or  other
Operating  Partnership  or  Company  indebtedness.  The  Company  has  agreed to
register  under the  Securities  Act of 1933 any shares of the Company's  common
stock issued upon redemption of Units.

The Operating  Partnership's  investing  activities  consisted  primarily of the
acquisition of 82 self-storage  facilities for approximately $304 million, along
with new  development  and expansion of existing  facilities.  During 1996,  the
Operating  Partnership  opened  two newly  constructed  facilities  in  northern
Virginia  totaling  123  thousand  square feet for a cost of $9.3  million.  The
Operating  Partnership  also  completed five  expansions to existing  facilities
totaling 129 thousand square feet. The Operating Partnership generated cash flow
from  operating  activities  of $ 60.04  million in 1996,  an  increase of $22.3
million  over 1995,  primarily as a result of the  significant  expansion of the
Operating Partnership's portfolio as discussed under "Results of Operations".

On February 19, 1997,  the Company and the Operating  Partnership  filed a shelf
registration  statement  relating to $450 million of  securities,  as more fully
discussed under "Outlook- Capital Strategy". In March , 1997, the Company issued
2.5 million  shares of its common stock for an aggregate  purchase  price of $90
million. The Company contributed the proceeds from the offering to the Operating
Partnership in exchange for additional units of partnership interest,  which the
Operating  Partnership  used to repay debt incurred under its revolving lines of
credit to finance the  acquisition of self-storage  facilities,  and for working
capital.

The Company  anticipates,  subject to  prevailing  market  conditions  and other
business  economic factors,  issuing preferred stock or debt securities  through
the  Operating  Partnership  to  finance  its  liquidity  requirements  for  the
remainder of 1997. In anticipation of a debt offering, the Operating Partnership
entered into a forward starting interest rate swap with a notional amount of $75
million,  which had the  effect of fixing  the  seven-year  U.S.  Treasury  rate
starting May 1, 1997 at 6.87%.  At December 31, 1996, the Operating  Partnership
had an unrealized loss on this derivative instrument of $1.1 million.

The proceeds from any debt or equity  offering by the Operating  Partnership  or
the  Company  would be used to repay  borrowings  under the  Company's  lines of
credit and for general purposes.  As a general matter, the Operating Partnership
anticipates  utilizing  its  lines of credit  as an  interim  source of funds to
acquire and develop self- storage  facilities and repaying the credit lines with
longer- term debt or equity when management  determines  that market  conditions
are favorable.  The Operating  Partnership  believes that the combination of the
Company's common stock issuance,  and debt or equity  issuances  pursuant to the
shelf  registration  statements,  in  addition  to  borrowings  under its credit
facilities  and  issuances  of Units,  as  described  above,  will  provide  the
Operating Partnership with necessary liquidity and capital resources to meet the
requirements of its operating strategies in 1997.

The  Operating  Partnership  expects to incur  approximately  $1.2  million  for
scheduled   maintenance   and  repairs   during  the  next  twelve   months  and
approximately  $7.2 million to conform  facilities  acquired during 1996,  1995,
and 1994 to Operating Partnership standards.

The  Operating  Partnership  at  December  31,  1996,  had  Partners  Capital of
approximately  $632  million,  a debt- to- partners'  capital ratio of 31.4%,  a
debt- to -total  assets ratio of 23.5%,  and a debt service  coverage  ration of
7:1.  The debt policy of the Company  and the  Partnership,  which is subject to
change at the discretion of the Company's Board of Directors,  is to limit total
indebtedness  to the lesser of 50% of total  assets at cost or that  amount that
will sustain a minimum debt service coverage ratio of 3:1.

Funds from Operations ("FFO")

The Operating  Partnership believes FFO should be considered in conjunction with
net income and cash flows to facilitate a clear  understanding  of its operating
results.  FFO is defined as net income,  computed in accordance  with  generally
accepted  accounting  principles  ("GAAP"),  excluding  gains (losses) from debt
restructuring and sales of property,  plus  depreciation and  amortization,  and
after adjustments for unconsolidated partnerships and joint ventures. FFO should
not be considered as an  alternative to net income as a measure of the Operating
Partnership's  financial  performance  or as an  alternative  to cash flows from
operating  activities  as a measure of liquidity.  FFO does not  represent  cash
generated  from  operating  activities  in  accordance  with  GAAP  and  is  not
necessarily  indicative of cash available to fund cash needs.  Effective January
1, 1996, the National  Association of Real Estate  Investment Trusts amended its
definition  of FFO. The Operating  Partnership, presented its 1996 FFO under the
amended   method  and  restated   prior  years  FFO.  As  such,   the  Operating
Partnership's  FFO may not be comparable to similarly  titled  measures of other
REITs who may have not restated  prior years FFO under the amended  method.  The
pro forma FFO was prepared as if the IPO and the related formation transactions,
including the acquisition of 26 facilities, had occurred on January 1, 1994.

The following table  illustrates  the components of the Operating  Partnership's
FFO for the years ended  December 31, 1996 and 1995,  and pro forma for the year
ended December 31, 1994:



<PAGE>

<TABLE>
<CAPTION>
<S> <C>
- ------------------------------------------------- --------------------- ---------------------- ----------------------
(Amounts in thousands)                            1996 Historical       1995 Historical        1994 Pro Forma
- ------------------------------------------------- --------------------- ---------------------- ----------------------

Net Income                                                     $46,211                $30,420                $14,531
                                                                
Depreciation of real property                                   11,865                  6,996                  2,984
                                                                    
Amortization of non compete                                         83                    252                    167
                                                                    
Amortization of lease guarantees                                    70                    385                    186

                                                                                       
Consolidated FFO                                               $58,229                $38,053                $17,868


- ------------------------------------------------- --------------------- ---------------------- ----------------------
</TABLE>

The  Operating  Partnership  had weighted  average units  outstanding  of 22,108
and16,294,  for the years ended December 31, 1996, and 1995,  respectively.  The
Operating  Partnership  distributed  $2.25  and $2.04 per unit in 1996 and 1995,
respectively.

The  Company,  as a qualified  REIT,  is required to  distribute  a  substantial
portion of its net income as dividends to its shareholders. The Company's payout
ratio was 85.9% and 87.6% for 1996 and 1995,  respectively.  It is the intent of
the Operating  Partnership that cash distributions will be made each fiscal year
to enable the Company to meet it's  distribution  requirements for qualification
as a REIT.  While the  Operating  Partnership's  goal is to generate  and retain
sufficient cash flow to meet its operating,  capital and debt service needs, its
distribution  requirements may require the Operating  Partnership to utilize its
bank  lines of  credit  and other  sources  of  liquidity  to  finance  property
acquisitions and development, and major capital improvements.

The Operating  Partnership believes that its liquidity and capital resources are
adequate to meet its cash  requirements  for the next twelve  months.  Portfolio
expansion  and  repayment of principal  on  Operating  Partnership  indebtedness
represent the Operating  Partnership's primary long-term liquidity requirements.
The  Operating  Partnership  does not expect to generate  sufficient  funds from
operating  cash flow to meet such  long-  term  liquidity  needs and  intends to
finance them primarily  through  borrowings  under its lines of credit,  debt or
proceeds contributed from Company equity offerings, or additional borrowings for
such purpose.

Competition

The Operating  Partnership  monitors the development of self- storage facilities
in its markets.  The Operating  Partnership has identified four markets in which
potential  overbuilding  may be occurring.  In two of these markets  (Dallas and
Albuquerque)  the  Operating  Partnership  may be  required to reduce by 50% its
normal yearly rental rate increase,  and in two markets (Atlanta and Las Vegas),
the  Operating  Partnership  may  experience  a minimal  reduction  in  Physical
Occupancy during 1997. As a result of the geographic  diversity of the Operating
Partnership's portfolio, the Operating Partnership does not expect the potential
for excess supply in these markets to have a significant impact on its financial
condition or results of operations.

Inflation

The Operating Partnership does not believe that inflation has had or will have a
direct  effect  on  its  operations.  Substantially  all of  the  leases  at the
facilities  allow  for  monthly  rent  increases  which  provide  the  Operating
Partnership  with the opportunity to achieve  increases in rental income as each
lease matures.

Seasonality

The Operating Partnership's revenues typically have been higher in the third and
fourth quarter primarily because the Operating  Partnership increases its rental
rates on most of its  storage  units at the  beginning  of May,  and to a lesser
extent because  self-storage  facilities  tend to experience  greater  occupancy
during  the late  spring,  summer,  and early  fall  months  due to the  greater
incidence of moves during those periods. The Operating Partnership believes that
its tenant  mix,  rental  structure,  and  expense  structure  provide  adequate
protection  against  undue  fluctuations  in cash flows and net revenues  during
off-peak seasons. Thus, the Operating Partnership does not expect seasonality to
materially affect distributions to shareholders.

Recent Accounting Developments

In  February of 1997,  Statement  of  Financial  Accounting  Standards  No. 128,
"Earnings  per Share" was  issued.  The  statement  establishes  standards  for
computing  and  presenting  earnings  per share and is effective  for  financial
statements  issued for periods  ending after  December 15, 1997.  The  Operating
Partnership  has yet to assess  the  impact  of this standard  on the  financial
statements.

Qualification as a REIT

The  Company  intends to  operate so as to qualify as a REIT under the  Internal
Revenue Code (the "Code").  Qualification  as a REIT involves the application of
highly  technical and complex rules for which there are only limited judicial or
administrative interpretations.  The complexity of these rules is greater in the
case of a REIT that holds its assets in partnership form. Furthermore, there are
no controlling authorities that deal specifically with many tax issues affecting
a REIT that  operates  self-storage  facilities.  The  determination  of various
factual matters and  circumstances not entirely within the Company's control may
affect  its  ability  to  qualify  as a  REIT.  In  addition,  new  regulations,
administrative  interpretations  or court  decisions  could  have a  substantial
adverse  effect  with  respect to the  qualifications  as a REIT or the  federal
income tax  consequences of such  qualification.  If the Company were to fail to
qualify  as a REIT in any  taxable  year,  the  Company  would not be  allowed a
deduction for  distributions to shareholders in computing its taxable income and
would be subject to federal income tax  (including  any  applicable  alternative
minimum tax) on its taxable income at regular  corporate rates.  Unless entitled
to relief under certain Code provisions,  the Company also would be disqualified
from  treatment as a REIT for the four taxable  years  following the year during
which  qualification was lost. As a result,  the cash available for distribution
to shareholders  would be reduced for each of the years  involved.  Although the
Company  currently  intends to operate in a manner designed to qualify as a REIT
it is possible that future economic,  market, legal, tax or other considerations
may  cause  the  Board of  Directors,  with the  consent  of a  majority  of the
shareholders, to revoke the REIT election.



<PAGE>
                             SUSA Partnership, L.P.
                           Consolidated Balance Sheets
                    (Amounts in thousands, except share data)
<TABLE>
<CAPTION>
<S> <C>
                                                                                   as of                       as of
                                                                       December 31, 1996           December 31, 1995
                                                               --------------------------    ------------------------

Assets

Investments in storage facilities, at cost:
Land                                                                            $235,139                    $139,603
Buildings and equipment                                                          620,503                     369,694
                                                               --------------------------    ------------------------
                                                                                 855,642                     509,297

Accumulated depreciation                                                         (26,573)                    (14,561)
                                                               --------------------------    ------------------------
                                                                                 829,069                     494,736

Cash & cash equivalents                                                            1,349                       2,802
Other assets                                                                      14,889                      11,987
                                                               --------------------------    ------------------------

     Total assets                                                               $845,307                    $509,525
                                                               ==========================    ========================

Liabilities & shareholders' equity

Line of credit borrowings                                                        $52,730                    $107,605
Mortgage notes payable                                                            45,724                       6,670
Notes payable                                                                    100,000                           -
Accounts payable & accrued expenses                                                7,641                       5,910
Rents received in advance                                                          5,640                       3,680
Minority interest                                                                  1,592                         524
                                                               --------------------------    ------------------------

     Total liabilities                                                           213,327                     124,389
                                                               --------------------------    ------------------------

Commitments and contingencies

Partners' Capital:
General partnership units                                                                                    364,947
 24,723,027 and 17,562,363
 outstanding                                                                     585,419
Limited partnership units, 1,903,797
   and 1,025,423 outstanding                                                      56,814                      26,916
Notes receivable - employees                                                     (10,253)                     (6,727)
                                                               --------------------------    ------------------------

     Total partners' capital                                                     631,980                     385,136
                                                               --------------------------    ------------------------

     Total liabilities & partners' equity                                       $845,307                    $509,525
                                                               ==========================    ========================
</TABLE>

                 See notes to consolidated financial statements

<PAGE>
              SUSA Partnership, L.P. (the "Operating Partnership")
                                       and
                      Storage USA, Inc.(the "Predecessor")
                      Consolidated Statements of Operations

                  (amounts in thousands, except per share data)
<TABLE>
<CAPTION>
<S> <C>

                                                                                                                  PREDECESSOR
                                                                                  For the period March 24,  For the period January
                                                   Year ended         Year ended  1994(inception) through      1,1994 through
                                            December 31, 1996  December 31, 1995   December 31, 1994           March 23, 1994
                                              ---------------  -----------------  -----------------------   ----------------------


Property Revenues:
Rental income                                       $105,091            $66,455                  $24,667                   $2,358
Management income                                        701              1,072                      707                      188
Other income                                           1,517                480                      460                       52
                                              ---------------  -----------------  -----------------------   ----------------------

Total property revenues                              107,309             68,007                   25,834                    2,598
                                              ---------------  -----------------  -----------------------   ----------------------

Property Expenses:
Cost of property operations & maintenance             28,029             18,471                    6,851                      792
Taxes                                                  8,903              4,900                    1,686                      153
General & administrative                               4,122              2,568                    1,374                      325
Depreciation & amortization                           12,618              8,586                    2,882                      244
                                              ---------------  -----------------  -----------------------   ----------------------

Total property expenses                               53,672             34,525                   12,793                    1,514
                                              ---------------  -----------------  -----------------------   ----------------------

Income from property operations                       53,637             33,482                   13,041                    1,084
                                              ---------------  -----------------  -----------------------   ----------------------

Other income (expense):
Interest expense                                      (8,244)            (3,004)                  (1,404)                  (1,195)
Interest income                                          687                166                      658                  -------
                                              ---------------  -----------------  -----------------------   ----------------------

Income (loss) before minority interest
and gain on investment                                46,080             30,644                   12,295                     (111)

Gain on Investment                                       288                  0
                                              ---------------  -----------------  -----------------------   ----------------------

Income (loss) before minority interest                46,368             30,644                   12,295                     (111)

Minority interest                                       (157)              (224)                    (158)                     (54)
                                              ---------------  -----------------  -----------------------   ----------------------

Net income (loss)                                    $46,211            $30,420                  $12,137                    ($165)
                                              ===============  =================  =======================   ======================


Net income per unit                                    $2.09              $1.87                    $1.28
                                              ===============  =================  =======================

Weighted average units outstanding                    22,108             16,294                    9,467
                                              ===============  =================  =======================
</TABLE>


                 See notes to consolidated financial statements
<PAGE>
              SUSA Partnership, L.P. (the "Operating Partnership")
                                       and
                      Storage USA, Inc.(the "Predecessor")
                      Consolidated Statements of Cash Flows

                             (Amounts in thousands)
<TABLE>
<CAPTION>
<S> <C>


                                                                         Year ended             Year ended
                                                                  December 31, 1996      December 31, 1995
                                                                 ------------------     ------------------

Operating Activities:

Net Income                                                                 $46,211                $30,420

Adjustments to reconcile net income to net
cash provided by operating activities:

     Depreciation and amortization                                          12,618                  8,586
     Minority interest                                                         157                    224
     Gain on investment                                                       (288)
     Changes in assets and liabilities:
          Other assets                                                      (2,631)                (4,009)
          Other liabilities                                                  3,691                  2,554
                                                                 ------------------     ------------------
Net  cash provided by operating activities:                                 59,758                 37,775
                                                                 ==================     ==================

Investing Activities:
Acquisition and improvements of storage facilities                        (273,043)              (212,326)
Development of storage facilities                                           (3,837)                (4,842)
                                                                 ------------------     ------------------
Net cash used in investing activities                                     (276,880)              (217,168)
                                                                 ==================     ==================

Financing Activities:
Net borrowings (repayments) under line of credit                           (54,875)               103,605
Mortgage principal payments                                                   (298)                   (79)
Mortgage principal borrowings                                                2,063                  2,376
Increase in payable to affiliates                                                -                      -
Distributions to general partner                                           (47,934)               (33,414)
General partner contributions                                              220,721                108,169
Proceeds from issuance of notes payable                                     99,140                      -
Distribution to limited partners                                            (2,900)                (1,483)
Distribution to minority interests                                            (248)                  (257)
                                                                 ------------------     ------------------
Net cash provided by financing activities                                  215,669                178,917
                                                                 ==================     ==================

Net increase (decrease) in cash and equivalents                             (1,453)                  (476)
Cash and equivalents, beginning of period                                    2,802                  3,278
                                                                 ------------------     ------------------
Cash and equivalents, end of period                                         $1,349                 $2,802
                                                                 ==================     ==================

Supplemental schedule of non-cash activities:
General partnership units issued in exchange for notes receivable           $3,541                 $6,727
Mortgages assumed on storage facilities acquired                           $37,289                      -
Land contributed for minority interest                                      $1,162
Exchange of Operating Partnership units for common shares                     $613
Storage facilities acquired in exchange for Limited
  Partnership Units                                                        $30,726                $17,978
                                                                 ==================     ==================
<CAPTION>


                                                                                                       PREDECESSOR
                                                                  For the period March 24,  For the period January
                                                                   1994(inception) through          1,1994 through
                                                                         December 31, 1994          March 23, 1994
                                                                  ------------------------  ----------------------

Operating Activities:

Net Income                                                                        $12,137                   ($165)

Adjustments to reconcile net income to net
cash provided by operating activities:

     Depreciation and amortization                                                  2,882                     244
     Minority interest                                                                158                       -
     Gain on investment
     Changes in assets and liabilities:
          Other assets                                                             (4,385)                   (809)
          Other liabilities                                                         7,036                     393
                                                                  ------------------------  ----------------------
Net  cash provided by (used in) operating activities:                              17,828                    (337)
                                                                  ========================  ======================

Investing Activities:
Acquisition and improvements of storage facilities                               (264,561)                  -----
Development of storage facilities                                                    (327)                  -----
                                                                  ------------------------  ----------------------
Net cash used in investing activities                                            (264,888)                      0
                                                                  ========================  ======================

Financing Activities:
Net borrowings (repayments) under line of credit                                    4,000                     450
Mortgage principal payments                                                           (40)                    (44)
Mortgage principal borrowings                                                       4,413                       -
Increase in payable to affiliates                                                       -                     178
Distributions to general partner                                                  (13,070)                   (397)
General partner contributions                                                     255,483                       -
Proceeds from issuance of notes payable                                                 -                       -
Distribution to limited partners                                                     (271)
Distribution to minority interests                                                   (177)                      -
                                                                  ------------------------  ----------------------
Net cash provided by financing activities                                         250,338                     187
                                                                  ========================  ======================

Net increase (decrease) in cash and equivalents                                     3,278                    (150)
Cash and equivalents, beginning of period                                            ----                     150
                                                                  ------------------------  ----------------------
Cash and equivalents, end of period                                                $3,278                      $0
                                                                  ========================  ======================

Supplemental schedule of non-cash activities:
General partnership units issued in exchange for notes receivable                       -
Mortgages assumed on storage facilities acquired
Land contributed for minority interest
Exchange of Operating Partnership units for common shares
Storage facilities acquired in exchange for Limited                                     -
  Partnership Units                                                                $9,611
                                                                  ========================



</TABLE>


                 See notes to consolidated financial statements

<PAGE>
                             SUSA PARTNERSHIP, L.P.

                             CONSOLIDATED STATEMENTS
                              OF PARTNERS' CAPITAL
<TABLE>
<CAPTION>
<S> <C>


                                                  General      Limited       Notes         Total
                                                  Partnership  Partnership   Receivable-   Partners'
                                                  Capital      Capital       Employees     Capital
                                                  ---------------------------------------------------
                                                                 (amounts in thousands)

Initial capital contribution at March 24, 1994       $109,969                               $109,969

Contribution of self-storage facilities in
exchange for units                                                    9,611                    9,611

Capital contribution                                  145,514                                145,514

Net income                                             11,927           210                   12,137

Distributions                                         (13,070)         (271)                 (13,341)
                                                  ---------------------------------------------------

Balance at December 31, 1994                          254,340         9,550                  263,890
                                                  ===================================================


Capital contribution                                  114,896                                114,896

Contribution of self-storage facilities in
exchange for units                                                   17,554                   17,554

Issuance of units to employees in
exchange for notes receivable                                                      (6,727)    (6,727)

Net income                                             29,125         1,295                   30,420

Distributions                                         (33,414)       (1,483)                 (34,897)
                                                  ---------------------------------------------------

Balance at December 31, 1995                          364,947        26,916        (6,727)   385,136
                                                  ===================================================


Capital contribution                                  224,880                                224,880

Contribution of self-storage facilities in
exchange for units                                                   30,113                   30,113

Issuance of units to employees in
exchange for notes receivable                                                      (3,526)    (3,526)

Net income                                             43,526         2,685                   46,211

Distributions                                         (47,934)       (2,900)                 (50,834)
                                                  ---------------------------------------------------

Balance at December 31, 1996                          585,419        56,814       (10,253)   631,980
                                                  ===================================================
</TABLE>

                          See notes to consolidated financial statements.

<PAGE>

                             SUSA Partnership, L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Amounts in Thousands, Except per unit data)

                                     NOTE 1
                                  ORGANIZATION

SUSA Partnership,  L.P. (the "Operating  Partnership") which commenced operation
on March 23, 1994, is engaged in owning, developing,  constructing and operating
self-storage  facilities  throughout the United  States.  Storage USA, Inc. (the
"Predecessor" See Note 13), a Tennessee corporation,  was formed in 1985 to own,
develop,  construct,  and operate self-storage  facilities throughout the United
States. On March 23, 1994, the Predecessor  completed an initial public offering
(the  "IPO") of  6,325,000  shares of common  stock at $21.75 per share  forming
Storage USA, Inc.  (the  "Company"),  the sole general  partner in the Operating
Partnership.  The Company is a  self-administered  and self-managed  real estate
investment trust ("REIT).

The  results  for the period  from  January 1, 1994  through  March 23, 1994 are
presented  for  the  Predecessor  and  are  labeled  as  such  on the  financial
statements related to predecessor activity.

On March 23, 1994, the Company  contributed  substantially all of its net assets
of $109,969 to the Operating  Partnership in exchange for an approximately 98.9%
general  partnership  interest  in  the  Operating  Partnership.  The  Operating
Partnership used the  contribution  from the Company to acquires 26 self-storage
facilities from unrelated third parties, to acquire the outstanding  partnership
interest in five controlled facilities, and for working capital.

In addition,  the Operating  Partnership  formed SUSA  Management,  Inc.  ("SUSA
Management"),  to provide  self-storage  management to third parties and certain
ancillary services.  The Operating Partnership owns 99% of the economic interest
of SUSA Management.


                                     NOTE 2
                   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

                              Basis of Presentation

The  consolidated  financial  statements  include the accounts of the  Operating
Partnership and SUSA Management. All intercompany balances and transactions have
been  eliminated.  The  financial  statements  reflect  the  segregation  of the
operating  activities  for  the  periods  presented  related  to  the  Operating
Partnership  and  the  Predecessor,  which  has  been  accounted  for on a basis
consistent with the Operating Partnership except for the items noted in Note 13.


             Use of Estimates in Preparation of Financial Statements

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect the reported  amounts of assets,  liabilities,  revenues and expenses and
disclosure of contingent  assets and  liabilities.  Actual  results could differ
from those estimates.

                              Federal Income Taxes

No  provision  has been made for income taxes in the  accompanying  consolidated
financial  statements  since such taxes, if any, are the  responsibility  of the
individual partners.

<PAGE>

                             SUSA Partnership, L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Amounts in Thousands, Except per unit data)


                            Cash and Cash Equivalents

The Operating Partnership considers all highly liquid debt instruments purchased
with maturity of three months or less to be cash equivalents.


                               Revenue Recognition

Rental  income and  management  income is  recorded  when due from  tenants  and
customers.  Rental  income  received  prior to the start of the rental period is
included in rents received in advance.

                                  Other Income

Other income consists primarily of sales of  storage-related  merchandise (locks
and packing supplies) and commissions from truck rentals.

                                    Interest
Interest is capitalized on accumulated  expenditures relating to the development
of certain qualifying  properties.  During 1996, 1995, and 1994, total cash paid
by the Operating  Partnership  for the interest was $7,636,  $3,345,  and $1,404
respectively,  which includes $965, and $532, which was capitalized in 1996, and
1995, respectively. No interest was capitalized in 1994.

                            Deferred Financing Costs

Deferred  financing  costs are amortized over a period not to exceed the term of
the related  debt.  Amortization  of deferred  financing  costs is classified as
amortization expense and included in the consolidated statement of operations in
the amount of $361, $705, and $115 in 1996, 1995, and 1994, respectively.

                       Interest Rate Management Agreements

The Operating  Partnership enters into interest rate risk management  agreements
to manage interest rate risk associated with anticipated debt transactions.  The
Operating  Partnership  follows SFAS No. 80 "Accounting  for Futures  Contracts"
which permits hedge  accounting for  anticipatory  transactions  meeting certain
criteria.  Gains and losses,  if any, on these  transactions  are  deferred  and
amortized  over the  terms of the  related  debt as an  adjustment  to  interest
expense.  Changes  in the  fair  value  of the  interest  rate  risk  management
agreements are not recognized in the financial statements. In the event that the
anticipatory transaction is no longer likely to occur, the Operating Partnership
would mark the  derivative to market and would  recognize any  adjustment in the
consolidated  statement of operations.  The Operating Partnership does not enter
into  interest  rate risk  management  agreements  for  trading  or  speculative
purposes.

                        Investment in Storage Facilities

Storage  facilities  are recorded at cost.  Depreciation  is computed  using the
straight line method over  estimated  useful lives of 40 years for buildings and
improvements,  and three to ten years for  furniture,  fixtures  and  equipment.
Expenditures for significant  renovations or improvements that extend the useful
life of assets are  capitalized.  Repairs and maintenance  costs are expensed as
incurred.  Certain costs,  principally payroll,  directly related to real estate
acquisitions and development, are capitalized.


<PAGE>

                             SUSA Partnership, L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Amounts in Thousands, Except per unit data)


If there is an event or a change in circumstances  that indicates that the basis
of the Operating  Partnership's  property may not be  recoverable  the Operating
Partnership's  policy is to  assess  any  impairment  of  value.  Impairment  is
evaluated  based  upon  comparing  the sum of the  expected  future  cash  flows
(undiscounted  and without interest charges) to the carrying value of the asset.
If the cash flow is less,  an impairment  loss is  recognized  for the amount by
which the carrying amount of the assets exceeds the fair value of the asset.



                                Minority Interest

The minority interest reflects the ownership interest of the limited partners in
three facilities in which the Operating  Partnership is a general  partner.  The
limited  partner's  share of the net  income  of the  Operating  Partnership  is
charged to minority  interest expense and increases the Operating  Partnership's
liability.   Distributions   to  the  limited  partners  reduces  the  Operating
Partnership's liability.



                                 Income Per Unit

Net income per unit is  calculated  using the weighted  average  number of units
outstanding during the period.

                                Reclassifications

Certain  previously  reported amounts have been reclassified to conform with the
current financial statement presentation.

<PAGE>


                             SUSA Partnership, L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Amounts in Thousands, Except per unit data)


                                     NOTE 3
                        INVESTMENT IN STORAGE FACILITIES


The following summarizes activity in storage facilities during the period:

Cost

Balance at December 31, 1994                           278,993
Property acquisitions                                  220,541
Land acquisitions                                        5,733
Improvements                                             4,030
                                                     ---------
Balance at December 31, 1995                           509,297

Property acquisitions                                  305,760
Land acquisitions  and joint venture development        21,329
Facility expansions                                      8,986
Developments placed in service                           8,679
Improvements                                             4,711
Property Exchange                                       (3,120)
                                                     ---------
Balance at December 31, 1996                           855,642

Accumulated Depreciation

Balance at December 31, 1994                             7,224
Additions during the year                                7,337
                                                     ---------
Balance at December 31, 1995                            14,561

Additions during the year                               12,012
                                                     ---------
Balance at December 31, 1996                            26,573

The aggregate cost of real estate facilities for federal income tax purposes was
approximately $797,352 and $479,037 at December 31, 1996 and 1995, respectively.


                                     NOTE 4
                             MORTGAGE NOTES PAYABLE


Mortgage notes payable consist of the following at December 31:

                                            1996             1995
                                            ----             ----
Conventional fixed rate                   $36,666           $6,670
Conventional variable rate                  9,058              ---
                                           ------            -----
Total                                      45,724            6,670
                                           ------            -----

Conventional  fixed-rate  mortgage  notes  included 13 mortgages  encumbering 13
properties  with a cost basis of $68,572 at  December  31,  1996 and three loans
encumbering three properties with a cost basis of $16,032

<PAGE>

                             SUSA Partnership, L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Amounts in Thousands, Except per unit data)

at December 31, 1995.  Mortgage notes are generally due in monthly  installments
of principal  and interest and mature at various dates through 2021. At December
31, 1996 and 1995,  this debt carried fixed rates of interest  ranging from 6.8%
to 11.5% (10.14% weighted average) and 8.375% to 10.6% (9.67% weighted average),
respectively.

Conventional  variable-rate  mortgage notes consist of 4 loans  encumbering four
properties  with a cost basis of $13,500 at December 31, 1996.  Two of the notes
require monthly  principal and interest  payments and mature in 2019. Two of the
notes require monthly  payments of interest only and mature in 2001. At December
31, 1996  conventional  variable rate debt had interest rates ranging from 7.81%
to 9.67% with a weighted average interest rate of 9. 2%.

The aggregate principal payments of mortgage notes (fixed and variable rate) for
the five years subsequent to December 31, 1996 are as follows:

1997                                                   $10,802
1998                                                       614
1999                                                       677
2000                                                       746
2001                                                       824
Thereafter                                             $32,061




                                     NOTE 5
                                  NOTES PAYABLE

On November 4, 1996, the Operating  Partnership issued $100,000 of 7.125% senior
unsecured  notes (the  "Notes") due  November 1, 2003.  Interest on the Notes is
payable on May 1 and November 1 of each year,  commencing May 1, 1997. The Notes
are  redeemable at any time at the option of the Operating  Partnership in whole
or in part, at a redemption  price equal to the sum of: (a) the principal amount
of the Notes being redeemed plus accrued interest or (b) a make-whole  amount as
more fully  defined in the Notes  prospectus.  The Notes are not  subject to any
mandatory  sinking  fund  and  are an  unsecured  obligation  of  the  Operating
Partnership.  The Notes  contain  various  covenants  restricting  the amount of
secured and unsecured indebtedness the Operating Partnership may incur. The $979
offering  discount  and  the  approximately  $353  of  offering  costs,  net  of
accumulated amortization, are included in other assets at December 31, 1996, and
are being amortized into interest expense over the term of the Notes.


                                     NOTE 6
                            LINE OF CREDIT BORROWINGS

                                                            1996         1995
                                                            ----         ----
Total lines of credit at December 31                      $105,000     $123,000
Borrowings outstanding at December 31                      $52,730     $107,605
Weighted average daily borrowing during the year           $92,225      $47,135
Maximum daily borrowing during the year                   $150,153     $121,700
Weighted average daily interest rate during the year        6.99%       6.42%


<PAGE>

                             SUSA Partnership, L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Amounts in Thousands, Except per unit data)


At December 31, 1996, and 1995, the Operating  Partnership had a $75,000 line of
credit with a group of  commercial  banks.  This line bears  interest at various
spreads  over a base rate  based on the  Operating  Partnership's  debt  service
coverage.  The credit agreements mature annually in February,  and are renewable
at the option of the Operating  Partnership.  On January 28, 1997, the Operating
Partnership  exercised its option and extended the maturity to February 8, 1998.
At December 31, 1996,  the  Operating  Partnership  had a $30,000 line of credit
with a  commercial  bank.  The line bears  interest at spreads over LIBOR and is
payable  on  demand.   None  of  these  agreements  have  compensating   balance
requirements.

During 1996 the Operating  Partnership  entered into a $50,000  bridge loan with
the same group of  commercial  banks as the $75,000  line of credit.  The bridge
loan had a one-year  term and bore  interest  at various  LIBOR  spreads,  which
spreads  increased  with the passing of each  four-month  period.  The Operating
Partnership  borrowed the entire amount  available under the bridge loan in June
of 1996,  and repaid the amount in full in September  1996, and the facility was
terminated at that time.

At December 31, 1995, the Operating  Partnership had a $25,000 term note with an
initial  termination  date of April 21,  1996.  The note was  issued by the same
group of commercial banks  participating in the $75,000 line of credit, and bore
interest  at 1.35% over 30 day LIBOR.  The note was paid in full in March  1996,
and the facility was terminated at that time.

At  December  31,  1995,  the  Operating  Partnership  had  $23,000  line with a
commercial bank. The $23,000 line consisted of an $8,000 tranche that matured on
February 15,  1996,  and a $15,000  tranche  that matured on July 1, 1996.  Both
tranches, at the option of the Operating Partnership,  bore interest at prime or
LIBOR  plus  2.25%,  and were  collateralized  by  mortgages  on 13  facilities.
Subsequent  to December  31,  1995,  the  commercial  bank agreed to release the
mortgages and increase the line to $30,000.

                                     NOTE 7
                   PRO FORMA FINANCIAL INFORMATION (UNAUDITED)


The following summary of unaudited pro forma combined  financial  information of
the Operating Partnership is presented as if: (a) the acquisition during 1996 of
82 properties  totaling 5,401 square feet for a cost of  approximately  $304,000
and (b) the  issuance  of 7,029  shares of  common  stock  for net  proceeds  of
approximately  $220,528 had occurred on January 1, 1996. The unaudited  combined
financial  information is not  necessarily  indicative of what actual results of
operation of the company  would have been assuming  such  transactions  had been
completed as of January 1, 1996, nor does it purport to represent the results of
operations for future periods.

Year ended December 31,                1996           
                                       ----           
Pro Forma total revenues             $133,039         
Pro forma net income                 $ 54,767
Pro forma earnings per unit          $   2.11            




<PAGE>


                             SUSA Partnership, L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Amounts in Thousands, Except per unit data)


                                     NOTE 8
                              FINANCIAL INSTRUMENTS

The  Operating  Partnership's  carrying  amounts and fair value of its financial
instruments were as follows:

<TABLE>
<CAPTION>
<S> <C>
as of December 31,                                        1996                             1995
                                             Carrying value    Fair value    Carrying value    Fair value
                                             --------------    ----------    --------------    ----------
Cash and cash equivalents                    $   1,349         $  1,349      $   2,802         $   2,802
Line of credit borrowings                       52,730           52,730        107,605           107,605
Mortgage notes payable                          45,724           49,963          6,670             7,003
Notes payable                                  100,000           99,587            ---               ---
Interest rate risk management agreements         ----            (1,118)           ---            (3,547)
</TABLE>

The Operating Partnership,  in determining the fair values set forth above, used
the following methods and assumptions:

            Mortgage and Notes Payable and Line of Credit Borrowings

The Operating  Partnership's line of credit borrowings bear interest at variable
rates and therefore cost approximates fair value. The fair value of the Mortgage
notes payable,  and the Notes payable were estimated using  discounted cash flow
analysis,  based on the Operating  Partnership's  current incremental  borrowing
rate at December 31, 1996 and 1995, for similar types of borrowing arrangements.


                     Interest Rate Risk Management Agreement

In 1996, the Operating  Partnership entered into a $75 million (notional amount)
fixed pay forward  starting swap agreement  with a major Wall Street  investment
banking  firm in order to reduce  the  interest  rate risk  associated  with the
anticipated  issuance of fixed rate debt by the Operating  Partnership  in 1997.
The  transaction  allowed  the  Operating  Partnership  to lock- in a seven year
Treasury  rate of 6.87% on or before  May 1,  1997.  The  Operating  Partnership
anticipates terminating the swap transaction upon the issuance of the fixed rate
debt. At December 31, 1996, the Operating  Partnership had a $(1,118) unrealized
loss on  this  transaction.  Any  gain or loss  from  this  transaction  will be
deferred and amortized as an adjustment to interest expense over the term of the
fixed rate debt. This  transaction  exposes the Operating  Partnership to credit
loss  in  the  event  of  non-performance  by  the  counterparty,  however  such
non-performance is not anticipated as the counterparty is a highly rated, credit
quality entity.

During  1996,  the  Operating  Partnership  entered  into an interest  rate swap
agreement in order to reduce the interest rate risk associated with the issuance
of the $100,000  Notes (see Note 5). The Operating  Partnership  terminated  the
agreement on the date the Notes were issued and recognized a $(2,481) loss. This
loss, net of accumulated  amortization,  is included in other assets at December
31,  1996 and is being  amortized  into  interest  expense  over the term of the
Notes.

During 1995,  the Operating  Partnership  had entered into an interest rate swap
agreement  with the  objective of reducing its exposure to future  interest rate
fluctuations. The agreement involved the exchange of a variable rate for a fixed
rate interest payment obligation.  The agreement had a notional principal amount
of $100,000, an effective date of March 1, 1996, and a maturity date of March 1,
2003. At December 31, 1995,  the fair value of the  agreement  was ($3,547).  On
March 8, 1996, the Operating Partnership closed the interest rate swap agreement
and received proceeds of approximately $50.

<PAGE>

                             SUSA Partnership, L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Amounts in Thousands, Except per unit data)


 The gain from this contract was deferred and is being  amortized  over the life
of the Notes  (see  Note 5).  The fair  value of the  interest  rate  management
agreements as of December 31, 1996 and 1995, represents the estimated amount the
Operating  Partnership  would have paid to  terminate  the  agreements  on those
dates.

                                     NOTE 9
                          COMMITMENTS AND CONTINGENCIES

                                Lease Agreements

The Operating  Partnership has various lease agreements for office space.  Total
future minimum  rental  payments on the office leases are $451 in year one: $471
in year two through three, and $478 in year four, and $433 in year five.

                                   Guarantees

The  Operating  Partnership  is a limited  guarantor  on the  financing  of five
development projects in which the Operating Partnership has either a partnership
interest  or  an  option  to  purchase  the  facility  at  various  times  after
completion.  Under the terms of the guarantee, the Operating Partnership has the
option, upon notice by the financial institution of an event which would require
payment by the Operating Partnership under the guarantee,  of (a) purchasing the
note and all  related  loan  documents  without  recourse  or (b) payment of the
guarantee.  At December 31, 1996 the Operating  Partnership had maximum exposure
under the guarantee arrangements of $18,250.

                     Redemption of Limited Partnership Units

At  December  31,  1996,  there  were  1,903,797   Limited   Partnership   Units
outstanding.  Certain  Limited  Partnership  Units are  redeemable for an amount
equal to their fair market value ($3.1  million,  based upon a price per Unit of
$37.625 at December 31, 1996) payable by the Operating Partnership in cash or by
a promissory note payable in quarterly installments over two years with interest
at the prime rate. Units held by other Limited  Partners are redeemable,  at the
option of such Limited  Partners,  beginning on the first  anniversary  of their
issue,  for amounts  equal to the then fair market  value of their Units  ($35.5
million, based upon a price per Unit of $37.625 at December 31, 1996) payable by
the Company in cash or, at the option of the Company, in shares of the Company's
common stock at the exchange ration of one share for each Unit.


                                     NOTE 10
                               PARTNERSHIP CAPITAL

The Company,  as a corporate general partner,  has Stock Option,  Employee Stock
Purchase and Loan, and Dividend Reinvestment and Stock Purchase Plans. Under the
terms of the  partnership  agreement,  all proceeds  from the issuance of common
stock under the plans are  contributed to the Operating  Partnership in exchange
for Operating Partnership Units.

The Company  applies APB25 and related  interpretations  in  accounting  for its
stock-based  compensation  plan.  In  accordance  with SFAS123  "Accounting  for
Stock-Based  Compensation",  the  Company  elected  to  continue  to  apply  the
provisions of APB25.  However,  pro forma  disclosures as if the Company adopted
the  cost  recognition  provisions  of  SFAS123  in 1995  are  required  and are
presented below along with a summary of the Plan and awards.

The  shareholders  of the Company have  approved and the Company has adopted the
Storage USA,  Inc. 1993 Omnibus Stock  Incentive  Plan.  The Company has granted
options to certain  directors,  officers and key employees to purchase shares of
the Company's common stock at a price not less than the fair market

<PAGE>

                             SUSA Partnership, L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Amounts in Thousands, Except per unit data)


value at the date of grant.  There are 1,000,000  shares  available to be issued
under the plan. Generally, the optionee has up to ten years from the date of the
grant to exercise the options. Plan activity is as follows:

                                     Number of Options       Price per Share
                                     -----------------       ---------------
Options outstanding :
  March 24, 1994                     --                           --
  Granted                            493,402                      $21.75-$25.625
  Exercised                          --                           --
  Cancelled                          --                           --
                                     ---------
Options outstanding December 31,
1994                                 493,402                      $21.75-$25.625
                                     =========
Exercisable at end of year           382,402                      $21.75-$25.625
                                     =========
  Granted                            175,834                      $21.75-$31.00
  Exercised                           (4,500)                     $21.75-$24.75
  Cancelled                           (3,000)                     $24.75
                                     ---------
Options outstanding December 31,
1995                                 661,736                      $21.75-$31.00
                                     =========
Exercisable at end of year           466,861                      $21.75-$31.00
                                     =========
  Granted                            385,614                      $31.25-$36.75
  Exercised                          (2,600)                      $24.75
  Cancelled                          (44,750)                     $31.00
                                     ---------
Options outstanding December 31,
1996                                 1,000,000                    $21.75-$36.75
                                     =========
Exercisable at end of year           690,762                      $21.75-$33.625
                                     =========

The Company has utilized a Black-Scholes option-pricing model with the following
assumptions in order to estimate the fair value of its stock options:

                                                1996                 1995
                                                ----                 ----
Risk free interest rates                        6.8%                 7.8%
Estimated dividend yields                       6.5%                 7.5%
Volatility factors of the expected market
   price of the Company's  Common Shares       25.8%                15.9%
Expected life of the options                  9.2-10 yrs.         8.75-10 yrs.
Weighted average fair value                    $5.72                $3.13

The following pro-forma disclosures were computed assuming the fair value of the
options is amortized  to  compensation  expense  over the vesting  period of the
options:

                                       1996                    1995
                                       ----                    ----
Historic net income                   $43,526                $29,153
Historic net income per share         $  2.09                $  1.87 
Pro forma compensation expense (1)    $   858                $   112
Pro forma net income (1)              $42,668                $29,041
Pro forma net income per share (1)    $  2.05                $  1.86

(1) Due to the  inclusion  on only 1996 and 1995  option  grants,  the effect of
applying  SFAS123  in 1996 and 1995 may not be  representative  of the Pro Forma
impact in future years.


<PAGE>

                             SUSA Partnership, L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Amounts in Thousands, Except per unit data)


                      Employee Stock Purchase and Loan Plan

As of December 31,  1996,  the Company has issued  333,000  shares of its common
stock under the 1995  Employee  Stock  Purchase  and Loan Plan.  Pursuant to the
terms of the plan, the Company and certain  officers entered into stock purchase
agreements  whereby the  officers  purchased  common  stock at the then  current
market price. The Company provides 100% financing for the purchase of the shares
with interest at 7% per anum payable quarterly. The underlying notes are secured
by the shares and mature in November  2002.  Under the terms of the  partnership
agreement,  all  proceeds  from the  issuance of common stock under the plan are
contributed to the Operating  Partnership in exchange for operating  partnership
units.


                  Dividend Reinvestment and Stock Purchase Plan

In 1995, the Company adopted the Dividend  Reinvestment  and Stock Purchase Plan
(the "Plan"). Under the Plan, the Company offers holders of its common stock the
opportunity to purchase, through reinvestment of dividends or by additional cash
payments,  additional shares of its common stock. The shares of common stock for
participants  may be  purchased  from the  Company at the greater of the average
high and low sales price or the average  closing  sales price on the  investment
date or in the open market at 100% of the average price of all shares  purchased
for the Plan.  During 1996 and 1995,  2,022 and 653 shares,  respectively,  were
issued  under  the  Plan.  Under the  terms of the  partnership  agreement,  all
proceeds from the issuance of common stock under the plan are contributed to the
Operating Partnership in exchange for operating partnership units.


                          General Partner Contributions

On March 1, 1996,  the Company  entered  into a Stock  Purchase  Agreement  with
Security  Capital  U.S.  Realty (US Realty),  an  affiliate of Security  Capital
Group.  Under  the  Stock  Purchase  Agreement,  subject  to  certain  terms and
conditions,  US Realty  invested a total of  $220,000  in  purchasing  7,028,754
shares  of the  Company's  common  stock,  placed  two of  its  nominees  on the
Company's Board of Directors,  and executed a Strategic Alliance Agreement and a
Registration  Rights Agreement with the Company. At December 31, 1996, US Realty
owned approximately  34.6% of the outstanding common shares of the Company.  The
proceeds  received  from  US  Realty  were  contributed  by the  Company  to the
Operating  Partnership in exchange for operating partnership units and were used
by  the  Operating   Partnership  to  repay   borrowings   under  the  Operating
Partnership's  lines of credit,  to  acquire  self-storage  facilities,  and for
working capital.



                                     NOTE 11
                          POST EMPLOYMENT BENEFIT PLAN

The  Operating  Partnership  contributes  to a 401(k)  savings plan (a voluntary
defined  contribution  plan)  for  the  benefit  of  employees  meeting  certain
eligibility  requirements and electing  participation in the plan. Each year the
Operating  Partnership  is  obligated  to make a  matching  contribution  on the
employee's behalf equal to 50% of the participant's contribution to the plan, up
to 2% of the participant's  compensation.  Operating  Partnership profit sharing
contributions to the plan are determined annually by the Operating  Partnership.
Operating  Partnership  contributions  totaled $382, $223, and $137 during 1996,
1995 and 1994, respectively.


<PAGE>

                             SUSA Partnership, L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Amounts in Thousands, Except per unit data)


                                     NOTE 12
             Summary of Predecessor Significant Accounting Policies

                             Basis of Presentation:

The accompanying  combined  financial  statements for the periods prior to March
24, 1994 present only the "carved-out"  accounts of the Predecessor comprised of
the continuing assets,  liabilities and operations of the Predecessor  following
the IPO, including 11 owned facilities and six controlled  Facilities  (Original
Facilities) and Storage USA Management Corporation (Management Corp.). All other
accounts of the Predecessor  were excluded since the business  segments to which
they  relate were  discontinued  by the  Company  before the IPO.  Due to common
ownership and management of the Original  Facilities and Management  Corp.,  the
historical  combined financial  statements have been accounted for as a group of
entities under common  control,  which is similar to the accounting  method used
for a  pooling  of  interest.  All  significant  intercompany  transactions  and
balances  have been  eliminated  in the  combined  presentation.  The  financial
information  included herein may not necessarily  reflect the financial position
and results of operations of the Predecessor had it been a separate  stand-alone
entity during the periods prior to March 24, 1994.

                               Minority Interest:

The  Predecessor  financial  statements  include the accounts of six  facilities
(Selling Partnerships) which were owned by investment  partnerships in which the
Predecessor or its affiliates had a controlled interest.  The ownership interest
of the other partners in these  partnerships  is treated as a minority  interest
and reported as a liability of the Predecessor.  Increases in minority  interest
are charged to operations.

                              Federal Income Taxes:

The Predecessor was an S Corporation and thus was not subject to taxation at the
corporate  level.  The  self-storage  facilities  owned  through the  investment
partnerships  required the partners to include their respective share of profits
and  losses in their  individual  tax  returns.  Therefore,  the  statements  of
operations  contain no provision for federal  income taxes for any periods prior
to March 24, 1994.

                             Shareholders' Deficit:

The Predecessor's President and Chief Executive Officer contributed a portion of
his interest in two of the Selling Partnerships in exchange for the satisfaction
of his indebtedness tot he Predecessor.  The value attributed to his interest in
the Selling  Partnerships was determined on the same basis as the  determination
of payments made by the  Predecessor  to the unrelated  limited  partners in the
Selling Partnerships.

Corporate reorganization  adjustments consist primarily of dividends deemed cash
distributions,   reclassification  of  certain  minority  interests,  and  other
non-cash adjustments relating to the IPO.

                           Related Party Transactions:

The Predecessor had demand notes payable to the Predecessor's  founder,  bearing
interest  at  prime  plus  2%  (8% at  December  31,  1993).  These  notes  were
collateralized by second mortgages on certain of the Original Facilities.  Total
interest expense to affiliates  amounted to  approximately  $178 for period from
January 1, 1994 to March 23, 1994.

<PAGE>

                             SUSA Partnership, L.P.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (Amounts in Thousands, Except per unit data)


                                     Other:

Total cash paid for interest related to the mortgages  payable and notes payable
balances for the period from January 1, 1994 to March 23, 1994 was $1,017.


                                     NOTE 13
                                SUBSEQUENT EVENTS

                              Property Acquisitions

Subsequent  to December 31, 1996,  the Operating  Partnership  has completed the
acquisition  of 11  self-storage  facilities for  approximately  $34,625 . These
acquisitions were financed through operating cash flows and borrowings under the
$30,000 line of credit.

On March 11,  1997,  the  Company  issued  1,400  shares of common  stock for an
aggregate  purchase  price of  $50,739.  On March  17,  1997,  the  underwriters
exercised their option to purchase 210 additional  shares of common stock for an
aggregate  purchase  price of $7,610.  U.S.  Realty  currently owns 34.6% of the
outstanding common stock of the Company and has indicated it intends to purchase
approximately  851  thousand  shares of common stock  directly  from the Company
prior to March 31, 1997.  Net proceeds  from U.S.  Realty will be  approximately
$32,019.

The proceeds from the issuances are contributed to the Operating  Partnership in
exchange for additional Operating  Partnership units. The Operating  Partnership
will use the net proceeds to repay debt incurred  under its  revolving  lines of
credit to finance the  acquisitions of  self-storage  facilities and for working
capital.

                                     NOTE 14
                      QUARTERLY FINANCIAL DATA (UNAUDITED)


The following is a summary of quarterly results of operations for 1996 and 1995:
<TABLE>
<CAPTION>
<S> <C>
1996
                                    First Quarter     Second Quarter     Third Quarter     Fourth Quarter
                                    -------------     --------------     -------------     --------------
            Revenue                    $21,333            $24,356           $29,435            $32,185
           Net Income                   $8,886            $10,749           $12,327            $14,249
      Per Unit Net Income                $0.47              $0.52             $0.55              $0.54

<CAPTION>
1995
                                    First Quarter     Second Quarter     Third Quarter     Fourth Quarter
                                    -------------     --------------     -------------     --------------
            Revenue                    $12,312            $16,233           $18,667            $20,795
           Net Income                   $5,938             $6,992            $8,937             $8,553
      Per Unit Net Income                $0.43              $0.47             $0.49              $0.47
</TABLE>
<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors
of Storage USA, Inc.

                  We have audited the accompanying  consolidated  balance sheets
of SUSA Partnership,  L.P. (the "Operating Partnership") as of December 31, 1996
and 1995,  and the related  consolidated  statements  of  operations,  partners'
capital,  and cash flows for each of the two years in the period ended  December
31, 1996 and for the period from March 24, 1994 (inception) through December 31,
1994. We have also audited the accompanying  combined  statements of operations,
shareholders'  equity,  and cash flows of Storage USA, Inc. (the  "Predecessor")
for the period from January 1, 1994  through  March 23,  1994.  These  financial
statements   are  the   responsibility   of  the  management  of  the  Operating
Partnership.  Our  responsibility  is to express  an opinion on these  financial
statements based on our audits.

                  We conducted our audits in accordance with generally  accepted
auditing  standards.  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 the  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
the Operating Partnership as of December 31, 1996 and 1995, and the consolidated
results  of its  operations  and its cash flows for each of the two years in the
period  ended  December  31,  1996  and for  the  period  from  March  24,  1994
(inception)  through  December  31,  1994,  and  the  combined  results  of  the
Predecessor's  operations  and cash  flows for the period  from  January 1, 1994
through  March 23,  1994,  in  conformity  with  generally  accepted  accounting
principles.



                                                 COOPERS & LYBRAND L.L.P.


Baltimore, Maryland
January 29, 1997, except for Note 13,
          as to which the date is
          March 17, 1997
<PAGE>

                       SUSA Partnership, L.P., Facilities
                                  Schedule III
                    Real Estate and Accumulated Depreciation
                             as of December 31, 1996
<TABLE>
<CAPTION>

                                                                                              
                                                                 Initial Cost to REIT            Cost of
                                                               --------------------------      Improvements     
                                                                               Buiding &        Subsequent      
State    Property Name                       Encumbrances        Land           Fixtures      to Acquisition    
- ----------------------------------------------------------------------------------------------------------------
<S> <C>
  AL     Vestavia                                               652,309        1,771,282            48,781      
  AL     Birmingham/Hwy 280                                     348,919          953,148                 0      
  AZ     24th Street                                            500,232        1,362,657            31,565      
  AZ     Oracle                                                 587,844        1,595,864            42,192      
  AZ     22nd Street                                            529,702        1,439,965            33,363      
  AZ     East Phoenix                                           370,586        1,021,566            42,203      
  AZ     Tempe                                                  878,690        2,389,598            49,705      
  AZ     Cave Creek                                             824,369        2,244,177            69,566      
  AZ     Alma School                                            785,504        2,162,032                 0      
  AZ     Metro-21st/Peoria-Phoenix                              599,712        1,638,042                 0      
  AZ     7th St/Indian Sch-Phoenix                              518,977        1,418,677                 0      
  AZ     Phoenix/32nd Street                 4,440,000        1,352,332        3,670,885                 0      
  AZ     Mesa/Country Club                                      554,688        1,503,241                 0      
  AZ     Mesa/East Main St                   1,482,225          913,783        2,479,293                 0      
  AZ     Phoenix/Bell Road                                    1,312,139        3,547,636                 0      
  CA     Miramar Self                                           387,430        1,059,395            43,165      
  CA     Miramar Business                                     1,225,124        3,344,676           155,871      
  CA     Marina Del Rey                                       1,954,097        5,293,255            89,201      
  CA     Covina                                               1,234,592        3,356,433           179,300      
  CA     Norwalk                                              1,529,221        4,152,897           124,870      
  CA     Campbell                                             1,045,526        2,834,735            57,993      
  CA     Monterey I & II                                      1,612,187        4,374,059            73,734      
  CA     Palo Alto                                              654,944        1,780,329            37,677      
  CA     San Jose                                             1,270,652        3,443,410            46,436      
  CA     Santa Cruz                                           1,092,783        2,963,688            40,264      
  CA     Scotts Valley                                          654,945        1,779,847            28,220      
  CA     Santa Clara                                          1,362,331        3,738,431            75,299      
  CA     Watsonville                                            483,703        1,316,251            29,433      
  CA     Panorama City                                          961,128        2,608,919            45,806      
  CA     Westminster                                            975,304        2,641,287            68,585      
  CA     Point Loma                                           2,135,347        5,777,511           153,438      
  CA     Rialto                                                 695,327        1,921,602           103,328      
  CA     Yucaipa                                                411,580        1,130,757             9,567      
  CA     Fallbrook                                              418,763        1,154,513            15,982      
  CA     Hemet                                                  455,585        1,252,504             3,655      
  CA     Victorville                                            491,597        1,347,613            17,994      
  CA     San Bernardino/Baseline                              1,220,837        3,325,258            18,479      
  CA     Colton                                                 514,276        1,425,550            22,070      
  CA     San Marcos                                             318,260          879,411            19,487      
  CA     Capitola                                               827,352        2,283,337            18,353      
  CA     Oceanside                                            1,236,627        3,383,435             9,782      
  CA     San Bernardino/Waterman                                708,661        1,941,602            49,045      
  CA     Santee                                                 879,599        2,382,970            84,050      
  CA     Santa Ana                                            1,273,489        3,456,542            18,862      
  CA     Garden Grove                                         1,137,544        3,087,956            21,067      
  CA     City of Industry                                       899,709        2,453,012            65,130      
  CA     Chatsworth                                           1,740,975        4,744,309            41,104      
  CA     Palm Springs/Tamarisk                                  816,416        2,229,985            96,439      
  CA     Moreno Valley                                          413,759        1,142,629            55,335      
  CA     San Bern/23rd St                                       655,883        1,803,082            78,881      
  CA     San Bern/Mill Ave                                      368,526        1,023,905            60,662      
  CA     Highlands                                              626,794        1,718,949            34,049      
  CA     Redlands                                               673,439        1,834,612           248,932      
  CA     Palm Springs/Gene Autry                                784,589        2,129,022            21,881      
  CA     Thousand Palms                                         652,410        1,831,765                 0      
  CA     Salinas                                                622,542        1,731,104                 0      
  CA     Whittier                                               919,755        2,516,477                 0      
  CA     Florin/Freeport-Sacrament                              824,241        2,262,310                 0      
  CA     Sunrise/Sacramento                                     819,025        2,231,500                 0      
  CA     Santa Rosa                                           1,351,168        3,669,084                 0      
  CA     Huntington Beach                                       838,648        2,309,309                 0      
  CA     La Puente/Valley Blvd                                  992,211        2,710,041                 0      
  CA     Pacheco/First Ave North                              1,198,654        3,257,766                 0      
  CA     Huntington Bch II/McFadden                           1,050,495        2,846,043                 0      
  CA     Hawaiian Gardens/Norwalk                             1,956,411        5,353,015                 0      
  CA     Sacramento/Auburn Blvd                                 666,995        1,808,847                 0      
  CA     Sacramento/Perry                                       452,480        1,225,139                 0      
  CT     Wethersfield                                           472,831        1,294,408           880,667      
  CT     Enfield                                                506,875        1,395,631            55,945      
  CT     East Hartford                                          992,547        2,700,212             3,256      
  CT     Waterbury                                              746,487        2,036,915                 0      
  CT     Rocky Hill                                           1,327,857        3,608,978                 0      
  CT     Farmington                                           1,272,203        3,454,995                 0      
  DC     U Street                                             1,388,564        3,769,506            44,584      
  DE     Wilmington                                             610,689        2,512,985            32,263      
  FL     Kendall                                              1,838,903        3,870,318            19,020      
  FL     Ives Dairy                                           1,061,776        4,306,278            50,006      
  FL     Longwood                                               862,849        2,387,142            22,238      
  FL     Sarasota                                             1,281,966        2,007,843         1,772,379      
  FL     WPB Southern                          875,804          226,524          922,193         2,877,838      
  FL     WPB II                                                 572,284        2,365,372            21,371      
  FL     Port Richey                                            605,850        1,668,041            60,725      
  FL     Ft. Myers                                              489,609        1,347,207           273,981      
  FL     North Lauderdale                                     1,050,449        2,867,443           695,949      
  FL     Naples                                                 636,051        1,735,211            43,837      
  FL     Hallandale                                           1,696,519        4,625,578            17,257      
  FL     Davie                                                2,005,938        5,452,384            67,675      
  FL     Tampa/Adamo                                            837,180        2,291,714            14,334      
  FL     SR 84 (Southwest)                                    1,903,782        5,187,373            47,755      
  FL     Quail Roost                         2,193,219        1,663,641        4,533,384            11,171      
  FL     Tamiami                                              1,962,917        5,371,139             5,562      
  FL     Highway 441 (2nd Avenue)                             1,734,958        4,760,420            10,342      
  FL     Miami Sunset                                         2,205,018        6,028,210             9,105      
  FL     Doral (Archway)                                      1,633,500        4,464,103            47,801      
  FL     Boca Raton                                           1,505,564        4,123,885                 0      
  FL     Ft Lauderdale                                        1,063,136        2,949,236                 0      
  FL     Coral Way                           3,501,163        1,574,578        4,314,468                 0      
  FL     Miller Rd.                          3,501,163        1,409,474        3,898,643                 0      
  FL     Harborview/Port Charlotte                              883,344        2,400,333                 0      
  FL     Miami Gardens/441                                      540,649        1,469,557                 0      
  FL     Miramar/State Rd 7                                   1,797,370        4,892,278                 0      
  FL     Delray Bch/W Atlantic Blvd                             388,538        1,059,895                 0      
  FL     Okeechobee Partners, LP                              1,134,363                0                 0      
  GA     South Cobb                                             161,509        1,349,816            77,109      
  GA     Lilburn                                                634,879        1,724,697            27,775      
  GA     Eastpoint                                              937,618        2,194,489           103,745      
  GA     Acworth                                                493,504          917,825           685,678      
  GA     Western Hills                                          842,094        1,855,712            92,569      
  GA     Stone Mountain                                       1,053,620        2,908,080                 0      
  IL     Brickyard                                              713,079        1,935,999            42,991      
  IL     Cermak                                                 948,679        2,582,566           139,489      
  IL     Schaumburg                                           1,159,033        3,158,017            57,901      
  KS     Shawnee                                                546,118        1,490,460            23,250      
  KS     Olathe                                                 429,808        1,176,442            44,729      
  KS     Overland Park                                          561,549        1,530,969            26,053      
  KS     State Avenue                                           448,025        1,224,381            41,991      
  LA     Tchoup (New Orleans)                                   920,987        2,501,147           122,851      
  MA     Worcester                                              661,235        1,541,427            82,380      
  MA     Haverhill                                              573,068        1,568,047             5,743      
  MA     New Bedford                                            768,959        2,099,751             9,609      
  MA     Whitman                                                544,178        1,487,628            36,918      
  MA     Brockton                                             1,134,761        3,104,615                 0      
  MA     Northborough                                           822,364        2,279,586                 0      
  MA     Nashua/Tyngsboro                                     1,211,930        3,293,838                 0      
  MA     South Easton                                           909,912        2,465,382                 0      
  MA     North Attleboro                                        908,949        2,460,427                 0      
  MA     Fall River                                             773,781        2,097,333                 0      
  MA     Salisbury                                              771,078        2,096,159                 0      
  MD     Annapolis/Route 50                  3,377,572        1,565,664        4,324,670            26,895      
  MD     Silver Spring                                        2,776,490        4,455,110            36,572      
  MD     Essex                                                1,015,773        2,396,462            12,907      
  MD     Columbia                                             1,057,034        3,289,952            29,901      
  MD     Rockville                                            1,376,588        3,765,848            21,495      
  MD     Annapolis/Trout                                      1,635,928        4,430,887            44,756      
  MD     Montgomery Village                                   1,287,176        3,537,609            31,460      
  MD     Millersville                                         1,501,123        4,101,854            30,274      
  MD     Waldorf                                              1,168,869        3,175,314            12,727      
  MD     Rt 3/Millersville                                      546,011        1,493,533                 0      
  MD     Balto City/E Pleasant St                             1,547,767        4,185,072                 0      
  MD     SUSA Partnership/Management                          3,531,744          650,997        15,150,726      
  MI     Lincoln Park                                           761,209        2,097,502           338,822      
  MI     Tel-Dixie                                              595,495        1,646,723            26,643      
  MI     Troy/Coolidge Highway                                1,264,541        3,425,505                 0      
  MI     Grand Rapids/28th St SE                                598,182        1,621,080                 0      
  MI     Grandville/Spartan Ind Dr                              579,599        1,840,838                 0      
  MO     Grandview                                              511,576        1,396,230            48,466      
  MO     Raytown                                                427,056        1,171,397            59,940      
  NC     Charlotte/Tryon St                                   1,003,418        2,731,345                 0      
  NC     Raleigh/Hillsborough St                                753,296        2,051,496                 0      
  NC     Charlotte/Amity Rd                                     947,871        2,583,190                 0      
  NJ     Pennsauken                                             914,938        2,484,553            43,261      
  NJ     Lawnside                                             1,095,126        2,972,032            17,123      
  NJ     Cherry Hill/Cuthbert                                   720,183        1,894,545             6,407      
  NJ     Cherry Hill/Route 70                                   693,314        1,903,413            13,564      
  NJ     Pomona                                                 529,657        1,438,132                 0      
  NJ     Mays Landing                                           386,592        1,051,300                 0      
  NJ     Hackensack/S River St               7,630,393        3,646,649        9,863,617                 0      
  NJ     Secaucus/Paterson Plank             5,629,669        2,851,097        7,712,681                 0      
  NJ     Harrison/Harrison Ave               1,273,522          822,192        2,227,121                 0      
  NJ     Orange/Oakwood Ave                  4,033,027        2,408,877        6,517,030                 0      
  NJ     Flanders/Bartley Flanders                              645,486        1,749,362                 0      
  NM     Lomas                                                  251,018          691,453            40,482      
  NM     San Mateo                                              524,982        1,436,128            62,004      
  NM     Montgomery                                             606,860        1,651,611            35,985      
  NM     Legion                                                       0        1,873,666            40,527      
  NM     Ellison                                                620,366        1,715,897            33,808      
  NM     Hotel Circle                                           277,101          766,547           749,538      
  NM     Eubank                                                 577,099        1,568,266           106,954      
  NM     Coors                                                  494,400        1,347,792            32,358      
  NM     Osuna                                                  696,685        1,891,849            83,264      
  NM     East Central                                           292,031          801,475            46,511      
  NV     Rainbow                                                892,753        2,419,779            55,293      
  NV     Oakey                                                  663,607        1,825,505            20,380      
  NV     Tropicana                                              815,085        2,211,925            75,947      
  NV     Sunset                                                 947,534        2,569,938            60,172      
  NV     Sahara                                               1,217,565        3,373,622            18,761      
  NV     Charleston                                             557,678        1,520,140            10,145      
  NV     Las Vegas-Sahara/Pioneer                             1,040,367        2,842,388                 0      
  NY     Coram/Bald Hill                                      1,976,332        5,352,301                 0      
  OK     Sooner Road                                            453,185        1,252,031            46,494      
  OK     10th Street                                            621,413          743,356           126,516      
  OK     Moore                                                  281,912          776,815            60,142      
  OK     NW Expressway                                          353,735          977,978            70,659      
  OK     Midwest City                                           443,545        1,216,512            15,455      
  OK     Meridian                                               252,963          722,040           293,353      
  OK     Air Depot                                              347,690          965,923            59,545      
  OK     Peoria                                                 540,318        1,488,307            35,994      
  OK     11th & Mingo                                           757,054        2,071,799            53,964      
  OK     Skelly                                                 173,331          489,960            16,334      
  OK     Lewis                                                  642,511        1,760,304            20,599      
  OK     Sheridan                                               531,978        1,509,718            34,615      
  OK     OKC/Roxbury Blvd                                       241,220          671,753                 0      
  OK     OKC/33rd Street                                        267,059          741,710                 0      
  OR     Hillsboro/229th Ave                                  1,198,358        3,249,301                 0      
  OR     Beaverton/Murray Ave                                 1,086,999        2,948,220                 0      
  OR     Aloha/185th Ave                                      1,337,157        3,624,573                 0      
  PA     Philadelphia                                         1,574,064        2,838,049            20,927      
  PA     King of Prussia                                      1,354,359        3,678,011            20,207      
  PA     Warminster                                             891,048        2,446,648            72,092      
  PA     Allentown                                              578,632        1,583,744            34,281      
  PA     Bethlehem                                              843,324        2,317,298            23,507      
  PA     Norristown                                             868,586        2,405,332                 0      
  PA     Storage Partners of Paoli                              433,482          849,584                 0      
  SC     Charleston/Ashley River Rd                             475,367        1,298,593                 0      
  SC     Columbia/Broad River Rd                                461,455        1,267,675                 0      
  TN     Summer                                                 172,093        2,663,644            21,959      
  TN     Union                                                  286,925        1,889,030            44,303      
  TN     Memphis/Mt Moriah                                    1,024,669        1,598,722           816,229      
  TN     Antioch/Nashville                                      822,125        2,239,684            97,707      
  TN     Keyport (Gateway)                                      403,492        1,100,184            49,041      
  TN     Chattanooga                                            484,457        1,360,998            39,828      
  TN     Memphis/Ridgeway                                       638,757        1,141,414           149,116      
  TN     Winchester                                             774,069          974,471                 0      
  TN     Nashville/Lebanon Pike                               1,366,208        3,748,062                 0      
  TN     Nashville/Haywood                   1,131,359          423,170        1,166,891                 0      
  TN     Nashville/Murfreesboro                845,495          344,720          950,811                 0      
  TN     SUSA/Poplar Partners, LP                             1,750,000           10,635                 0      
  TN     Nashville/Trousdale                                  1,440,860        3,901,994                 0      
  TN     Nashville/Murfreesboro                               1,222,229        3,309,033                 0      
  TN     Nashville/Old Hickory Rd                             1,271,786        3,444,402                 0      
  TN     Antioch/Bell Road                                      841,235        2,280,513                 0      
  TN     Franklin/Liberty Pike                                  844,335        2,287,937                 0      
  TX     Ft. Worth Avenue                                       393,893        1,076,836           142,867      
  TX     Euless                                                 359,330          979,859           125,238      
  TX     North Freeway                                          687,758        1,867,833            63,901      
  TX     South Freeway                                          441,599        1,202,291            94,184      
  TX     White Settlement                                     1,347,379        2,531,920           605,479      
  TX     Airport Freeway                                        616,535        1,678,683           172,303      
  TX     Midway                                               1,125,514        2,344,420           601,450      
  TX     Dallas/Preston                                       1,194,744        3,245,423            17,346      
  TX     Bedford                                                923,948        2,525,303                 0      
  TX     Spring/I-45 North                                    1,110,728        3,005,855                 0      
  TX     Sugarland/Old Mill Rd                                  675,660        1,830,545                 0      
  UT     Orem                                                   629,867        1,722,550            27,132      
  UT     Sandy                                                  949,065        2,573,696            36,645      
  UT     West Valley                                            576,248        1,579,605            12,697      
  VA     Fairfax Station                                      1,019,015        2,115,385           111,899      
  VA     Chantilly                                              882,257        2,395,841           119,234      
  VA     Clarendon                                               37,575                0         6,351,724      
  VA     Reston                                                 551,285                0         2,326,986      
  VA     Falls Church                                         1,226,409        3,348,761            49,935      
  VA     Willow Lawn                                          1,516,115        4,105,846                 0      
  VA     Stafford/Jefferson Davis                               751,398        2,035,961                 0      
  VA     Fredericksburg/Jefferson              983,000          668,526        1,812,040                 0      
  VA     Charlottesville/Seminole            2,763,000          748,988        2,029,716                 0      
  VA     Fredericksburg/Plank Rd                                846,358        2,287,063                 0      
  WA     Vancouver/78th St                                      753,071        2,045,377                 0      

                                        ======================================================================
                                           $43,660,611     $224,812,344     $588,937,361       $41,892,598    
                                        ======================================================================

<CAPTION>



                                                                                                                       
                                               Gross Amount at Close of Period                                          Depreciable
                                       ----------------------------------------------                                     Life of
                                                           Buiding &                     Accumulated     Year Placed      Building 
State    Property Name                     Land            Fixtures           Total     Depreciation      in Service     Component
- -------------------------------------- -------------------------------------------------------------------------------------------
<S> <C>                                                                                                                           
  AL     Vestavia                         652,309          1,820,064       2,472,372       (128,858)          1994             40 
  AL     Birmingham/Hwy 280               348,919            953,148       1,302,067         (2,259)          1996             40 
  AZ     24th Street                      500,232          1,394,222       1,894,454        (97,662)          1994             40 
  AZ     Oracle                           587,844          1,638,056       2,225,900       (112,352)          1994             40 
  AZ     22nd Street                      529,702          1,473,328       2,003,030       (103,352)          1994             40 
  AZ     East Phoenix                     370,586          1,063,770       1,434,355        (48,131)          1995             40 
  AZ     Tempe                            879,017          2,438,975       3,317,993        (81,714)          1995             40 
  AZ     Cave Creek                       824,369          2,313,742       3,138,112        (63,841)          1995             40 
  AZ     Alma School                      785,504          2,162,032       2,947,535        (54,707)          1996             40 
  AZ     Metro-21st/Peoria-Phoenix        599,712          1,638,042       2,237,754        (24,283)          1996             40 
  AZ     7th St/Indian Sch-Phoenix        518,977          1,418,677       1,937,654        (21,007)          1996             40 
  AZ     Phoenix/32nd Street            1,352,332          3,670,885       5,023,217        (30,725)          1996             40 
  AZ     Mesa/Country Club                554,688          1,503,241       2,057,929         (6,404)          1996             40 
  AZ     Mesa/East Main St                913,783          2,479,293       3,393,075         (5,223)          1996             40 
  AZ     Phoenix/Bell Road              1,312,139          3,547,636       4,859,776              0           1996             40 
  CA     Miramar Self                     387,430          1,102,560       1,489,990        (75,500)          1994             40 
  CA     Miramar Business               1,225,124          3,500,547       4,725,671       (247,934)          1994             40 
  CA     Marina Del Rey                 1,954,097          5,382,456       7,336,553       (368,168)          1994             40 
  CA     Covina                         1,234,592          3,535,733       4,770,325       (194,323)          1994             40 
  CA     Norwalk                        1,529,221          4,277,767       5,806,988       (238,040)          1994             40 
  CA     Campbell                       1,041,860          2,896,392       3,938,253       (151,443)          1994             40 
  CA     Monterey I & II                1,613,922          4,446,057       6,059,979       (246,313)          1994             40 
  CA     Palo Alto                        651,280          1,821,670       2,472,950       (101,932)          1994             40 
  CA     San Jose                       1,266,988          3,493,510       4,760,498       (181,548)          1994             40 
  CA     Santa Cruz                     1,092,718          3,004,016       4,096,734       (168,191)          1994             40 
  CA     Scotts Valley                    651,281          1,811,732       2,463,012       (101,440)          1994             40 
  CA     Santa Clara                    1,362,331          3,813,730       5,176,061       (145,696)          1995             40 
  CA     Watsonville                      480,039          1,349,348       1,829,387        (70,021)          1994             40 
  CA     Panorama City                    961,128          2,654,725       3,615,853       (151,370)          1994             40 
  CA     Westminster                      975,304          2,709,871       3,685,176       (135,644)          1994             40 
  CA     Point Loma                     2,139,342          5,926,953       8,066,296       (295,551)          1994             40 
  CA     Rialto                           695,327          2,024,930       2,720,257        (84,644)          1995             40 
  CA     Yucaipa                          411,580          1,140,324       1,551,904        (51,750)          1995             40 
  CA     Fallbrook                        418,763          1,170,495       1,589,258        (52,107)          1995             40 
  CA     Hemet                            455,585          1,256,159       1,711,744        (56,049)          1995             40 
  CA     Victorville                      491,597          1,365,607       1,857,204        (59,287)          1995             40 
  CA     San Bernardino/Baseline        1,220,837          3,343,738       4,564,574       (148,114)          1995             40 
  CA     Colton                           514,276          1,447,620       1,961,896        (63,699)          1995             40 
  CA     San Marcos                       318,260            898,898       1,217,158        (40,048)          1995             40 
  CA     Capitola                         827,352          2,301,690       3,129,042        (88,529)          1995             40 
  CA     Oceanside                      1,236,627          3,393,217       4,629,844       (150,885)          1995             40 
  CA     San Bernardino/Waterman          708,988          1,990,320       2,699,308        (67,139)          1995             40 
  CA     Santee                           879,599          2,467,019       3,346,619        (65,212)          1995             40 
  CA     Santa Ana                      1,273,816          3,475,077       4,748,893       (116,112)          1995             40 
  CA     Garden Grove                   1,137,871          3,108,696       4,246,567       (104,180)          1995             40 
  CA     City of Industry                 900,036          2,517,815       3,417,851        (84,011)          1995             40 
  CA     Chatsworth                     1,738,243          4,788,145       6,526,388       (158,904)          1995             40 
  CA     Palm Springs/Tamarisk            816,743          2,326,096       3,142,840        (79,125)          1995             40 
  CA     Moreno Valley                    414,614          1,197,109       1,611,723        (37,450)          1995             40 
  CA     San Bern/23rd St                 655,883          1,881,963       2,537,846        (55,401)          1995             40 
  CA     San Bern/Mill Ave                370,043          1,083,050       1,453,093        (32,564)          1995             40 
  CA     Highlands                        627,594          1,752,198       2,379,792        (51,411)          1995             40 
  CA     Redlands                         731,365          2,025,619       2,756,983        (58,366)          1995             40 
  CA     Palm Springs/Gene Autry          784,589          2,150,904       2,935,492        (54,706)          1995             40 
  CA     Thousand Palms                   652,410          1,831,765       2,484,175        (46,563)          1996             40 
  CA     Salinas                          622,542          1,731,104       2,353,646        (32,309)          1996             40 
  CA     Whittier                         919,755          2,516,477       3,436,232        (47,328)          1996             40 
  CA     Florin/Freeport-Sacrament        824,241          2,262,310       3,086,551        (33,232)          1996             40 
  CA     Sunrise/Sacramento               819,025          2,231,500       3,050,525        (28,379)          1996             40 
  CA     Santa Rosa                     1,351,168          3,669,084       5,020,251        (46,240)          1996             40 
  CA     Huntington Beach                 838,648          2,309,309       3,147,957        (25,398)          1996             40 
  CA     La Puente/Valley Blvd            992,211          2,710,041       3,702,252        (28,883)          1996             40 
  CA     Pacheco/First Ave North        1,198,654          3,257,766       4,456,420        (27,593)          1996             40 
  CA     Huntington Bch II/McFadden     1,050,495          2,846,043       3,896,538        (17,858)          1996             40 
  CA     Hawaiian Gardens/Norwalk       1,956,411          5,353,015       7,309,426        (34,128)          1996             40 
  CA     Sacramento/Auburn Blvd           666,995          1,808,847       2,475,841         (3,860)          1996             40 
  CA     Sacramento/Perry                 452,480          1,225,139       1,677,619              0           1996             40 
  CT     Wethersfield                     472,831          2,175,076       2,647,906        (88,274)          1994             40 
  CT     Enfield                          506,875          1,451,577       1,958,451        (89,857)          1994             40 
  CT     East Hartford                    992,547          2,703,468       3,696,015       (118,612)          1995             40 
  CT     Waterbury                        746,487          2,036,915       2,783,402        (26,436)          1996             40 
  CT     Rocky Hill                     1,327,857          3,608,978       4,936,834        (45,453)          1996             40 
  CT     Farmington                     1,272,203          3,454,995       4,727,198        (44,188)          1996             40 
  DC     U Street                       1,388,564          3,814,090       5,202,654       (261,647)          1994             40 
  DE     Wilmington                       610,689          2,545,248       3,155,937       (489,344)          1989             40 
  FL     Kendall                        1,838,903          3,889,338       5,728,241       (791,879)          1988             40 
  FL     Ives Dairy                     1,061,776          4,356,283       5,418,060       (859,355)          1988             40 
  FL     Longwood                         862,849          2,409,380       3,272,229       (471,711)          1988             40 
  FL     Sarasota                       2,007,894          3,054,294       5,062,188       (433,573)          1988             40 
  FL     WPB Southern                     996,405          3,030,150       4,026,555       (173,421)          1991             40 
  FL     WPB II                           572,284          2,386,742       2,959,027       (201,144)          1991             40 
  FL     Port Richey                      605,850          1,728,767       2,334,616       (119,947)          1994             40 
  FL     Ft. Myers                        645,219          1,465,579       2,110,797        (97,264)          1994             40 
  FL     North Lauderdale               1,282,769          3,331,072       4,613,841       (201,113)          1994             40 
  FL     Naples                           636,051          1,779,048       2,415,099        (99,882)          1994             40 
  FL     Hallandale                     1,696,519          4,642,835       6,339,354       (196,603)          1995             40 
  FL     Davie                          2,005,938          5,520,059       7,525,997       (222,970)          1995             40 
  FL     Tampa/Adamo                      837,180          2,306,048       3,143,228        (92,383)          1995             40 
  FL     SR 84 (Southwest)              1,903,782          5,235,128       7,138,910       (164,351)          1995             40 
  FL     Quail Roost                    1,663,641          4,544,555       6,208,196       (142,233)          1995             40 
  FL     Tamiami                        1,962,917          5,376,701       7,339,618       (213,171)          1995             40 
  FL     Highway 441 (2nd Avenue)       1,734,958          4,770,762       6,505,720       (188,956)          1995             40 
  FL     Miami Sunset                   2,205,018          6,037,315       8,242,333       (239,647)          1995             40 
  FL     Doral (Archway)                1,633,500          4,511,904       6,145,404       (180,162)          1995             40 
  FL     Boca Raton                     1,505,564          4,123,885       5,629,449        (77,657)          1996             40 
  FL     Ft Lauderdale                  1,063,136          2,949,236       4,012,371        (55,535)          1996             40 
  FL     Coral Way                      1,574,578          4,314,468       5,889,045        (73,458)          1996             40 
  FL     Miller Rd.                     1,409,474          3,898,643       5,308,117        (67,744)          1996             40 
  FL     Harborview/Port Charlotte        883,344          2,400,333       3,283,677        (35,513)          1996             40 
  FL     Miami Gardens/441                540,649          1,469,557       2,010,206        (18,293)          1996             40 
  FL     Miramar/State Rd 7             1,797,370          4,892,278       6,689,647        (61,244)          1996             40 
  FL     Delray Bch/W Atlantic Blvd       388,538          1,059,895       1,448,433         (9,003)          1996             40 
  FL     Okeechobee Partners, LP        1,134,363                  0       1,134,363              0           1996             40 
  GA     South Cobb                       161,509          1,426,924       1,588,434       (141,428)          1992             40 
  GA     Lilburn                          634,879          1,752,471       2,387,351       (123,132)          1994             40 
  GA     Eastpoint                        937,618          2,298,234       3,235,852       (154,466)          1994             40 
  GA     Acworth                          520,032          1,576,975       2,097,007        (62,376)          1994             40 
  GA     Western Hills                    846,462          1,943,913       2,790,375       (108,755)          1994             40 
  GA     Stone Mountain                 1,053,620          2,908,080       3,961,700        (55,241)          1996             40 
  IL     Brickyard                        716,443          1,975,626       2,692,069       (122,000)          1994             40 
  IL     Cermak                           949,042          2,721,692       3,670,734       (155,573)          1994             40 
  IL     Schaumburg                     1,159,033          3,215,918       4,374,951       (134,255)          1995             40 
  KS     Shawnee                          546,118          1,513,710       2,059,828       (105,054)          1994             40 
  KS     Olathe                           429,808          1,221,171       1,650,979        (86,147)          1994             40 
  KS     Overland Park                    561,549          1,557,022       2,118,571       (108,698)          1994             40 
  KS     State Avenue                     448,025          1,266,372       1,714,397        (69,415)          1994             40 
  LA     Tchoup (New Orleans)             920,987          2,623,998       3,544,985       (178,744)          1994             40 
  MA     Worcester                        661,235          1,623,807       2,285,042        (94,723)          1994             40 
  MA     Haverhill                        573,068          1,573,790       2,146,858        (89,595)          1994             40 
  MA     New Bedford                      768,959          2,109,361       2,878,319       (120,038)          1994             40 
  MA     Whitman                          544,178          1,524,546       2,068,724        (85,554)          1994             40 
  MA     Brockton                       1,134,761          3,104,615       4,239,376        (59,023)          1996             40 
  MA     Northborough                     822,364          2,279,586       3,101,950        (43,203)          1996             40 
  MA     Nashua/Tyngsboro               1,211,930          3,293,838       4,505,768        (42,580)          1996             40 
  MA     South Easton                     909,912          2,465,382       3,375,294        (31,173)          1996             40 
  MA     North Attleboro                  908,949          2,460,427       3,369,376        (30,882)          1996             40 
  MA     Fall River                       773,781          2,097,333       2,871,114        (26,379)          1996             40 
  MA     Salisbury                        771,078          2,096,159       2,867,236        (27,170)          1996             40 
  MD     Annapolis/Route 50             1,565,664          4,351,566       5,917,229       (712,851)          1989             40 
  MD     Silver Spring                  2,776,490          4,491,681       7,268,172       (832,466)          1989             40 
  MD     Essex                          1,015,773          2,409,368       3,425,142       (383,806)          1990             40 
  MD     Columbia                       1,057,034          3,319,853       4,376,887       (477,431)          1991             40 
  MD     Rockville                      1,376,588          3,787,342       5,163,931       (238,545)          1994             40 
  MD     Annapolis/Trout                1,635,928          4,475,643       6,111,571       (260,670)          1994             40 
  MD     Montgomery Village             1,287,176          3,569,068       4,856,245       (201,500)          1994             40 
  MD     Millersville                   1,501,123          4,132,128       5,633,251       (126,679)          1995             40 
  MD     Waldorf                        1,169,197          3,187,713       4,356,910       (107,308)          1995             40 
  MD     Rt 3/Millersville                546,011          1,493,533       2,039,544        (18,984)          1996             40 
  MD     Balto City/E Pleasant St       1,547,767          4,185,072       5,732,839         (8,718)          1996             40 
  MD     SUSA Partnership/Management   10,427,038          8,906,429      19,333,467       (335,988)          1989              5 
  MI     Lincoln Park                   1,028,677          2,168,856       3,197,533        (92,200)          1995             40 
  MI     Tel-Dixie                        595,495          1,673,366       2,268,861        (71,627)          1995             40 
  MI     Troy/Coolidge Highway          1,264,541          3,425,505       4,690,046        (14,324)          1996             40 
  MI     Grand Rapids/28th St SE          598,182          1,621,080       2,219,261         (6,770)          1996             40 
  MI     Grandville/Spartan Ind Dr        579,599          1,840,838       2,420,437         (7,686)          1996             40 
  MO     Grandview                        511,576          1,444,696       1,956,272       (100,201)          1994             40 
  MO     Raytown                          427,056          1,231,337       1,658,393        (68,659)          1994             40 
  NC     Charlotte/Tryon St             1,003,418          2,731,345       3,734,763        (34,209)          1996             40 
  NC     Raleigh/Hillsborough St          753,296          2,051,496       2,804,791        (25,935)          1996             40 
  NC     Charlotte/Amity Rd               947,871          2,583,190       3,531,061        (32,365)          1996             40 
  NJ     Pennsauken                       914,938          2,527,814       3,442,752       (169,533)          1994             40 
  NJ     Lawnside                       1,095,126          2,989,156       4,084,281       (131,160)          1995             40 
  NJ     Cherry Hill/Cuthbert             720,183          1,900,951       2,621,135        (84,236)          1995             40 
  NJ     Cherry Hill/Route 70             693,641          1,916,650       2,610,291        (64,479)          1995             40 
  NJ     Pomona                           529,657          1,438,132       1,967,790        (18,233)          1996             40 
  NJ     Mays Landing                     386,592          1,051,300       1,437,892        (13,410)          1996             40 
  NJ     Hackensack/S River St          3,646,649          9,863,617      13,510,266        (20,529)          1996             40 
  NJ     Secaucus/Paterson Plank        2,851,097          7,712,681      10,563,778        (16,065)          1996             40 
  NJ     Harrison/Harrison Ave            822,192          2,227,121       3,049,313         (4,637)          1996             40 
  NJ     Orange/Oakwood Ave             2,408,877          6,517,030       8,925,907        (13,574)          1996             40 
  NJ     Flanders/Bartley Flanders        645,486          1,749,362       2,394,848         (3,641)          1996             40 
  NM     Lomas                            251,018            731,936         982,953        (47,970)          1994             40 
  NM     San Mateo                        524,982          1,498,132       2,023,114        (97,359)          1994             40 
  NM     Montgomery                       606,860          1,687,596       2,294,456       (111,549)          1994             40 
  NM     Legion                                 0          1,914,193       1,914,193       (121,526)          1994             40 
  NM     Ellison                          620,366          1,749,705       2,370,071       (115,271)          1994             40 
  NM     Hotel Circle                     255,163          1,538,023       1,793,186        (49,355)          1994             40 
  NM     Eubank                           577,099          1,675,220       2,252,319        (88,654)          1994             40 
  NM     Coors                            494,400          1,380,150       1,874,550        (74,264)          1994             40 
  NM     Osuna                            696,685          1,975,113       2,671,798       (102,833)          1994             40 
  NM     East Central                     292,031            847,986       1,140,017        (46,882)          1994             40 
  NV     Rainbow                          892,753          2,475,071       3,367,825       (131,642)          1994             40 
  NV     Oakey                            663,607          1,845,885       2,509,492        (94,641)          1995             40 
  NV     Tropicana                        815,085          2,287,872       3,102,957       (120,012)          1994             40 
  NV     Sunset                           947,534          2,630,111       3,577,644       (139,850)          1994             40 
  NV     Sahara                         1,217,565          3,392,383       4,609,948       (162,599)          1995             40 
  NV     Charleston                       558,006          1,529,957       2,087,963        (51,586)          1995             40 
  NV     Las Vegas-Sahara/Pioneer       1,040,367          2,842,388       3,882,755        (53,821)          1996             40 
  NY     Coram/Bald Hill                1,976,332          5,352,301       7,328,633        (67,340)          1996             40 
  OK     Sooner Road                      453,185          1,298,525       1,751,710        (90,560)          1994             40 
  OK     10th Street                      621,413            869,872       1,491,285        (53,202)          1994             40 
  OK     Moore                            281,912            836,956       1,118,869        (58,369)          1994             40 
  OK     NW Expressway                    353,735          1,048,637       1,402,372        (72,390)          1994             40 
  OK     Midwest City                     443,545          1,231,967       1,675,512        (85,931)          1994             40 
  OK     Meridian                         244,143          1,024,213       1,268,356        (55,885)          1994             40 
  OK     Air Depot                        347,690          1,025,468       1,373,158        (70,357)          1994             40 
  OK     Peoria                           540,318          1,524,301       2,064,619        (58,023)          1995             40 
  OK     11th & Mingo                     757,054          2,125,763       2,882,817        (80,906)          1995             40 
  OK     Skelly                           173,331            506,294         679,625        (20,454)          1995             40 
  OK     Lewis                            642,511          1,780,903       2,423,414        (67,987)          1995             40 
  OK     Sheridan                         531,978          1,544,333       2,076,311        (56,703)          1995             40 
  OK     OKC/Roxbury Blvd                 241,220            671,753         912,972         (6,175)          1996             40 
  OK     OKC/33rd Street                  267,059            741,710       1,008,769         (6,678)          1996             40 
  OR     Hillsboro/229th Ave            1,198,358          3,249,301       4,447,659        (40,650)          1996             40 
  OR     Beaverton/Murray Ave           1,086,999          2,948,220       4,035,219        (36,886)          1996             40 
  OR     Aloha/185th Ave                1,337,157          3,624,573       4,961,730        (45,342)          1996             40 
  PA     Philadelphia                   1,574,064          2,858,975       4,433,040       (522,705)          1990             40 
  PA     King of Prussia                1,354,359          3,698,219       5,052,577       (159,123)          1995             40 
  PA     Warminster                       891,048          2,518,740       3,409,788       (106,125)          1995             40 
  PA     Allentown                        578,632          1,618,025       2,196,657        (72,028)          1995             40 
  PA     Bethlehem                        843,324          2,340,805       3,184,129       (104,295)          1995             40 
  PA     Norristown                       868,586          2,405,332       3,273,918        (50,835)          1996             40 
  PA     Storage Partners of Paoli        433,482            849,584       1,283,065              0           1996             40 
  SC     Charleston/Ashley River Rd       475,367          1,298,593       1,773,960        (16,293)          1996             40 
  SC     Columbia/Broad River Rd          461,455          1,267,675       1,729,130        (15,995)          1996             40 
  TN     Summer                           172,093          2,685,603       2,857,696       (615,157)          1986             40 
  TN     Union                            286,925          1,933,333       2,220,258       (412,368)          1987             40 
  TN     Memphis/Mt Moriah              1,034,883          2,404,737       3,439,620       (317,408)          1989             40 
  TN     Antioch/Nashville                822,125          2,337,391       3,159,516       (163,330)          1994             40 
  TN     Keyport (Gateway)                403,492          1,149,225       1,552,717        (67,663)          1994             40 
  TN     Chattanooga                      484,457          1,400,826       1,885,283        (40,530)          1995             40 
  TN     Memphis/Ridgeway                 638,849          1,290,438       1,929,287        (49,378)          1995             40 
  TN     Winchester                       774,069            974,471       1,748,539              0           1996             40 
  TN     Nashville/Lebanon Pike         1,366,208          3,748,062       5,114,270        (47,170)          1996             40 
  TN     Nashville/Haywood                423,170          1,166,891       1,590,061         (5,164)          1996             40 
  TN     Nashville/Murfreesboro           344,720            950,811       1,295,530         (4,263)          1996             40 
  TN     SUSA/Poplar Partners, LP       1,750,000             10,635       1,760,635              0           1996             40 
  TN     Nashville/Trousdale            1,440,860          3,901,994       5,342,853         (8,223)          1996             40 
  TN     Nashville/Murfreesboro         1,222,229          3,309,033       4,531,263         (6,932)          1996             40 
  TN     Nashville/Old Hickory Rd       1,271,786          3,444,402       4,716,188         (7,271)          1996             40 
  TN     Antioch/Bell Road                841,235          2,280,513       3,121,747         (4,854)          1996             40 
  TN     Franklin/Liberty Pike            844,335          2,287,937       3,132,272         (9,607)          1996             40 
  TX     Ft. Worth Avenue                 393,893          1,219,703       1,613,596        (71,018)          1994             40 
  TX     Euless                           359,330          1,105,097       1,464,427        (58,295)          1994             40 
  TX     North Freeway                    687,758          1,931,734       2,619,492       (105,869)          1994             40 
  TX     South Freeway                    441,599          1,296,475       1,738,074        (68,112)          1994             40 
  TX     White Settlement               1,370,309          3,114,469       4,484,778       (169,012)          1994             40 
  TX     Airport Freeway                  616,535          1,850,985       2,467,521        (98,519)          1994             40 
  TX     Midway                         1,169,859          2,901,525       4,071,384       (129,345)          1994             40 
  TX     Dallas/Preston                 1,194,744          3,262,768       4,457,513        (95,509)          1995             40 
  TX     Bedford                          923,948          2,525,303       3,449,251        (32,439)          1996             40 
  TX     Spring/I-45 North              1,110,728          3,005,855       4,116,583        (18,795)          1996             40 
  TX     Sugarland/Old Mill Rd            675,660          1,830,545       2,506,205         (7,636)          1996             40 
  UT     Orem                             629,867          1,749,682       2,379,549       (100,127)          1994             40 
  UT     Sandy                            949,065          2,610,341       3,559,406       (147,269)          1994             40 
  UT     West Valley                      576,248          1,592,302       2,168,550        (44,482)          1995             40 
  VA     Fairfax Station                1,019,015          2,227,285       3,246,299       (164,583)          1993             40 
  VA     Chantilly                        882,257          2,515,075       3,397,332       (160,743)          1994             40 
  VA     Clarendon                      1,187,575          5,201,724       6,389,299        (70,764)          1996             40 
  VA     Reston                           551,285          2,326,986       2,878,271        (40,304)          1996             40 
  VA     Falls Church                   1,226,736          3,398,369       4,625,105       (114,597)          1995             40 
  VA     Willow Lawn                    1,516,115          4,105,846       5,621,961        (34,258)          1996             40 
  VA     Stafford/Jefferson Davis         751,398          2,035,961       2,787,359         (8,523)          1996             40 
  VA     Fredericksburg/Jefferson         668,526          1,812,040       2,480,566         (7,592)          1996             40 
  VA     Charlottesville/Seminole         748,988          2,029,716       2,778,704         (8,502)          1996             40 
  VA     Fredericksburg/Plank Rd          846,358          2,287,063       3,133,422         (9,566)          1996             40 
  WA     Vancouver/78th St                753,071          2,045,377       2,798,447        (25,602)          1996             40 
                                                                                                                                  
                                       =============================================================                              
                                       $235,139,274     $620,503,025    $855,642,289   ($26,572,972)                              
                                       =============================================================                              
</TABLE>
<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors
of Storage USA, Inc.

                  Our report on the  consolidated  financial  statements of SUSA
Partnership,  L.P. is included  in this Form 10-K of SUSA  Partnership,  L.P. In
connection  with our audits of such financial  statements,  we have also audited
the related financial statement schedule included in this Form 10-K.

                  In our opinion,  the financial  statement schedule referred to
above, when considered in relation to the basic financial  statements taken as a
whole, presents fairly, in all material respects, the information required to be
included therein.






                                                 COOPERS & LYBRAND L.L.P.



Baltimore, Maryland
January 29, 1997


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission