STORAGE USA INC
10-K, 1997-03-31
REAL ESTATE INVESTMENT TRUSTS
Previous: CORPORATE PROPERTY ASSOCIATES 12 INC, 10-K405, 1997-03-31
Next: AMERISTAR CASINOS INC, NT 10-K, 1997-03-31



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

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

                   For the fiscal year ended December 31, 1996

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

                For the transition period from ________to________
                        Commission file number 001-12910

                                Storage USA, Inc.
             (Exact name of registrant as specified in its charter)
<TABLE>
<S> <C>

                     Tennessee                                               62-1251239
          State or other jurisdiction of                        (I.R.S. Employer Identification No.)
           incorporation or organization
    10440 Little Patuxent Parkway, Suite 1100,                                 21044
                   Columbia, MD                                              (Zip Code)
     (Address of principal executive offices)
</TABLE>

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

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


 Title of each class                   Name of each exchange on which registered
 Common Stock $.01 par value                        New York Stock Exchange


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

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

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

         The aggregate  market value of the voting stock held by  non-affiliates
of the registrant was approximately  $624,484,000 as of March 26, 1997, based on
16,641,626  shares  held  by   non-affiliates  of  the  registrant.   (For  this
computation,  the  registrant has excluded the market value of all shares of its
Common Stock reported as beneficially  owned by executive officers and directors
of the registrant and certain other stockholders; such an exclusion shall not be
deemed to constitute an admission  that any such person is an "affiliate" of the
registrant.)

                                   27,203,427
(Number of shares outstanding of the registrant's  Common Stock, as of March 26,
1997)

                       DOCUMENTS INCORPORATED BY REFERENCE

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









<PAGE>


                                     Part 1

Item 1.  Business
         General

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

         The Company is a fully  integrated  organization  that has expertise in
acquisition, development, construction and management of self-storage facilities
and  has  approximately  890  employees.   The  Company  operates  through  SUSA
Partnership,  L.P.  (the  "Partnership")  of which the  Company is sole  general
partner.  The Company conducts all of its activities through the Partnership and
its  subsidiaries,  and at December  31,  1996,  it owned a 93%  interest in the
Partnership.

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

Self-Storage Facilities

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

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

Internal Growth Strategy

         The Company's  internal  growth strategy is to pursue an active leasing
policy  (which  includes  aggressively  marketing  available  space and renewing
existing  leases at higher rents per square  foot).  As a result of its internal
growth  strategy,  the Company has historically  received  premium rents,  while
achieving high occupancy  levels and increasing  profitability.  By implementing
this  strategy for the 96  facilities  owned by the Company  since  December 31,
1994, the Company,  for 1996,  increased  revenue and net operating income by 7%
and 5.7%,  respectively,  over revenue and net operating  income achieved by the
Company in the prior year.

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

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

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

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

External Growth Strategy

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

Acquisitions

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

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

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

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

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

Development

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

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

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

Capital Strategy

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

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

Strategic Alliance with Security Capital U.S. Realty

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

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

Franchise Operations

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

Operating Practices

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



<PAGE>


Pricing Policy

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

Marketing

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

Capital Expenditures and Maintenance

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

Property Security

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

Data Processing/Management Information Systems

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

Staffing and Training

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




<PAGE>


Employee Recognition and Compensation

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

"Total Storage Satisfaction Guaranteed TM" Program

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

Collections

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

Other Activities

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

Local Regulations

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

Competition

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

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



<PAGE>



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

Employees

All persons  referred to herein as employees of the Company are employees of the
Partnership or its  subsidiaries.  As of December 31, 1996, the Company employed
approximately 890 employees,  of whom  approximately 250 were employed part-time
(fewer  than 30  hours  per  week) on a  regular  basis.  None of the  Company's
employees is covered by a collective bargaining agreement.

Qualification as a Real Estate Investment Trust

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


Environmental Matters

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

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




<PAGE>


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


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


Policies and Objectives with Respect to Certain Activities

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

Acquisition, Development and Investment Policies

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

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

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

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

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



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


<PAGE>


Financing Policies

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

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

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

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

Conflict of Interest Policies

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

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



<PAGE>


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

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

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

Policies with Respect to other Activities

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

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

Working Capital Reserves Policy

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



<PAGE>


Limitations on Corporate Actions Pursuant to Strategic Alliance Agreement.

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

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

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

Forward-Looking Statements and Risk Factors

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

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

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

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

Debt Financing Reduces Cash Flow and Increases Risk of Default

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

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

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

         Effect of Market  Interest  Rates on Price of Common Stock.  One of the
factors that  influences the price of the Common Stock in public trading markets
is the annual  yield  from  distributions  by the  Company on the price paid for
Common  Stock as compared to yields on other  financial  instruments.  Thus,  an
increase  in  market  interest  rates  will  result  in  higher  yields on other
financial  instruments,  which could  adversely  affect the market  price of the
Common Stock.

Changes in Policies

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

Tax Risks

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

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

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

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

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

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

Self-Storage Industry Risks

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

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

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

Real Estate Investment Risks

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

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

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

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

Anti-Takeover Measures

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

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

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

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

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

Partnership Agreement

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

Management

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


Transferability of Interests

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



<PAGE>


Capital Contributions

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


Awards Under Omnibus Stock Plan

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

Redemption Rights



<PAGE>



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

Distributions

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

Allocations

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

Operations

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

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

Term

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


Tax Matters

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


<PAGE>


Item 2. Properties

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

<TABLE>
<CAPTION>

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

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

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

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

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

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

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

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

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

KANSAS CITY AREA

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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





<PAGE>



Item 3.  Legal Proceedings.


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

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

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

                                     PART II

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

         Incorporated herein by reference from the captions "Common Stock Price"
and   "Shareholders"   appearing  in  the   Company's   1996  Annual  Report  to
Shareholders,  the relevant  portion of which is attached  hereto as Exhibit 13.
Information regarding the Company's dividend policy is included in Item 7.

Item 6.  Selected Financial Data.

         Incorporated  herein by reference from the caption "Selected  Financial
Data"  appearing  in the  Company's  1996  Annual  Report to  Shareholders,  the
relevant portion of which is attached hereto as Exhibit 13.

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

         Incorporated  herein  by  reference  from  the  caption   "Management's
Discussion  and  Analysis of  Financial  Condition  and  Results of  Operations"
appearing in the  Company's  1996 Annual  Report to  Shareholders,  the relevant
portion of which is attached hereto as Exhibit 13.

Item 8.  Financial Statements and Supplementary Data.

         The Company's Financial  Statements and Supplementary Data for the year
ended December 31, 1996, are incorporated herein by reference from the Company's
1996 Annual Report to  Shareholders,  the relevant  portion of which is attached
hereto as Exhibit 13.

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

         None.



                                    PART III

Item 10.  Directors and Executive Officers of the Registrant.

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

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

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



<PAGE>


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

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

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

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

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

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

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

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

Item 11.  Executive Compensation.

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

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

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

Item 13.  Certain Relationships and Related Transactions.

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



<PAGE>


                                     PART IV

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

(a)      The  following  documents  are filed as a part of this  report  and are
         hereby incorporated by reference:
<TABLE>
<CAPTION>
<S> <C>
                                                                                     1996 Annual Report to        Form 10-K
                                                                                   Shareholders (Exhibit 13)
                                                                                   -------------------------    -------------
                                                                                                 Page Numbers
                                                                                          (Manually signed original)
                                                                                   ------------------------------------------
    1.    Financial Statements:

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

          Balance sheets as of December 31, 1996 and 1995                                                  __            ___

          Statements  of  operations  for the years ended  December 31, 1996 and
          1995, for the period March 24, 1994 (inception) through December 31,
          1994, and for the period January 1, 1994 through March 23, 1994                                  __            ___

          Statements of cash flows for the years ended December 31, 1996 and
          1995, for the period March 24, 1994 (inception) through December 31,
          1994, and for the period January 1, 1994 through March 23, 1994                                  __            ___

          Statements of shareholders' equity for the years ended December 31,
          1996 and 1995, for the period March 24, 1994 (inception) through
          December 31, 1994, and for the period January 1, 1994 through March 23,                         ___            ___
          1994

          Notes to financial statements                                                                  ____           ____

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

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

          Report of Independent Accountants                                                                ____          ____ 

</TABLE>


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

(b)      Reports on Form 8-K

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

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


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

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

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

         Financial Statements Applicable to Real Estate Properties Acquired:

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


         Pro Forma Financial Information:

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

(c)     Exhibits

           The following exhibits are filed as part of this report:

 Exhibit No.                 Description
 -----------                 -----------

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

          3.2*  Restated and Amended Bylaws of the Company.

            4*  Specimen Common Stock Certificate.

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

         10.2*  Company's Omnibus Stock Option Plan.

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

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

         10.5*  SUSA Partnership, L.P. (the "Partnership") 401(k) Savings Plan.

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

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

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

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

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

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

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

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

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

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

       10.16++++Second Amended and Restated Agreement of Limited  Partnership of
                the Partnership,  dated as September 21, 1994 (the  "Partnership
                Agreement").

         10.17  First  Amendment to the Partnership  Agreement,  dated March 19,
                1996 (filed as Exhibit 10.3 to the Company's  Current  Report on
                Form 8-K/A,  filed April 1, 1996, and incorporated  by reference
                herein).

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

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

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

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

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

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

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

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

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

          13    Relevant ortions of of the  Company's  1996  Annual  Report to
                Shareholders are filed herewith.

          21    Subsidiaries  of  Registrant.

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

          27    Financial Data Schedule.
- --------------------

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




<PAGE>
                                   SIGNATURES

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

                                STORAGE USA, INC.


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









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

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

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

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


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


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


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


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


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


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


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

<PAGE>


                                 EXHIBIT INDEX


 Exhibit No.                 Description
 -----------                 -----------

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

          3.2*  Restated and Amended Bylaws of the Company.

            4*  Specimen Common Stock Certificate.

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

         10.2*  Company's Omnibus Stock Option Plan.

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

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

         10.5*  SUSA Partnership, L.P. (the "Partnership") 401(k) Savings Plan.

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

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

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

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

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

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

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

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

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

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

       10.16++++Second Amended and Restated Agreement of Limited  Partnership of
                the Partnership,  dated as September 21, 1994 (the  "Partnership
                Agreement").

         10.17  First  Amendment to the Partnership  Agreement,  dated March 19,
                1996 (filed as Exhibit 10.3 to the Company's  Current  Report on
                Form 8-K,  filed April 1, 1996,  and  incorporated  by reference
                herein).

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

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

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

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

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

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

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

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

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

          13    Relevant portions of of the  Company's  1996  Annual  Report to
                Shareholders are filed herewith.

          21    Subsidiaries  of  Registrant.

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

          27    Financial Data Schedule.
- --------------------

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



                                                                      Exhibit 13


Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations 
                               Storage USA, Inc.

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

The following  discussion and analysis of the consolidated  financial  condition
and results of operations  should be read in conjunction  with the  Consolidated
Financial  Statements  and  Notes  thereto.  As  discussed  in  Note  1  to  the
Consolidated Financial Statements,  the Company's 1994 results of operations are
presented  from  March  24,  1994,  the date  following  the  completion  of the
Company's  initial  public  offering  (the "IPO") and  conversion to real estate
investment  trust ("REIT")  status,  through  December 31, 1994 (the  "Period").
References  to the  "Company"  include SUSA  Partnership,  L.P.,  the  Company's
principal operating subsidiary (the "Operating Partnership").

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

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

Outlook:

Internal Growth Strategy:

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

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

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

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

External Growth Strategy:

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

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

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


Capital Strategy:

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

The  Company  anticipates  using its lines of  credit  as an  interim  source of
acquisition funds,  repaying the credit lines with long-term debt or equity when
management determines market conditions are favorable.

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

In  1996,  the  Company  reported  growth  in  revenue,   income  from  property
operations, and net income,  respectively,  of $39.3 million, $20.2 million, and
$14.4 million over the prior period.  These significant  increases are primarily
attributable to the Company's implementation of its internal and external growth
strategies.

 Facility  acquisitions during 1996, by quarter,  were as follows (in thousands,
except number of facilities):
<TABLE>
<CAPTION>
<S> <C>
- ------------------------------------- --------------------- --------------------------- ----------------------------

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


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

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

Other  income grew to $1.52  million in 1996,  or $1.04  million,  from the $480
thousand  reported in 1995.  The increase is primarily  caused by $365  thousand
increase  in the sale of  locks  and  boxes  and to a lessor  extent  from  $138
thousand  increase in franchise and general  contractor fees and a $222 thousand
increase in truck rental and billboard/cell tower income.

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

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

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

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

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

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

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

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

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

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

In  1995,  the  Company  reported  growth  in  revenue,   income  from  property
operations, and net income,  respectively,  of $42.2 million, $27.3 million, and
$17.2 million over the prior period. Compared to pro forma results for 1994, the
Company's revenues grew $21.0 million, income from property operations increased
$12.2 million and net income rose $5.4 million.  These significant increases are
primarily attributable to both the Company's aggressive acquisition strategy and
aggressive rental rate increases.

Facility  acquisitions  during 1995, by quarter,  were as follows (in thousands,
except number of facilities):
<TABLE>
<CAPTION>
<S> <C>
- ------------------------------------- --------------------- --------------------------- ----------------------------

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

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

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

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

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

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

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

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

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

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

Taxes were 7.2% of revenue for 1995 as compared to 6.5% for the prior Period and
6.8% for the pro forma results.  This growth as a percentage of revenue reflects
the impact of  reassessments  on the properties  purchased during 1994 and 1995.
The majority of the increase is  attributable to  reassessments  on acquisitions
with the  remainder  attributable  to increased  tax rates or  reassessments  on
properties  owned for a full year.  Direct Property  Operating Cost was 29.9% of
rental  income,  both on the 96  properties  owned at December  31, 1994 and the
portfolio as a whole. The property level margins  remained  consistent from 1994
to 1995.

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



<PAGE>


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

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

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

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

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

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

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

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

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

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



Liquidity and Capital Resources

Capital Resources

The Company  funds its capital  requirements  primarily  through the issuance of
equity and debt securities.  On March 1, 1996, the Company entered into a series
of  agreements  providing for a strategic  alliance  with Security  Capital U.S.
Realty  ("US  Realty").  Pursuant  to the  agreement,  subject  to the terms and
conditions  thereof,  US Realty  purchased  7,028,754  shares of common stock at
$31.30 per share in three fundings. The initial purchase of 1,948,882 shares for
$61 million  occurred on March 19, 1996. The second funding of 1,916,933  shares
for $60  million  took place on July 8,  1996.  The final  funding of  3,162,939
shares for $99 million  took place on  September  30,  1996.  As of December 31,
1996, US Realty owned  approximately  34.6% of the outstanding  shares of common
stock of the Company.

On November 4, 1996,  the  Operating  Partnership  issued $100 million of 7.125%
Notes due November 1, 2003. The Notes are unsecured obligations of the Operating
Partnership,  and may be  redeemed  at any time at the  option of the  Operating
Partnership, subject to certain terms and conditions. To fund short term capital
needs,  the Company had in place at December 31, 1996,  two lines of credit with
total  borrowing  capacity of $105  million.  The lines bear interest at various
spreads over a base rate,  depending upon the Company's  debt service  coverage.
Amounts  outstanding  under the  lines of credit  bore  interest  at a  weighted
average  rate of  6.78% in  February  1997.  During  1996  the  Company  had net
repayments under its lines of credit of $54.9 million. At December 31, 1996, the
Company had $52.7 million of borrowings outstanding on its lines of credit.

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

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

The Company's investing  activities consisted primarily of the acquisition of 82
self-storage   facilities  for  approximately  $304  million,   along  with  new
development  and  expansion of existing  facilities.  During  1996,  the Company
opened two newly  constructed  facilities  in  northern  Virginia  totaling  123
thousand square feet for a cost of $9.3 million. The Company also completed five
expansions to existing facilities totaling 129 thousand square feet. The Company
generated  cash flow from  operating  activities  of $59.5  million in 1996,  an
increase of $21.2  million over 1995,  primarily as a result of the  significant
expansion of the Company's portfolio as discussed under "Results of Operations".

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

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



<PAGE>


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

The  Company  expects  to  incur   approximately   $1.2  million  for  scheduled
maintenance  and repairs  during the next twelve months and  approximately  $7.2
million to conform  facilities  acquired during 1996,  1995,  and1994 to Company
standards.

The Company at December 31, 1996, had Shareholders  Equity of approximately $575
million,  a debt- to- equity ratio of 34.5%,  a debt- to -total  assets ratio of
23.5%, and a debt service coverage ration of 7:1. The debt policy of the Company
and the  Partnership,  which is  subject  to  change  at the  discretion  of the
Company's  Board of Directors,  is to limit total  indebtedness to the lesser of
50% of total  assets at cost or that  amount  that will  sustain a minimum  debt
service coverage ratio of 3:1.

Funds from Operations ("FFO")

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

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



<PAGE>
<TABLE>
<CAPTION>
<S> <C>



(Amounts in thousands)                    1996 Historical          1995 Historical         1994 Pro Forma
- ----------------------------------------- ------------------------ ----------------------- -------------------------
Net Income                                                $43,238                 $29,153                   $14,243

Depreciation of real property                              11,865                   6,996                     2,984

Amortization of non compete                                    83                     252                       167

Amortization of lease guarantees                               70                     385                       186

Consolidated FFO                                          $55,256                 $36,786                   $17,635

Minority Interest share of depreciation
and amortization                                            (684)                   (334)                      (97)

FFO available to Company Shareholders                     $54,572                 $36,452                   $17,538
                                                          =======                 =======                   =======
</TABLE>
The Company had weighted  average  common shares  outstanding  of 20,861,000 and
15,612,000,  for the years ended December 31, 1996, and 1995, respectively.  The
Company  distributed  $2.25  and  $2.04  per  common  share  in 1996  and  1995,
respectively. The Company's payout ratio (the ratio of common dividends declared
per share to per share FFO) was 85.9% and 87.6% for 1996 and 1995, respectively.

The  Company,  as a qualified  REIT,  is required to  distribute  a  substantial
portion of its net income as dividends to its shareholders.  While the Company's
goal is to  generate  and  retain  sufficient  cash flow to meet its  operating,
capital  and debt  service  needs,  its  dividend  requirements  may require the
Company to utilize its bank lines of credit and other  sources of  liquidity  to
finance property acquisitions and development, and major capital improvements.

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

Competition

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

Inflation

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

Seasonality

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

Recent Accounting Developments

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

Qualification as a REIT

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

<PAGE>
                                      Storage USA, Inc.
                                       Consolidated Balance Sheets
                                (Amounts in thousands, except share data)

<TABLE>
<CAPTION>
<S> <C>
                                                                     As of                      As of
                                                               December 31, 1996         December 31, 1995
                                                          -----------------------    ----------------------

Assets

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

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

Cash & cash equivalents                                                    1,323                     3,006
Other assets                                                              14,853                    11,783
                                                          -----------------------    ----------------------

     Total assets                                                       $845,245                  $509,525
                                                          =======================    ======================

Liabilities & shareholders' equity

Line of credit borrowings                                                $52,730                  $107,605
Mortgage notes payable                                                    45,724                     6,670
Notes payable                                                            100,000                         -
Accounts payable & accrued expenses                                        7,616                     5,945
Rents received in advance                                                  5,640                     3,680
Minority interest                                                         58,407                    27,438
                                                          -----------------------    ----------------------

     Total liabilities                                                   270,117                   151,338
                                                          -----------------------    ----------------------

Commitments and contingencies

Shareholders' equity:
Common stock $.01 par value, 150,000,000 shares                              247                       176
 authorized, 24,723,027 and 17,562,363
 shares issued and outstanding
Paid-in capital                                                          610,793                   385,989
Notes receivable - officers                                              (10,253)                   (6,727)
Accumulated deficit                                                      (15,831)                  (15,831)
Distributions in excess of net income                                     (9,828)                   (5,420)
                                                          -----------------------    ----------------------

     Total shareholders' equity                                          575,128                   358,187
                                                          -----------------------    ----------------------

     Total liabilities & shareholders' equity                           $845,245                  $509,525
                                                          =======================    ======================
</TABLE>
                             See Accompanying Notes
<PAGE>
<TABLE>

                                                Storage USA, Inc.(the "Company")
                                                               and
                                               Storage USA, Inc.(the "Predecessor")
                                              Consolidated Statements of Operations

                                          (amounts in thousands, except per share data)
<CAPTION>
<S> <C>
                                                                                                                    PREDECESSOR
                                                                                       For the period March   For the period January
                                                  Year ended            Year ended     1994(inception) through     1,1994 through
                                              December 31, 1996     December 31, 1995      December 31, 1994       March 23, 1994
                                             -------------------   -------------------   --------------------  --------------------


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

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

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

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

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

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

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

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

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

Minority interest                                        (2,842)               (1,491)                  (365)                  (54)
                                             -------------------   -------------------   --------------------  --------------------

Net income                                              $43,526               $29,153                $11,930                 ($165)
                                             ===================   ===================   ====================  ====================


Net income per share                                      $2.09                 $1.87                  $1.28
                                             ===================   ===================   ====================
Distributions per share                                   $2.25                 $2.04                  $1.41
                                             ===================   ===================   ====================

Weighted average shares outstanding                      20,861                15,612                  9,304
                                             ===================   ===================   ====================
</TABLE>
                             See Accompanying Notes
<PAGE>
<TABLE>

                                                 Storage USA, Inc.(the "Company")
                                                                and
                                               Storage USA, Inc.(the "Predecessor")
                                               Consolidated Statements of Cash Flows

                                                      (Amounts in thousands)
<CAPTION>
<S> <C>
                                                                                                                        PREDECESSOR
                                                                                                                      For the period
                                                                                        For the period March 24,      January 1,1994
                                                   Year ended            Year ended      1994(inception)through           through
                                               December 31, 1996     December 31, 1995     December 31, 1994          March 23, 1994
                                              ------------------    ------------------    ------------------      ------------------

Operating Activities:

Net Income                                              $43,526               $29,153               $11,930                   ($165)

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

     Depreciation and amortization                       12,618                 8,586                 2,882                     244
     Minority interest                                    2,842                 1,491                   365                       -
     Gain on investment                                    (288)
     Changes in assets and liabilities:
          Other assets                                   (2,801)               (3,111)               (2,025)                   (809)
          Other liabilities                               3,631                 2,189                 4,664                     393
                                              ------------------    ------------------    ------------------      ------------------
Net cash provided used by (used in)
operating activities:                                    59,528                38,308                17,816                    (337)
                                              ------------------    ------------------    ------------------      ------------------

Investing Activities:
Acquisition and improvements of storage facilities     (273,043)             (212,332)             (215,857)                  -----
Development of storage facilities                        (3,837)               (4,842)                 (327)                  ------
                                              ------------------    ------------------    ------------------      ------------------
Net cash used in investing activities                  (276,880)             (217,174)             (216,184)                  -----
                                              ==================    ==================    ==================      ==================

Financing Activities:
Net borrowings (repayments) under lines of credit       (54,875)              103,605                 4,000                     450
Mortgage principal payments                                (298)                  (79)              (41,802)                    (44)
Mortgage principal borrowings                             2,063                 2,376                     -                       -
(Decrease) increase in payable to affiliates                  -                     -               (18,812)                    178
Cash dividends                                          (47,934)              (33,433)              (13,070)                   (397)
Proceeds from issuance of stock                         220,721               107,776               271,652                       -
Proceeds from issuance of notes payable                  99,140                     -                     -                       -
Distribution to minority interests                       (3,148)               (1,698)                 (275)                      -
                                              ------------------    ------------------    ------------------      ------------------
Net cash provided by financing activities               215,669               178,547               201,693                     187
                                              ==================    ==================    ==================      ==================

Net increase (decrease) in cash and equivalents          (1,683)                 (319)                3,325                    (150)
Cash and equivalents, beginning of period                 3,006                 3,325             ---------                     150
                                              ------------------    ------------------    ------------------      ------------------
Cash and equivalents, end of period                      $1,323                $3,006                $3,325                      $0
                                              ==================    ==================    ==================      ==================

Supplemental schedule of non-cash activities:
 Common Stock issued in exchange for
   notes receivable                                      $3,541                $6,727                     -
 Mortgages assumed on storage facilities
   acquired                                             $37,289                     -
Land contributed for Operating Partnership
   units                                                 $1,162
Exchange of Operating Partnership units
   for common shares                                       $613                                           -
 Storage facilities acquired in exchange
   for Operating Partnership Units                      $30,726               $17,972                $8,374
                                              ==================    ==================    ==================
</TABLE>
                             See Accompanying Notes
<PAGE>
<TABLE>

                                                      STORAGE USA, INC. (the "Company")
                                                                      and
                                                     STORAGE USA, INC. (the "Predecessor")

                                                            CONSOLIDATED STATEMENTS
                                                            OF SHAREHOLDERS' EQUITY

<CAPTION>
<S> <C>
                                                                  Predecessor


  
                                      Common Stock
                               --------------------------
                                                                         Notes                         Distributions   Total
                                    Number of              Paid in       Receivable-    Accumulated    in Excess of    Shareholders'
                                    Shares    Amount       Capital       Officers       Deficit        Net Income      Equity
                               ------------------------------------------------------------------------------------------------

Balance at
    December 31, 1993                994        $10                                     ($12,672)                     ($12,662)

Corporate reorganization
    adjustments                                                                           (2,994)                       (2,994)

Net loss                                                                                    (165)                         (165)
                               ------------------------------------------------------------------------------------------------

Balance at March 23, 1994            994        $10                                     ($15,831)                     ($15,821)


                                                                     Company

Balance at March 24, 1994            994        $10                                     ($15,831)                     ($15,821)

Issuance of new shares of
   common stock on
   March 24, 1994                  6,325         63         $125,727                                                   125,790

Issuance of new shares of
   Common stock on
   September 29, 1994              5,980         60          145,802                                                   145,862

Net income                                                                                              $11,930         11,930

Distributions declared
   ($1.41 per share)                                                                                    (13,070)       (13,070)
                               ------------------------------------------------------------------------------------------------

Balance at
   December 31, 1994              13,299        133          271,529                     (15,831)        (1,140)       254,691
                               ================================================================================================

Issuance of new shares of
   common stock on June 7,
   1995                           14,025         40          107,517                                                   107,557

Issuance of new shares of
   common stock to officers
   under the 1995 Employee
   Stock Purchase and Loan Plan      230          2            6,725       (6,727)

Issuance of new shares of
   common stock under the
   Dividend Reinvestment and
   Stock Purchase Plan, and
   the 1993 Omnibus Stock Plan         8          1              218                                                       219

Net Income                                                                                               29,153         29,153

Distributions declared
   ($2.04 per share)                                                                                    (33,433)       (33,433)
                               ------------------------------------------------------------------------------------------------

Balance at
   December 31, 1995              17,562        176          385,989       (6,727)       (15,831)        (5,420)       358,187
                               ================================================================================================

Issuance of new shares of
   common stock                    7,029         69          220,459                                                   220,528

Issuance of new shares of
   common stock to officers
   under the 1995 Employee
   Stock Purchase and Loan Plan
   net of repayments                 103          1            3,540       (3,526)                                          15

Issuance of new shares of
   common stock under the
   Dividend Reinvestment and
   Stock Purchase Plan, and
   the 1993 Omnibus Stock Plan        29          1              805                                                       806

Net Income                                                                                               43,526         43,526

Distributions declared
   ($2.25 per share)                                                                                    (47,934)       (47,934)
                               ------------------------------------------------------------------------------------------------

Balance at
   December 31, 1996              24,723       $247         $610,793     ($10,253)      ($15,831)       ($9,828)      $575,128
                               ================================================================================================
</TABLE>
                             See Accompanying Notes
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                     NOTE 1
                                  ORGANIZATION

Storage USA, Inc. (the "Predecessor" See Note 13) a Tennessee  corporation,  was
formed in 1985 to own, develop,  construct,  and operate self-storage facilities
throughout the United States.  On March 23, 1994, the  Predecessor  completed an
initial  public  offering  (the "IPO") of  6,325,000  shares of common  stock at
$21.75 per share forming Storage USA, Inc. (the "Company"). The Company received
approximately  $125,790 in proceeds,  net of underwriting  discount and offering
expenses. Upon completion of the IPO, the Company contributed  substantially all
of its net assets to SUSA  Partnership,  L.P. (the "Operating  Partnership")  in
exchange  for  an  approximately  98.9%  general  partnership  interest  in  the
Operating  Partnership.  In  addition,  the  Operating  Partnership  formed SUSA
Management,  Inc. ("SUSA  Management"),  to provide  self-storage  management to
third parties and certain ancillary services. The Operating Partnership owns 99%
of the economic interest of SUSA Management.

The  Company  began  operating  as  a  Real  Estate  Investment  Trust  ("REIT")
commencing with the period beginning March 24, 1994. Accordingly,  the Company's
1994 results of operations are presented from March 24, 1994, the date following
the completion  date of the IPO and the  establishment  of REIT status,  through
December 31, 1994. The results for the period from January 1, 1994 through March
23,  1994 are  presented  for the  Predecessor  and are  labeled  as such on the
financial statements related to predecessor activity.

                                     NOTE 2
                   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

                              Basis of Presentation

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


             Use of Estimates in Preparation of Financial Statements

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

                              Federal Income Taxes

The Company  operates so as to qualify to be taxed as a REIT under the  Internal
Revenue Code of 1986, as amended (the "Code").  Generally,  a REIT that complies
with  the  Code  and  distributes  at least  95% of its  taxable  income  to its
shareholders does not pay federal tax on its distributed income.  Therefore, the
statement of operations contains no provision for federal income taxes.




                            Cash and Cash Equivalents

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


                               Revenue Recognition

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

                                  Other Income

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

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

                            Deferred financing costs

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

                       Interest rate management agreements

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

                        Investment in Storage Facilities

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

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



                                Minority Interest

The minority  interest  reflects the ownership  interest of the limited partners
who hold Units in the Operating Partnership.  The Unit holders' share of the net
income of the Operating  Partnership is charged to minority interest expense and
increases the Company's liability.  Distributions to Operating  Partnership Unit
holders reduce the Company's liability.



                                Income Per Share

Net income per share is calculated  using the weighted  average number of shares
outstanding  during the period.  The impact of outstanding  stock options is not
materially dilutive.


                                Reclassifications

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

<PAGE>



                                     NOTE 3
                        INVESTMENT IN STORAGE FACILITIES


The following summarizes activity in storage facilities during the period:

Cost

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

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

Accumulated Depreciation

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

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

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


                                     NOTE 4
                             MORTGAGE NOTES PAYABLE


Mortgage notes payable consist of the following at December 31:

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

Conventional  fixed-rate  mortgage  notes  included 13 mortgages  encumbering 13
properties  with a cost basis of $68,572 at  December  31,  1996 and three loans
encumbering  three properties with a cost basis of $16,032 at December 31, 1995.
Mortgage  notes are  generally  due in monthly  installments  of  principal  and
interest  and mature at various  dates  through  2021.  At December 31, 1996 and
1995,  this debt  carried  fixed  rates of interest  ranging  from 6.8% to 11.5%
(10.14%  weighted  average)  and  8.375%  to  10.6%  (9.67%  weighted  average),
respectively.

Conventional  variable-rate  mortgage notes consist of 4 loans  encumbering four
properties  with a cost basis of $13,523 at December 31, 1996.  Two of the notes
require monthly  principal and interest  payments and mature in 2019. Two of the
notes require monthly  payments of interest only and mature in 2001. At December
31, 1996  conventional  variable rate debt had interest rates ranging from 7.81%
to 9.67% with a weighted average interest rate of 9.2%.

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

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




                                     NOTE 5
                                  NOTES PAYABLE

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


                                     NOTE 6
                            LINE OF CREDIT BORROWINGS
<TABLE>
<CAPTION>
<S> <C>
                                                                   1996                       1995
                                                                   ----                       ----
Total lines of credit at December 31                             $105,000                   $123,000
Borrowings outstanding at December 31                             $52,730                   $107,605
Weighted average daily borrowing during the year                  $92,225                   $47,135
Maximum daily borrowing  during the year                         $150,153                   $121,700
Weighted average daily interest rate during the year               6.99%                     6.42%
</TABLE>

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

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

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

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

                                     NOTE 7
                   PRO FORMA FINANCIAL INFORMATION (UNAUDITED)


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

Year ended December 31,                 1996                    
                                        ----                    
Pro Forma total revenues             $133,039                   
Pro forma net income                 $ 52,082                   
Pro forma earnings per share         $   2.11                   



                                     NOTE 8
                              FINANCIAL INSTRUMENTS

The Company's carrying amounts and fair value of its financial  instruments were
as follows:
<TABLE>
<CAPTION>
<S> <C>
as of December 31,                                         1996                           1995
                                             Carrying value    Fair value    Carrying value    Fair value
                                             --------------    ----------    --------------    ----------
Cash and cash equivalents                    $   1,323         $  1,323      $   3,006         $   3,006
Line of credit borrowings                       52,730           52,730        107,605           107,605
Mortgage notes payable                          45,724           49,963          6,670             7,003
Notes payable                                  100,000           99,587            ---               ---
Interest rate risk management agreements         ----            (1,118)           ---            (3,547)
</TABLE>
The Company,  in determining the fair values set forth above, used the following
methods and assumptions:

            Mortgage and Notes Payable and Line of Credit Borrowings

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


                     Interest Rate Risk Management Agreement

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

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

During 1995,  the Company had entered into an interest rate swap  agreement with
the objective of reducing its exposure to future interest rate fluctuations. The
agreement  involved  the exchange of a variable  rate for a fixed rate  interest
payment  obligation.  The agreement had a notional principal amount of $100,000,
an effective  date of March 1, 1996,  and a maturity  date of March 1, 2003.  At
December 31, 1995,  the fair value of the agreement  was  ($3,547).  On March 8,
1996, the Company closed the interest rate swap agreement and received  proceeds
of  approximately  $50.  The gain from this  contract  was deferred and is being
amortized  over the  life of the  Notes  (see  Note  5).  The fair  value of the
interest rate management agreements as of December 31, 1996 and 1995, represents
the estimated  amount the Company would have paid to terminate the agreements on
those dates.

                                     NOTE 9
                          COMMITMENTS AND CONTINGENCIES

                                Lease Agreements

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

                                   Guarantees

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

                    Redemption of Operating Partnership Units

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


                                     NOTE 10
                                  DISTRIBUTIONS

The Company's Board of Directors declared  dividends of $2.25,  $2.04, and $1.41
for  1996,  1995 and  1994,  respectively.  For  federal  income  tax  purposes,
distributions declared by the Board of Directors for 1996 were 96% from ordinary
income and 4% return of capital.  In 1995  distributions  were 94% from ordinary
income and 6% return of capital.  In 1994, all distributions  were from ordinary
income.


                                     NOTE 11
                                  CAPITAL STOCK

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

The  shareholders  of the Company have  approved and the Company has adopted the
Storage USA,  Inc. 1993 Omnibus Stock  Incentive  Plan.  The Company has granted
options to certain  directors,  officers and key employees to purchase shares of
the Company's common stock at a price not less than the fair market value at the
date of grant. There are 1,000,000 shares available to be issued under the plan.
Generally,  the  optionee  has up to ten  years  from the  date of the  grant to
exercise the options. Plan activity is as follows:

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

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

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

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

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

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

                      Employee Stock Purchase and Loan Plan

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


                  Dividend Reinvestment and Stock Purchase Plan

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

                                  Common Stock

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





                                     NOTE 12
                          POST EMPLOYMENT BENEFIT PLAN

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


                                     NOTE 13
             Summary of Predecessor Significant Accounting Policies

                             Basis of Presentation:

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

                               Minority Interest:

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

                              Federal Income Taxes:

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

                             Shareholders' Deficit:

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

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

                           Related Party Transactions:

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

                                     Other:

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


                                     NOTE 14
                                SUBSEQUENT EVENTS

                              Property Acquisitions

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

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

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

                                     NOTE 15
                      QUARTERLY FINANCIAL DATA (UNAUDITED)


                 The  following is a summary of quarterly  results of operations
for 1996 and 1995:
<TABLE>
<CAPTION>
<S> <C>
1996
                                    First Quarter     Second Quarter     Third Quarter     Fourth Quarter
                                    -------------     --------------     -------------     --------------
            Revenue                    $21,333            $24,356           $29,435            $32,185
           Net Income                  $8,392             $10,145           $11,650            $13,339
      Per share Net Income              $0.47              $0.52             $0.55              $0.54

<CAPTION>

1995
                                    First Quarter     Second Quarter     Third Quarter     Fourth Quarter
                                    -------------     --------------     -------------     --------------
            Revenue                    $12,312            $16,233           $18,667            $20,795
           Net Income                  $5,761             $6,660             $8,528            $8,204
      Per share Net Income              $0.43              $0.47             $0.49              $0.47

</TABLE>

<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and
Shareholders of Storage USA, Inc.

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

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

                  In our opinion,  the  financial  statements  referred to above
present fairly, in all material respects, the consolidated financial position of
the Company as of December 31, 1996 and 1995,  and the  consolidated  results of
its  operations and its cash flows for each of the two years in the period ended
December  31, 1996 and for the period from March 24,  1994  (inception)  through
December 31, 1994, and the combined results of the Predecessor's  operations and
cash flows for the  period  from  January 1, 1994  through  March 23,  1994,  in
conformity with generally accepted accounting principles.



                                                  COOPERS & LYBRAND L.L.P.


Baltimore, Maryland
January 29, 1997, except for Note 14,
          as to which the date is
          March 17, 1997
<PAGE>


                          Storage USA, Inc., Facilities
                                  Schedule III
                    Real Estate and Accumulated Depreciation
                             as of December 31, 1996

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

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


<CAPTION>

                                                                                                                             
                                                  Gross Amount at Close of Period                                       Depreciable
                                             ------------------------------------------                                 Life of
                                                             Buiding &                     Accumulated    Year Placed   Building
State        Property Name                     Land            Fixtures           Total    Depreciation     in Service  Component
- -----------------------------------------  --------------------------------------------------------------------------------------

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

                                         ================================================================
                                         $235,139,274     $620,503,025      $855,642,289 $(26,572,972)
                                         ================================================================

</TABLE>
<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS
                                STORAGE USA, INC.



To the Board of Directors and
Shareholders of Storage USA, Inc.

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

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






                                         COOPERS & LYBRAND L.L.P.



Baltimore, Maryland
January 29, 1997

                                                                      EXHIBIT 21

                                STORAGE USA, INC.
                                  SUBSIDIARIES

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


Direct

Storage USA Trust (Maryland)
SUSA Management, Inc.
SUSA Partnership, L.P.

Indirect

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


                       CONSENT OF INDEPENDENT ACCOUNTANTS



                  We consent to the  incorporation  by reference  into:  (A) the
Registration  Statements on Forms S-8 (Commission File Nos. 33-80967,  33-93884,
33-93882  and  33-86362)  of  Storage  USA,  Inc.  (the   "Company");   (B)  the
Registration Statements on Forms S-3 (Commission File Nos. 333-21991, 333-10903,
333-4556, 33-80965, 33-98142, 33-93886 and 33-91302) of the Company, of: (1) our
report dated January 29, 1997, except for Note 14, as to which the date is March
17, 1997, on our audits of the consolidated  financial statements of the Company
as of  December  31,  1996 and 1995 and for each of the two years in the  period
ended  December  31,  1996 and for the period  from March 24,  1994  (inception)
through  December 31, 1994,  and the combined  results of Storage USA, Inc, (the
Predecessor")  for the period from January 1, 1994 through March 23, 1994, which
report is included in the  Company's  1996 Form 10-K;  and (2) our report  dated
January  29,  1997,  on the  financial  statement  schedule of the Company as of
December 31, 1996, which report is included in the Company's 1996 Form 10-K.




                                            COOPERS & LYBRAND L.L.P.




Baltimore, Maryland
March 31, 1997



<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-END>                                   DEC-31-1996
<CASH>                                         1,323
<SECURITIES>                                   0
<RECEIVABLES>                                  14,853
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               16,176
<PP&E>                                         855,642
<DEPRECIATION>                                 26,573
<TOTAL-ASSETS>                                 845,245
<CURRENT-LIABILITIES>                          71,663
<BONDS>                                        198,454
                          0
                                    0
<COMMON>                                       247
<OTHER-SE>                                     574,881
<TOTAL-LIABILITY-AND-EQUITY>                   845,245
<SALES>                                        105,091
<TOTAL-REVENUES>                               107,309
<CGS>                                          0
<TOTAL-COSTS>                                  53,672
<OTHER-EXPENSES>                               1,867
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             8,244
<INCOME-PRETAX>                                43,526
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            43,526
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   43,526
<EPS-PRIMARY>                                  2.09
<EPS-DILUTED>                                  2.09
        

</TABLE>


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