SHURGARD STORAGE CENTERS INC
10-Q, 1996-11-05
LESSORS OF REAL PROPERTY, NEC
Previous: INVESCO INTERNATIONAL FUNDS INC, 497, 1996-11-05
Next: CFI PROSERVICES INC, S-3, 1996-11-05



                           FORM 10-Q
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, DC  20549

(Mark One)

[X] QUARTERLY  REPORT  PURSUANT TO SECTION 13  OR  15(d)  OF  THE
    SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended  September 30, 1996

                               OR

[  ]  TRANSITION  REPORT PURSUANT TO SECTION 13 OR 15(d)  OF  THE
    SECURITIES EXCHANGE ACT OF 1934

For the transition period from                 to


                 Commission file number  0-23466

                          SHURGARD STORAGE CENTERS, INC.
     (Exact name of registrant as specified in its charter)

               DELAWARE                           91-1603837
   (State or other jurisdiction of              (IRS Employer
incorporation or organization)               Identification No.)

 1201 3RD AVENUE, SUITE 2200, SEATTLE, WASHINGTON        98101
     (Address of principal executive offices)         (Zip Code)


(Registrant's  telephone number, including area code)    206-624-8100


     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 the number of shares outstanding of each of the
issuer's classes of common stock, as of the latest practicable
date.
     Shares outstanding at October 21, 1996:
     Class A Common Stock, $.001 par value, 23,046,906 shares outstanding
     Class B Common Stock, $.001 par value, 154,604 shares outstanding
<PAGE>
                 Shurgard Storage Centers, Inc.
                                
          Part I, Item 1:  Consolidated Balance Sheets
                           (unaudited)
            (Amounts in thousands except share data)

                                          Sept. 30,     Dec. 31,
                                             1996         1995
                                          ---------    ---------
Assets:
 Storage centers:
  Land                                    $ 114,224    $ 105,224
  Buildings and equipment, net              426,044      404,329
  Construction in progress                   28,058       20,942
                                          ---------    ---------
                                            568,326      530,495
 Other real estate investments               70,101       21,407
 Cash and cash equivalents                    4,696        5,683
 Restricted cash                              6,136        5,551
 Other assets, net                           50,173       47,258
                                          ---------    ---------

       Total assets                       $ 699,432    $ 610,394
                                          =========    =========

Liabilities and Shareholders' Equity:
 Accounts payable and other liabilities   $  22,986    $  19,101
 Dividends payable                                        10,669
 Lines of credit                            104,757       10,905
 Notes payable                              131,751      131,935
                                          ---------    ---------
       Total liabilities                    259,494      172,610
                                          ---------    ---------

 Minority interest in other
  real estate investments                     2,942        3,288

 Shareholders' equity:
  Class A common stock, $0.001 par value;
   120,000,000 authorized; 23,046,906 and
   23,039,317 shares issued and outstanding 453,018      452,852

  Class B common stock, $0.001 par value;
   500,000 shares authorized, 154,604
   issued and outstanding; net of loans
   to shareholders of $4,002                 (1,086)      (1,086)

  Cumulative dividends in excess
     of cumulative earnings                 (14,936)     (17,270)
                                          ---------    ---------
       Total shareholders' equity           436,996      434,496
                                          ---------    ---------

  Total liabilities and
       shareholders' equity               $ 699,432    $ 610,394
                                          =========    =========
<PAGE>
                 Shurgard Storage Centers, Inc.
                                
     Part I, Item 1:  Consolidated Statements of Net Income
                           (unaudited)
          (Amounts in thousands except per share data)

                              For the three   For the three
                               months ended   months ended
                              Sept. 30, 1996 Sept. 30, 1995
                              -------------   -------------

     Rental revenue             $  26,510         $  24,768
     Revenue from other
       real estate investments        704               315
     Property management revenue      837             1,005
                                ---------         ---------
          Total revenue            28,051            26,088
                                ---------         ---------


     Operating expense              7,695             6,630
     Depreciation and amortization  4,979             4,578
     Real estate taxes              2,139             1,985
     General and administrative     1,142             1,412
                                ---------         ---------
          Total expenses           15,955            14,605
                                ---------         ---------

     Income from operations        12,096            11,483
                                ---------         ---------

     Interest and other income        220               101
     Interest expense              (3,287)           (2,363)
                                ---------         ---------
     Total other income (expense)  (3,067)           (2,262)
                                ---------         ---------

     Net income                 $   9,029         $   9,221
                                =========         =========

     Net income per share       $    0.39         $    0.40
                                =========         =========
<PAGE>
                 Shurgard Storage Centers, Inc.
                                
     Part I, Item 1:  Consolidated Statements of Net Income
                           (unaudited)
          (Amounts in thousands except per share data)

                               For the nine     For the nine
                               months ended     months ended
                              Sept. 30, 1996   Sept. 30, 1995
                               ------------     -------------

     Rental revenue             $  75,023         $  68,511
     Revenue from other
       real estate investments      1,599             1,016
     Property management revenue    2,571             2,036
                                ---------         ---------
          Total revenue            79,193            71,563
                                ---------         ---------


     Operating expense             21,887            17,945
     Management fees                                  1,320
     Depreciation and amortization 15,378            12,609
     Real estate taxes              6,329             5,678
     General and administrative     3,386             3,648
                                ---------         ---------
          Total expenses           46,980            41,200
                                ---------         ---------

     Income from operations        32,213            30,363
                                ---------         ---------

     Interest and other income        465               496
     Interest expense              (8,535)           (9,646)
                                ---------         ---------
     Total other income (expense)  (8,070)           (9,150)
                                ---------         ---------

     Net income                 $  24,143         $  21,213
                                =========         =========

     Net income per share       $    1.04         $    1.07
                                =========         =========
<PAGE>
                 Shurgard Storage Centers, Inc.
                                
     Part I, Item 1:  Consolidated Statements of Cash Flows
                           (unaudited)
                     (Amounts in thousands)

                                         Nine months  Nine months
                                           ended        ended
                                          Sept. 30,    Sept. 30,
                                            1996         1995
                                          ---------    ---------
Operating activities:
  Net income                              $ 24,143     $21,213
  Adjustments to reconcile earnings to net
  cash provided by operating activities:
     Depreciation and amortization          15,378      12,609
     Minority interest in earnings
       of joint ventures                       (65)        168
     Changes in other accounts:
       Restricted cash                        (585)        723
       Other assets                         (3,134)      1,864
       Accounts payable and 
         other liabilities                   1,104        (349)
                                          --------     --------
       Net cash provided by
         operating activities               36,841      36,228
                                          --------     --------

Investing activities:
  Construction, acquisition and 
     improvement of storage centers        (49,280)    (25,531)
  Purchase of other real estate
     investments                           (49,453)     (7,180)
  Purchase of non-competition agreements      (929)
  Purchase of amortizable assets                          (200)
  Investment in property management company               (480)
  Investment in limited partnership                    (35,308)
  Distributions in excess of earnings from
     investment in joint partnerships           45         244
                                          --------     --------
       Net cash used in 
         investing activities              (99,617)    (68,455)
                                          --------     --------

Financing activities:
  Proceeds from stock offering                         106,080
  Proceeds from notes payable                  315
  Net proceeds from (payments on)
      line of credit                        93,852     (46,337)
  Payment of financing costs                            (1,600)
  Principal payments on notes payable         (499)       (525)
  Proceeds from exercise of stock options      166
  Dividends paid                           (32,478)    (23,681)
  Contributions by minority partners           542
  Distributions to minority partners          (109)      (205)
                                          --------     --------
       Net cash provided by
         financing activities               61,789      33,732
                                          --------     --------

(Decrease) increase in cash
  and cash equivalents                        (987)      1,505
Cash and cash equivalents 
  at beginning of year                       5,683      13,162
                                          --------     --------
Cash and cash equivalents 
  at end of period                      $    4,696     $14,667
                                          ========     ========

Supplemental schedule of cash flow information:
  Cash paid during the period
    for interest                       $    10,119      $9,657
                                          ========     ========
<PAGE>
                    Shurgard Storage Centers, Inc.
      Part I, Item 1:  Notes to Consolidated Financial Statements
                 Nine Months Ended September 30, 1996
                              (unaudited)
                                   
Note A _ Basis of Presentation
  The consolidated financial statements include the accounts of the
  Company and its subsidiaries, including both U.S. and Belgian
  subsidiaries.  All intercompany balances and transactions have been
  eliminated upon consolidation.
  
  The consolidated financial statements included in this report are
  unaudited.  In the opinion of the Company, all adjustments necessary
  for a fair presentation of such financial statements have been
  included and such adjustments consisted only of normal recurring
  items.  The interim financial statements should be read in
  conjunction with the Company's 1995 Annual Report.  Interim results
  are not necessarily indicative of results for a full year.
  
  The preparation of financial statements in conformity with generally
  accepted accounting principles requires management to make estimates
  and assumptions that affect the reported amount of assets and
  liabilities, disclosure of contingent assets and liabilities at the
  date of the financial statements and the reported amounts of revenue
  and expenses during the reporting period.  Actual results could
  differ from those estimates.
  
  Effective January 1, 1996, the Company adopted Statement of
  Financial Accounting Standards No. 121, "Accounting for Impairment
  of Long-Lived Assets and for Long-Lived Assets to be Disposed Of."
  Adoption of this standard had no impact on the Company's financial
  statements.
  
  Weighted average shares outstanding for the three months ended
  September 30, 1996 and 1995 were 23,201,451 and 23,133,515,
  respectively.  Weighted average shares outstanding for the nine
  months ended September 30, 1996 and 1995 were 23,199,838 and
  19,807,707, respectively.

Note B _ Purchase of Partnership Units
  In September 1996, the Company purchased limited partnership units
  in three affiliated public partnerships for $40.6 million.
  Subsequent to the end of the quarter, the general partner of each of
  these partnerships began soliciting votes from the limited partners
  in these partnerships to approve the merger of the partnerships with
  the Company.  Under the terms of the acquisition agreement between
  the Company and the partnerships, Company shares would be issued to
  the remaining partners equal to their interest in the partnership's
  net asset value as defined in the agreement (approximately $65.2
  million). The Company has paid or accrued $2.8 million in
  transaction costs and litigation defense  costs related to this
  transaction.

Note C _ Lines of Credit
  In September 1996, the Company negotiated a two year, secured line
  of credit to borrow up to $175 million at a spread over LIBOR.  The
  available amount and the spread vary based on certain financial
  covenants; the current available amount is approximately $111
  million, of which approximately $98 million is outstanding, and the
  current spread is 1.625%.  This line replaced one of the Company's
  $50 million lines of credit.  The available amount under this line
  of credit is capped at $125 million until the Company cancels its
  second line of credit at which time it increases to the maximum of
  $175 million.  The new line will become unsecured once the Company
  meets certain requirements of the agreement which include, among
  other things, completion of the pending acquisition described in
  Note B. During 1996, the Company borrowed an additional $89.6
  million on its domestic lines of credit.  Proceeds were used to fund
  the purchase of partnership units, the construction of storage
  centers and the purchase of several parcels of undeveloped land on
  which the Company intends to build storage centers.  Additionally,
  during 1996, the Company obtained an additional $10.9 million of
  available credit under its European lines bringing the total
  available to $13.8 million.  Of the total available, the Company has
  borrowed approximately $7.2 million (approximately $4.3 million
  during 1996) to fund development and operating cash needs.

Note D _ Accounting for Stock Options
  In October 1995, the Financial Accounting Standards Board issued
  Statement No. 123, "Accounting for Stock-Based Compensation."  This
  statement provides that the measure of compensation cost be based on
  the value of the award and be recognized over the service period.
  Companies may elect to adopt the stock-based compensation accounting
  recognition method under the new standard or continue accounting for
  it under current guidance, Accounting Principles Board Opinion No.
  25 (APB No. 25), "Accounting for Stock Issued to Employees."  The
  Company adopted the new standard on January 1, 1996 and has elected
  to continue accounting for stock-based compensation under APB No.
  25.
<PAGE>
Part I, Item 2:  Management's Discussion and Analysis of Financial
Condition and Results of Operations

     When used in this discussion, the words "believes," "anticipates,"
"projects"  and  similar expressions are intended to identify  forward-
looking  statements.  Such statements are subject to certain risks  and
uncertainties that could cause actual results to differ materially from
those  projected.   Factors which could affect the Company's  financial
results  are  described below and in the Company's most  recent  Annual
Report on Form 10-K.  Forward-looking statements are based on estimates
as  of  the  date hereof; estimates are likely to change over  time  as
additional  information  becomes  known.  The  Company  undertakes   no
obligation  to publicly release the results of any revisions  to  these
forward-looking   statements  reflecting  new  estimates,   events   or
circumstances after the date hereof.

INTERNAL GROWTH

      In  1996,  management continued its efforts to maximize  internal
growth,  i.e.,  increase net operating income from  its  existing  real
estate  assets through revenue optimization and cost containment.   The
following  table summarizes the operating performance of the  stablized
storage centers owned as of the beginning of the third quarter of 1995:


Dollars in thousands     Quarter Ended Sept. 30,   Nine Months Ended Sept. 30,
except average rent      -----------------------   ---------------------------
                         1996(3)  1995(3) Change  1996(3)   1995(3)  Change
                         -------  ------- ------  -------  --------  ------
Rental revenue           $25,148  $24,088   4.4%  $67,765   $65,168   4.0%
                                              
Property operating         7,143    6,771   5.5%   20,167    19,322   4.4%
  expenses (1)           -------  -------  -----  -------   -------  -----
Net operating income     $18,005  $17,317   4.0%  $47,598   $45,846   3.8%
                         =======  =======  =====  =======   =======  =====

Avg. annual rent per     $9.38    $9.03     3.9%   $9.14     $8.85    3.3%
  sq.ft. (2)
Avg. sq.ft. occupancy     90%      90%              89%       88%       

Total net rentable    10,900,000 10,900,000     10,900,000 10,900,000  
     sq.ft.   
# of properties           169      169              169       169       

_______________
(1)Includes  all  direct property expenses.  Does not include  property
   management  fees  previously charged by Shurgard  Incorporated,  who
   managed  the  Company's  properties prior to  its  merger  with  the
   Company,  nor  does  it  include any allocation  of  joint  expenses
   incurred by the Company such as off-site management personnel.
(2)Average  annual  rent  per  square foot is  calculated  by  dividing
   actual  rent collected by the average number of square feet occupied
   during the period.
(3)Includes  30% of the operating results of four properties  in  which
   the  Company  owns  a  30%  interest (operating  results  for  these
   properties   are   not  consolidated  in  the  Company's   financial
   statement),  as  well  as  74%  of the operating  results  of  three
   properties  in which the Company owns 74% interest and  90%  of  the
   operating  results of one property in which the Company owns  a  90%
   interest  (operating results for those properties  are  consolidated
   in  the  Company's financial statements).  Nine month data  includes
   only  operating  results for the three months  ended  September  30,
   1995 and 1996 for the fifteen properties purchased prior to July  1,
   1995.

      Net  operating income (NOI) for these centers has risen over  the
same  quarter  last  year  due to increases in  revenue,  which  are  a
function  of changes in rental rates and occupancy.  Third quarter,  as
well  as  nine  month  revenue gains from 1995  to  1996,  were  driven
primarily by rent increases with slight increases in occupancy over the
same periods.  The same store growth rate of revenue and NOI has slowed
compared  to  the  last several years as the significant  increases  in
occupancy  levels which helped drive the historical growth  rates  have
slowed. Management believes that occupancy in the high 80's to low 90's
is  "full"  for  the self storage industry.  Because  occupancies  have
reached  these levels in most markets, management believes that  future
growth  will  result  primarily  from rate  increases.   The  Company's
ability  to  increase  rates may be negatively affected  by  increasing
competition in certain markets.

      Revenue  increases  were  partially offset  by  higher  operating
expenses.   Personnel costs rose $267,000 for the quarter and  $700,000
for  the  nine  months  due  to increasing wages  and  higher  cost  of
benefits, which primarily represented a workers' compensation insurance
refund  received  in  the third quarter of 1995.   Remaining  increases
relate  to  repair and maintenance expenses, costs of  goods  sold  and
yellow page advertising rates.

   The  following  table is a geographical summary of  the  changes  in
average revenues, rates and occupancies from the third quarter of  1995
to  the  third  quarter of 1996 for the storage  centers  held  by  the
Company throughout both quarters:
   
                                         %        % Change
                         % Change      Change      in # of
                         in Rents     in Rate      Sq. Ft.
                                     per Sq.Ft.  Occupancied         
                        ---------     ----------  ---------
                       '95 to '96     '95 to '96  '95 to'96
                       ----------     ----------  ---------
             Arizona     (7.0%)         (0.7%)      (6.4%)
             California   8.8            4.1         4.6
             Colorado    (3.4)           6.4        (9.2)
             Florida      4.0            2.1         1.9
             Illinois     4.8            2.2         2.5
             Michigan     7.1           10.6        (3.1)
             New York     2.3            7.4        (4.8)
             Oregon      11.9           10.9         0.9
             Texas       (3.6)          (3.0)       (0.7)
             Virginia     6.1            4.1         1.8
             Washington   7.7            4.8         2.7
             Other        6.3            4.5         1.7 
                        --------       -------      ------
             Total        4.5%           3.9%        0.6%
                        =======        =======      ======

     The  Company  maintains a diversified portfolio that  it  believes
offers  protection  against  the individual  market  fluctuations  that
result  in  geographical performance differences.  In  general,  rental
rate  increases  have  driven the increase in  revenues.   Arizona  has
experienced  new competition in certain trade areas and a leveling  off
of demand.  Demand had been high in this market due to the long waiting
periods  for housing; as these waits have shortened, so has the average
length  of  storage  in this market.  Additionally, the  conversion  of
units to climate controlled space at one facility has created a drop in
occupancy.   During  the  construction phase of  this  project  it  was
necessary  to  vacate  these units, but they are  expected  to  command
higher  rent.   The  conversion of these units was  completed  in  late
August.    In  Colorado,  occupancy  declines  offset  rate   increases
resulting  in lower revenue.  The decline in Colorado is the result  of
competition  and  a leveling off of demand in the Denver  market  area.
The  San  Antonio,  TX  market has declined  as  new  competition  (ten
additional storage centers within our trade areas in the last year) has
forced  rate  decreases; storage development in this  market  continues
with five new projects under construction by competitors and management
expects  the  market will continue to be negatively  impacted  by  this
development.   The Houston, TX market declined due to a fire  in  1995;
revenue  replacement  insurance coverage has  expired  and  new  market
competition has slowed the rent up of the reconstructed space.

ACQUISITIONS

      During  the  third quarter of 1996, the Company  purchased  three
storage  centers.  The first two, located in Washington, were purchased
in  July  for  $3.8  million and the third,  located  in  Georgia,  was
purchased  in  September  for  $2.5 million.   These  properties  added
approximately  135,000  net  rentable  square  feet  to  the  Company's
portfolio and contributed approximately $61,000 to the Company's  third
quarter net operating income.

DOMESTIC DEVELOPMENT

      To date, the Company has opened nine storage centers in 1996, and
has twelve additional storage centers under construction (five of these
are  being  developed  through joint venture partnerships).  The  seven
projects opened in the first half of 1996 are renting up ahead of plan;
the  average  occupancy of these centers as of September 30,  1996  was
51%.   The  average  rental  rate of these  stores  for  the  month  of
September  was  $9.48 per square foot.  Together, the centers  provided
$158,000  in net operating income for the current quarter.   For  these
seven  projects, final construction costs averaged $49 per square foot.
Although the current rent up pace of the storage centers opened through
the  second quarter of 1996 would indicate a shorter rent up period  if
projected  on  a  straight-line basis, the rent up pace  in  the  first
months after opening a new facility is generally greater than in  later
months.    The  Company  currently  expects  these  centers   to   take
approximately  18  months to reach maturity compared  to  the  original
projections  of  21 months.  The average yield on cost of  these  seven
projects  is 12%, assuming the projects reach 85% occupancy at  current
rates.   There  is  of course no assurance that these projections  will
come  to fruition as numerous factors affect the actual yields and rent
up  periods,  including the various market conditions and  competition,
the ability to collect stated rental rates, and the ability to maintain
expenses at the current level.

      The  six storage centers opened in 1995 are also renting up ahead
of  plan;  the  average occupancy of these centers as of September  30,
1996 was 70%.  The average rental rate of these stores for the month of
September was $10.13 per square foot.  Each of these projects  provided
positive  net  operating  income and together  provided  net  operating
income  of  $357,000 for the current quarter.  For these six  projects,
final  construction costs averaged $48 per square  foot.   The  storage
centers  opened in 1995 are renting up at an impressive  rate  and,  if
they  continue at that rate, they will reach maturity in an average  of
16  months  compared  to the projected 21 month rent-up.   The  average
yield  on  cost of these seven projects is 13%, assuming  the  projects
reach  85% occupancy at current rates.  There is of course no assurance
that these projections will come to fruition as numerous factors affect
the  actual  yields and rent up periods, including the  various  market
conditions and competition, the ability to collect stated rental rates,
and the ability to maintain expenses at the current level.

     The Company's development projects were funded from stock offering
proceeds, operating cash flow and proceeds from the Company's  line  of
credit.  Because the annualized yield on these development projects for
the  current quarter was only 4.7% compared to the Company's  borrowing
rate of approximately 8.3%, they negatively impacted the Company's  FFO
for the quarter ended September 30, 1996 by an estimated $400,000.  For
further discussion regarding the potential impact of development, refer
to  the  Company's annual report on Form 10-K filed with the Securities
and  Exchange  Commission.   The following  table  summarizes  domestic
development and expansion activity as of September 30, 1996:

                                                 Estimated
                                               Completed Cost
                               # of Projects    of Projects
                               -------------   ----------------
New Developments:
Opened in 1995                       6             $17 million
Opened year to date Sept. 30,        9             $33 million
  1996
Construction in progress            12             $41 million

Expansion of existing                                         
  properties:
Opened year to date Sept. 30,        3              $2 million
  1996
Construction in progress             3              $6 million

The Company still believes it will open a total of 14 to 16 new storage
centers  during  1996 and anticipates opening an additional  30  to  35
during 1997.  The projected number of projects to be opened in 1996 and
1997  could be reduced by zoning and permitting delays outside  of  the
control of the Company, increased competition for sites, delays  during
construction  caused by, among other things, weather,  unforeseen  site
conditions,  labor  shortages, scheduling  problems  with  contractors,
subcontractors or suppliers, or resource constraints.


EUROPEAN OPERATIONS

      During  1996, the Company has invested an additional $6.9 million
in  SSC  Benelux,  the  Belgian subsidiary in which  it  owns  a  85.6%
interest.   The Company is currently operating four storage centers  in
Brussels; the fourth store opened phase I at the end of September  with
construction  continuing on the remaining property.   A  fifth  storage
center  is  under  construction and two  more  are  in  the  permitting
process.   The operating storage centers provided $157,000 in  revenues
for   the  quarter;  however,  operating  and  administrative  expenses
exceeded  revenues  creating a $331,000 net  loss  before  depreciation
expense of $94,000.  This translates into a $283,000 reduction  of  the
Company's current quarter FFO.

PROPERTY MANAGEMENT OPERATIONS

      In  connection  with  the  merger of  the  Company  and  Shurgard
Incorporated  (the  Management Company)  in  March  1995,  the  Company
internalized the management of its own properties as well  as  acquired
certain  management contracts and relationships under which it provides
property management services to outside parties.  Prior to the  merger,
the  Company paid a property management fee equal to 6% of revenues  to
the  Management  Company.  The Company now incurs the actual  costs  of
property   management  and  receives  property  management  fees   from
affiliated  partnerships and outside parties.  As the Company  acquires
properties  currently  managed for third parties,  revenues  from  this
service related business will decrease.

OTHER OPERATIONS

     Income from other real estate investments for the third quarter of
1996 has increased $389,000 over the same quarter in 1995 due primarily
to  the  Company's investment in partnership units made at the  end  of
1995  and  throughout 1996.  These investments increased the  Company's
interest in five affiliated partnerships for which the Company  manages
storage centers.  The increase for the nine months ended September  30,
1996 is also primarily a result of these investments.

      Interest expense increased $924,000 due to a rise in the  average
outstanding  balance on the lines of credit from the third  quarter  of
1995  to the third quarter of 1996.  This rise represents borrowing  to
purchase  partnership  units  and to fund development  of  new  storage
centers.   Additionally, during the third quarter of 1996, the  Company
capitalized $594,000 in interest related to the construction of storage
centers  while only $435,000 in interest was capitalized in  the  third
quarter  of 1995.  The decline in interest expense for the nine  months
ended September 30, 1996 reflects a decrease in debt balances resulting
from  the  issuance  of stock in June 1995 as well as  an  increase  in
capitalized  interest. Interest capitalized for the nine  months  ended
September  30, 1996 was $1,584,000 compared to $636,000  for  the  same
period in 1995.

     Net income per share decreased for the three and nine months ended
September  30, 1996 compared to the same periods in 1995 primarily  due
to the development projects opened during the last year.  The Company's
planned  development will continue to impact net income and net  income
per  share.  The issuance of 4.9 million shares in late June and  early
July  1995 also impacted the nine month per share data.  Proceeds  from
this  stock  issuance were used to repay short term loans and  although
interest expense declined, outstanding shares increased.

FUNDS FROM OPERATIONS

     Funds  from  operations  (FFO), as  promulgated  by  the  National
Association of Real Estate Investment Trusts (NAREIT) in its March 1995
White  Paper on FFO, is defined as net income (calculated in accordance
with  GAAP) excluding gains or losses from debt restructuring and sales
of   real   estate,  plus  depreciation  of  rental  real  estate   and
amortization  of  intangible  assets exclusive  of  deferred  financing
costs.  Contributions to FFO from unconsolidated entities in which  the
reporting entity holds an active interest are to be reflected in FFO on
the same basis.  The Company believes FFO is meaningful disclosure as a
supplement  to net income because  net income implicitly  assumes  that
the  value  of assets diminish predictably over time while the  Company
believes that real estate values have historically risen or fallen with
market  conditions.  FFO is not a substitute for net cash  provided  by
operating  activities or net income computed in accordance  with  GAAP,
nor  should it be considered an alternative indication of the Company's
operating performance or liquidity.  In addition, FFO is not comparable
to  "funds from operations" reported by other REITs that do not  define
funds  from  operations  in accordance with NAREIT's  definition.   The
following   table   reconciles   the  Company's   net   income   before
extraordinary  items to the definition of FFO used by the  Company  and
NAREIT (in thousands):

                                 Quarter ended      Nine months ended
                                 September 30,        September 30,
                            --------------------   --------------------
                               1996        1995     1996        1995
                            ----------  --------   --------  ----------
Net income before       
  extraordinary item        $   9,029    $  9,221  $ 24,143   $  21,213
Depreciation/amortization       5,108       4,560    15,632      12,702
  (including JV)
Less deferred financing          (280)       (280)     (840)       (840)
  costs                      --------    --------  --------   ---------
FFO as currently defined    $  13,857    $ 13,501  $ 38,935   $  33,075
                             ========    ========  ========   =========

     FFO for the third quarter of 1996 rose approximately $356,000 over
the same quarter of 1995.  FFO for the nine months ended Sept. 30, 1996
rose  $5.9  million  over  the  same period  in  1995.   As  previously
discussed,  this growth rate reflects the improved performance  of  the
original  portfolio of properties as well as the addition of properties
acquired and constructed during the year.

LIQUIDITY AND CAPITAL RESOURCES

      During the first nine months of 1996, the Company invested  $49.3
million  in  storage centers, including approximately $40.8 million  in
development projects, $6.3 million in acquisitions and $2.2 million  in
capital  improvements  to its existing portfolio.   The  $49.5  million
increase  in other real estate investments consists primarily of  $42.5
million  invested in affiliated partnerships and $6.5 million  invested
in joint venture developments.

     The Company has borrowed $93.8 million during 1996 under its lines
of  credit  to  finance development and investment  activity  described
above  as  well  as  general operating needs. In  September  1996,  the
Company negotiated a two year, secured line of credit to borrow  up  to
$175  million  at a spread over LIBOR.  The available  amount  and  the
spread vary based on certain financial covenants; the current available
amount  is approximately $111 million and the current spread is 1.625%.
This  line  replaced one of the Company's $50 million lines of  credit.
The  available  amount  under this line of credit  is  capped  at  $125
million  until the Company cancels its second line of credit  at  which
time  it  increases to the maximum of $175 million.  The new line  will
become  unsecured  once the Company meets certain requirements  of  the
agreement which include, among other things, completion of the  pending
acquisition described below.  At September 30, 1996, the Company's debt
to total assets was 34% and its debt to total market capitalization was
28%.

      The Company anticipates that cash flow from operating activities,
available lines of credit, and the proceeds from future debt or  equity
offerings,  if  any,  will  continue to provide  adequate  capital  for
planned  portfolio growth, principal payments and dividend payments  in
accordance   with  REIT  requirements.   Cash  provided  by   operating
activities for the nine months of operations ended September  30,  1996
was $37 million.  Remaining borrowing capacity available from lines  of
credit  at  September 30, 1996 was $70 million (including $6.6  million
from  the Belgian lines).  On October 31, 1996, the Company declared  a
dividend  of  $0.47 per share to be paid on November  21,  1996.   This
dividend is approximately 79% of third quarter FFO.

PENDING ACQUISITION

     In September 1996, the Company purchased limited partnership units
in  three affiliated public partnerships for $40.6 million.  Subsequent
to  the  end  of  the quarter, the general partner  of  each  of  these
partnerships began soliciting votes from the limited partners in  these
partnerships  to  approve  the  merger of  the  partnerships  with  the
Company.   Under  the  terms of the acquisition agreement  between  the
Company  and  the partnerships, Company shares would be issued  to  the
remaining  partners  equal to their interest in the  partnership's  net
asset  value as defined in the agreement (approximately $65.2 million).
The  Company has paid or accrued $2.8 million in transaction costs  and
litigation defense costs related to this transaction.

PART II, Item 1:   Legal Proceedings

      On  July 16, 1996, Irving and Roberta B Schuman (the Plaintiffs),
unitholders of IDS/Shurgard Income Growth Partners L.P. II  (IDS  2)  ,
filed a purported class and derivative action complaint (the Complaint)
on  behalf  of  themselves and all other unitholders of  IDS  /Shurgard
Income  Growth  Partners,  L.P., IDS2 and  IDS/Shurgard  Income  Growth
Partners  L.P.  III  (together, the Partnerships) and  derivatively  on
behalf  of  the  Partnerships in the Superior Court  of  the  State  of
Washington in and for the County of King naming the Company, Charles K.
Barbo, Arthur W. Buerk, Donald B. Daniels, Kristin H. Stred, Harrell L.
Beck,  Michael  Rowe,  Mark  Hall, Shurgard Associates  L.P.,  Shurgard
Associates  L.P. II, Shurgard Associates L.P. III and Shurgard  General
Partner, Inc. as Defendants and the Partnerships as Nominal Defendants.

      In  the  Complaint, the Plaintiffs asserted claims for breach  of
fiduciary duty, aiding and abetting a breach of fiduciary duty,  breach
of  contract and fraud against each of the Defendants.  The  Plaintiffs
seek   monetary  damages  and  equitable  relief,  including  an  order
enjoining the consummation of the Company's tender offers for units  of
limited  partnership  interest  in the  Partnership  (the  Offers),  or
alternatively,  an order requiring the Defendants to issue  disclosures
to  correct allegedly false and misleading statements and omissions  of
material facts in all documents prepared, filed with the SEC, issued or
disseminated  to the unitholders of the Partnerships by  Defendants  in
connection with the Offers.

     The Plaintiffs filed a motion to preliminarily enjoin, among other
things,  the Unitholders' vote at the Special Meetings.  A hearing  was
held  on  September  25,  1996, in the Superior  Court  regarding  this
motion.   On  October 3, 1996, the Superior Court issued  in  an  order
denying  the  Plaintiffs'  motion  for  preliminary  injunction.    The
Defendants intend to continue to vigorously defend the lawsuit.


Item 6a  Exhibits

Exhibit 27     Financial Data Schedule

                               SIGNATURE

Pursuant  to the requirements of the Securities Exchange Act  of  1934,
the  registrant has duly caused this report to be signed on its  behalf
by the undersigned, thereunto duly authorized.

                      SHURGARD STORAGE CENTERS, INC.

Date:  November 4, 1996   By: /s/ Harrell Beck
                              --------------------
                          Harrell Beck
                          Chief Financial Officer and Authorized Signatory



<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                           4,696
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         609,168
<DEPRECIATION>                                (40,842)
<TOTAL-ASSETS>                                 699,432
<CURRENT-LIABILITIES>                                0
<BONDS>                                        131,751
                                0
                                          0
<COMMON>                                       451,932
<OTHER-SE>                                    (14,936)
<TOTAL-LIABILITY-AND-EQUITY>                   699,432
<SALES>                                              0
<TOTAL-REVENUES>                                79,193
<CGS>                                                0
<TOTAL-COSTS>                                   43,594
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               8,535
<INCOME-PRETAX>                                 24,143
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    24,143
<EPS-PRIMARY>                                     1.04
<EPS-DILUTED>                                     1.04
        

</TABLE>


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