PS PARTNERS VII LTD
10-K405/A, 1999-03-17
LESSORS OF REAL PROPERTY, NEC
Previous: WORLD COLOR PRESS INC /DE/, S-4/A, 1999-03-17
Next: WISCONSIN ENERGY CORP, 424B4, 1999-03-17



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-K/A

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT
OF 1934 [Fee Required]

For the fiscal year ended December 31, 1997
                          -----------------

                                       or

[ ] 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 0-15800
                       -------

            PS PARTNERS VII, LTD., a California Limited Partnership
            -------------------------------------------------------
             (Exact name of registrant as specified in its charter)


               California                                     95-4018460
- ----------------------------------------                ----------------------
    (State or other jurisdiction of                        (I.R.S. Employer
     incorporation or organization)                     Identification Number)

           701 Western Avenue
          Glendale, California                                91201-2394
- ----------------------------------------                ----------------------
(Address of principal executive offices)                      (Zip Code)


Registrant's telephone number, including area code:  (818) 244-8080
                                                     --------------

Securities registered pursuant to Section 12(b) of the Act:
                                      NONE

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

                      Units of Limited Partnership Interest
                      -------------------------------------
                                (Title of class)

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 is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated  by reference in Part III of this Form 10-K or any amendment to the
Form 10-K. [ X ]


- --------------------------------------------------------------------------------
                       DOCUMENTS INCORPORATED BY REFERENCE

                                      NONE

<PAGE>

                                     PART I
ITEM 1.  BUSINESS.

General
- -------

         PS Partners VII, Ltd.  (the  "Partnership")  is a publicly held limited
partnership  formed  under  the  California  Revised  Limited  Partnership  Act.
Commencing  in April 1986,  150,000 units of limited  partnership  interest (the
"Units") were offered to the public in an interstate offering.  The offering was
completed in April 1987 with a total of 108,831 Units sold.

         The  Partnership   was  formed  to  invest  in  and  operate   existing
self-service  facilities  offering  storage  space for personal and business use
(the  "mini-warehouses")  and to  invest  up to 35% of the net  proceeds  of the
offering  in  and  operate  existing  office  and  industrial  properties.   The
Partnership's real estate investments consist of wholly-owned  facilities and an
investment  in a general  partnership  (SEI/PSP VII Joint  Ventures,  the "Joint
Venture")  with  Public  Storage,  Inc.  ("PSI")  (formerly  known  as  "Storage
Equities,  Inc."),  a real  estate  investment  trust  ("REIT")  organized  as a
corporation under the laws of California

         In 1995, there was a series of mergers among Public Storage Management,
Inc. (which was the Partnership's mini-warehouse operator), Public Storage, Inc.
and their  affiliates  (collectively,  "PSMI"),  culminating in the November 16,
1995 merger (the "PSMI Merger") of PSMI into Storage Equities,  Inc. In the PSMI
Merger, Storage Equities,  Inc. was renamed Public Storage, Inc. and it acquired
substantially  all of PSMI's United States real estate operations and became the
operator of the mini warehouses of the Partnership and the Joint Venture.

         The Partnership's general partners (the "General Partners") are PSI and
B. Wayne Hughes  ("Hughes").  PSI became a co-general partner in September 1993,
when PSI acquired the interest of PSI Associates,  Inc. ("PSA"), an affiliate of
PSMI, relating to PSA's general partner capital contribution in the Partnership.
Hughes has been a general partner of the Partnership since its inception. Hughes
is the chairman of the board and chief executive  officer of PSI, and Hughes and
members of his family (the "Hughes  Family") are the major  shareholders of PSI.
The Partnership is managed,  and its investment decisions are made by Hughes and
the  executive  officers  and  directors  of PSI.  The  limited  partners of the
Partnership  have no right to  participate  in the  management or conduct of its
business affairs. PSI believes that it is the largest operator of mini-warehouse
facilities in the United States.

         Through 1996,  the business  parks of the Joint Venture were managed by
Public  Storage  Commercial  Properties  Group,  Inc.  ("PSCPG")  pursuant  to a
Management Agreement.  In January 1997, the Joint Venture, PSI and other related
partnerships transferred a total of 35 business parks to PS Business Parks, L.P.
("PSBPLP"),  (formerly  known as American  Office Park  Properties,  L.P."),  an
operating  partnership formed to own and operate business parks in which PSI has
a significant interest. Included among the properties transferred were the Joint
Ventures' business parks in exchange for a partnership interest in PSBPLP. Until
March 17,  1998,  the  general  partner  of PSBPLP  was  "American  Office  Park
Properties,  Inc., an affiliate of PSI. On March 17, 1998,  American Office Park
Properties,  Inc. was merged into Public  Storage  Properties  XI,  Inc.,  which
changed its name to PS Business Parks, Inc. ("PSBP").  PSBP is a REIT affiliated
with PSI, and is publicly traded on the American Stock Exchange.  As a result of
the merger,  PSBP became the general  partner of PSBPLP (which  changed its name
from American Office Park Properties, L.P. to PS Business Parks, L.P.). See Item
13.

         PSI's current  relationship with the Partnership includes (i) the joint
ownership  of  18  of  the  Partnership's  20  properties  (which  excludes  the
properties  transferred  to PSBPLP in January  1997),  (ii) PSI is a  co-general
partner  along with  Hughes,  who is chairman  of the board and chief  executive
officer of PSI, (iii) as of December 31, 1997, PSI owned approximately 58.33% of
the Partnership's  limited partnership units and (iv) PSI is the operator of the
20 properties in which the  Partnership has an interest (these 20 properties are
referred to collectively hereinafter as the "Mini-Warehouse Properties").

                                       2

<PAGE>

Investments in Facilities 
- --------------------------

         The  Partnership  owns  interests  in  20  properties   (excluding  the
properties  transferred to PSBPLP in January 1997); 18 of such properties  owned
by  the  Joint  Venture.  The  Partnership   initially  owned  interests  in  23
properties; 21 mini-warehouses,  and 2 business parks. The Partnership purchased
its last property in August,  1987. One of the  mini-warehouses,  the Homestead,
Florida facility,  was completely  destroyed by Hurricane Andrew in August 1992.
Reference is made to the table in Item 2 for a summary of information  about the
Partnership's properties.

         The Partnership believes that its operating results have benefited from
favorable   industry   trends  and  conditions.   Notably,   the  level  of  new
mini-warehouse  construction  has decreased since 1988 while consumer demand has
increased.  In  addition,  in recent  years  consolidation  has  occurred in the
fragmented mini-warehouse industry.

Mini-warehouses
- ---------------

         Mini-warehouses,  which  comprise  the  majority  of the  Partnership's
investments,  are designed to offer  accessible  storage  space for personal and
business use at a relatively low cost. A user rents a fully enclosed space which
is for the  user's  exclusive  use and to which  only the user has  access on an
unrestricted   basis   during   business   hours.   On-site   operation  is  the
responsibility  of resident  managers who are supervised by area managers.  Some
mini-warehouses  also  include  rentable  uncovered  parking  areas for  vehicle
storage.  Leases for  mini-warehouse  space may be on a long-term or  short-term
basis,  although typically spaces are rented on a month-to-month  basis.  Rental
rates vary according to the location of the property and the size of the storage
space.

         Users of space in  mini-warehouses  include both  individuals and large
and small  businesses.  Individuals  usually  employ  this space for storage of,
among other things, furniture, household appliances,  personal belongings, motor
vehicles,  boats,  campers,  motorcycles and other household  goods.  Businesses
normally employ this space for storage of excess  inventory,  business  records,
seasonal goods, equipment and fixtures.

         Mini-Warehouse Properties generally consist of three to seven buildings
containing  an aggregate of between 291 to 1,175 storage  spaces,  most of which
have between 25 and 400 square feet and an interior height of approximately 8 to
12 feet.

         The Mini-Warehouse Properties experience minor seasonal fluctuations in
the occupancy levels of  mini-warehouses  with occupancies  higher in the summer
months  than  in  the  winter  months.  The  Partnership   believes  that  these
fluctuations result in part from increased moving activity during the summer.

         The Mini-Warehouse  Properties are  geographically  diversified and are
generally  located in heavily  populated  areas and close to  concentrations  of
apartment  complexes,  single family  residences  and  commercial  developments.
However,  there may be  circumstances  in which it may be  appropriate  to own a
property  in a less  populated  area,  for  example,  in an area  that is highly
visible  from a major  thoroughfare  and  close to,  although  not in, a heavily
populated area. Moreover,  in certain population centers,  land costs and zoning
restrictions may create a demand for space in nearby less populated areas.

         As  with  most  other  types  of  real  estate,   the   conversion   of
mini-warehouses to alternative uses in connection with a sale or otherwise would
generally require substantial capital expenditures. However, the Partnership and
the Joint  Venture do not intend to convert  the  Mini-Warehouse  Properties  to
other uses.

Business Parks
- --------------

         Through 1996, the Joint Venture owned and operated two business  parks;
one in Mesa,  Arizona  and one in Tempe,  Arizona.  These  business  parks  were
transferred to PSBPLP in January 1997 in exchange for a partnership  interest in
PSBPLP.

                                       3

<PAGE>

Investment Objectives and Polices; Sale or Financing of Investments
- -------------------------------------------------------------------

         The  Partnership's  objectives are to (i) preserve and protect invested
capital,   (ii)  maximize  the  potential  for  appreciation  in  value  of  its
investments,  (iii)  provide  Federal  income tax  deductions so that during the
early  years of  property  operations  a portion  of cash  distributions  may be
treated  as a  return  of  capital  for tax  purposes,  and  therefore,  may not
represent  taxable  income to the  limited  partners  and (iv)  provide for cash
distributions  from  operations.  The Partnership will terminate on December 31,
2038, unless dissolved earlier.

Operating Strategies
- --------------------

         The  Mini-Warehouse  Properties  are  operated by PSI under the "Public
Storage" name, which the Partnership believes is the most recognized name in the
mini-warehouse  industry.  The major  elements  of the  Partnership's  operating
strategies are as follows:

*        Capitalize on Public Storage's name recognition. PSI, together with its
         predecessor,  has more  than 20 years of  operating  experience  in the
         mini-warehouse  business.  PSI has informed the Partnership  that it is
         the largest  mini-warehouse  facility  operator in the United States in
         terms of both number of facilities  and rentable  space  operated.  PSI
         believes  that its  marketing  and  advertising  programs  improve  its
         competitive  position in the market.  PSI's in-house Yellow Pages staff
         designs and places  advertisements  in  approximately  700 directories.
         Commencing  in early  1996,  PSI began to  experiment  with a telephone
         reservation   system  designed  to  provide  added  customer   service.
         Customers  calling  either  PSI's  toll-free  referral  system,   (800)
         44-STORE,   or  a   mini-warehouse   facility  are  directed  to  PSI's
         reservation  system where a trained  representative  discusses with the
         customer space  requirements,  price and location  preferences and also
         informs the customer of other products and services provided by PSI. As
         of December 31, 1997, the telephone  reservation  system was supporting
         rental activity at all of the Partnership's properties. PSI's toll-free
         telephone  referral  system  services  approximately  160,000 calls per
         month from  potential  customers  inquiring  as to the  nearest  Public
         Storage mini-warehouse.

*        Maintain high occupancy levels and increase realized rents.  Subject to
         market conditions,  the Partnership  generally seeks to achieve average
         occupancy levels in excess of 90% and to eliminate  promotions prior to
         increasing rental rates. The monthly average realized rent per occupied
         square  foot  for  the  Mini-Warehouse  Properties  were  $.64  in 1997
         compared to $.61 in 1996. The weighted average  occupancy levels at the
         Mini-Warehouse  Properties  increased  from 89%  during  1996 to 90% in
         1997. The Partnership has increased  rental rates in many markets where
         it has  achieved  high  occupancy  levels and  eliminated  or minimized
         promotions.

*        Systems  and  controls.  PSI  has  an  organizational  structure  and a
         property  operation system,  "CHAMP"  (Computerized Help and Management
         Program),  which links its corporate  office with each  mini-warehouse.
         This enables PSI to obtain daily  information from each  mini-warehouse
         and to achieve efficiencies in operations and maintain control over its
         space inventory, rental rates, promotional discounts and delinquencies.
         Expense management is achieved through centralized payroll and accounts
         payable  systems and a comprehensive  property tax appeals  department,
         and PSI has an  extensive  internal  audit  program  designed to ensure
         proper handling of cash collections.

*        Professional  property operation.  In addition to the approximately 150
         support  personnel at the Public Storage corporate  offices,  there are
         approximately   2,700  on-site  personnel  who  manage  the  day-to-day
         operations of the  mini-warehouses in the Public Storage system.  These
         on-site personnel are supervised by 110 district managers,  15 regional
         managers  and 3  divisional  managers  (with  an  average  of 13  years
         experience in the mini-warehouse  industry) who report to the president
         of the mini-warehouse property operator (who has 14 years of experience
         with the  Public  Storage  organization).  PSI  carefully  selects  and
         extensively  trains the  operational  and support  personnel and offers
         them a progressive career path. See "Mini-warehouse Property Operator."

                                       4

<PAGE>

Mini-warehouse Property Operator
- --------------------------------

         The  Mini-Warehouse  Properties  are  managed  by  PSI  pursuant  to  a
Management Agreement.

         Under the  supervision of the  Partnership  and the Joint Venture,  PSI
coordinates  the operation of the  facilities,  establishes  rental policies and
rates,  directs  marketing  activity and directs the  purchase of equipment  and
supplies, maintenance activity, and the selection and engagement of all vendors,
supplies and independent contractors.

         PSI engages,  at the expense of the property owners,  employees for the
operation of the owner's  facilities,  including  resident  managers,  assistant
managers, relief managers, and billing and maintenance personnel. Some or all of
these employees may be employed on a part-time basis and may also be employed by
other persons, partnerships,  REITs or other entities owning facilities operated
by PSI.

         In the purchasing of services such as advertising  (including broadcast
media advertising) and insurance, PSI attempts to achieve economies by combining
the resources of the various facilities that it operates. Facilities operated by
PSI  have  historically  carried   comprehensive   insurance,   including  fire,
earthquake, liability and extended coverage.

         PSI has developed systems for space inventory,  accounting and handling
delinquent  accounts,  including a  computerized  network  linking PSI  operated
facilities. Each project manager is furnished with detailed operating procedures
and typically  receives  facilities  management  training from PSI. Form letters
covering a variety of circumstances are also supplied to the project managers. A
record of actions  taken by the project  managers  when  delinquencies  occur is
maintained.

         The  Mini-Warehouse  Properties  are typically  advertised via signage,
yellow pages,  flyers and broadcast media advertising  (television and radio) in
geographic  areas in which many of the facilities are located.  Broadcast  media
and other advertising costs are charged to the facilities  located in geographic
areas affected by the  advertising.  From time to time,  PSI adopts  promotional
programs, such as temporary rent reductions, in selected areas or for individual
facilities.

         For as long as the Management  Agreement is in effect,  PSI has granted
the  Partnership  and the Joint  Venture  non-exclusive  license  to use two PSI
service  marks and related  designs,  including  the "Public  Storage"  name, in
conjunction  with rental and  operation of  facilities  managed  pursuant to the
Management  Agreement.   Upon  termination  of  the  Management  Agreement,  the
Partnership  would no longer have the right to use the service marks and related
designs.  The  General  Partners  believe  that the loss of the right to use the
service marks and related  designs could have a material  adverse  effect on the
Partnership's business.

         The  Management   Agreement  with  PSI  provides  that  the  Management
Agreement may be terminated  without cause upon 60 days written notice by either
party.

Business Park Operator
- ----------------------

         Through 1996,  the business  parks of the Joint Venture were managed by
PSCPG, now known as PS Business Parks, Inc., pursuant to a Management Agreement.
In January 1997,  these  properties were transferred to PSBPLP in exchange for a
partnership interest.

Competition
- -----------

         Competition in the market areas in which the Mini-Warehouse  Properties
operate is  significant,  and affects the occupancy  levels,  rental rates,  and
operating expenses of certain of the facilities.  Competition may be accelerated
by any increase in availability  of funds for investment in real estate.  Recent
increases in plans for  development of  mini-warehouses  are expected to further
intensify competition among mini-warehouse operators in certain market areas. In
addition to competition  from  mini-warehouses  operated by PSI, there are three

                                       5

<PAGE>

other national firms and numerous regional and local operators.  The Partnership
believes  that the  significant  operating  and  financial  experience  of PSI's
executive officers and directors and the "Public Storage" name should enable the
Partnership to continue to compete effectively with other entities.

Other Business Activities
- -------------------------

         A corporation  owned by the Hughes Family  reinsures  policies  against
losses  to  goods  stored  by  tenants  in the  Mini-Warehouse  Properties.  The
Partnership  believes that the  availability of insurance  reduces the potential
liability  of the  Partnership  and the Joint  Venture to tenants  for losses to
their goods from theft or destruction.  This  corporation  receives the premiums
and bears the risks associated with the insurance.

         A corporation,  in which PSI had a 95% economic interest and the Hughes
Family has a 5% economic interest, sells locks, boxes, and tape to tenants to be
used in securing  their  spaces and moving their  goods.  PSI believes  that the
availability of locks, boxes, and tape for sale promotes the rental of spaces.

Employees
- ---------

         There are 75 persons who render  services on behalf of the  Partnership
and Joint Venture. These persons include resident managers,  assistant managers,
relief managers,  district managers, and administrative personnel. Some of these
employees may be employed on a part-time basis and may also be employed by other
persons,  partnerships,  REITs, or other entities owning facilities  operated by
PSI or PSBPLP.

Impact of Year 2000
- -------------------

         PSI has completed an initial  assessment of its computer  systems.  The
majority of the computer  programs were  installed or upgraded over the past few
years and are Year 2000 compliant.  Some of the older computer programs utilized
by PSI were written without regard for Year 2000 issues and could cause a system
failure or miscalculations with possible disruption of operations. Each of these
computer  programs and systems has been  evaluated to be upgraded or replaced as
part of PSI's Year 2000 project.

         The cost of the Year 2000  project  will be  allocated  to all entities
that use the PSI computer  systems.  The cost of the Year 2000 project  which is
expected  to  be  allocated  to  the   Partnership  and  the  Joint  Venture  is
approximately $60,000. The cost of new software will be capitalized and the cost
of maintenance to existing systems will be expensed as incurred.

         The  project is  expected  to be  completed  by March 31, 1999 which is
prior to any  anticipated  impact on operating  systems.  PSI believes that with
modifications to existing software and, in some instances, the conversion to new
software,  the Year 2000 issue will not pose significant  operational  problems.
However,  if such  modifications are not made, or are not completed timely,  the
Year  2000  issue  could  have  a  material  impact  on  the  operations  of the
Partnership.

         The costs of the  project  and the date on which PSI  believes  it will
complete the Year 2000  modifications  are based on management's best estimates,
which were derived utilizing numerous assumptions of future events. There can be
no guarantee  that these  estimates  will be achieved and actual  results  could
differ materially from those anticipated.

                                       6

<PAGE>

ITEM 2.  PROPERTIES.

         The  following  table sets forth  information  as of December 31, 1997,
about the Mini-Warehouse Properties:

<TABLE>
<CAPTION>
                                   Net              Number
                                 Rentable             of               Date of            Ownership
Location                       Square Feet          Spaces           Acquisition          Percentage
- -------------------            -----------          ------           -----------          ----------
CALIFORNIA
<S>                                <C>                <C>             <C>                    <C>  
Arleta                             30,900             299             11/26/86              50.0%
   Osborne St.
City of Industry                   60,000             565             04/01/87              50.0
   Amar Rd.

COLORADO
Denver                            104,000            1,022            12/19/86              70.0
   Sheridan Blvd.
Lakewood                          100,900             780             09/12/86              70.0
   W. 6th Ave.

FLORIDA
Homestead                               -               -             10/31/86             100.0
   S.W. 157th Ave. (1)

GEORGIA
Marietta                           95,100             637             12/10/86              50.0
   Cobb Pkwy.

INDIANA
Hammond                            45,100             395             08/11/87              40.2
   Calumet

OKLAHOMA
Oklahoma City                      61,000             608             05/28/87             100.0
   Hefner Rd.

OREGON
Gresham                            45,400             522             12/18/86              50.0
   S.E. Burnside
Hillsboro                          36,200             458             12/19/86              50.0
   Tualatin Valley Hwy.
Portland                           51,400             514             07/01/87             100.0
   Moody St.

TEXAS
Austin                             75,100             808             10/01/86              70.0
   Research Blvd.
Houston                            77,400             678             10/01/86              70.0
   Long Point
Houston                            90,100             709             10/01/86              70.0
   N. Freeway
Houston                           122,100            1,105            10/01/86              70.0
   Old Katy Rd.

</TABLE>

                                       7

<PAGE>

<TABLE>
<CAPTION>
                                   Net              Number
                                 Rentable             of               Date of            Ownership
Location                       Square Feet          Spaces           Acquisition          Percentage
- -------------------            -----------          ------           -----------          ----------
TEXAS
<S>                               <C>                <C>              <C>                   <C>  
Houston                           119,200            1,105            10/01/86              70.0%
   Plainfield Rd.
Houston                           120,400            1,175            10/01/86              70.0
   South Loop 610 West
San Antonio                        80,600             788             12/23/86              50.0
   Sunset Rd.

VIRGINIA
Annandale                          31,400             291             03/16/87              50.0
   Ravensworth Rd.

WASHINGTON
Auburn                             52,800             605             12/10/86              50.0
   Auburn Way N.
Lynwood                            75,800             590             12/31/86              70.0
   96th St. SW

</TABLE>

- --------------
(1) In August 1992, the  facility's  mini-warehouse  buildings  were  completely
    destroyed by Hurricane Andrew.

         The weighted average occupancy level for the Mini-Warehouse  Properties
was 90% in 1997 compared to 89% in 1996. The monthly  average  realized rent per
square foot for the Mini-Warehouse  Properties was $.64 in 1997 compared to $.61
in 1996.

         Substantially  all of the  facilities  were acquired  prior to the time
that it was customary to conduct environmental investigations in connection with
property  acquisitions.  During  the  fourth  quarter  of 1995,  an  independent
environmental  consulting  firm  completed  environmental   assessments  on  the
Mini-Warehouse  Properties  to  evaluate  the  environmental  condition  of, and
potential   environmental   liabilities  of,  such  properties.   Based  on  the
assessments,  the  Partnership  believes that it is probable that costs totaling
$71,000  after  December  31,  1997 will be  incurred  for  known  environmental
remediation requirements for the Mini-Warehouse  Properties.  Although there can
be no assurance,  the  Partnership  is not aware of any unaccrued  environmental
contamination  of  any  of  its  property  sites  which  individually  or in the
aggregate would be material to the  Partnership's  overall  business,  financial
condition, or results of operations.

ITEM 3.  LEGAL PROCEEDINGS.

         No material legal  proceeding is pending against the Partnership or the
Joint Venture.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         No matters  were  submitted  to a vote of security  holders  during the
fourth quarter of 1997.

                                       8

<PAGE>

                                     PART II

ITEM 5.  MARKET  FOR  THE  PARTNERSHIP'S  COMMON EQUITY AND RELATED  STOCKHOLDER
         MATTERS.

         The Partnership has no common stock.

         The Units are not listed on any national  securities exchange or quoted
on the NASDAQ System,  and there is no established public trading market for the
Units. Secondary sales activity for the Units has been limited and sporadic. The
General Partners monitor transfers of the Units (a) because the admission of the
transferee as a substitute  limited partner  requires the consent of the General
Partners  under the  Partnership's  Amended and  Restated  Agreement  of Limited
Partnership,  (b) in order to ensure  compliance with safe harbor  provisions to
avoid  treatment  as a "publicly  traded  partnership"  for tax purposes and (c)
because PSI has  purchased  Units.  However,  the  General  Partners do not have
information regarding the prices at which all secondary sale transactions in the
Units have been effectuated.  Various  organizations  offer to purchase and sell
limited  partnership  interests  (including  securities  of the type such as the
Units) in secondary sales transactions. Various publications such as The Stanger
Report  summarize  and  report  information  (on a  monthly,  bimonthly  or less
frequent basis) regarding  secondary sales  transactions in limited  partnership
interests  (including  the Units),  including the prices at which such secondary
sales transactions are effectuated.

         Exclusive of the General Partners'  interest in the Partnership,  as of
December 31, 1997, there were approximately 1,942 record holders of Units.

         The Partnership  makes quarterly  distributions  of all "Cash Available
for  Distribution"   and  will  make   distributions  of  "Cash  from  Sales  or
Refinancing". Cash Available for Distribution is cash flow from all sources less
cash necessary for any obligations or capital improvements, or reserves.

         Reference is made to Items 6 and 7 hereof for information on the amount
of such distributions.

                                       9

<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA.

<TABLE>
<CAPTION>
                                                                  For the Years Ended December 31,
                                               ----------------------------------------------------------------------
                                                 1997            1996           1995            1994            1993
                                               --------        --------        --------       --------       --------        
                                                                (In thousands, except per Unit data)

<S>                                            <C>             <C>             <C>            <C>             <C>    
Total Revenues (a)                             $ 2,847         $ 2,460         $ 2,579        $ 2,704         $ 2,235

Depreciation and amortization (a)                  119             115             112            111             110

Net income                                       2,314           1,971           2,061          2,230           1,657

   Limited partners' share                       2,025           1,588           1,505          1,850           1,352

   General partners' share                         289             383             556            380             305

Limited partners'
   per unit data (b)

   Net income                                  $ 18.61         $ 14.59         $ 13.83        $ 17.00         $ 12.42

   Cash distributions (c) (d)                  $ 22.00         $ 30.01         $ 44.23        $ 39.35         $ 23.80

As of December 31,
- ------------------

Cash and cash equivalents (a)                  $ 1,179            $ 11           $ 342        $ 1,670         $ 2,407

Total assets (a)                              $ 26,989        $ 27,386         $29,028       $ 32,333        $ 35,253

</TABLE>

(a)    Restated - See Note 1 to December 31, 1997 financial statements.

(b)    Limited  partners' per unit data is based on the weighted  average number
       of units outstanding during the period (108,831 units).

(c)    The General  Partners  distributed,  concurrent with the distribution for
       the third  quarter  of 1995,  a portion  of the  operating  cash  reserve
       estimated to be $8.19 per Unit.

(d)    The General  Partners  distributed,  concurrent with the distribution for
       the second quarter of 1994, the net insurance  proceeds  received for the
       destruction  of the  Homestead,  Florida  facility  of  $9.75  per  Unit.
       Pursuant to the Partnership agreement,  with respect to the 10% incentive
       on distributions  of Cash Flow from Operations,  the General Partners did
       not participate in the special distribution.



                                       10

<PAGE>

ITEM 7.  MANAGEMENT'S  DISCUSSION   AND  ANALYSIS  OF  FINANCIAL  CONDITION  AND
         RESULTS OF OPERATIONS

RESULTS OF OPERATIONS
- ---------------------

YEAR ENDED DECEMBER 31, 1997 COMPARED TO YEAR ENDED DECEMBER 31, 1996:

         The  Partnership's  net  income  was  $2,314,000  in 1997  compared  to
$1,971,000 in 1996, representing an increase of $343,000, or 17.4%. The increase
is due primarily to the  Partnership's  share of an improvement in operations of
the   mini-warehouses   in  which  the   Partnership   has  an   interest   (the
"Mini-Warehouse Properties").

         PROPERTY OPERATIONS:  Rental income for the Partnership's  wholly-owned
mini-warehouse properties was $859,000 in 1997 compared to $799,000 during 1996,
representing  an increase of $60,000,  or 7.5%.  Cost of  operations  (including
management fees) increased $32,000,  or 12.3%, to $292,000 in 1997 from $260,000
during  1996.  Accordingly,  for the  Partnership's  mini-warehouse  operations,
property net operating  income  increased by $28,000,  or 5.2%, from $539,000 in
1996 to $567,000 in 1997.

         EQUITY IN EARNINGS OF REAL ESTATE ENTITIES:  Equity in earnings of real
estate  entities was  $1,959,000 in 1997 as compared to $1,649,000  during 1996,
representing an increase of $310,000,  or 18.8%. This increase was due primarily
to the Partnership's  share of improved operating results at the Joint Venture's
mini-warehouse properties.

         DEPRECIATION AND AMORTIZATION:  Depreciation and amortization increased
$4,000, or 3.5% from $115,000 in 1996 to $119,000 during 1997. This increase was
primarily  attributable to the depreciation of capital  expenditures made during
1996 and 1997.

YEAR ENDED DECEMBER 31, 1996 COMPARED TO YEAR ENDED DECEMBER 31, 1995:

         The  Partnership's  net  income  was  $1,971,000  in 1996  compared  to
$2,061,000 in 1995,  representing  a decrease of $90,000,  or 4.4%. The decrease
was  primarily  attributable  to a  reduction  in  the  Partnership's  share  of
operating results at the Joint Venture's mini-warehouse properties.

         PROPERTY OPERATIONS:  Rental income for the Partnership's  wholly-owned
mini-warehouse  operations  was  $799,000 in 1996  compared to $723,000 in 1995,
representing an increase of $76,000,  or 10.5%.  Costs of operations  (including
management fees) decreased $1,000, or 0.4%, to $260,000 in 1996 from $261,000 in
1995. Accordingly, for the Partnership's mini-warehouse operations, property net
operating  income  increased  by  $77,000,  or 16.7%,  to  $539,000 in 1996 from
$462,000 in 1995.

         EQUITY IN EARNINGS OF REAL ESTATE ENTITIES:  Equity in earnings of real
estate  entities was  $1,649,000 in 1996 as compared to $1,767,000  during 1995,
representing  a decrease  of  $118,000,  or 6.7%.  The  decrease  was  primarily
attributable to a reduction in the  Partnership's  share of operating results at
the Joint Venture's mini-warehouse properties.

         DEPRECIATION AND AMORTIZATION:  Depreciation and amortization increased
$3,000,  or 2.7% to $115,000 in 1996 from  $112,000 in 1995.  This  increase was
primarily  attributable to the depreciation of capital  expenditures made during
1995 and 1996.

SUPPLEMENTAL PROPERTY DATA

         In 1997, most of the Partnership's net income is from the Partnership's
share of the operating results of the Mini-Warehouse  Properties.  Therefore, in
order to evaluate the  Partnership's  operating  results,  the General  Partners
analyze the operating performance of the Mini-Warehouse Properties.

         YEAR ENDED  DECEMBER 31, 1997  COMPARED TO THE YEAR ENDED  DECEMBER 31,
1996:  Rental income for the  Mini-Warehouse  Properties was $10,269,000  during
1997 compared to $9,672,000 in 1996,  representing  an increase of $597,000,  or
6.2%.  The increase in rental  income was  primarily  attributable  to increased
rental rates and occupancy rates at the mini-warehouse  facilities.  The monthly

                                       11

<PAGE>

average realized rent per square foot for the mini-warehouse facilities was $.64
in 1997 compared to $.61 for 1996. The weighted average  occupancy levels at the
mini-warehouse facilities increased from 89% during 1996 to 90% in 1997. Cost of
operations   (including   management  fees)  increased  $161,000,  or  4.6%,  to
$3,696,000  in 1997  from  $3,535,000  in  1996.  This  increase  was  primarily
attributable  to increases in  advertising,  property  tax, and  management  fee
expenses. Accordingly, for the Mini-Warehouse Properties, property net operating
income increased by $436,000,  or 7.1%, from $6,137,000 in 1996 to $6,573,000 in
1997.

         YEAR ENDED  DECEMBER 31, 1996  COMPARED TO THE YEAR ENDED  DECEMBER 31,
1995:  Rental income for the  Mini-Warehouse  Properties  was $9,672,000 in 1996
compared to $9,412,000 in 1995,  representing an increase of $260,000,  or 2.8%.
The increase in rental income was primarily  attributable  to increased  average
realized  rental rates at the  mini-warehouse  facilities.  The monthly  average
realized  rent per square foot for the  mini-warehouse  facilities  were $.61 in
1996  compared to $.60 in 1995.  The weighted  average  occupancy  levels at the
mini-warehouse  facilities remained stable at 89% during 1996 and 1995. Costs of
operations   (including   management  fees)  increased  $233,000,  or  7.1%,  to
$3,535,000  in 1996  from  $3,302,000  in  1995.  This  increase  was  primarily
attributable  to increases  in property  tax,  advertising  and  promotion,  and
payroll expenses.  Accordingly, for the Mini-Warehouse Properties,  property net
operating  income  increased  by  $27,000,  or 0.4% to  $6,137,000  in 1996 from
$6,110,000 in 1995.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

         The Partnership has adequate sources of cash to finance its operations,
both on a short-term and a long-term  basis,  primarily by internally  generated
cash from  property  operations  combined with cash on-hand at December 31, 1997
totaling $1,179,000.

         Cash flows from operating activities and distributions from Real Estate
Entities  ($3,867,000 for the year ended December 31, 1997) have been sufficient
to meet all current obligations of the Partnership.  Total capital  improvements
for the Partnership's wholly-owned properties were $12,000, $22,000, and $11,000
in 1997, 1996, and 1995, respectively.  During 1998, the Partnership anticipates
incurring  approximately  $89,000 of capital  improvements to the  Partnership's
wholly-owned  properties.   During  1995,  the  Partnership's  property  manager
commenced  a program to  enhance  the visual  appearance  of the  mini-warehouse
facilities.  Such enhancements  include new signs,  exterior color schemes,  and
improvements to the rental offices.

         The  Partnership  expects to continue making  quarterly  distributions.
Total  distributions  paid to the  General  Partners  and the  limited  partners
(including per Unit amounts) for 1997 and prior years were as follows:

                             Total              Per Unit
                         ------------           --------
          1997            $2,687,000             $22.00
          1996             3,666,000              30.01
          1995             5,403,000              44.23
          1994             4,687,000              39.35
          1993             2,907,000              23.80
          1992             2,701,000              22.10
          1991             3,339,000              27.34
          1990             2,407,000              19.71
          1989             3,053,000              25.00
          1988             3,054,000              25.00
          1987             2,899,000              24.90
          1986               547,000              12.89

The  Partnership,  in prior  years,  made  distributions  based  on  anticipated
operating   cash  flows.   Beginning  with  the  second  quarter  of  1990,  the
distribution  was lowered to a level  supported by current  operating  cash flow
after capital improvements and scheduled debt service. Since then, distributions
have been increased based on improved property performance. The General Partners

                                       12

<PAGE>

distributed, concurrent with the distributions for the fourth quarter of 1991, a
portion of the operating  reserve of the Partnership of approximately  $8.15 per
Unit. The General Partners  distributed,  concurrently with the distribution for
the  second  quarter  of  1994,  the net  insurance  proceeds  received  for the
destruction of the Homestead,  Florida facility,  of $9.75 per Unit. The General
Partners  distributed,  concurrently with the distribution for the third quarter
of 1995, a portion of the operating  reserve of the Partnership of approximately
$8.19 per Unit. Future  distribution  levels will be based on cash available for
distributions  (cash flow from all  sources,  less cash  necessary  for  capital
improvement needs and to establish reserves).

Impact of Year 2000
- -------------------

         PSI has completed an initial  assessment of its computer  systems.  The
majority of the computer  programs were  installed or upgraded over the past few
years and are Year 2000 compliant.  Some of the older computer programs utilized
by PSI were written without regard for Year 2000 issues and could cause a system
failure or miscalculations with possible disruption of operations. Each of these
computer  programs and systems has been  evaluated to be upgraded or replaced as
part of PSI's Year 2000 project.

         The cost of the Year 2000  project  will be  allocated  to all entities
that use the PSI computer  systems.  The cost of the Year 2000 project  which is
expected  to  be  allocated  to  the   Partnership  and  the  Joint  Venture  is
approximately $60,000. The cost of new software will be capitalized and the cost
of maintenance to existing systems will be expensed as incurred.

         The  project is  expected  to be  completed  by March 31, 1999 which is
prior to any  anticipated  impact on operating  systems.  PSI believes that with
modifications to existing software and, in some instances, the conversion to new
software,  the Year 2000 issue will not pose significant  operational  problems.
However,  if such  modifications are not made, or are not completed timely,  the
Year  2000  issue  could  have  a  material  impact  on  the  operations  of the
Partnership.

         The costs of the  project  and the date on which PSI  believes  it will
complete the Year 2000  modifications  are based on management's best estimates,
which were derived utilizing numerous assumptions of future events. There can be
no guarantee  that these  estimates  will be achieved and actual  results  could
differ materially from those anticipated.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

         The Partnership's  financial  statements are included elsewhere herein.
Reference is made to the Index to Financial  Statements and Financial  Statement
Schedules in Item 14(a).

ITEM 9.  DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.

         None.

                                       13

<PAGE>

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE PARTNERSHIP.

         The Partnership has no directors or executive officers.

         The  Partnership's  General Partners are PSI and B. Wayne Hughes.  PSI,
acting through its directors and executive  officers,  and Mr. Hughes manage and
make investment decisions for the Partnership. The Mini-Warehouse Properties are
managed by PSI pursuant to a Management  Agreement.  Through 1996,  the business
parks of the Joint Venture were managed by a predecessor of PSBPLP., pursuant to
a Management  Agreement.  In January 1997, the Joint Venture  transferred  their
business parks to PSBPLP in exchange for a partnership interest in PSBPLP.

         The names of all directors  and executive  officers of PSI, the offices
held by each of them with PSI, and their ages and business experience during the
past five years are as follows:


     Name                                    Positions with PSI
- --------------------------     -------------------------------------------------
B. Wayne Hughes                Chairman of the Board and Chief Executive Officer
Harvey Lenkin                  President and Director
B. Wayne Hughes, Jr.           Vice President and Director
John Reyes                     Senior Vice President and Chief Financial Officer
Carl B. Phelps                 Senior Vice President
Obren B. Gerich                Senior Vice President
Marvin M. Lotz                 Senior Vice President
David Goldberg                 Senior Vice President and General Counsel
A. Timothy Scott               Senior Vice President and Tax Counsel
David P. Singelyn              Vice President and Treasurer
Sarah Hass                     Vice President and Secretary
Robert J. Abernethy            Director
Dann V. Angeloff               Director
William C. Baker               Director
Thomas J. Barrack, Jr.         Director
Uri P. Harkham                 Director

         B. Wayne Hughes, age 64, a general partner of the Partnership, has been
a director of PSI since its  organization in 1980 and was President and Co-Chief
Executive  Officer from 1980 until November 1991 when he became  Chairman of the
Board and sole Chief Executive  Officer.  Mr. Hughes has been active in the real
estate  investment field for over 25 years. He is the father of B. Wayne Hughes,
Jr.

         Harvey Lenkin, age 61, has been employed by PSI for 20 years and became
President  and a director of PSI in November  1991.  Mr. Lenkin is a director of
the National Association of Real Estate Investment Trusts (NAREIT).

         B. Wayne Hughes, Jr., age 38, became a director of PSI in January 1998.
He has been Vice President Acquisitions of the Company since 1992. He is the son
of B. Wayne Hughes.

         John Reyes, age 37, a certified public  accountant,  joined PSI in 1990
and was  controller  of PSI from 1992 until  December  1996 when he became Chief
Financial  Officer.  He became a Vice  President  of PSI in November  1995 and a
Senior Vice President of PSI in December 1996.  From 1983 to 1990, Mr. Reyes was
employed by Ernst & Young.

                                       14

<PAGE>

         Carl B.  Phelps,  age 58,  became a  Senior  Vice  President  of PSI in
January  1998  with  overall   responsibility   for  property   acquisition  and
development.  From June 1991 until joining PSI, he was a partner in the law firm
of  Andrews & Kurth,  L.L.P.,  which  performed  legal  services  for PSI.  From
December 1982 through May 1991, his  professional  corporation  was a partner in
the law firm of Sachs & Phelps, then counsel to PSI.

         Obren B. Gerich, age 59, a certified public accountant, has been a Vice
President of PSI since 1980 and became Senior Vice  President of PSI in November
1995. He was Chief Financial Officer of PSI until November 1991.

         Marvin M.  Lotz,  age 55,  has had  overall  responsibility  for Public
Storage's  mini-warehouse  operations  since  1988.  He  became  a  Senior  Vice
President  of PSI  in  November  1995.  Mr.  Lotz  was an  officer  of PSI  with
responsibility for property acquisitions from 1983 until 1988.

         David  Goldberg,  age 48,  joined  PSI's legal  staff in June 1991.  He
became Senior Vice President and General  Counsel of PSI in November 1995.  From
December  1982  until  May  1991,  he was a  partner  in the law firm of Sachs &
Phelps, then counsel to PSI.

         A.  Timothy  Scott,  age 46,  became a Senior  Vice  President  and Tax
Counsel of PSI and Vice President and Tax Counsel of the Public Storage REITs in
November 1996.  From June 1991 until joining PSI, Mr. Scott practiced tax law as
a shareholder of the law firm of Heller,  Ehrman, White & McAuliffe,  counsel to
PSI. Prior to June 1991, his  professional  corporation was a partner in the law
firm of Sachs & Phelps, then counsel to PSI.

         David P.  Singelyn,  age 36, a certified  public  accountant,  has been
employed by PSI since 1989 and became Vice  President  and  Treasurer  of PSI in
November  1995.  From 1987 to 1989,  Mr.  Singelyn was  Controller of Winchell's
Donut Houses, L.P.

         Sarah Hass,  age 42,  became  Secretary  of PSI in February  1992.  She
became  a Vice  President  of PSI in  November  1995.  She  joined  PSI's  legal
department  in June 1991,  rendering  services on behalf of PSI. From 1987 until
May 1991, her professional  corporation was a partner in the law firm of Sachs &
Phelps,  then  counsel to PSI,  and from  April  1986  until June 1987,  she was
associated  with that  firm,  practicing  in the area of  securities  law.  From
September 1979 until  September  1985, Ms. Hass was associated with the law firm
of Rifkind & Sterling, Incorporated.

         Robert J.  Abernethy,  age 58, has been President of American  Standard
Development Company and of Self-Storage  Management  Company,  which develop and
operate mini-warehouses,  since 1976 and 1977,  respectively.  Mr. Abernethy has
been a director  of PSI since its  organization  in 1980.  He is a member of the
board of directors of Johns  Hopkins  University  and of the Los Angeles  County
Metropolitan  Transportation  Authority  and a  former  member  of the  board of
directors of the Metropolitan Water District of Southern California.

         Dann V. Angeloff, age 62, has been President of the Angeloff Company, a
corporate  financial  advisory  firm,  since  1976.  The  Angeloff  Company  has
rendered,  and is  expected  to  continue  to  render,  financial  advisory  and
securities  brokerage services for PSI. Mr. Angeloff is the general partner of a
limited partnership that owns a mini-warehouse operated by PSI and which secures
a note  owned  by PSI.  Mr.  Angeloff  has  been a  director  of PSI  since  its
organization  in 1980. He is a director of Compensation  Resource  Group,  Eagle
Lifestyle   Nutrition,    Inc.,    Nicholas/Applegate    Growth   Equity   Fund,
Nicholas/Applegate  Investment Trust,  ReadyPac Produce,  Inc. and Royce Medical
Company.

         William C. Baker,  age 64,  became a director of PSI in November  1991.
Since  November  1997,  Mr.  Baker  has been  Chairman  of the  Board  and Chief
Executive  Officer of The Santa Anita Companies,  Inc., which operates the Santa
Anita Racetrack and is a wholly-owned subsidiary of Meditrust Operating Company.
From August 1996 until  November  1997,  he was  Chairman of the Board and Chief
Executive  Officer of Santa Anita Operating Company and Chairman of the Board of
the Board of Santa Anita Realty  Enterprises,  Inc.,  the  companies  which were
merged with  Meditrust in November  1992.  From April 1993 through May 1995, Mr.
Baker was President of Red Robin International, Inc., an operator and franchiser

                                       15

<PAGE>

of casual dining restaurants in the United States and Canada.  From January 1992
through  December 1995, he was Chairman and Chief Executive  Officer of Carolina
Restaurant  Enterprises,  Inc., a franchisee  of Red Robin  International,  Inc.
Since 1991,  he has been Chairman of the Board of Coast  Newport  Properties,  a
real estate brokerage company. From 1976 to 1988, he was a principal shareholder
and  Chairman and Chief  Executive  Officer of Del Taco,  Inc.,  an operator and
franchiser of fast food  restaurants in  California.  Mr. Baker is a director of
Callaway Golf Company and Meditrust Operating Company.

         Thomas J.  Barrack,  Jr., age 50,  became a director of PSI in February
1998.  Mr. Barrack has been the Chairman and Chief  Executive  Officer of Colony
Capital,  Inc. since September 1991. Colony Capital,  Inc. is one of the largest
real estate investors in America, having acquired properties in the U.S., Europe
and Asia. Prior to founding Colony Capital, Inc., from 1987 to 1991, Mr. Barrack
was a principal with the Robert M. Bass Group,  Inc.,  the principal  investment
vehicle for Robert M. Bass of Fort Worth,  Texas. From 1985 to 1987, Mr. Barrack
was President of Oxford Ventures, Inc., a Canadian-based real estate development
company.  From  1984 to  1985,  he was  Senior  Vice  President  at E.F.  Hutton
Corporate  Finance in New York.  Mr.  Barrack was appointed by President  Ronald
Reagan as Deputy Under  Secretary at the U.S.  Department  of the Interior  from
1982 to 1983. Mr. Barrack currently is a director of Continental Airlines,  Inc.
and Virgin Entertainment Group, Ltd.

         Uri P.  Harkham,  age 49,  became a director of PSI in March 1993.  Mr.
Harkham  has been the  President  and Chief  Executive  Officer of the  Jonathan
Martin  Fashion  Group,  which  specializes  in  designing,   manufacturing  and
marketing  women's  clothing,  since its  organization in 1976.  Since 1978, Mr.
Harkham has been the Chairman of the Board of Harkham Properties,  a real estate
firm  specializing in buying and managing fashion  warehouses in Los Angeles and
Australia.

         Pursuant  to  Articles  16  and  17 of the  Partnership's  Amended  and
Restated Agreement of Limited Partnership (the "Partnership Agreement"),  a copy
of  which  is  included  in  the  Partnership's   prospectus   included  in  the
Partnership's  Registration  Statement,  File No.  33-1280,  each of the General
Partners continues to serve until (i) death, insanity, insolvency, bankruptcy or
dissolution, (ii) withdrawal with the consent of the other general partner and a
majority  vote of the limited  partners,  or (iii) removal by a majority vote of
the limited partners.

         Each  director of PSI serves until he resigns or is removed from office
by PSI,  and may  resign or be removed  from  office at any time with or without
cause. Each officer of PSI serves until he resigns or is removed by the board of
directors  of PSI.  Any such officer may resign or be removed from office at any
time with or without cause.

         There  have  been no events  under  any  bankruptcy  act,  no  criminal
proceedings,  and no judgments or injunctions  material to the evaluation of the
ability of any director or executive officer of PSI during the past five years.

ITEM 11. EXECUTIVE COMPENSATION.

         The Partnership has no subsidiaries, directors or officers. See Item 13
for a  description  of certain  transactions  between  the  Partnership  and the
General Partners and their affiliates.

                                       16

<PAGE>

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

         (a)      At  December  31, 1997,  PSI  beneficially  owned more than 5%
         of the Units of the Partnership:

     Title                                             Amount of         Percent
      of               Name and Address of             Beneficial          of
     Class              Beneficial Owner               Ownership          Class
- ----------------     ----------------------------    ----------------     -----

Units of Limited     Public Storage, Inc.
Partnership          701 Western Avenue
Interest             Glendale, CA 91201-2394  (1)    63,478 Units (1)     58.33%


(1)      These   Units  are  held  of  record  by  SEI   Arlington   Acquisition
         Corporation, a wholly-owned subsidiary of PSI.

                  The Partnership is not aware of any other beneficial owners of
more than 5% of the Units.

         (b)      The Partnership has no officers and directors.

                  The General Partners (or their  predecessor-in-interest)  have
         contributed $550,000 to the capital of the Partnership  representing 1%
         of the aggregate capital  contributions and as a result  participate in
         the  distributions  to the limited  partners  and in the  Partnership's
         profits and losses in the same  proportion  that the general  partners'
         capital   contribution   bears  to  the  total  capital   contribution.
         Information regarding ownership of the Units by PSI, a General Partner,
         is set forth  under  section (a) above.  The  directors  and  executive
         officers of PSI, as a group, do not own any units.

         (c)      The  Partnership  knows  of  no contractual arrangements,  the
         operation  of the terms of which may at a  subsequent  date result in a
         change in control of the  Partnership,  except for  articles 16, 17 and
         21.1 of the Partnership  Agreement,  which provide, in substance,  that
         the limited  partners shall have the right, by majority vote, to remove
         a general  partner and that a general partner may designate a successor
         with the  consent of the other  general  partner  and a majority of the
         limited partners.

                  The Partnership has acquired interests in 20 properties (which
         exclude the properties  transferred  to PSBPLP in January 1997);  18 of
         such  properties  are held in a general  partnership  comprised  of the
         Partnership and PSI. Under the terms of the partnership agreement,  PSI
         has the right to compel a sale of each property at any time after seven
         years from the date of acquisition  at not less than its  independently
         determined  fair market  value  provided the  Partnership  receives its
         share of the net sales  proceeds  solely in cash.  As of  December  31,
         1997,  PSI has the right to require the  Partnership to sell a majority
         of the Joint Venture's properties.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         The Partnership  Agreement provides that the General Partners and their
affiliates are entitled to the following compensation:

1.       Incentive distributions equal to 10% of Cash Flow from Operations.

2.       Provided the limited partners have received distributions equal to 100%
         of their  investment plus a cumulative 8% per year (not  compounded) on
         their investment  (reduced by  distributions  other than from Cash Flow
         from Operations),  subordinated incentive distributions equal to 15% of
         remaining Cash from Sales or Refinancings.

                                       17

<PAGE>

3.       Provided the limited partners have received distributions equal to 100%
         of their  capital  contributions  plus a  cumulative  6% per year  (not
         compounded) on their investment  (reduced by  distributions  other than
         distributions from Cash Flow from Operations), brokerage commissions at
         the  lesser  of 3% of  the  sales  price  of a  property  or  50%  of a
         competitive commission.

         During  1997,  approximately  $269,000  was paid to PSI with respect to
items 1, 2, and 3 above. The Partnership owns interests in 20 properties  (which
exclude  the  properties  transferred  to PSBPLP in  January  1997);  18 of such
properties are held in a general  partnership  comprised of the  Partnership and
PSI.

         The Partnership and the Joint Venture have a Management  Agreement with
PSI pursuant to which the  Partnership and the Joint Venture pay PSI a fee of 6%
of the gross revenues of the mini-warehouse spaces operated for the Partnership.
During 1997, the  Partnership and the Joint Venture paid fees of $617,000 to PSI
pursuant to the Management Agreement.

         Through  1996,  the Joint  Venture's  business  parks were managed by a
predecessor of PSBPLP pursuant to a Management  Agreement which provides for the
payment  of a fee  by  the  Partnership  of 5% of  the  gross  revenues  of  the
commercial  space  operated for the Joint  Venture.  In January 1997,  the Joint
Venture, PSI and other related  partnerships  transferred a total of 35 business
parks to PSBPLP,  an operating  partnership  formed to own and operate  business
parks in which PSI has a significant  interest.  Included  among the  properties
transferred  were  the  Joint  Venture's   business  parks  in  exchange  for  a
partnership  interest in PSBPLP.  The  general  partner of PSBPLP is PS Business
Parks, Inc., a REIT traded on the American Stock Exchange.

                                       18

<PAGE>

                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.

         (a)      List of Documents filed as part of the Report.

         1.   Financial  Statements:  See  Index  to  Financial  Statements  and
              Financial Statement Schedules.

         2.   Financial Statement  Schedules:  See Index to Financial Statements
              and Financial Statement Schedules.

         3.   Exhibits: See Exhibit Index contained herein.

         (b)      Reports on Form 8-K.

                  None.

         (c)      Exhibits:  See Exhibit Index contained herein.

                                       19

<PAGE>

                             PS PARTNERS VII, LTD.,
                        A CALIFORNIA LIMITED PARTNERSHIP
                                INDEX TO EXHIBITS


3.1      Amended and Restated Agreement of Limited Partnership. Previously filed
         with the  Securities  and  Exchange  Commission  as an  Exhibit  to the
         Storage  Equities,   Inc.  Registration   Statement  No.  33-43750  and
         incorporated herein by reference.

10.1     Second  Amended and Restated  Management  Agreement  dated November 16,
         1995,  between the  Partnership  and Public  Storage  Management,  Inc.
         Previously  filed with the  Securities  and Exchange  Commission  as an
         exhibit to PS Partners,  Ltd.'s Annual Report on Form 10-K for the year
         ended December 31, 1996 and incorporated herein by reference.

10.2     Amended  Management  Agreement  dated February 21, 1995 between Storage
         Equities,  Inc. and Public Storage  Commercial  Properties  Group, Inc.
         Previously  filed with the  Securities  and Exchange  Commission  as an
         exhibit to the  Partnership's  Annual  Report on Form 10-K for the year
         ended December 31, 1994, and incorporated herein by reference.

10.3     Participation  Agreement  dated  as of  April 2,  1986,  among  Storage
         Equities, Inc., the Partnership,  Public Storage, Inc., B. Wayne Hughes
         and  Kenneth Q. Volk,  Jr.  Previously  filed with the  Securities  and
         Exchange Commission as an exhibit to the Storage Equities, Inc. Current
         Report on Form 8-K dated  August 20,  1986 and  incorporated  herein by
         reference.

27       Financial date schedule. Filed herewith.

                                       20

<PAGE>

                                   SIGNATURES


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

                                    PS PARTNERS VII, LTD.,
                                    a California Limited Partnership

Dated:  March 17, 1999          By: Public Storage, Inc., General Partner


                                By: /s/ John Reyes
                                    --------------------------------------------
                                    John Reyes
                                    Senior Vice President and Chief Financial
                                    Officer of Public Storage, Inc.
                                    (principal financial and accounting officer)

                                       21

<PAGE>

                             PS PARTNERS VII, LTD.,
                        a California Limited Partnership

                          INDEX TO FINANCIAL STATEMENTS
                        AND FINANCIAL STATEMENT SCHEDULES

                                  (Item 14 (a))


                                                                         Page
                                                                      References
PS PARTNERS VII, LTD.

    Report of Independent Auditors                                       F-1

    Financial Statements and Schedules:

      Balance Sheets as of December 31, 1997 and 1996                    F-2

      For the years ended December 31, 1997, 1996 and 1995:              F-3

         Statements of Income                                            F-3

         Statements of Partners' Equity                                  F-4

         Statements of Cash Flows                                        F-5

      Notes to Financial Statements                                  F-6 - F-10

      Schedule

         Schedule III - Real Estate and Accumulated Depreciation     F-11 - F-12

Financial  Statements of 50 percent or less owned persons  required  pursuant to
Rule 3-09:

    PS BUSINESS PARKS,  INC. - PS Business Parks, Inc. is a registrant with the
    Securities and Exchange  Commission and its filings can be accessed through
    the Securities and Exchange Commission.

    SEI/PSP VII JOINT VENTURES

        Report of Independent Auditors                                  F-13

        Financial Statements:

        Balance Sheets as of December 31, 1997 and 1996                 F-14

          For the years ended December 31, 1997, 1996 and 1995:

             Statements of Income                                       F-15

             Statements of Partners' Equity                             F-16

             Statements of Cash Flows                                F-17 - F-18

        Notes to Financial Statements                                F-19 - F-22

        Schedule

             Schedule III - Real Estate and Accumulated Depreciation F-23 - F-24

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

                                       22

<PAGE>

                         Report of Independent Auditors


The Partners
PS Partners VII, Ltd., a California Limited Partnership


We have  audited  the balance  sheets of PS Partners  VII,  Ltd.,  a  California
Limited Partnership, as of December 31, 1997 and 1996 and the related statements
of income,  partners' equity,  and cash flows for each of the three years in the
period ended December 31, 1997. Our audits also included the financial statement
schedule  listed in the Index at Item  14(a).  These  financial  statements  and
schedule  are  the   responsibility   of  the  Partnership's   management.   Our
responsibility  is to  express  an opinion  on these  financial  statements  and
schedule based on our audits.

We  conducted  our  audits  in  accordance  with  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  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  financial  position of PS Partners  VII,  Ltd., a
California Limited  Partnership,  at December 31, 1997 and 1996, and the results
of its  operations  and its cash flows for each of the three years in the period
ended  December 31, 1997,  in  conformity  with  generally  accepted  accounting
principles. Also, in our opinion, the related financial statement schedule, when
considered  in  relation  to the basic  financial  statements  taken as a whole,
presents fairly in all material respects the information set forth therein.

As discussed in Note 1, the financial  statements  have been restated to account
for certain joint ventures  previously  consolidated  by the  Partnership on the
equity method.






                                                             ERNST & YOUNG  LLP

February 23, 1998
Los Angeles, California

                                      F-1

<PAGE>

                              PS PARTNERS VII, LTD.
                        a California Limited Partnership
                                 BALALNCE SHEETS
                            (Restated - See Note 1)
                           December 31, 1997 and 1996


<TABLE>
<CAPTION>
                                                                                          1997              1996
                                                                                   -------------------------------------

                                     ASSETS

<S>                                                                                  <C>                <C>            
Cash and cash equivalents                                                            $     1,179,000    $        11,000

Rent and other receivables                                                                     2,000             10,000

Real estate facilities, at cost:
     Land                                                                                  1,122,000          1,122,000
     Buildings and equipment                                                               2,716,000          2,704,000
                                                                                   -------------------------------------
                                                                                           3,838,000          3,826,000

     Less accumulated depreciation                                                        (1,163,000)        (1,044,000)
                                                                                   -------------------------------------
                                                                                           2,675,000          2,782,000

Investment in real estate entities                                                        23,115,000         24,567,000

Other assets                                                                                  18,000             16,000
                                                                                   -------------------------------------

                                                                                     $    26,989,000    $    27,386,000
                                                                                   =====================================


                        LIABILITIES AND PARTNERS' EQUITY

Accounts payable                                                                     $       128,000    $       151,000

Advance payments from renters                                                                 47,000             48,000

Partners' equity:
     Limited partners' equity, $500 per unit, 150,000
         units authorized,  108,831 issued and outstanding                                26,475,000         26,844,000
     General partners' equity                                                                339,000            343,000
                                                                                   -------------------------------------

              Total partners' equity                                                      26,814,000         27,187,000
                                                                                   -------------------------------------

                                                                                     $    26,989,000    $    27,386,000
                                                                                   =====================================
</TABLE>
                            See accompanying notes.
                                      F-2

<PAGE>

                              PS PARTNERS VII, LTD.
                        a California Limited Partnership
                              STATEMENTS OF INCOME
                             (Restated - See Note 1)
              For the years ended December 31, 1997, 1996, and 1995


<TABLE>
<CAPTION>
                                                                       1997               1996              1995
                                                                --------------------------------------------------------

REVENUE:

<S>                                                               <C>                <C>                <C>            
Rental income                                                     $       859,000    $       799,000    $       723,000
Equity in earnings of real estate entities                              1,959,000          1,649,000          1,767,000
Interest income                                                            29,000             12,000             89,000
                                                                --------------------------------------------------------
                                                                        2,847,000          2,460,000          2,579,000
                                                                --------------------------------------------------------

COSTS AND EXPENSES:

Cost of operations                                                        240,000            212,000            218,000
Management fees                                                            52,000             48,000             43,000
Depreciation and amortization                                             119,000            115,000            112,000
Administrative                                                            122,000            114,000            120,000
Environmental costs                                                             -                  -             25,000
                                                                --------------------------------------------------------
                                                                          533,000            489,000            518,000
                                                                --------------------------------------------------------

NET INCOME                                                        $     2,314,000    $     1,971,000    $     2,061,000
                                                                ========================================================

Limited partners' share of net income
     ($18.61, $14.59, and $13.83 per unit in
     1997, 1996, and 1995, respectively)                          $     2,025,000    $     1,588,000    $     1,505,000
General partners' share of net income                                     289,000            383,000            556,000
                                                                --------------------------------------------------------
                                                                  $     2,314,000    $     1,971,000    $     2,061,000
                                                                ========================================================
</TABLE>
                            See accompanying notes.
                                      F-3

<PAGE>

                              PS PARTNERS VII, LTD.
                        a California Limited Partnership
                         STATEMENTS OF PARTNERS' EQUITY
              For the years ended December 31, 1997, 1996, and 1995


<TABLE>
<CAPTION>
                                                                     Limited            General
                                                                     Partners           Partners            Total
                                                                --------------------------------------------------------

<S>                                                               <C>                <C>                <C>            
Balances at December 31, 1994                                     $    31,831,000    $       393,000    $    32,224,000

Net income                                                              1,505,000            556,000          2,061,000

Distributions                                                          (4,814,000)          (589,000)        (5,403,000)
                                                                --------------------------------------------------------

Balances at December 31, 1995                                          28,522,000            360,000         28,882,000

Net income                                                              1,588,000            383,000          1,971,000

Distributions                                                          (3,266,000)          (400,000)        (3,666,000)
                                                                --------------------------------------------------------

Balances at December 31, 1996                                          26,844,000            343,000         27,187,000

Net income                                                              2,025,000            289,000          2,314,000

Distributions                                                          (2,394,000)          (293,000)        (2,687,000)
                                                                --------------------------------------------------------

Balances at December 31, 1997                                     $    26,475,000    $       339,000    $    26,814,000
                                                                ========================================================
</TABLE>
                            See accompanying notes.
                                      F-4

<PAGE>

                              PS PARTNERS VII, LTD.
                        a California Limited Partnership
                            STATEMENTS OF CASH FLOWS
                             (Restated - See Note 1)
              For the years ended December 31, 1997, 1996, and 1995

<TABLE>
<CAPTION>
                                                                            1997             1996             1995
                                                                      ---------------------------------------------------

CASH FLOWS FROM OPERATING ACTIVITIES:

     <S>                                                                <C>              <C>              <C>          
     Net income                                                         $   2,314,000    $   1,971,000    $   2,061,000

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

         Depreciation and amortization                                        119,000          115,000          112,000
         Decrease (increase) in rent and other receivables                      8,000           (6,000)           2,000
         Increase in other assets                                              (2,000)          (5,000)          (3,000)
         (Decrease) increase in accounts payable                              (23,000)          69,000           (3,000)
         (Decrease) increase in advance payments from renters                  (1,000)         (16,000)          40,000
         Equity in earnings of real estate entities                        (1,959,000)      (1,649,000)      (1,767,000)
                                                                      ---------------------------------------------------

             Total adjustments                                             (1,858,000)      (1,492,000)      (1,619,000)
                                                                      ---------------------------------------------------

             Net cash provided by operating activities                        456,000          479,000          442,000
                                                                      ---------------------------------------------------

CASH FLOWS PROVIDED BY INVESTING ACTIVITIES:

         Distributions from real estate entities                            3,411,000        2,878,000        3,644,000
         Additions to real estate facilities                                  (12,000)         (22,000)         (11,000)
                                                                      ---------------------------------------------------

             Net cash provided by investing activities                      3,399,000        2,856,000        3,633,000
                                                                      ---------------------------------------------------

CASH FLOWS USED IN FINANCING ACTIVITIES:

         Distributions to partners                                         (2,687,000)      (3,666,000)      (5,403,000)
                                                                      ---------------------------------------------------

             Net cash used in financing activities                         (2,687,000)      (3,666,000)      (5,403,000)
                                                                      ---------------------------------------------------

Net increase (decrease) in cash and cash equivalents                        1,168,000         (331,000)      (1,328,000)

Cash and cash equivalents at the beginning of the period                       11,000          342,000        1,670,000
                                                                      ---------------------------------------------------

Cash and cash equivalents at the end of the period                      $   1,179,000    $      11,000    $     342,000
                                                                      ===================================================
</TABLE>
                            See accompanying notes.
                                      F-5

<PAGE>

                             PS PARTNERS VII, LTD.,
                        a California Limited Partnership
                          NOTES TO FINANCIAL STATEMENTS
                                December 31, 1997


1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND PARTNERSHIP MATTERS

         Description of Partnership
         --------------------------

                  PS Partners VII, Ltd., a California  Limited  Partnership (the
         "Partnership")  was formed with the  proceeds of an  interstate  public
         offering.  PSI  Associates  II, Inc.  ("PSA"),  an  affiliate of Public
         Storage Management, Inc., organized the Partnership along with B. Wayne
         Hughes ("Hughes"). In September 1993, Storage Equities, Inc., now known
         as Public Storage, Inc. ("PSI"), a California corporation, acquired the
         interest of PSA relating to its general partner capital contribution in
         the Partnership and was substituted as a co-general partner in place of
         PSA.

                  In 1995,  there was a series of mergers  among Public  Storage
         Management, Inc. (which was the Partnership's mini-warehouse operator),
         Public  Storage,  Inc.  and their  affiliates  (collectively,  "PSMI"),
         culminating in the November 16, 1995 merger (the "PSMI Merger") of PSMI
         into Storage Equities,  Inc. In the PSMI Merger, Storage Equities, Inc.
         was renamed Public Storage,  Inc. and it acquired  substantially all of
         PSMI's United States real estate  operations and became the operator of
         the Partnership's and the Joint Venture's mini-warehouse properties.

                  The  Partnership  has  invested  in  existing   mini-warehouse
         storage facilities which offer  self-service  storage spaces for lease,
         usually on a  month-to-month  basis,  to the  general  public and, to a
         lesser  extent,  in  existing  business  park  facilities  which  offer
         industrial and office space for lease.

                  The Partnership has ownership interests in 20 properties in 10
         states (collectively  referred to as the "Mini-Warehouse  Properties"),
         which  exclude 2  properties  transferred  to PS Business  Parks,  L.P.
         ("PSBPLP") in January 1997. 18 of the  properties  are owned by SEI/PSP
         VII Joint Ventures (the "Joint Venture"), a general partnership between
         the  Partnership  and PSI.  The  Partnership  is the  managing  general
         partner  of  the  Joint  Venture,   with  ownership  interests  in  the
         individual properties of the Joint Venture ranging from 40.2% to 70%.

                  As used hereinafter, the Joint Venture and PSBPLP are referred
         to as the "Real Estate Entities".

         Basis of Presentation
         ---------------------

                  The   financial   statements   include  the  accounts  of  the
         Partnership.  The accounts of the Joint Venture,  which the Partnership
         does not control,  are not  consolidated  with the  Partnership and the
         Partnership's  interest in the Joint  Venture is  accounted  for on the
         equity method.

                  The Partnership does not control the Joint Venture because PSI
         has  significant  control  rights with respect to the management of the
         properties,  including  I) PSI has the right to compel the sale of each
         property in the Joint  Venture and II) PSI has the right to require the
         Partnership to submit operating budgets.

                                      F-6

<PAGE>


1.       SUMMARY OF  SIGNIFICANT  ACCOUNTING  POLICIES AND  PARTNERSHIP  MATTERS
         (CONTINUED)

                  Previously,  the Partnership consolidated the Joint Venture in
         its financial  statements.  The accompanying  financial  statements for
         1997,  1996,  and 1995 have been restated to  de-consolidate  the Joint
         Venture.  This  restatement  had no impact upon net income or Partner's
         Equity. The primary impact of this change was to reduce total assets by
         $22,796,000 and $22,736,000 in 1997 and 1996,  respectively;  the total
         of minority  interest and liabilities was reduced by the  corresponding
         same amount in each period.  Total  revenues  decreased by  $7,716,000,
         $8,124,000, and $7,822,000,  respectively,  in the years ended December
         31, 1997, 1996, and 1995, respectively;  the total of minority interest
         in income and expenses were reduced by the corresponding same amount in
         each period.

                  Under the terms of the partnership agreements all depreciation
         and amortization with respect to each Joint Venture is allocated solely
         to the  Partnership  until the limited  partners  recover their initial
         capital contribution.  Thereafter, all depreciation and amortization is
         allocated   solely  to  PSI  until  it  recovers  its  initial  capital
         contribution.  All remaining depreciation and amortization is allocated
         to  the   Partnership   and  PSI  in  proportion  to  their   ownership
         percentages.

                  Under the  terms of the  partnership  agreements,  PSI has the
         right to compel the sale of each  property in the general  partnerships
         at any time after seven years from the date of  acquisition at not less
         than its  independently  determined  fair  market  value  provided  the
         Partnership  receives  its  share of the net  proceeds  solely in cash.
         PSI's right to require the Partnership to sell all of the jointly owned
         properties became exercisable during 1993.

         Depreciation and Amortization
         -----------------------------

                  The  Partnership   and  the  Joint  Venture   depreciates  the
         buildings and equipment on a straight-line method over estimated useful
         lives of 25 and 5 years, respectively.  Leasing commissions relating to
         business park properties are expensed when incurred.

         Revenue Recognition
         -------------------

                  Property rents are recognized as earned.

         Allocation of Net Income
         ------------------------

                  The  General  Partners'  share of net  income  consists  of an
         amount attributable to their 1% capital  contribution and an additional
         percentage  of cash flow (as defined,  see Note 4) which relates to the
         General  Partners'  share  of cash  distributions  as set  forth in the
         Partnership  Agreement.  All  remaining  net income is allocated to the
         limited partners.

         Per Unit Data
         -------------

                  Per unit  data is  based on the  weighted  average  number  of
         limited partner units (108,831) outstanding during the year.

                                      F-7

<PAGE>


1.       SUMMARY OF  SIGNIFICANT  ACCOUNTING  POLICIES AND  PARTNERSHIP  MATTERS
         (CONTINUED)

         Cash Distributions
         ------------------

                  The Partnership Agreement provides for quarterly distributions
         of cash flow from  operations  (as  defined).  Cash  distributions  per
         limited partner unit were $22.00,  $30.01,  and $44.23 for 1997,  1996,
         and 1995, respectively.

         Cash and Cash Equivalents
         -------------------------

                  For financial  statement purposes,  the Partnership  considers
         all highly liquid investments purchased with a maturity of three months
         or less to be cash equivalents.

         Environmental Cost
         ------------------

                  Substantially  all of the real estate  facilities in which the
         Partnership has an interest were acquired prior to the time that it was
         customary  to  conduct   extensive   environmental   investigations  in
         connection with the property acquisitions. During the fourth quarter of
         1995,  an   independent   environmental   consulting   firm   completed
         environmental  assessments on the Partnership's  properties to evaluate
         the environmental condition of, and potential environmental liabilities
         of such properties.  Based on the assessments, the Partnership believes
         that after  December  31, 1997 it is probable  that the  Mini-Warehouse
         Properties will incur costs totaling  $71,000.  During 1997,  1996, and
         1995, the  Partnership  and the Joint Venture paid none,  $13,000,  and
         $25,000,   respectively,   in   connection   with   the   environmental
         remediations.  Although there can be no assurance,  the  Partnership is
         not  aware  of  any  unaccrued   environmental   contamination  of  the
         Mini-Warehouse  Properties which individually or in the aggregate would
         be material to the Partnership's overall business, financial condition,
         or results of operations.

         Use of Estimates
         ----------------

                  The preparation of the financial statements in conformity with
         generally accepted  accounting  principles  requires management to make
         estimates  and  assumptions  that  affect the  amounts  reported in the
         financial  statements  and  accompanying  notes.  Actual  results could
         differ from those estimates.

2.       REAL ESTATE FACILITIES

                  In 1995,  the  Financial  Accounting  Standards  Board  issued
         Statement of Financial  Accounting Standards No. 121 ("Statement 121"),
         "Accounting for the Impairment of Long-Lived  Assets and for Long-Lived
         Assets to be Disposed of." Statement 121 requires  impairment losses to
         be recorded on long-lived  assets used in operations when indicators of
         impairment are present and the undiscounted  cash flows estimated to be
         generated  by those assets are less than the assets'  carrying  amount.
         Statement 121 also  addresses the method of accounting  for  long-lived
         assets  that are  expected  to be  disposed.  The  Partnership  adopted
         Statement 121 in 1996 and the adoption had no effect.

                  In January  1997,  the  Partnership  and PSI and other related
         partnerships  transferred  a total of 35 business  parks to PSBPLP,  an
         operating partnership formed to own and operate business parks in which
         PSI  has  a  significant   interest.   Included  among  the  properties
         transferred  were the Joint Venture's  business parks in exchange for a
         partnership  interest in PSBPLP.  The  general  partner of PSBPLP is PS
         Business Parks, Inc.

                                      F-8

<PAGE>

3.       INVESTMENT IN REAL ESTATE ENTITIES

                 During  1997,  1996,  and  1995,  the  Partnership   recognized
         earnings from the Real Estate  Entities of  $1,959,000,  $1,649,000 and
         $1,767,000,  respectively,  and received  cash  distributions  totaling
         $3,411,000,  $2,878,000  and  $3,644,000,  respectively  from  the Real
         Estate Entities.

                 The accounting policies of the Real Estate Entities are similar
         to that of the  Partnership.  Summarized  combined  financial data with
         respect to the Real Estate Entities are as follows:

                                                         1997            1996
                                                     -----------     -----------
For the year ended December 31,
    Total revenues                                   $41,253,000     $9,773,000
    Minority interest in income                       $8,566,000             $0
    Net income                                        $8,008,000     $3,760,000

At December 31,
    Total assets, net of accumulated depreciation   $369,365,000    $47,303,000
    Total liabilities                                $12,996,000     $1,196,000
    Total minority interest                         $168,665,000             $0
    Total equity                                    $187,704,000    $46,107,000

                  The  increase in the size of the combined  financial  position
         and operating  results,  respectively,  of the Real Estate Entities for
         the  year  ended   December   31,  1997  and  at  December   31,  1997,
         respectively,  as  compared  to prior  periods,  is the  result  of the
         January 1997  transfer of business  parks owned by the Joint Venture to
         PSBPLP,  which was formed to own and operate  business parks. PSI has a
         significant interest in PSBPLP.

                 Financial  statements  of the Joint  Venture are filed with the
         Partnership's Form 10-K/A for 1997, in Item 14. PS Business Parks, Inc.
         is a registrant  with the Securities and Exchange  Commission,  and its
         filings can be accessed through the Securities and Exchange Commission.


4.       GENERAL PARTNERS' EQUITY

                  The General Partners have a 1% interest in the Partnership. In
         addition,   the  General   Partners   have  a  10%   interest  in  cash
         distributions  attributable to operations,  exclusive of  distributions
         attributable to sales and refinancing proceeds.

                  Proceeds  from  sales  and  refinancings  will be  distributed
         entirely to the limited  partners  until the limited  partners  recover
         their  investment plus a cumulative 8% annual return (not  compounded);
         thereafter,  the General  Partners  have a 15%  interest  in  remaining
         proceeds.

5.       RELATED PARTY TRANSACTIONS

                  The  Partnership  has a management  agreement with PSI whereby
         PSI operates the Mini-Warehouse Properties for a fee equal to 6% of the
         facilities' monthly gross revenue (as defined).

                                      F-9

<PAGE>

5.       RELATED PARTY TRANSACTIONS (CONTINUED)

                  In January 1997,  the Joint Venture  transferred  its business
         park  facilities  to PSBPLP in exchange for a  partnership  interest in
         PSBPLP.

                  PSI has a significant economic interest in PSBPLP and PSBP.

6.       LEASES

                  The   Partnership   has   invested   primarily   in   existing
         mini-warehouse  storage  facilities  which offer  self-service  storage
         spaces  for lease to the  general  public.  Leases  for such  space are
         usually on a month-to-month basis.

7.       TAXES BASED ON INCOME

                  Taxes based on income are the responsibility of the individual
         partners and,  accordingly,  the Partnership's  financial statements do
         not reflect a provision for such taxes.

                  Unaudited  taxable net income was  $4,762,000,  $1,833,000 and
         $1,825,000  for the  years  ended  December  31,  1997,  1996 and 1995,
         respectively.  The difference between taxable income and book income is
         primarily related to timing differences in depreciation expense.

                                      F-10

<PAGE>

                              PS PARTNERS VII, LTD.
                        A CALIFORNIA LIMITED PARTNERSHIP
                           SCHEDULE III - REAL ESTATE
                          AND ACCUMULATED DEPRECIATION

<TABLE>
<CAPTION>
                                                                                                       
                                                                                                       Costs     
                                                                           Initial Cost              subsequent  
                                                                 --------------------------------- to acquisition
    Date                                                                            Building &       Building &  
  Acquired                Description              Encumbrances        Land         Improvement     Improvements 
- -----------------------------------------------------------------------------------------------------------------


    <S>       <C>                                        <C>           <C>              <C>             <C>      
    5/87      OK City/Hefner                             $-            459,000          941,000         206,000  
    7/86      Portland/Moody                              -            663,000        1,637,000         (68,000) 
                                                  ---------------------------------------------------------------

                                                         $-         $1,122,000       $2,578,000        $138,000  
                                                  ===============================================================
</TABLE>

<TABLE>
<CAPTION>
                                                                                                       
                                                                  Gross Carrying Amount
                                                                    At December 31, 1997
                                                 ---------------------------------------------------------------
    Date                                                            Building &                     Accumulated
  Acquired                Description                  Land        Improvements        Total      Depreciation
- ----------------------------------------------------------------------------------------------------------------


    <S>       <C>                                       <C>           <C>             <C>              <C>    
    5/87      OK City/Hefner                            459,000       1,147,000       1,606,000        499,000
    7/86      Portland/Moody                            663,000       1,569,000       2,232,000        664,000
                                                ----------------------------------------------------------------

                                                     $1,122,000      $2,716,000      $3,838,000     $1,163,000
                                                ================================================================
</TABLE>

                                      F-11

<PAGE>

                              PS PARTNERS VII, LTD.
                        A CALIFORNIA LIMITED PARTNERSHIP
                           REAL ESTATE RECONCILIATION
                            SCHEDULE III (CONTINUED)



(A)  The  following  is  a  reconciliation  of  cost  and  related   accumulated
     depreciation.


                       GROSS CARRYING COST RECONCILIATION

                                                  Years Ended December 31,
                                          --------------------------------------
                                             1997          1996          1995
                                          --------------------------------------

Balance at beginning of the period        $3,826,000    $3,804,000    $3,793,000

Additions during the period:
     Improvements, etc.                       12,000        22,000        11,000
                                          --------------------------------------

Balance at the close of the period        $3,838,000    $3,826,000    $3,804,000
                                          ======================================


                     ACCUMULATED DEPRECIATION RECONCILIATION

                                                  Years Ended December 31,
                                          --------------------------------------
                                             1997          1996           1995
                                          --------------------------------------

Balance at beginning of the period         $1,044,000    $ 929,000      $817,000

Additions during the period:
 Depreciation                                 119,000      115,000       112,000
                                          --------------------------------------

Balance at the close of the period         $1,163,000    $1,044,000     $929,000
                                          ======================================


(B) The  aggregate  cost of real  estate  for  Federal  income tax  purposes  is
    $4,161,000.

                                      F-12

<PAGE>

                         Report of Independent Auditors




The Partners
SEI/PSP VII Joint Ventures


We have  audited  the balance  sheets of the  SEI/PSP  VII Joint  Ventures as of
December  31,  1997 and 1996 and the  related  statements  of income,  partners'
equity and cash flows for each of the three years in the period  ended  December
31, 1997. Our audits also included the financial  statement  schedule  listed in
the  Index at Item 14 (a).  These  financial  statements  and  schedule  are the
responsibility  of the Joint  Ventures'  management.  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  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 financial position of the SEI/PSP VII Joint Ventures
at December 31, 1997 and 1996,  and the results of its operations and cash flows
for each of the three years in the period ended December 31, 1997, in conformity
with generally accepted accounting principles. Also, in our opinion, the related
financial statement schedule, when considered in relation to the basic financial
statements  taken as a whole,  presents  fairly  in all  material  respects  the
information set forth therein.




 
                                                               ERNST & YOUNG LLP

February 23, 1998
Los Angeles, CA

                                      F-13

<PAGE>

                           SEI/PSP VII JOINT VENTURES
                        a California Limited Partnership
                                 BALANCE SHEETS
                           December 31, 1997 and 1996

<TABLE>
<CAPTION>

                                                                                          1997               1996
                                                                                   --------------------------------------

                                     ASSETS


<S>                                                                                      <C>                 <C>     
Cash and cash equivalents                                                                   $167,000            $131,000

Rent and other receivables                                                                    70,000              63,000

Real estate facilities, at cost:
     Land                                                                                 14,908,000          17,660,000
     Buildings and equipment                                                              41,715,000          48,960,000
                                                                                   --------------------------------------
                                                                                          56,623,000          66,620,000

         Less accumulated depreciation                                                   (18,087,000)        (19,659,000)
                                                                                   --------------------------------------
                                                                                          38,536,000          46,961,000

Investment in real estate entity                                                           7,046,000                   -

Other assets                                                                                  92,000             148,000
                                                                                   --------------------------------------

                                                                                         $45,911,000         $47,303,000
                                                                                   ======================================


                        LIABILITIES AND PARTNERS' EQUITY


Accounts payable                                                                            $859,000            $903,000

Advance payments from renters                                                                306,000             293,000

Partners' equity:
     PS Partners VII, Ltd.                                                                23,115,000          24,567,000
     Public Storage, Inc.                                                                 21,631,000          21,540,000
                                                                                   --------------------------------------

Total partners' equity                                                                    44,746,000          46,107,000
                                                                                   --------------------------------------

                                                                                         $45,911,000         $47,303,000
                                                                                   ======================================
</TABLE>
                            See accompanying notes.
                                      F-14

<PAGE>

                           SEI/PSP VII JOINT VENTURES
                        a California Limited Partnership
                              STATEMENTS OF INCOME
              For the years ended December 31, 1997, 1996, and 1995



<TABLE>
<CAPTION>
                                                                         1997              1996              1995
                                                                   -----------------------------------------------------

REVENUE:

<S>                                                                      <C>               <C>               <C>       
Rental income                                                            $9,410,000        $9,773,000        $9,570,000
Equity in earnings of real estate entity                                    265,000                 -                 -
Other income                                                                      -                 -            19,000
                                                                   -----------------------------------------------------
                                                                          9,675,000         9,773,000         9,589,000
                                                                   -----------------------------------------------------

COSTS AND EXPENSES:

Cost of operations                                                        2,839,000         3,119,000         2,895,000
Management fees                                                             565,000           577,000           566,000
Depreciation and amortization                                             2,099,000         2,317,000         2,092,000
Environmental costs                                                               -                 -            85,000
                                                                   -----------------------------------------------------
                                                                          5,503,000         6,013,000         5,638,000
                                                                   -----------------------------------------------------


NET INCOME                                                               $4,172,000        $3,760,000        $3,951,000
                                                                   =====================================================


Partners' share of net income:
          PS Partners VII, Ltd.'s share                                  $1,959,000        $1,649,000        $1,767,000
          Public Storage Inc.'s share                                     2,213,000         2,111,000         2,184,000
                                                                   -----------------------------------------------------
                                                                         $4,172,000        $3,760,000        $3,951,000
                                                                   =====================================================

</TABLE>
                            See accompanying notes.
                                      F-15

<PAGE>

                           SEI/PSP VII JOINT VENTURES
                        a California Limited Partnership
                     STATEMENTS OF PARTNERS' EQUITY
              For the years ended December 31, 1997, 1996, and 1995



<TABLE>
<CAPTION>
                                                                   PS Partners        Public Storage
                                                                   VII., Ltd.              Inc.              Total
                                                              -----------------------------------------------------------

<S>                                                                  <C>                <C>                <C>        
Balances at December 31, 1994                                        $27,673,000        $21,073,000        $48,746,000

Net income                                                             1,767,000          2,184,000          3,951,000

Distributions                                                         (3,644,000)        (2,090,000)        (5,734,000)

                                                              -----------------------------------------------------------
Balances at December 31, 1995                                         25,796,000         21,167,000         46,963,000

Net income                                                             1,649,000          2,111,000          3,760,000

Distributions                                                         (2,878,000)        (1,738,000)        (4,616,000)

                                                              -----------------------------------------------------------
Balances at December 31, 1996                                         24,567,000         21,540,000         46,107,000

Net income                                                             1,959,000          2,213,000          4,172,000

Distributions                                                         (3,411,000)        (2,122,000)        (5,533,000)
                                                              -----------------------------------------------------------

Balances at December 31, 1997                                        $23,115,000        $21,631,000        $44,746,000
                                                              ===========================================================

</TABLE>
                            See accompanying notes.
                                      F-16

<PAGE>

                           SEI/PSP VII JOINT VENTURES
                        a California Limited Partnership
                            STATEMENTS OF CASH FLOWS
             For the years ended December 31, 1997, 1996, and 1995

<TABLE>
<CAPTION>
                                                                              1997            1996            1995
                                                                        -------------------------------------------------

CASH FLOWS FROM OPERATING ACTIVITIES:

<S>                                                                        <C>             <C>             <C>       
Net income                                                                 $4,172,000      $3,760,000      $3,951,000

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

         Depreciation and amortization                                       2,099,000        2,317,000       2,092,000
         Increase in rent and other receivables                                 (7,000)         (19,000)         (7,000)
         Decrease (increase) in other assets                                    56,000          (34,000)         (4,000)
         (Decrease) increase in accounts payable                               (44,000)          15,000          33,000
         Increase (decrease) in advance payments from renters                   13,000          (30,000)        (26,000)
         Equity in earnings of real estate entity                             (265,000)               -               -

                                                                        -------------------------------------------------
              Total adjustments                                              1,852,000        2,249,000       2,088,000
                                                                        -------------------------------------------------

              Net cash provided by operating activities                      6,024,000        6,009,000       6,039,000
                                                                        -------------------------------------------------

CASH FLOWS USED IN  INVESTING ACTIVITIES:

          Proceeds from insurance company for partial
              condemnation of real estate facility                                   -                -         312,000
         Distributions from real estate entity                                 111,000                -               -
         Additions to real estate facilities                                  (566,000)      (1,455,000)       (598,000)
                                                                        -------------------------------------------------

              Net cash used in  investing activities                          (455,000)      (1,455,000)       (286,000)
                                                                        -------------------------------------------------

CASH FLOWS USED IN FINANCING ACTIVITIES:

         Distributions to partners                                          (5,533,000)      (4,616,000)     (5,734,000)
                                                                        -------------------------------------------------

              Net cash used in financing activities                         (5,533,000)      (4,616,000)     (5,734,000)
                                                                        -------------------------------------------------

Net increase (decrease) in cash and cash equivalents                            36,000          (62,000)         19,000

Cash and cash equivalents at the beginning of the period                       131,000          193,000         174,000
                                                                        -------------------------------------------------

Cash and cash equivalents at the end of the period                            $167,000         $131,000        $193,000
                                                                        =================================================
</TABLE>
                            See accompanying notes.
                                      F-17

<PAGE>

                           SEI/PSP VII JOINT VENTURES
                        a California Limited Partnership
                            STATEMENTS OF CASH FLOWS
              For the years ended December 31, 1997, 1996, and 1995
                                   (Continued)


<TABLE>
<CAPTION>
                                                                                   1997           1996         1995
                                                                              -------------------------------------------


Supplemental schedule of noncash investing and financing activities:


     <S>                                                                         <C>                <C>          <C>
     Investment in real estate entity                                            $(6,892,000)       $-           $-

     Transfer of real estate facilities for interest in real estate entity,
     net                                                                           6,892,000         -            -

</TABLE>
                            See accompanying notes.
                                      F-18

<PAGE>

                           SEI/PSP VII JOINT VENTURES
                        a California Limited Partnership
                          NOTES TO FINANCIAL STATEMENTS
                                December 31, 1997


1.       DESCRIPTION OF PARTNERSHIP 

                  SEI/PSP VII Joint Ventures (the "Joint Venture") was formed on
         December 31, 1990 in connection with the  consolidation  of 15 separate
         general  partnerships  between  Public  Storage  Inc.  ("PSI")  and  PS
         Partners  VII,  Ltd.  ("PSP  VII").  The  Joint  Venture,  through  its
         predecessor general partnerships,  invested in existing  mini-warehouse
         facilities which offer self-service  storage spaces for lease,  usually
         on a  month-to-month  basis,  to the  general  public  and, to a lesser
         extent, in existing business park facilities which offer industrial and
         office space for lease.

                  The Joint Venture owns 18 properties  (referred to hereinafter
         as the  "Mini-Warehouses"),  which  excludes two  properties  which was
         transferred to PS Business Parks, L.P.  ("PSBPLP") in January 1997. PSP
         VII is the  managing  general  partner of the Joint  Venture,  with its
         ownership interests in the properties of the Joint Venture ranging from
         40.2% to 70%.

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND PARTNERSHIP MATTERS

         Basis of Presentation
         ---------------------

                  The  financial  statements  include the  accounts of the Joint
         Venture.

                  Under the terms of the general  partnership  agreement  of the
         Joint  Venture,   for  property   acquisitions   in  which  PSI  issued
         convertible securities to the sellers for its interest,  PSI's right to
         receive  cash flow  distributions  for any year after the first year of
         operation are subordinated to cash  distributions to PSP VII equal to a
         cumulative  annual  7% of its  cash  investment  (not  compounded).  In
         addition,  upon sale or  refinancing  of a  property  for more than its
         original   purchase   price,   distribution   of  proceeds  to  PSI  is
         subordinated  to the  return  to PSP  VII of  the  amount  of its  cash
         investment and the 7% distribution described above.

         Depreciation and amortization
         -----------------------------

                  The Joint Venture depreciates the buildings and equipment on a
         straight-line  method over  estimated  useful  lives of 25 and 5 years,
         respectively.  Leasing commissions relating to business park properties
         are expensed when incurred.

         Revenue Recognition
         -------------------

                  Property rents are recognized as earned.

         Allocation of Net Income to PSP VII and PSI
         -------------------------------------------

                  Net income prior to  depreciation  is allocated to PSP VII and
         PSI based upon their relative  ownership  interest in each property and
         the results of each property.

                  Under the terms of the general  partnership  agreement  of the
         Joint Venture all depreciation  and  amortization  with respect to each
         Joint  Venture is  allocated  solely to PSP VII until it  recovers  its
         initial  capital   contribution.   Thereafter,   all  depreciation  and
         amortization  is allocated  solely to PSI until it recovers its initial
         capital  contribution.  All remaining  depreciation and amortization is
         allocated  to  PSP  VII  and  PSI  in  proportion  to  their  ownership
         percentages.

                                      F-19

<PAGE>

2.       SUMMARY OF  SIGNIFICANT  ACCOUNTING  POLICIES AND  PARTNERSHIP  MATTERS
         (CONTINUED)

         Cash Distributions
         ------------------

                  The  general  partnership   agreement  of  the  Joint  Venture
         provides for regular  distributions  of cash flow from  operations  (as
         defined).

         Cash and Cash Equivalents
         -------------------------

                  For financial statement purposes,  the Joint Venture considers
         all highly liquid investments purchased with a maturity of three months
         or less to be cash equivalents.

         Environmental Cost
         ------------------

                  Substantially  all of the real estate  facilities in which the
         Joint Venture has an interest  were acquired  prior to the time that it
         was  customary to conduct  extensive  environmental  investigations  in
         connection with the property acquisitions. During the fourth quarter of
         1995,  an   independent   environmental   consulting   firm   completed
         environmental assessments on the Joint Venture's properties to evaluate
         the environmental condition of, and potential environmental liabilities
         of such  properties.  Based upon these  evaluations,  the Joint Venture
         accrued a total of $85,000 of environmental  expense in 1995.  Although
         there  can be no  assurance,  the  Joint  Venture  is not  aware of any
         additional    unaccrued    environmental     contamination    of    the
         Mini-Warehouses.

         Use of Estimates
         ----------------

                  The preparation of the financial statements in conformity with
         generally accepted  accounting  principles  requires management to make
         estimates  and  assumptions  that  affect the  amounts  reported in the
         financial  statements  and  accompanying  notes.  Actual  results could
         differ from those estimates.

3.       REAL ESTATE FACILITIES

                  In August 1992,  the  buildings at a  mini-warehouse  facility
         located in Homestead,  Florida were  completely  destroyed by Hurricane
         Andrew.  The facility was  adequately  insured with respect to business
         interruption  and  reconstruction  of the  facility.  During 1993,  the
         Partnership received net insurance settlement proceeds of approximately
         $1,212,000.  The  General  Partners  decided  not  to  reconstruct  the
         buildings  and  have  not yet  sold the  related  land.  In  1993,  the
         Partnership  recognized a loss of $132,000 on the insurance  settlement
         and write-off of the net book value of the property.

         In 1993,  the State of Texas  exercised its right of eminent domain and
         took   possession   of  a  portion  of  the  Houston,   North   Freeway
         mini-warehouse facility,  including land and buildings. Since 1993, the
         Partnership and the State of Texas have been negotiating an appropriate
         amount of compensation to be paid to the Partnership for the portion of
         the  property  which was  condemned.  In 1995, a final  settlement  was
         reached whereby the Partnership received total condemnation proceeds of
         $845,000  (initial  proceeds  were  received  in  1993,  and the  final
         settlement  was  received  in  1995).  Approximately  $413,000  of  the
         proceeds  was  utilized to  construct  additional  rental  space on the
         remaining  property.  In 1995,  the  Partnership  reduced  real  estate
         facilities by approximately  $332,000,  representing the net book value
         of the property taken in the condemnation.

                                      F-20

<PAGE>

3.       REAL ESTATE FACILITIES (CONTINUED)

                  In 1995,  the State of Oregon  exercised  its right of eminent
         domain,  and took  possession  of a portion  of the  Tualatin  Highway,
         Hillsboro mini-warehouse facility. Property claimed included utilities,
         signage,  and  drainage  easements.  The  Partnership  and the State of
         Oregon reached a settlement in 1997,  whereby the Partnership  received
         condemnation proceeds of approximately $100,000.  Accordingly, in 1997,
         the  Partnership  reduced real estate  facilities  by the amount of the
         proceeds. Net of capitalized costs previously incurred of approximately
         $100,000  (during  1995  and  1996)  to  cure  defects  caused  by  the
         condemnation,  there was no net change in the overall book value of the
         Tualatin   real  estate   facilities,   as  a  result  of  the  partial
         condemnation.

                  In 1995,  the  Financial  Accounting  Standards  Board  issued
         Statement of Financial  Accounting Standards No. 121 ("Statement 121"),
         "Accounting for the Impairment of Long-Lived  Assets and for Long-Lived
         Assets to be Disposed of." Statement 121 requires  impairment losses to
         be recorded on long-lived  assets used in operations when indicators of
         impairment are present and the undiscounted  cash flows estimated to be
         generated  by those assets are less than the assets'  carrying  amount.
         Statement 121 also  addresses the method of accounting  for  long-lived
         assets that are  expected to be  disposed.  The Joint  Venture  adopted
         Statement 121 in 1996 and the adoption had no effect.

                  In January 1997, the Joint Venture,  PSI and other  affiliated
         partnerships of PSI transferred a total of 35 business parks to PSBPLP,
         an operating  partnership  formed to own and operate  business parks in
         which PSI has a significant  interest.  Included  among the  properties
         transferred  were the Joint Venture's  business parks in exchange for a
         partnership  interest in PSBPLP.  The  general  partner of PSBPLP is PS
         Business Parks, Inc.

4.       INVESTMENT IN REAL ESTATE ENTITY

                  In 1997,  the Joint Venture  recognized  $265,000 in equity in
         earnings of real estate  entities  with  respect to the  investment  in
         PSBPLP described in Note 2 above.

                  The  accounting  policies of PSBPLP are similar to that of the
         Joint  Venture.  Summarized  combined  financial  data with  respect to
         PSBPLP is as follows:

                                                                    1997
                                                                -----------
 For the year ended December 31,
     Total revenues                                             $31,578,000
     Minority interest in income                                 $8,566,000
     Net income                                                  $3,836,000

 At December 31,
     Total assets, net of accumulated depreciation             $323,454,000
     Total liabilities                                          $11,831,000
     Total minority interest                                   $168,665,000
     Total equity                                              $142,958,000

                 PS Business  Parks,  Inc.,  which owns PSBPLP,  is a registrant
         with the  Securities  and Exchange  Commission,  and its filings can be
         accessed through the Securities and Exchange Commission.

                                      F-21

<PAGE>

5.       RELATED PARTY TRANSACTIONS

                  The Joint Venture has a management  agreement with PSI whereby
         PSI  operates  the  Mini-Warehouses  for a  fee  equal  to  6%  of  the
         facilities' monthly gross revenue (as defined).

                  In January 1997,  the Joint Venture  transferred  its business
         park  facility  to PSBPLP in  exchange  for a  partnership  interest in
         PSBPLP.

                  PSI has a significant economic interest in PSBPLP and PSBP.

6.       LEASES

                  The  Joint   Venture  has   invested   primarily  in  existing
         mini-warehouse  storage  facilities  which offer  self-service  storage
         spaces  for lease to the  general  public.  Leases  for such  space are
         usually on a month-to-month basis.

7.       TAXES BASED ON INCOME

                  Taxes  based on income are the  responsibility  of PSP VII and
         PSI and,  accordingly,  the Joint Venture's financial statements do not
         reflect a provision for such taxes.

                  Unaudited  taxable net income was  $4,279,000,  $3,675,000 and
         $3,628,000  for the  years  ended  December  31,  1997,  1996 and 1995,
         respectively.  The difference between taxable income and book income is
         primarily related to timing differences in depreciation expense.

                                      F-22

<PAGE>

                           SEI/PSP VII JOINT VENTURES
                        A CALIFORNIA LIMITED PARTNERSHIP
                           SCHEDULE III - REAL ESTATE
                          AND ACCUMULATED DEPRECIATION

<TABLE>
<CAPTION>
                                                                                                       
                                                                                                       Costs     
                                                                           Initial Cost              subsequent  
                                                                 --------------------------------- to acquisition
    Date                                                                            Building &       Building &  
  Acquired                Description              Encumbrances        Land         Improvement     Improvements 
- -----------------------------------------------------------------------------------------------------------------

<S>          <C>                                         <C>        <C>              <C>               <C>       
9/86         Lakewood/W. 6th Ave.                        $-         $1,070,000       $3,155,000        $479,000  
10/86        Pilgrim/Houston/Loop 610                     -          1,299,000        3,491,000         926,000  
10/86        Pilgrim/Houston/S.W. Freeway                 -            904,000        2,319,000         539,000  
10/86        Pilgrim/Houston/FM 1960                      -            719,000        1,987,000           2,000  
10/86        Pilgrim/Houston/Old Katy Rd.                 -          1,365,000        3,431,000         917,000  
10/86        Pilgrim/Houston/Long Point                   -            451,000        1,187,000         469,000  
10/86        Austin/Red Rooster                           -          1,390,000        1,710,000         393,000  
12/86         Lynnwood/196th SW                           -          1,063,000        1,602,000         314,000  
12/86        Auburn/Auburn Way North                      -            606,000        1,144,000         325,000  
12/86        Gresham/Burnside                             -            351,000        1,056,000         335,000  
12/86        Denver/Sheridan Rd.                          -          1,033,000        2,792,000         589,000  
12/86        Marietta/Cobb Pkwy.                          -            536,000        2,764,000         548,000  
12/86        Hillsboro/Tualatin Hwy.                      -            461,000          574,000         207,000  
11/86        Arleta/Osborne St.                           -            987,000          663,000         230,000  
4/87         City of Industry/Amar Rd.                    -            748,000        2,052,000         363,000  
3/87         Annandale/Ravensworth                        -            679,000        1,621,000         185,000  
12/86        San Antonio/Sunst Rd.                        -          1,206,000        1,594,000         474,000  
8/86         Hammond/Calumet                              -             97,000          751,000         470,000  
                                                  ---------------------------------------------------------------

                                                         $-        $14,965,000      $33,893,000      $7,765,000  
                                                  ===============================================================
</TABLE>

<TABLE>
<CAPTION>
                                                                                                       
                                                                     Gross Carrying Amount
                                                                      At December 31, 1997
                                                   ---------------------------------------------------------------
    Date                                                              Building &                     Accumulated
  Acquired                Description                    Land        Improvements        Total      Depreciation
- ------------------------------------------------------------------------------------------------------------------

<S>          <C>                                       <C>             <C>             <C>             <C>       
9/86         Lakewood/W. 6th Ave.                      $1,070,000      $3,634,000      $4,704,000      $1,697,000
10/86        Pilgrim/Houston/Loop 610                   1,299,000       4,417,000       5,716,000       1,977,000
10/86        Pilgrim/Houston/S.W. Freeway                 904,000       2,858,000       3,762,000       1,261,000
10/86        Pilgrim/Houston/FM 1960                      662,000       2,046,000       2,708,000         887,000
10/86        Pilgrim/Houston/Old Katy Rd.               1,365,000       4,348,000       5,713,000       1,886,000
10/86        Pilgrim/Houston/Long Point                   451,000       1,656,000       2,107,000         772,000
10/86        Austin/Red Rooster                         1,390,000       2,103,000       3,493,000         926,000
12/86         Lynnwood/196th SW                         1,063,000       1,916,000       2,979,000         844,000
12/86        Auburn/Auburn Way North                      606,000       1,469,000       2,075,000         681,000
12/86        Gresham/Burnside                             351,000       1,391,000       1,742,000         613,000
12/86        Denver/Sheridan Rd.                        1,033,000       3,381,000       4,414,000       1,479,000
12/86        Marietta/Cobb Pkwy.                          536,000       3,312,000       3,848,000       1,477,000
12/86        Hillsboro/Tualatin Hwy.                      461,000         781,000       1,242,000         380,000
11/86        Arleta/Osborne St.                           987,000         893,000       1,880,000         393,000
4/87         City of Industry/Amar Rd.                    748,000       2,415,000       3,163,000         646,000
3/87         Annandale/Ravensworth                        679,000       1,806,000       2,485,000         801,000
12/86        San Antonio/Sunst Rd.                      1,206,000       2,068,000       3,274,000         871,000
8/86         Hammond/Calumet                               97,000       1,221,000       1,318,000         496,000
                                                  ----------------------------------------------------------------

                                                      $14,908,000     $41,715,000     $56,623,000     $18,087,000
                                                  ================================================================
</TABLE>
                                      F-23

<PAGE>

                           SEI/PSP VII JOINT VENTURES
                        A CALIFORNIA LIMITED PARTNERSHIP
                           REAL ESTATE RECONCILIATION
                            SCHEDULE III (CONTINUED)



(A)  The  following  is  a  reconciliation  of  cost  and  related   accumulated
     depreciation.

                       GROSS CARRYING COST RECONCILIATION

                                                 Years Ended December 31,
                                     -------------------------------------------
                                        1997           1996           1995
                                     -------------------------------------------

Balance at beginning of the period   $ 66,620,000   $ 65,165,000   $ 65,054,000

Additions during the period:
     Improvements, etc.                   566,000      1,455,000        598,000

Deductions during the period:
     Disposition of real estate       (10,563,000)             -       (487,000)
                                     -------------------------------------------

Balance at the close of the period   $ 56,623,000   $ 66,620,000   $ 65,165,000
                                     ===========================================


                     ACCUMULATED DEPRECIATION RECONCILIATION

                                                 Years Ended December 31,
                                     -------------------------------------------
                                        1997           1996           1995
                                     -------------------------------------------

Balance at beginning of the period   $ 19,659,000   $ 17,342,000   $ 15,405,000

Additions during the period:
     Depreciation                       2,099,000      2,317,000      2,092,000

Deductions during the period:
     Disposition of real estate        (3,671,000)             -       (155,000)
                                     -------------------------------------------

Balance at the close of the period   $ 18,087,000   $ 19,659,000   $ 17,342,000
                                     ===========================================


(B) The  aggregate  cost of real  estate  for  Federal  income tax  purposes  is
    $55,643,000

                                      F-24


<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000781850
<NAME>                                           PS PARTNERS VII, LTD.
<MULTIPLIER>                                                         1
<CURRENCY>                                                      U.S. $
       
<S>                                                                <C>
<PERIOD-TYPE>                                                   12-MOS
<FISCAL-YEAR-END>                                          DEC-31-1997
<PERIOD-START>                                              JAN-1-1997
<PERIOD-END>                                               DEC-31-1997
<EXCHANGE-RATE>                                                      1
<CASH>                                                       1,179,000
<SECURITIES>                                                         0
<RECEIVABLES>                                                    2,000
<ALLOWANCES>                                                         0
<INVENTORY>                                                          0
<CURRENT-ASSETS>                                             1,181,000
<PP&E>                                                       3,838,000
<DEPRECIATION>                                             (1,163,000)
<TOTAL-ASSETS>                                              26,989,000
<CURRENT-LIABILITIES>                                          175,000
<BONDS>                                                              0
                                                0
                                                          0
<COMMON>                                                             0
<OTHER-SE>                                                  26,814,000
<TOTAL-LIABILITY-AND-EQUITY>                                26,989,000
<SALES>                                                              0
<TOTAL-REVENUES>                                             2,847,000
<CGS>                                                                0
<TOTAL-COSTS>                                                  292,000
<OTHER-EXPENSES>                                               241,000
<LOSS-PROVISION>                                                     0
<INTEREST-EXPENSE>                                                   0
<INCOME-PRETAX>                                              2,314,000
<INCOME-TAX>                                                         0
<INCOME-CONTINUING>                                          2,314,000
<DISCONTINUED>                                                       0
<EXTRAORDINARY>                                                      0
<CHANGES>                                                            0
<NET-INCOME>                                                 2,314,000
<EPS-PRIMARY>                                                    18.61
<EPS-DILUTED>                                                    18.61
        

</TABLE>


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