SECURITY CAPITAL GROUP INC/
S-4/A, 1997-07-03
REAL ESTATE
Previous: OCC ACCUMULATION TRUST, 485APOS, 1997-07-03
Next: SECURITY CAPITAL GROUP INC/, S-1/A, 1997-07-03



<PAGE>
 
      
   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JULY 3, 1997     
                                                   
                                                REGISTRATION NO. 333-26259     
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
 
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
 
                               ----------------
                                
                             AMENDMENT NO. 1     
                                       
                                    TO     
                                   FORM S-4
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933
 
                               ----------------
 
                      SECURITY CAPITAL GROUP INCORPORATED
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
         MARYLAND                    6719                    36-3692698
     (STATE OR OTHER     (PRIMARY STANDARD INDUSTRIAL     (I.R.S. EMPLOYER
     JURISDICTION OF      CLASSIFICATION CODE NUMBER)  IDENTIFICATION NUMBER)
     INCORPORATION OR
      ORGANIZATION)
 
                              125 LINCOLN AVENUE
                          SANTA FE, NEW MEXICO 87501
                                (505) 982-9292
   (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                 OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
 
                          JEFFREY A. KLOPF, SECRETARY
                      SECURITY CAPITAL GROUP INCORPORATED
                              125 LINCOLN AVENUE
                          SANTA FE, NEW MEXICO 87501
                                (505) 982-9292
   (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                             OF AGENT FOR SERVICE)
 
                                   COPY TO:
                             EDWARD J. SCHNEIDMAN
                             MAYER, BROWN & PLATT
                           190 SOUTH LASALLE STREET
                            CHICAGO, ILLINOIS 60603
                                (312) 782-0600
 
                               ----------------
 
  APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE OF THE SECURITIES TO THE
PUBLIC: As soon as practicable after this Registration Statement becomes
effective.
 
  If the securities being registered on this form are being offered in
connection with the formation of a holding company and there is compliance
with General Instruction G, check the following box. [_]
       
  THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS
REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH
SECTION 8(A) OF THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID
SECTION 8(A), MAY DETERMINE.
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>
 
                                     LOGO
 
To the Shareholders of Security Capital Industrial Trust ("SCI"):
 
  You are invited to attend a special meeting of SCI shareholders to be held
in           ,            on           ,              , 1997 at      a.m.
local time.
   
  The purpose of the special meeting is to consider a transaction by which SCI
will become internally managed. At the meeting you will be asked to consider
and vote upon a proposed Merger and Issuance Agreement which contemplates (i)
the merger of SCI's REIT manager and property manager with and into a
subsidiary of SCI in exchange for         SCI common shares, (ii) the issuance
by SCI to its common shareholders of rights to subscribe for and purchase
additional SCI common shares at a discount to the price of those being
acquired by Security Capital Group Incorporated ("Security Capital") and (iii)
the issuance by Security Capital of warrants to purchase shares of Class B
Common Stock of Security Capital directly to holders of SCI common shares and
holders of SCI's convertible preferred shares and limited partnership
interests in four partnerships in which SCI is the general partner, which
limited partnership interests are exchangeable for SCI common shares (in each
case other than Security Capital). You will also be asked to consider and vote
upon an amendment to SCI's Amended and Restated Declaration of Trust exempting
the transaction from certain provisions of the Declaration of Trust which
restrict transactions with affiliates and to approve a long-term incentive
plan for officers and key employees. If the foregoing proposals are approved,
each holder of SCI common shares will (1) retain his or her existing SCI
common shares, (2) receive rights to purchase additional SCI common shares and
(3) receive warrants to purchase shares of Security Capital Class B Common
Stock. The transaction and certain related matters are described in detail in
the accompanying Proxy Statement and Prospectus. Please review it carefully.
       
  After careful consideration, the Board of Trustees has unanimously approved
the transaction and recommends that all shareholders vote for its approval.
The affirmative vote of holders of a majority of the outstanding common shares
of SCI will be necessary for approval of the Merger and Issuance Agreement and
the amendment to SCI's Amended and Restated Declaration of Trust. The approval
of the amendment to SCI's Amended and Restated Declaration of Trust is a
condition to the consummation of the transaction. The affirmative vote of a
majority of the votes cast at the meeting is necessary for the approval of the
long-term incentive plan. Security Capital intends to vote its SCI common
shares, representing approximately 44.1% of the outstanding shares, in favor
of each proposal.     
 
  Please complete, sign and date your enclosed proxy card and return it to us
in the accompanying envelope as soon as possible. Failure to return your proxy
card or to vote in person at the special meeting will have the effect of a
vote against the Merger and Issuance Agreement and the amendment to SCI's
Declaration of Trust. Returning your completed proxy card will not limit your
right to vote in person if you attend the special meeting.
 
  If you have any questions regarding the proposed transaction, please call
Georgeson & Company, Inc., our proxy solicitation and information agent, at
(800)    -    .
 
                                          Very truly yours,
 
                                          K. Dane Brooksher
                                          Co-Chairman
 
               YOUR PROXY IS IMPORTANT--PLEASE RESPOND PROMPTLY
 
        14100 EAST 35TH PLACE . AURORA, COLORADO 80011 . (303) 375-9292
<PAGE>
 
                                     LOGO
 
  NOTICE IS HEREBY GIVEN that a special meeting of shareholders of Security
Capital Industrial Trust ("SCI") will be held on           ,              ,
1997, commencing at      a.m., local time, at           , for the following
purposes:
     
    1. To consider and vote upon the approval of a Merger and Issuance
  Agreement dated as of March 24, 1997, as amended (the "Merger Agreement"),
  between SCI and Security Capital Group Incorporated, a Maryland corporation
  ("Security Capital"), pursuant to which, among other matters, (i) Security
  Capital would contribute to SCI, through a merger transaction, all of
  Security Capital's REIT management and property management businesses and
  operations relating to SCI, in exchange for       common shares of SCI,
  (ii) SCI would issue to its common shareholders rights to subscribe for and
  purchase additional SCI common shares at a discount to the price of those
  being acquired by Security Capital through the merger transaction and (iii)
  Security Capital would issue warrants to acquire shares of its Class B
  Common Stock directly to the holders of SCI common shares, the holders of
  SCI's outstanding convertible preferred shares and the holders of limited
  partnership interests in four partnerships in which SCI is the general
  partner, which limited partnership interests are exchangeable for SCI
  common shares (in each case other than Security Capital), all as more fully
  described in the accompanying Proxy Statement and Prospectus;     
     
    2. To consider and vote upon an amendment to SCI's Amended and Restated
  Declaration of Trust exempting the transactions contemplated by the Merger
  Agreement from certain provisions thereof which restrict transactions with
  affiliates;     
 
    3. To approve the adoption of the Security Capital Industrial Trust 1997
  Long-Term Incentive Plan (the "1997 Incentive Plan"); and
 
    4. To transact any other business that may properly come before the
  special meeting or any adjournment or postponement thereof.
 
  A copy of the Merger Agreement is set forth as Annex I to the Proxy
Statement and Prospectus attached hereto and is incorporated herein by
reference. A copy of the 1997 Incentive Plan is set forth in Annex II to the
Proxy Statement and Prospectus attached hereto and is incorporated herein by
reference.
 
  The Board of Trustees of SCI has fixed              , 1997 as the record
date for the determination of shareholders entitled to notice of and to vote
at the special meeting. The affirmative vote of the holders of a majority of
the outstanding common shares of SCI entitled to vote at the special meeting
is necessary to approve and adopt proposals 1 and 2 above and the affirmative
vote of a majority of the votes cast at the meeting in person or by proxy is
necessary to approve and adopt proposal 3 above. Holders of common shares of
SCI are not entitled to dissenters' appraisal rights under Maryland law in
connection with any of the proposals.
 
  The attached Proxy Statement and Prospectus is being sent to holders of
SCI's convertible preferred shares and holders of limited partnership
interests in SCI's DownREIT partnerships for their information only; such
holders are not entitled to notice of, or to vote at, the special meeting.
 
  Whether or not you plan to attend the special meeting, please fill in, date
and sign the proxy card furnished herewith and mail it promptly in the
enclosed pre-addressed envelope, which requires no postage if mailed in the
United States.
 
                                          By Order of the Board of Trustees,
 
                                          Jeffrey A. Klopf
                                          Secretary
 
Aurora, Colorado
          , 1997
 
        14100 EAST 35TH PLACE . AURORA, COLORADO 80011 . (303) 375-9292
<PAGE>
 
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A         +
+REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE   +
+SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY  +
+OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT        +
+BECOMES EFFECTIVE. THIS PROXY STATEMENT AND PROSPECTUS SHALL NOT CONSTITUTE   +
+AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE    +
+ANY SALE OF THESE SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION   +
+OR SALE WOULD BE UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE    +
+SECURITIES LAWS OF ANY SUCH STATE.                                            +
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
                    
                 SUBJECT TO COMPLETION DATED JULY 3, 1997     
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
                                PROXY STATEMENT
 
                                  -----------
 
                      SECURITY CAPITAL GROUP INCORPORATED
 
                                   PROSPECTUS
 
                                  -----------
   
  This Proxy Statement and Prospectus relates to (i) a proposed transaction
pursuant to which Security Capital Industrial Trust ("SCI") will acquire,
through a merger transaction (the "Merger"), the operations and businesses of
its REIT manager and property manager currently being conducted through wholly
owned subsidiaries of Security Capital Group Incorporated ("Security Capital"),
in exchange for        SCI common shares of beneficial interest, $0.01 par
value per share ("Common Shares"), and pursuant to which Security Capital will
issue (the "Warrant Issuance") warrants having an aggregate exercise price of
$101,029,642 (the "Warrants"), each to purchase one share of Class B Common
Stock, $0.01 par value per share (the "Class B Shares"), of Security Capital
directly to holders of SCI Common Shares, holders of SCI's outstanding
Cumulative Convertible Series B Preferred Shares of Beneficial Interest, $0.01
par value per share (the "Series B Preferred Shares") and holders of limited
partnership interests ("Units") in four partnerships in which SCI is the
general partner, which Units are exchangeable for Common Shares, in each case,
other than Security Capital, all as contemplated by the terms of a Merger and
Issuance Agreement dated as of March 24, 1997, as amended (the "Merger
Agreement"); (ii) the approval of an amendment to SCI's Amended and Restated
Declaration of Trust, as amended (the "Declaration of Trust"), exempting the
transactions contemplated by the Merger Agreement (the "Transaction") from
certain provisions of the Declaration of Trust which restrict transactions with
affiliates; and (iii) the approval of the Security Capital Industrial Trust
1997 Long-Term Incentive Plan (the "1997 Incentive Plan").     
 
  SCI is soliciting proxies from holders of Common Shares for use at a Special
Meeting of Shareholders of SCI scheduled to be held on         , 1997 and at
any adjournment or postponement thereof (the "Special Meeting") to consider the
matters described above. A copy of the Merger Agreement is attached to this
Proxy Statement and Prospectus as Annex I and is incorporated herein by
reference. A copy of the 1997 Incentive Plan is attached to this Proxy
Statement and Prospectus as Annex II and is incorporated herein by reference.
   
  This Proxy Statement and Prospectus constitutes both the proxy statement of
SCI relating to the solicitation of proxies by SCI's Board of Trustees (the
"Board of Trustees") for use at the Special Meeting, and the prospectus of
Security Capital with respect to the Warrants. The actual number of Warrants
(which will have an aggregate exercise price of $101,029,642) that will be
issued will depend on both the price at which the Class B Shares are trading on
the Warrant Issuance Date (as hereafter defined), and on the number of Common
Shares, Series B Preferred Shares and Units outstanding on the record date
determined by the Board of Directors of Security Capital (the "Warrant Issuance
Record Date"). The exercise price for each Warrant will be equal to the closing
price of a Class B Share on the Warrant Issuance Date. The number of Warrants
to be received by each holder of Common Shares, Series B Preferred Shares and
Units will not be determined until after the shareholders approve the
Transaction. Information concerning Security Capital is set forth in the
Security Capital Prospectus attached hereto and is incorporated herein by
reference. This Proxy Statement and Prospectus and the enclosed form of proxy
are first being sent to holders of Common Shares on or about         , 1997. A
shareholder who returns a signed proxy may revoke it at any time prior to its
exercise.     
   
  Concurrently with the consummation of the Transaction, SCI expects to close a
rights offering of up to $          of Common Shares (the "Concurrent Rights
Offering"). The Concurrent Rights Offering is being made pro rata to holders of
Common Shares at $      per share, which is below the price at which Security
Capital will receive Common Shares in the Merger. The price of the Common
Shares to be issued in the Concurrent Rights Offering is equal to   % of the
five-day trailing average closing price of the Common Shares on the day prior
to the SCI Record Date (as hereafter defined). Security Capital has agreed that
it will not exercise any rights it receives in the Concurrent Rights Offering.
Accordingly, the Concurrent Rights Offering represents an opportunity for
holders of Common Shares to maintain their proportionate interest in Common
Shares. The Concurrent Rights Offering is being made pursuant to a separate
prospectus of SCI. See "The Transaction--Concurrent Rights Offering."     
   
  SEE "RISK FACTORS" AT PAGE 12 OF THIS PROXY STATEMENT AND PROSPECTUS FOR A
DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED IN EVALUATING THE
TRANSACTION.     
 
                                  -----------
 
THE  SECURITIES TO BE  ISSUED PURSUANT TO THIS  PROXY STATEMENT AND  PROSPECTUS
 HAVE  NOT  BEEN  APPROVED  OR  DISAPPROVED BY  THE  SECURITIES  AND  EXCHANGE
  COMMISSION OR  ANY STATE SECURITIES COMMISSION, NOR HAS THE  SECURITIES AND
   EXCHANGE COMMISSION  OR ANY STATE  SECURITIES COMMISSION PASSED  UPON THE
    ACCURACY  OR  ADEQUACY OF  THIS  PROXY  STATEMENT AND  PROSPECTUS.  ANY
     REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
 
                                  -----------
 
       The date of this Proxy Statement and Prospectus is        , 1997.
<PAGE>
 
                             AVAILABLE INFORMATION
 
  SCI is subject to the informational requirements of the Securities Exchange
Act of 1934, as amended (the "Exchange Act"), and, in accordance therewith,
files reports, proxy statements and other information with the Securities and
Exchange Commission (the "Commission"). Such reports, proxy statements and
other information can be inspected and copied at the public reference
facilities maintained by the Commission at Room 1024, 450 Fifth Street, N.W.,
Washington, D.C. 20549, and at the following regional offices of the
Commission: 7 World Trade Center, Suite 1300, New York, New York 10048 and
500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511, and are
also available on the Commission's Worldwide Web site at http://www.sec.gov.
Copies of such material can be obtained at prescribed rates from the Public
Reference Section of the Commission at 450 Fifth Street, N.W.,
Washington, D.C. 20549. The Common Shares, SCI's Series A Cumulative
Redeemable Preferred Shares of Beneficial Interest, $0.01 par value per share
(the "Series A Preferred Shares"), and the Series B Preferred Shares are
listed and traded on the New York Stock Exchange (the "NYSE") under the
symbols "SCN," "SCN-PRA" and "SCN-PRB," respectively. All such reports, proxy
statements and other information filed by SCI with the NYSE may be inspected
at the NYSE's offices at 20 Broad Street, New York, New York 10005.
 
  Security Capital has filed with the Commission a registration statement on
Form S-4 (together with all amendments and exhibits, the "Registration
Statement") under the Securities Act of 1933, as amended (the "Securities
Act"), with respect to the Warrants to be issued pursuant to the Transaction.
This Proxy Statement and Prospectus does not contain all of the information
set forth in the Registration Statement, certain parts of which are omitted in
accordance with the rules and regulations of the Commission. For further
information, reference is hereby made to the Registration Statement.
 
  Security Capital will be subject to the informational requirements of the
Exchange Act, and in accordance therewith will file reports and other
information with the Commission. Reports, registration statements, proxy
statements, and other information filed by Security Capital with the
Commission can be inspected and copied at the public reference facilities
maintained by the Commission at the addresses specified above. Copies of such
materials can be obtained at prescribed rates from the Public Reference
Section of the Commission, 450 Fifth Street, N.W., Room 1024, Washington, D.C.
20549.
 
                          INCORPORATION BY REFERENCE
   
  THIS PROXY STATEMENT AND PROSPECTUS INCORPORATES CERTAIN SCI DOCUMENTS BY
REFERENCE WHICH ARE NOT PRESENTED HEREIN OR DELIVERED HEREWITH. THESE
DOCUMENTS (OTHER THAN THE EXHIBITS TO SUCH DOCUMENTS, UNLESS SUCH EXHIBITS ARE
SPECIFICALLY INCORPORATED BY REFERENCE INTO SUCH DOCUMENTS) ARE AVAILABLE
WITHOUT CHARGE UPON ORAL OR WRITTEN REQUEST FROM JEFFREY A. KLOPF, SECRETARY,
AT SCI'S PRINCIPAL EXECUTIVE OFFICES AT 14100 EAST 35TH PLACE, AURORA,
COLORADO 80011, TELEPHONE (303) 375-9292. IN ORDER TO ENSURE TIMELY DELIVERY
OF THE DOCUMENTS, ANY REQUEST SHOULD BE MADE BY          , 1997. ANY DOCUMENTS
REQUESTED WILL BE SENT BY FIRST CLASS MAIL WITHIN ONE BUSINESS DAY OF RECEIPT
OF SUCH REQUEST.     
   
  The following documents, which have been filed with the Commission pursuant
to the Exchange Act, are hereby incorporated herein by reference (Commission
File No. 1-12846):     
     
    (a) SCI's Annual Report on Form 10-K for the year ended December 31,
  1996;     
     
    (b) SCI's Quarterly Report on Form 10-Q for the quarter ended March 31,
  1997; and     
     
    (c) SCI's Current Reports on Form 8-K filed January 27, January 30, and
  March 26, 1997.     
 
  All documents filed by SCI pursuant to Section 13(a), 13(c), 14 or 15(d) of
the Exchange Act after the date hereof and prior to the date of the Special
Meeting shall be deemed to be incorporated herein by reference and to be a
part hereof from the date of filing of such documents. All information
appearing in this Proxy Statement and Prospectus or in any document
incorporated herein by reference is not necessarily complete and is qualified
in its entirety by the information and financial statements (including notes
thereto) appearing in this Proxy Statement and Prospectus or the documents
incorporated by reference herein and should be read together with such
information and documents.
 
                                       i
<PAGE>
 
  Any statement contained in a document incorporated or deemed to be
incorporated herein by reference shall be deemed to be modified or superseded
for purposes of this Proxy Statement and Prospectus to the extent that a
statement contained herein or in any other subsequently filed document that is
deemed to be incorporated herein by reference modifies or supersedes such
statement. Any such statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute a part of this Proxy
Statement and Prospectus.
 
  No person is authorized to give any information or to make any
representation other than those contained or incorporated by reference in this
Proxy Statement and Prospectus, and if given or made, such information or
representations should not be relied upon as having been authorized. This
Proxy Statement and Prospectus does not constitute an offer to sell, or a
solicitation of an offer to purchase, the securities offered by this Proxy
Statement and Prospectus, or the solicitation of a proxy, in any jurisdiction
to or from any person to whom or from whom it is unlawful to make such offer,
solicitation of an offer or proxy solicitation in such jurisdiction. Neither
the delivery of this Proxy Statement and Prospectus nor any distribution of
securities pursuant to this Proxy Statement and Prospectus shall, under any
circumstances, create any implication that there has been no change in the
information set forth or incorporated herein by reference or in the affairs of
SCI or Security Capital since the date of this Proxy Statement and Prospectus.
However, if any material change occurs during the period that this Proxy
Statement and Prospectus is required to be delivered, this Proxy Statement and
Prospectus will be amended and supplemented accordingly. All information
regarding SCI in this Proxy Statement and Prospectus has been supplied by SCI,
and all information regarding Security Capital in this Proxy Statement and
Prospectus has been supplied by Security Capital.
 
                          FORWARD LOOKING STATEMENTS
   
  The statements contained in this Proxy Statement and Prospectus that are not
historical facts are forward-looking statements within the meaning of Section
27A of the Securities Act and Section 21E of the Exchange Act. These forward-
looking statements are based on current expectations, estimates and
projections about the industry and markets in which SCI operates, management's
beliefs and assumptions made by management. Words such as "expects,"
"anticipates," "intends," "plans," "believes," "seeks," "estimates,"
variations of such words and similar expressions are intended to identify such
forward-looking statements. These statements are not guarantees of future
performance and involve certain risks, uncertainties and assumptions which are
difficult to predict. Therefore, actual outcomes and results may differ
materially from what is expressed or forecasted in such forward-looking
statements. SCI's operating results depend primarily on income from
distribution properties, which is substantially influenced by (i) the demand
for and supply of distribution properties in SCI's primary target market and
submarkets, (ii) operating expense levels, (iii) the effectiveness of
property-level operations and (iv) the pace and price at which SCI can acquire
and develop additional distribution properties. Capital and credit market
conditions which affect SCI's cost of capital also influence operating
results.     
 
                                      ii
<PAGE>
 
                               TABLE OF CONTENTS
 
<TABLE>   
<CAPTION>
                                                                           PAGE
                                                                           ----
<S>                                                                        <C>
AVAILABLE INFORMATION.....................................................   i
INCORPORATION BY REFERENCE................................................   i
FORWARD LOOKING STATEMENTS................................................  ii
SUMMARY...................................................................   1
RISK FACTORS..............................................................  12
  Risks in Valuation......................................................  12
  Conflicts of Interests in the Transaction...............................  12
  Significant Influence of Principal Shareholder..........................  12
  Taxability of Warrant Issuance..........................................  13
  Impact on SCI's Financial Position......................................  13
  Absence of Public Market for Warrants and Class B Shares................  13
THE TRANSACTION (Proposal 1)..............................................  14
  General.................................................................  14
  Background..............................................................  14
  Recommendations of the Board of Trustees and Reasons for the
   Transaction............................................................  19
  Fairness Opinion........................................................  25
  The Warrant Issuance....................................................  28
  Concurrent Rights Offering..............................................  29
  Federal Income Tax Consequences.........................................  29
  Interests of Certain Persons in the Transaction.........................  31
  The Merger Agreement....................................................  32
  Investor Agreement......................................................  37
  Administrative Services Agreement.......................................  39
  License Agreement.......................................................  39
  Protection of Business Agreement........................................  39
  REIT Management Agreement...............................................  39
  Property Management.....................................................  40
  Regulatory Filings and Approvals........................................  40
  Restrictions on Sales by Affiliates.....................................  41
  Accounting Treatment....................................................  41
  Expenses................................................................  41
  Dissenters' Appraisal Rights............................................  41
  Board Recommendation....................................................  41
PROPOSAL TO AMEND THE DECLARATION OF TRUST (Proposal 2)...................  42
LONG-TERM INCENTIVE PLAN (Proposal 3).....................................  43
THE SPECIAL MEETING.......................................................  45
  Purpose of the Meeting..................................................  45
  Date, Time and Place; Record Date.......................................  45
  Voting Rights...........................................................  45
  Other Matters...........................................................  46
INFORMATION CONCERNING SCI................................................  46
  REIT Management.........................................................  46
  Directors, Trustees and Officers of SCI and the REIT Manager............  48
  SCI Common Share Prices and Per Common Share Distributions..............  58
  SCI Policies with Respect to Certain Activities.........................  58
INDEPENDENT PUBLIC ACCOUNTANTS AND EXPERTS................................  61
EXPENSES OF SOLICITATION..................................................  62
SHAREHOLDER PROPOSALS.....................................................  62
INDEX TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS............ F-1
</TABLE>    
 
Appendix A--Security Capital Prospectus
Annex I--Merger and Issuance Agreement
Annex II--Security Capital Industrial Trust 1997 Long-Term Incentive Plan
Annex III--Opinion of Goldman, Sachs & Co.
 
                                      iii
<PAGE>
 
                                    SUMMARY
   
  The following summary is qualified in its entirety by the detailed
information appearing elsewhere in this Proxy Statement and Prospectus
(including the Security Capital Prospectus attached hereto and the Annexes
hereto) or incorporated herein by reference. Shareholders are urged to review
the entire Proxy Statement and Prospectus, the Security Capital Prospectus and
the Annexes hereto. For a description of funds from operations, see Note (4) to
the "SCI Historical and Pro Forma Summary Financial Data" included herein.
Unless otherwise indicated, information contained herein regarding SCI assumes
that (i) none of the outstanding Series B Preferred Shares are converted into
Common Shares and (ii) no outstanding options or warrants to acquire Common
Shares are exercised and no Units are exchanged for Common Shares prior to the
Warrant Issuance Record Date.     
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
   
  SCI is the largest publicly held owner and operator of distribution
properties in the United States based on equity market capitalization. SCI is
an international operating company focused exclusively on meeting the
distribution space needs of international, regional and local industrial real
estate users through the SCI International Operating System(TM). SCI
distinguishes itself from its competition by being the only entity that
combines all of the following:     
     
    1. An international operating strategy targeting 1,000 key users of
  distribution space;     
 
    2. A disciplined investment strategy based on proprietary research that
       targets high growth markets with sustainable demand for SCI's low
       finish distribution space product;
     
    3. An organizational structure and service delivery system built around
       the customer; SCI believes its service approach is unique to the real
       estate industry as it combines international scope and expertise with
       strong local presence; and     
     
    4. Over 270 professionals in 32 offices which SCI believes comprise the
       deepest and most experienced management team in industrial real
       estate.     
   
  The cornerstone of SCI's operating strategy is the SCI International
Operating System(TM) comprised of the Market Services Group, the National
Services Group and the National Development Group that utilizes SCI's national
and international network of distribution space to provide an exceptional level
of customer service, including development on an international, regional and
local basis.     
 
  SCI has elected to be taxed as a real estate investment trust (a "REIT") for
federal income tax purposes. SCI's predecessor was formed in June 1991 as a
Delaware corporation, and SCI was re-formed as a Maryland real estate
investment trust organized in January 1993. Its principal executive offices are
located at 14100 East 35th Place, Aurora, Colorado 80011, and its telephone
number is (303) 375-9292.
 
                                  RISK FACTORS
   
  In considering whether to approve the matters described herein, SCI
shareholders should consider the following matters in addition to the matters
described in greater detail herein under "Risk Factors." ADDITIONALLY, SCI
SHAREHOLDERS SHOULD CONSIDER THOSE MATTERS DESCRIBED UNDER THE CAPTION "RISK
FACTORS," BEGINNING ON PAGE 8 IN THE SECURITY CAPITAL PROSPECTUS, WITH RESPECT
TO THE OWNERSHIP OF WARRANTS.     
 
  . There may be alternative methods of determining the value of the
    management companies contributed by Security Capital to SCI which could
    result in higher or lower valuations for such management companies.
 
  . Although a special committee of independent trustees was appointed and it
    retained its own legal counsel and financial advisor to evaluate the
    Transaction, no independent representatives were retained to negotiate
    the terms of the Transaction on behalf of SCI.
 
 
                                       1
<PAGE>
 
  . Conflicts of interest may exist as a result of Security Capital's control
    over SCI.
 
  . Security Capital will continue to exercise significant influence over the
    business and policies of SCI after the Transaction due to its (i)
    continued presence as the largest shareholder of SCI, (ii) contractual
    right to nominate up to three members to the Board of Trustees and (iii)
    contractual right to prior approval and consultation regarding certain
    matters.
     
  . The Warrants (and the Class B Shares issuable upon exercise thereof) are
    not currently traded and there may be no public trading market in which
    shareholders can dispose of the Warrants (and the Class B Common Shares
    issuable upon exercise thereof) received in connection with the
    Transaction.     
 
                              THE SPECIAL MEETING
 
THE MEETING
 
  The Special Meeting is scheduled to be held at      a.m., local time, on
          ,              , 1997, at           . The Board of Trustees has fixed
the close of business on              , 1997 as the record date (the "SCI
Record Date") for the determination of holders of Common Shares entitled to
notice of and to vote at the Special Meeting. See "The Special Meeting."
 
THE PROPOSALS
 
  At the Special Meeting, holders of Common Shares will be asked to consider
and vote upon the following matters:
 
  . The approval of the Merger Agreement and the Transaction;
     
  . The approval of an amendment to the Declaration of Trust exempting the
    Transaction from certain provisions of the Declaration of Trust which
    restrict transactions with affiliates; and     
 
  . The approval of the 1997 Incentive Plan.
 
  THE BOARD OF TRUSTEES HAS UNANIMOUSLY APPROVED THE MERGER AGREEMENT AND THE
TRANSACTION, THE AMENDMENT TO THE DECLARATION OF TRUST AND THE 1997 INCENTIVE
PLAN, AND RECOMMENDS THAT HOLDERS OF COMMON SHARES VOTE "FOR" THE APPROVAL OF
THE MERGER AGREEMENT AND THE TRANSACTION, THE AMENDMENT TO THE DECLARATION OF
TRUST AND THE APPROVAL OF THE 1997 INCENTIVE PLAN. SEE "THE TRANSACTION--
RECOMMENDATIONS OF THE BOARD OF TRUSTEES AND REASONS FOR THE TRANSACTION."
 
REQUIRED VOTE
   
  The Declaration of Trust provides that any amendments require the affirmative
vote of a majority of the outstanding Common Shares. Because an amendment of
the Declaration of Trust is required to consummate the Transaction, the Board
of Trustees has also conditioned the Transaction on the approval by the holders
of at least a majority of the outstanding Common Shares. Therefore, the
affirmative vote of the holders of at least a majority of the outstanding
Common Shares is required to approve the Merger Agreement and the Transaction
and to approve the amendment to the Declaration of Trust. Assuming the
existence of a quorum at the Special Meeting, the affirmative vote of the
holders of a majority of the votes cast at the Special Meeting is required to
approve the 1997 Incentive Plan. The approval by shareholders of the amendment
to the Declaration of Trust is a condition to the consummation of the
Transaction. The approval by shareholders of the Merger Agreement and the
Transaction and the approval of the amendment to the Declaration of Trust are
conditions to the approval of the 1997 Incentive Plan. As of June 6, 1997,
Security Capital beneficially owned approximately 44% of the outstanding Common
Shares. See "The Special Meeting--Voting Rights." Security Capital has agreed,
subject to certain conditions, to vote all Common Shares owned by it in favor
of the proposals. Therefore, the affirmative vote of holders of an additional
approximately 6% of the outstanding Common Shares will be required to approve
each of the proposals.     
 
                                       2
<PAGE>
 
 
                                THE TRANSACTION
 
BACKGROUND
   
  SCI believes that much of its historical growth has resulted from its
relationship with Security Capital Industrial Incorporated (the "REIT Manager")
which has provided SCI with certain advantages, including access to management
personnel with extensive real estate expertise, a well-developed, fully
integrated organization, highly focused research and other administrative
support, all at costs below that which SCI would have incurred for providing
the same level and breadth of services internally. Currently, SCI pays a fee to
the REIT Manager based on a fixed percentage of SCI's cash flow (as defined)
which increases proportionately as SCI adds assets. The Board of Trustees
believes that SCI has reached a sufficient size to realize economies of scale
by internalizing the management function since SCI will have sufficient depth
of management and personnel such that additional assets can be acquired,
developed and managed without a significant increase in personnel or other
costs. These economies of scale should result in an increase in the level of
growth in funds from operations. The Transaction will allow SCI to terminate
the existing management agreements with the REIT Manager and SCI Client
Services Incorporated (the "Property Manager") and become an internally managed
REIT. It is expected that SCI will continue to purchase certain administrative
services from Security Capital following completion of the Transaction. For a
description of the terms of the agreement regarding such administrative
services, see "The Transaction--Administrative Services Agreement."     
   
  The REIT Manager and Property Manager are each owned by Security Capital,
which owned approximately 44% of SCI's Common Shares as of June 6, 1997.
Substantially all officers of SCI are employees of the REIT Manager and SCI has
no employees. The REIT Manager and Property Manager currently employ
approximately 277 professionals and 135 property level and support personnel.
Pursuant to the terms of a REIT Management Agreement (as defined below) between
SCI and the REIT Manager, the REIT Manager provides both strategic and day-to-
day management for SCI in exchange for a REIT management fee equal to
approximately 16% of SCI's cash flow (as defined). The REIT Management
Agreement is renewable by SCI annually, subject to a determination by SCI's
independent trustees that the REIT Manager's performance has been satisfactory
and that the compensation payable to the REIT Manager is fair. Either SCI or
the REIT Manager may terminate the REIT Management Agreement on 60 days'
notice. For the quarter ended March 31, 1997 and the years ended December 31,
1996, 1995 and 1994, SCI paid the REIT Manager fees totalling approximately
$6.6 million, $21.5 million, $14.2 million and $8.7 million, respectively.     
   
  As of May 31, 1997, the Property Manager managed approximately 96.3% of SCI's
properties, based on square feet. Rates for services performed by the Property
Manager range between 1.5% and 3.0% per annum of property revenues and are
subject to annual approval by SCI's independent trustees. During the quarter
ended March 31, 1997 and the years ended December 31, 1996, 1995 and 1994, SCI
paid the Property Manager aggregate fees of approximately $3.6 million, $10.1
million, $4.7 million and $1.7 million, respectively, for property management
and leasing commissions. Additionally, during the quarter ended March 31, 1997
and the years ended December 31, 1996, 1995 and 1994, SCI reimbursed the
Property Manager for maintenance recovery expenditures of $506,000, $1.7
million, $600,000 and $22,000, respectively, which were collected from SCI's
customers. For a further description of these agreements, see "The
Transaction--REIT Management Agreement" and "--Property Management Agreement."
       
  The purchase price of $81,870,626 that will be paid for the REIT Manager and
the Property Manager under the terms of the Transaction was based on a three-
year discounted cash flow analysis prepared by Security Capital and revised
after negotiation with the Special Committee of the Board of Trustees. See "The
Transaction--Background" and "--Recommendations of the Board of Trustees and
Reasons for the Transaction." Security Capital has estimated that the
negotiated purchase price of approximately $81.9 million represents a multiple
of 6.5 times the net change in SCI's 1997 pro forma funds from operations
assuming that the Transaction occurred as of January 1, 1997 and assuming the
stabilization of pre-stabilized operating assets that are in the process of
being repositioned and the stabilization of assets that are under development
or in lease up. The term     
 
                                       3
<PAGE>
 
   
"stabilization" means that capital improvements, repositioning, new management
and new marketing programs (or development and marketing, in the case of newly
developed properties) have been completed and in effect for a sufficient period
of time (but in no case longer than 12 months for properties acquired by SCI
and 12 months after shell completion for properties developed by SCI) to
achieve stabilized occupancy (typically 93%, but ranging from 90% to 95%,
depending on the submarket and product type) at market rents. By making these
adjustments, the stabilized multiple calculation takes into account not only
the costs that SCI would incur in developing or transitioning these assets but
also the fee that would otherwise have been paid to the REIT Manager as those
properties generated additional cash flow. At May 31, 1997, SCI had $274.0
million of prestabilized assets and $223.4 million of distribution properties
under development (based on total expected investment).     
 
TERMS OF THE TRANSACTION
 
  In January 1997, Security Capital made a proposal to the Board of Trustees
that Security Capital exchange the REIT Manager and the Property Manager for
Common Shares, with the result that SCI would become an internally managed
REIT. On March 17, 1997, a special committee of independent trustees of the
Board of Trustees (the "Special Committee") recommended that the Board of
Trustees approve the Transaction, subject to definitive documentation.
Following the meeting of the Special Committee, the full Board of Trustees
approved the Merger Agreement and the Transaction. On March 24, 1997, SCI and
Security Capital entered into the Merger Agreement. Pursuant to the Merger
Agreement, Security Capital will cause the REIT Manager and the Property
Manager to be merged into a newly formed subsidiary of SCI. The employees of
the REIT Manager and the Property Manager will become employees of SCI as a
result of the Merger, which will be consummated as follows:
     
  . Security Capital will transfer all of its shares of the REIT Manager and
    the Property Manager to a newly formed subsidiary of SCI in exchange for
        Common Shares valued at approximately $81.9 million.     
     
  . The number of Common Shares to be issued to Security Capital was based on
    the average market price of the Common Shares over the five-day period
    prior to the SCI Record Date.     
     
  . In order to allow holders of Common Shares to maintain their relative
    ownership in SCI, SCI is conducting the Concurrent Rights Offering
    entitling holders of Common Shares to purchase up to approximately $
    million of additional Common Shares. Security Capital has agreed not to
    exercise any rights it receives in the Concurrent Rights Offering. The
    exercise price for Common Shares in the Concurrent Rights Offering is
    $   , which is below the price at which Common Shares will be issued to
    Security Capital in the Merger. Any Common Shares issued pursuant to the
    Concurrent Rights Offering will be offered only by means of a separate
    prospectus which is being mailed concurrently with this Proxy Statement
    and Prospectus. The closing of the Concurrent Rights Offering is
    contingent upon the consummation of the Transaction.     
     
  . As part of the Transaction, and in order to induce holders of Common
    Shares to vote in favor of the Transaction, to broaden Security Capital's
    shareholder base, to enable Security Capital to raise additional equity
    capital at a relatively low cost through exercises of Warrants and to
    enable Security Capital to raise additional equity capital in the long
    run by preserving and enhancing its goodwill with the shareholders of
    SCI, Security Capital will issue Warrants pro rata to SCI's shareholders,
    other than Security Capital, to acquire Class B Shares having an
    aggregate exercise price at the time of the Warrant Issuance of
    approximately $101.0 million. The Warrant Issuance will occur subject to
    and after the closing of the Merger and subject to and after the closing
    of the Concurrent Rights Offering. The number of Warrants to be received
    by each shareholder in the Warrant Issuance will be determined after
    SCI's shareholders have approved the Transaction. The number of Class B
    Shares subject to the Warrants will be based on the closing price of the
    Class B Shares on the date the Warrants are issued to the Warrant
    Issuance Agent (as defined below) for subsequent distribution to holders
    of Common Shares, Series B     
 
                                       4
<PAGE>
 
      
   Preferred Shares and Units. Security Capital intends to apply for listing
   of the Class B Shares and the Warrants on the NYSE, although there can be
   no assurance that either, or both, the Class B Shares or the Warrants will
   be so listed. The Warrants will expire one year after issuance and will
   contain customary provisions to protect holders from dilution in certain
   events, including certain distributions and certain sales of shares at
   less than market price.     
     
  . As part of the Transaction, SCI and Security Capital will enter into the
    Amended and Restated Investor Agreement (as defined below). The Amended
    and Restated Investor Agreement will require SCI's management to consult
    with the nominee of Security Capital prior to presenting certain
    significant matters to the Board of Trustees for approval, including
    SCI's annual budget and substantial deviations therefrom. Additionally,
    the Amended and Restated Investor Agreement will entitle Security Capital
    to approve certain significant matters proposed by SCI, including the
    issuance of Common Shares and the incurrence of indebtedness in excess of
    certain ratios. See "The Transaction--Investor Agreement."     
 
  Concurrently with signing the Merger Agreement with SCI, Security Capital
also signed substantially similar agreements with each of Security Capital
Atlantic Incorporated ("ATLANTIC") and Security Capital Pacific Trust ("PTR"),
each of which is an affiliate of Security Capital and SCI. Consummation of the
Transaction is not dependent upon the closing of the ATLANTIC and PTR
transactions.
   
POTENTIAL BENEFITS AND DETRIMENTS OF THE TRANSACTION     
   
 Potential Benefits     
   
  The Board of Trustees believes that the Transaction will result in an
enhancement to shareholder value. Currently, SCI pays a fee to the REIT Manager
based on a fixed percentage of SCI cash flow (as defined) which increases
proportionately as SCI adds assets. The Board of Trustees believes that SCI has
reached a sufficient size to realize economies of scale by internalizing the
management function since SCI will have sufficient depth of management and
personnel such that additional assets can be acquired, developed and managed
without a significant increase in personnel or other costs. These economies of
scale should result in an increase in the level of growth in funds from
operations and over time, the multiple at which Common Shares trade. The Board
of Trustees believes that the Transaction will further benefit SCI's long-term
performance as follows:     
 
  . The Transaction will position SCI to pursue possible acquisitions of
    other REITs in a more effective way.
 
  . Investors and analysts will view an internally managed structure more
    favorably since SCI's costs, after capitalization of qualifying
    acquisition, development and leasing costs in accordance with generally
    accepted accounting principles ("GAAP"), will be more comparable to other
    industrial REITs. These acquisition, development and leasing activities
    are currently provided by the REIT Manager and paid for as part of the
    REIT management fee, which fee is expensed by SCI. Management believes
    that the increased comparability, in addition to the opportunity for
    increased funds from operations growth due to the economies of scale, as
    discussed above, will result in a higher multiple on SCI's funds from
    operations and an enhancement to shareholder value.
 
  . As a consequence of the REIT Manager's and Property Manager's personnel
    becoming full-time employees of SCI, they will be able to more closely
    relate the results of their efforts to SCI's performance.
 
  . The Transaction may result in improvement to SCI's debt ratings, which
    could have a positive impact on SCI's future debt cost.
   
 Potential Detriments     
   
  The following are certain potential detriments of the Transaction:     
     
  . Since the number of Common Shares issuable to Security Capital in the
    Merger is fixed, the value of those shares at the time the Merger is
    completed may be greater than the value placed on the operations of the
    REIT Manager and Property Manager by the Board of Trustees.     
 
                                       5
<PAGE>
 
     
  . The Warrant Issuance will be taxable to holders of Common Shares, Series
    B Preferred Shares and Units.     
     
  . The increased administrative costs of internalizing the management
    function may be greater than anticipated, resulting in a decrease in
    accretion to SCI's funds from operations.     
     
  . Although the Transaction is expected to be immediately accretive to SCI's
    funds from operations, the Transaction may not result in a corresponding
    increase in the price at which Common Shares trade on the NYSE.     
   
CONFLICTS OF INTEREST     
   
  The Transaction was initiated and structured by individuals who are executive
officers of Security Capital. Although no independent representatives were
retained to negotiate the terms of the Transaction on behalf of SCI, the Board
of Trustees created the Special Committee, which retained independent financial
advisors and legal counsel. Two of the members of the Special Committee,
Messrs. Feinberg and Robson, own securities of Security Capital. Additionally,
certain officers and employees of the REIT Manager and the Property Manager
(including K. Dane Brooksher and Irving F. Lyons, Co-Chairmen of SCI) will
receive certain benefits if the Transaction is consummated. See "Risk Factors--
Conflicts of Interests in the Transaction" and "The Transaction--Interests of
Certain Persons in the Transaction."     
 
RECOMMENDATIONS OF THE BOARD OF TRUSTEES AND REASONS FOR THE TRANSACTION
   
  The Special Committee unanimously approved the Merger Agreement and the
Transaction as being fair to SCI and to the shareholders of SCI other than
Security Capital. The Special Committee recommended that the Board of Trustees
approve the Merger Agreement and the Transaction. The Board of Trustees
unanimously approved the Merger Agreement and the Transaction as being fair and
reasonable and on terms not less favorable to SCI than those available from
unaffiliated third parties. In reaching its conclusion, the Board of Trustees
placed particular emphasis on the recommendation of the Special Committee. The
Board of Trustees considered a number of other factors including the reasons
emphasized by the Special Committee. Finally, the Board of Trustees considered
the condition to the closing of the Merger that the Special Committee receive a
written opinion from an investment banking firm satisfactory to the Special
Committee that, as of the date of this Proxy Statement and Prospectus, the
aggregate consideration to be received by SCI and the holders of Common Shares
is fair to SCI and the holders of Common Shares other than Security Capital and
that such opinion must not have been withdrawn, revoked or modified. The Board
of Trustees did not quantify or otherwise attempt to assign relative weights to
the specific factors considered in making its determination although, as noted
above, it did place special emphasis on the recommendation of the Special
Committee. For a more detailed discussion of SCI's reasons for the Transaction
and the factors considered by the Board of Trustees in making its
recommendation, see "The Transaction--Recommendations of the Board of Trustees
and Reasons for the Transaction."     
   
BENEFITS TO INSIDERS     
   
  If the Transaction is consummated, the current officers and employees of the
REIT Manager and the Property Manager (including K. Dane Brooksher and Irving
F. Lyons, Co-Chairmen of SCI, and Robert J. Watson and Jeffrey H. Schwartz,
Managing Directors of SCI, and John W. Seiple, Senior Vice President of SCI)
will become officers and employees of SCI. These persons will be compensated
for their services directly by SCI and will be eligible for a target bonus.
Subject to shareholder approval of the 1997 Incentive Plan, the officers of SCI
will be granted options to purchase Common Shares and officers and certain
employees of SCI will be granted the right to purchase Common Shares. SCI will
loan such officers and certain employees up to 95% of the purchase price for
any Common Shares so purchased. Additionally, such officers will be granted
options to acquire Class A Shares of Security Capital in December 1997. The
officers and employees of SCI will also be entitled to make contributions to a
401(k) plan, for which SCI will match 50% of eligible contributions. See "The
Transaction--Interests of Certain Persons in the Transaction" and "Long-Term
Incentive Plan."     
 
                                       6
<PAGE>
 
 
FAIRNESS OPINION
 
  The Special Committee retained Goldman, Sachs & Co. ("Goldman Sachs") to
assist the Special Committee in evaluating the fairness of the aggregate
consideration to be paid and received by SCI and the holders of Common Shares
other than Security Capital, pursuant to the Merger Agreement, the Agreement
and Plan of Merger and the Warrant Agreement (collectively, the "Agreements").
   
  On March 24, 1997, Goldman Sachs delivered its oral opinion to the Special
Committee to the effect that, as of the date of such opinion, the aggregate
consideration to be received by SCI and the holders of Common Shares other than
Security Capital pursuant to the Agreements in the acquisition of the REIT
Manager and the Property Manager was fair to SCI and the holders of Common
Shares other than Security Capital. Goldman Sachs subsequently confirmed its
oral opinion by delivery of its written opinion dated the date hereof. The full
text of the written opinion of Goldman Sachs, which sets forth the assumptions
made, matters considered and limitations of the review undertaken in connection
with the opinion, is attached hereto as Annex III and is incorporated herein by
reference. HOLDERS OF COMMON SHARES ARE URGED TO, AND SHOULD, READ THE OPINION
OF GOLDMAN SACHS IN ITS ENTIRETY. For additional information concerning the
assumptions made, matters considered and limits of the review by Goldman Sachs
in reaching its opinion and the fees received and to be received by it, see
"The Transaction--Fairness Opinion."     
 
FEDERAL INCOME TAX CONSEQUENCES
   
  In the opinion of Mayer, Brown & Platt, based on certain representations of
Security Capital and SCI, the Merger will be treated for federal income tax
purposes as a reorganization within the meaning of Section 368(a) of the
Internal Revenue Code of 1986, as amended (the "Code"). Accordingly, SCI will
not recognize income, gain or loss on the Merger for federal tax purposes. In
addition, in the opinion of Mayer, Brown & Platt, based on certain
representations of Security Capital and SCI, the Merger will not jeopardize
SCI's qualification as a REIT under the Code. The Merger will not result in a
taxable event to the holders of Common Shares, Series B Preferred Shares and
Units. See "The Transaction--Federal Income Tax Consequences--The Merger."     
   
  Pursuant to the Warrant Issuance, a holder of Common Shares, Series B
Preferred Shares or Units receiving Warrants pursuant to the Warrant Issuance
will have ordinary taxable income equal to the value of the Warrants on the
Warrant Issuance Date (as defined below). In the opinion of Mayer, Brown &
Platt, the receipt of the Warrants by tax-exempt holders will be treated as
"unrelated business taxable income." See "The Transaction--Federal Income Tax
Consequences--The Warrant Issuance."     
 
CONDITIONS TO THE TRANSACTION
   
  The obligations of SCI to consummate the Transaction are subject to the
satisfaction or waiver of certain conditions, including, among others, (i)
obtaining the requisite approval of SCI and Security Capital shareholders, (ii)
the absence of any injunction prohibiting the consummation of the Transaction,
(iii) the receipt of all governmental consents, orders and approvals legally
required for consummation of the Transaction, (iv) the receipt of certain legal
opinions or Internal Revenue Service ("IRS") rulings with respect to the tax
consequences of the Transaction, REIT qualification and certain other legal
matters, (v) the continuing accuracy of the representations and warranties of
each party and (vi) the performance of certain other specified obligations by
each party. See "The Transaction--The Merger Agreement--Conditions to the
Transaction."     
 
 
                                       7
<PAGE>
 
TERMINATION
 
  The Merger Agreement may be terminated at any time prior to the date on which
the Merger is closed (the "Closing Date") (i) by mutual consent of SCI and
Security Capital; (ii) by either of SCI or Security Capital after December 31,
1997 if the Transaction has not been consummated on or before that date (so
long as the terminating party has not breached its obligations under the Merger
Agreement except for immaterial breaches); (iii) unilaterally by SCI or
Security Capital if (a) the other party fails to perform any covenant or
agreement in the Merger Agreement in any material respect and does not cure
such failure in all material respects within 15 business days after receipt of
a written notice of the alleged failure from the other party, (b) the other
party fails to fulfill or complete a condition to the obligations of that party
(which condition is not waived) by reason of a breach by that party of its
obligations in the Merger Agreement or (c) any condition to the obligations of
the other party is not satisfied (other than by reason of a breach by that
party of its obligations under the Merger Agreement), and it reasonably appears
that the condition cannot be satisfied prior to December 31, 1997; (iv)
unilaterally by Security Capital if SCI, through the Board of Trustees or the
Special Committee, withdraws, modifies or amends its recommendation that SCI
shareholders approve the Merger Agreement and the Transaction; and (v)
unilaterally by SCI if Security Capital, through its Board of Directors (the
"Security Capital Board"), withdraws, modifies or amends its recommendation
that Security Capital shareholders approve the Merger Agreement and the
Transaction. On April 17, 1997, the shareholders of Security Capital approved
the Merger Agreement.
 
AMENDMENT AND WAIVER
 
  Subject to compliance with applicable law, the Merger Agreement may be
amended by the written agreement of SCI and Security Capital. However, the
Merger Agreement may not be amended in any material respect subsequent to
obtaining the approval of the shareholders of SCI or Security Capital. See "The
Transaction--The Merger Agreement--Amendment and Waiver."
 
DISSENTERS' APPRAISAL RIGHTS
 
  Under Maryland law, holders of Common Shares are not entitled to dissenters'
appraisal rights in connection with the Transaction. See "The Transaction--
Dissenters' Appraisal Rights."
                             
                          SCI COMMON SHARE PRICE     
   
  The Common Shares are listed and traded on the NYSE under the symbol "SCN."
On January 21, 1997 (the last trading day prior to the public announcement that
SCI was evaluating the Transaction), the last sales price of the Common Shares,
as reported on the NYSE Composite Tape, was $21.625 per share. On March 24,
1997 (the last trading day preceding the time the signing of the Merger
Agreement was announced), the last sales price of the Common Shares, as
reported on the NYSE Composite Tape, was $21.00 per share. See "Information
Concerning SCI--SCI Common Share Prices and Per Common Share Distributions."
       
  Security Capital has filed a registration statement with the Commission
relating to an initial public offering of the Class B Shares. Although the
Warrants and the Class B Shares have been approved for listing on the NYSE,
subject to notice of issuance, no assurances can be given that such initial
public offering will be consummated or that an active market for the Warrants
or the Class B Shares will develop.     
 
                                       8
<PAGE>
 
 
              SCI HISTORICAL AND PRO FORMA SUMMARY FINANCIAL DATA
   
  The following table sets forth (1) historical summary financial data for the
periods indicated and as of the dates indicated for SCI and (2) unaudited pro
forma summary data as of and for the three months ended March 31, 1997 and for
the year ended December 31, 1996. The pro forma information assumes completion
of the Merger and the acquisition of certain operating properties as described
on page F-2 as of January 1, 1996 for the Operating Data, Per Share Data and
Other Data, and assumes the completion of the Merger as of March 31, 1997 for
the balance sheet data. Such selected financial data is qualified in its
entirety by, and should be read in conjunction with, the consolidated financial
statements and notes thereto incorporated by reference herein, and with the pro
forma condensed consolidated financial statements included elsewhere herein
(amounts in thousands, except per share data).     
 
<TABLE>   
<CAPTION>
                           PRO FORMA    HISTORICAL                    HISTORICAL--YEAR ENDED DECEMBER 31,
                          ------------ ------------               -----------------------------------------------
                          THREE MONTHS THREE MONTHS  PRO FORMA
                             ENDED        ENDED      YEAR ENDED
                           MARCH 31,    MARCH 31,   DECEMBER 31,
                              1997         1997         1996        1996      1995      1994      1993     1992
                          ------------ ------------ ------------  --------  --------  --------  --------  -------
<S>                       <C>          <C>          <C>           <C>       <C>       <C>       <C>       <C>
OPERATING DATA:
 Rental Income..........    $67,119      $67,386      $232,810    $227,000  $153,879  $ 70,609  $  9,963  $ 1,592
 Series A Preferred
  Share Dividends.......      3,172        3,172        12,690      12,690     6,698        --        --       --
 Series B Preferred
  Share Dividends(1)....      3,522        3,522        12,066      12,066        --        --        --       --
 Series C Preferred
  Share Dividends(2)....      2,135        2,135         1,139       1,139        --        --        --       --
 Net Earnings (Loss)
  Attributable to Common
  Shares................     18,474       16,732        58,433(1)   53,460    42,015    25,101     4,412      (59)
 Common Share
  Distributions.........    $25,058      $25,058      $ 85,340    $ 85,340  $ 64,445  $ 37,698  $  7,001  $   390
PER SHARE DATA:
 Net Earnings (Loss)
  Attributable to Common
  Shares................    $  0.19      $  0.17      $   0.66(1) $   0.63  $   0.61  $   0.57  $   0.47  $ (0.06)
 Series A Preferred
  Share Dividends.......       0.59         0.59          2.35        2.35      1.24        --        --       --
 Series B Preferred
  Share Dividends(2)....       0.44         0.44          1.50        1.50        --        --        --       --
 Series C Preferred
  Share Dividends(3)....       1.07         1.07          0.57        0.57        --        --        --       --
 Common Share
  Distributions.........    $0.2675      $0.2675      $   1.01    $   1.01  $  0.935  $   0.85  $   0.75  $  0.45
 Weighted Average Common
  Shares Outstanding....     99,689       96,009        88,184      84,504    68,924    44,265     9,334      930
OTHER DATA:
 Net earnings
  attributable to common
  shares................    $18,474      $16,732      $ 58,433(1) $ 53,460  $ 42,015  $ 25,101  $  4,412  $   (59)
 Add (deduct):
 Depreciation and
  amortization..........     18,053       18,048        61,595      59,850    39,767    18,169     2,525      512
 Minority interest......        954          895         3,554       3,326     3,331     2,992       119      --
 (Gain)/loss on
  disposition of
  depreciated real
  estate................        --           --            --           29    (1,053)      --        --       --
 Other..................        --           --            225         225       --         45       133       46
                            -------      -------      --------    --------  --------  --------  --------  -------
 Funds from Operations
  Attributable to Common
  Shares(4).............    $37,481      $35,675      $123,807    $116,890  $ 84,060  $ 46,307  $  7,189  $   499
                            =======      =======      ========    ========  ========  ========  ========  =======
 Net Cash Provided by
  Operating Activities..    $38,604      $35,311      $148,412    $136,201  $100,154  $ 47,222  $ 12,084  $   865
 Net Cash Used in
  Investing Activities..    (88,960)     (88,960)     (665,878)   (665,878) (628,795) (631,871) (260,780) (31,549)
 Net Cash Provided by
  Financing Activities..    $94,987      $98,756      $499,726    $512,212  $529,606  $599,382  $254,770  $31,032
 Ratio of Earnings to
  Fixed Charges.........        2.4          2.3           2.2         2.2       2.0       3.3      11.3         (5)
</TABLE>    
 
                                       9
<PAGE>
 
 
<TABLE>   
<CAPTION>
                          PRO FORMA  HISTORICAL              HISTORICAL--DECEMBER 31,
                          MARCH 31,  MARCH 31,  ---------------------------------------------------
                             1997       1997       1996       1995       1994      1993      1992
                          ---------- ---------- ---------- ---------- ---------- --------- --------
<S>                       <C>        <C>        <C>        <C>        <C>        <C>       <C>
BALANCE SHEET DATA:
 Income Producing Real
  Estate Owned, At Cost.  $2,370,085 $2,370,085 $2,274,684 $1,622,404 $1,073,026 $ 354,436 $ 35,114
 Land Held for
  Development...........     107,024    107,024    109,316     60,363     42,147    21,667    5,886
 Total Assets...........   2,584,172  2,578,394  2,462,306  1,833,972  1,194,937   401,855   42,253
 Mortgage Notes Payable.     131,671    131,671    139,952    145,276    144,262    40,109       --
 Long-Term Debt.........     624,212    624,212    524,191    324,527         --        --       --
 Total Liabilities......     825,152    824,344    805,933    639,040    350,607   141,618    1,684
 Minority Interest......      56,472     56,472     56,984     58,741     66,555    50,786       --
 Total Shareholders'
  Equity................  $1,702,548 $1,697,578 $1,599,389 $1,136,191 $  777,775 $ 209,451 $ 40,569
 Number of Common Shares
  Outstanding...........     101,435     97,756     93,677     81,416     64,587    19,762    4,111
</TABLE>    
- -------
   
(1) Excludes the impact of a one-time adjustment of approximately $76 million
    relating to the costs incurred in acquiring the REIT Manager and the
    Property Manager, since the intent of providing this pro forma financial
    information is to reflect the expected continuing impact of the Merger on
    SCI. Upon consummation of the Merger, this expense will be recorded as an
    operating expense on SCI's consolidated statement of operations, but SCI
    will not deduct this expense for purposes of calculating funds from
    operations, due to the non-recurring and non-cash nature of the expense.
           
(2) Series B Preferred Shares were not issued until February 1996.     
          
(3) SCI's Series C Cumulative Redeemable Preferred Shares of Beneficial
    Interest, $0.01 par value per share (the "Series C Preferred Shares"), were
    not issued until November 1996.     
          
(4) Funds from operations represents net earnings computed in accordance with
    GAAP before minority interest and before gains/losses on disposition of
    depreciated property, plus depreciation and amortization. SCI believes that
    funds from operations is helpful to the reader in understanding the
    performance of an equity REIT and will enhance the reader's comprehension
    of SCI's results of operations and cash flows. Funds from operations should
    not be considered as an alternative to net earnings or any other GAAP
    measurement of performance as an indicator of SCI's operating performance
    or as an alternative to cash flows from operating, investing or financing
    activities as a measure of liquidity. On January 1, 1995 SCI adopted the
    National Association of Real Estate Investments Trusts ("NAREIT") revised
    definition of funds from operations. Under this more conservative
    definition, loan cost amortization is not added back to net earnings in
    determining funds from operations. For comparability, funds from operations
    for the periods prior to January 1, 1995 give effect to the revised
    definition. The funds from operations measure presented by SCI, while
    consistent with the NAREIT definition, will not be comparable to similarly
    titled measures of other REITs which do not compute funds from operations
    in a manner consistent with SCI. Funds from operations is not intended to
    represent cash made available to shareholders. Cash distributions paid to
    shareholders is presented above in the "Operating Data."     
   
(5) While SCI was researching markets and assembling its initial assets,
    earnings were insufficient to cover fixed charges for the year ended
    December 31, 1992 by $311,000.     
 
                                       10
<PAGE>
 
 
                           COMPARATIVE PER SHARE DATA
   
  The following sets forth for Common Shares certain historical and pro forma
summary per share financial information for the three months ended March 31,
1997 and the year ended December 31, 1996. The following information should be
read in conjunction with and is qualified in its entirety by the consolidated
financial statements and accompanying notes of SCI incorporated by reference
into this Proxy Statement and Prospectus and the pro forma condensed
consolidated financial statements presented at page F-1.     
 
<TABLE>   
<CAPTION>
                                           THREE MONTHS ENDED    YEAR ENDED
                                             MARCH 31, 1997   DECEMBER 31, 1996
                                           ------------------ -----------------
      <S>                                  <C>                <C>
      SCI PER COMMON SHARE DATA:
      Net Earnings from Continuing
       Operations
      Attributable to Common Shares:
        Historical.......................        $ 0.17            $ 0.63
        Pro forma before the Merger (1) .           N/A              0.63
        Pro forma after the Merger ......        $ 0.19            $ 0.66
      Cash Distributions:
        Historical.......................        $ 0.27            $ 1.01
        Pro forma before the Merger (1)..           N/A              1.01
        Pro forma after the Merger ......        $ 0.27            $ 1.01
      Book value:
        Historical.......................        $17.37            $17.07
        Pro forma before the Merger......           N/A               N/A
        Pro forma after the Merger ......        $16.78               N/A
</TABLE>    
 
- --------
(1) Reflects the pro forma effect of property acquisitions described on page F-
   2.
 
                                       11
<PAGE>
 
                                 RISK FACTORS
 
  Holders of Common Shares should consider carefully the specific factors set
forth below as well as the other information contained in this Proxy Statement
and Prospectus in evaluating the Transaction. Additionally, holders of Common
Shares should consider the factors set forth in the Security Capital
Prospectus attached hereto under the caption "Risk Factors" with respect to an
investment in Security Capital securities.
 
RISKS IN VALUATION
   
  Security Capital is merging its SCI REIT management and property management
operations with and into a newly created subsidiary of SCI in exchange for
      Common Shares valued at $81,870,626. In determining the value of the SCI
REIT management and property management operations, Security Capital projected
net operating income from existing agreements with SCI through 1999 and
discounted this net operating income back to July 1, 1997. The value of the
REIT management and property management operations did not include any value
that may be attributed to the Warrants. See "The Transaction--Recommendations
of the Board of Trustees and Reasons for the Transaction." The present value
of the projected net operating income from REIT management and property
management operations does not, and is not intended to, reflect what Security
Capital could obtain in an actual sale of its REIT management and property
management operations. Different valuation methodologies may have resulted in
higher or lower values for the REIT management and property management
operations. Security Capital did not obtain a third party valuation of the
projected net operating income anticipated to be received by it under the
existing REIT management and property management agreements. Therefore, no
assurance can be given that the value of the Common Shares being issued to
Security Capital is not greater than the value of the operations being merged.
    
CONFLICTS OF INTERESTS IN THE TRANSACTION
   
  The Transaction was initiated and structured by individuals who are
executive officers of Security Capital, the largest shareholder of SCI.
Although no independent representatives have been retained to negotiate the
terms of the Transaction on behalf of SCI, the Board of Trustees created the
Special Committee consisting of Messrs. Stephen L. Feinberg, Donald P. Jacobs
and John E. Robson. The Special Committee engaged King & Spalding as its legal
counsel and engaged Goldman Sachs as its financial advisor to advise it in
analyzing and evaluating, and to provide a written opinion with respect to,
the fairness of the aggregate consideration to be received by SCI and the
holders of Common Shares other than Security Capital pursuant to the
Agreements. No member of the Special Committee is an officer of SCI or a
director or officer of the REIT Manager or the Property Manager or an officer
or director of Security Capital. However, Messrs. Feinberg, Jacobs and Robson
beneficially own 153,346, 3,255 and 22,961 Common Shares, respectively, and
Messrs. Feinberg and Robson beneficially own 880 and 86, respectively, shares
of Security Capital's Class A Common Stock, $0.01 par value per share ("Class
A Shares"). Additionally, Messrs. Feinberg and Robson beneficially own
$409,050 and $64,387 aggregate principal amount of Security Capital's
Convertible Subordinated Debentures due 2014 (the "2014 Convertible
Debentures"), respectively (which are convertible into an aggregate of 391 and
62 Class A Shares, respectively). Trustees of SCI, other than members of the
Special Committee, beneficially own in the aggregate 466,133 Common Shares,
4,783 Class A Shares, $2,622,329 aggregate principal amount of 2014
Convertible Debentures (convertible into an aggregate of 2,507 Class A Shares)
and $420,000 aggregate principal amount of Security Capital's Convertible
Subordinated Debentures due 2016 (the "2016 Convertible Debentures")
(convertible into an aggregate of 364 Class A Shares). Beginning on January 1,
1998, each Class A Share will be convertible into 50 Class B Shares.
Accordingly, the interests of such persons may differ from the interests of
shareholders as a result of their ownership of securities of Security Capital.
    
SIGNIFICANT INFLUENCE OF PRINCIPAL SHAREHOLDER
   
  As of June 6, 1997, Security Capital beneficially owned approximately 44% of
the issued and outstanding Common Shares. As a result, Security Capital
currently controls approximately 44% of the vote on matters submitted for SCI
shareholder action, including the Transaction. Under the Declaration of Trust,
no other     
 
                                      12
<PAGE>
 
   
shareholder may hold more than 9.8% of the shares of SCI. Security Capital has
the contractual right (and after the Transaction will continue to have the
contractual right) to nominate up to three trustees to the seven-member Board
of Trustees, depending upon its level of ownership of Common Shares. The
trustees so elected are in a position to exercise control or significant
influence over the affairs of SCI if they act together. Upon consummation of
the Transaction, Security Capital's ownership could increase from
approximately 44% to approximately  %, if no other shareholders or third
parties subscribe for Common Shares issuable in the Concurrent Rights
Offering, and would remain at approximately 44% if the full amount of Common
Shares are sold in the Concurrent Rights Offering. Additionally, after the
Transaction Security Capital will continue to have contractual rights of prior
approval and consultation regarding certain important matters. See "The
Transaction--Investor Agreement."     
 
TAXABILITY OF WARRANT ISSUANCE
   
  SCI has received a private letter ruling from the IRS stating that the
issuance of the Warrants by Security Capital to the holders of Common Shares,
Series B Preferred Shares and Units will be treated for federal income tax
purposes as a direct issuance of the Warrants by Security Capital to the
holders of Common Shares, Series B Preferred Shares and Units, and not as a
distribution by SCI. Accordingly, a holder of Common Shares, Series B
Preferred Shares or Units receiving Warrants pursuant to the Warrant Issuance
will have ordinary taxable income equal to the value of the Warrants on the
Warrant Issuance Date. In the opinion of Mayer, Brown & Platt, the receipt of
Warrants by tax-exempt holders will be treated as "unrelated business taxable
income." See "The Transaction--Federal Income Tax Consequences--The Warrant
Issuance."     
 
IMPACT OF TRANSACTION ON SCI'S FINANCIAL POSITION
   
  To date SCI has incurred a REIT management fee and property management fee
for services provided by Security Capital. After completion of the Merger, SCI
will no longer pay a REIT management or property management fee; instead, it
will directly incur the operating and related costs for the professionals
(currently 277 professionals) and property level and support personnel
(currently 135 persons) employed by the REIT Manager and the Property Manager.
SCI will directly incur all future increases in management costs that
currently are borne by the REIT Manager and the Property Manager. The Board of
Trustees believes that SCI has reached a sufficient size to realize economies
of scale by internalizing the management function since SCI will have
sufficient depth of management and personnel such that additional assets can
be acquired, developed and managed without a significant increase in personnel
or other costs. However, no assurance can be given that the cost to SCI of
providing such services internally will not exceed the fees payable to the
REIT Manager and the Property Manager under current agreements. However, as a
result of the Transaction, SCI will capitalize qualifying acquisition, leasing
and development costs.     
 
ABSENCE OF PUBLIC MARKET FOR WARRANTS AND CLASS B SHARES
   
  The Class B Shares and the Warrants (including the Class B Shares issuable
upon exercise thereof) have been approved for listing, subject to notice of
issuance, on the NYSE, although no assurance can be given that an active
trading market will develop. In the event that the Security Capital initial
public offering of Class B Shares is not consummated, the Warrants (and the
Class B Shares issuable upon exercise thereof) will not be listed or traded on
any established market. As a result, shareholders may have difficulty
disposing of their Warrants or shares issuable upon exercise of such Warrants.
    
                                      13
<PAGE>
 
                                THE TRANSACTION
                                 (PROPOSAL 1)
 
GENERAL
 
  The following is a summary of the material aspects of the Transaction. This
summary does not purport to be complete and is qualified in its entirety by
reference to the Merger Agreement, which is attached to this Proxy Statement
and Prospectus as Annex I and is incorporated herein by reference.
 
BACKGROUND
 
  In March 1996, Security Capital's management began considering the
feasibility of a transaction whereby Security Capital would transfer to each
of SCI, ATLANTIC and PTR all of its REIT management and property management
operations in exchange for equity in each of SCI, ATLANTIC and PTR with the
result that each of SCI, ATLANTIC and PTR would become an internally managed
REIT.
 
  On September 17, 1996, at a regular meeting of the Security Capital Board,
Security Capital's management made a presentation to the Security Capital
Board regarding Security Capital's REIT and property management operations.
The Security Capital Board instructed management to recommend options which
would maximize shareholder values for shareholders of SCI, ATLANTIC and PTR
and shareholders of Security Capital. Security Capital's management then began
to actively explore the means of achieving this goal. At the December 4, 1996
meeting of the Security Capital Board, Security Capital's management
recommended that Security Capital contribute its respective REIT and property
management operations to SCI, ATLANTIC and PTR in exchange for common shares
in each entity. At this meeting, the Security Capital Board authorized
management to proceed with each of the proposed transactions.
 
  On January 13, 1997, at a Special Meeting of the Board of Trustees, Security
Capital's management discussed with the Board of Trustees a proposal with
respect to the REIT Manager and the Property Manager. At the meeting, because
of Security Capital's significant ownership of Common Shares and its direct
interest in the proposed transaction, the Board of Trustees created the
Special Committee, consisting of Stephen L. Feinberg, Donald P. Jacobs and
John E. Robson, to consider the proposal and recommend action with respect to
the proposal to the Board of Trustees. The Special Committee retained Goldman
Sachs as its financial advisor and retained King & Spalding as its legal
counsel.
 
  On January 22, 1997, at a Special Meeting of the Board of Trustees, Security
Capital's management made a formal presentation to the Board of Trustees
describing the material terms and expected benefits to SCI of the proposed
transaction, the valuation methodology and underlying assumptions used to
determine the proposed purchase price, the legal procedures necessary to
consummate the proposed transaction, the anticipated tax impact of the
proposed transaction and the impact of the proposed transaction on SCI's
personnel and accounting policies. Representatives of King & Spalding and
Goldman Sachs attended this meeting. Among other matters discussed during the
presentation, members of the Special Committee expressed their concerns that
there should be a limit on the number of Common Shares that could be issued to
Security Capital in the transaction, and that there should be limits on
Security Capital's ability to hire SCI employees. After the presentation, the
Special Committee convened a meeting at which representatives of Goldman Sachs
and King & Spalding were present. The Special Committee discussed the terms of
its engagement of King & Spalding and the scope of the work King & Spalding
would do and the advice they would render. King & Spalding discussed with the
Special Committee its legal duties as a committee of independent trustees. The
Special Committee discussed with Goldman Sachs the terms of their engagement,
the scope of the opinion Goldman Sachs would be asked to render, the nature of
the analysis they would perform and the timing of their work.
 
  After the January 22, 1997 meeting, Security Capital provided the Special
Committee with detailed financial forecasts, a funds from operations accretion
analysis and a summary description of proposed compensation arrangements for
senior officers.
 
 
                                      14
<PAGE>
 
  On January 21 and 22, 1997, Security Capital made similar proposals to the
board of trustees of PTR and the board of directors of ATLANTIC, respectively.
On the afternoon of January 22, 1997, SCI issued the following statement:
 
  "[SCI] . . . today announced that it has received a proposal from Security
  Capital Group to exchange Security Capital Group's REIT management and
  property management companies for SCI common shares. As a result of the
  transaction, SCI would become an internally managed REIT, and Security
  Capital Group would remain SCI's largest shareholder.
 
    SCI's Board of Trustees has formed a special committee comprised of
  independent trustees to review the proposed transaction. The transaction is
  subject to approval by the special committee and the full Board of
  Trustees. If the board approves the transaction, a proxy statement, subject
  to review by the Securities and Exchange Commission, will be mailed to SCI
  shareholders prior to a shareholder vote on the proposed transaction.
 
    After the Board of Trustees has voted on this matter, SCI's management
  will be available to discuss the transaction."
 
  During the period between January 22, 1997 and February 12, 1997, the
Special Committee finalized the engagement agreements with Goldman Sachs and
King & Spalding and reviewed the materials supplied by Security Capital at the
January 22 meeting.
 
  On February 12, 1997, the Special Committee met by conference telephone
call. Representatives of Goldman Sachs and King & Spalding participated.
Messrs. Brooksher and Wattles, trustees and officers of SCI but not members of
the Special Committee, were present for part of the meeting. The Special
Committee discussed with Goldman Sachs the methodologies they would use in
reviewing the proposed Transaction, including their approach to analyzing
projected expenses, the valuation of the Warrants, and the selection of
comparable transactions. King & Spalding reported to the Special Committee
that Security Capital had revised the structure of the proposed transaction,
so that SCI's REIT Manager and Property Manager would be merged into a
subsidiary of SCI, rather than into SCI; and that Security Capital was
considering revising its proposal to include limits on the number of Common
Shares to be issued in the Transaction, changes in the terms on which
administrative services would be provided by Security Capital to SCI after the
proposed transaction, and amendments to the Investor Agreement (as defined
below) between Security Capital and SCI. The Special Committee discussed
whether it could be feasible for SCI to develop internally REIT management and
property management resources equivalent to those provided by SCI's external
REIT and property managers. The Special Committee discussed the importance of
retaining the key personnel who would become SCI employees as part of the
proposed Transaction. The Special Committee discussed the importance of
amending the Investor Agreement between Security Capital and SCI to reduce
Security Capital's control over SCI.
   
  The Special Committee considered possible alternative transactions to the
proposal by Security Capital. The Special Committee reviewed alternatives for
retaining external management and alternatives for internalizing management.
The alternatives which the Special Committee discussed in which SCI would
retain external management were: rejecting Security Capital's proposal and
maintaining the status quo; retaining Security Capital as the external manager
but renegotiating the fees payable under existing contracts; or continuing
external management but entering into new contracts with one or more new,
unaffiliated management companies. The Special Committee concluded that
contracting with a new, unaffiliated manager or managers would not be
beneficial to SCI. While that alternative would eliminate conflicts of
interest between SCI and Security Capital, it would potentially create new
conflicts of interest between SCI and the new manager or managers.
Furthermore, in the Special Committee's judgment, the REIT Manager and
Property Manager are uniquely valuable to SCI, owing to their expertise,
innovation, breadth of skill and experience in managing SCI's business and
properties. The Special Committee also recognized that Security Capital would
retain various contractual rights of prior approval over key aspects of SCI's
business, such as its annual budget, even if SCI terminated its management
contracts with the REIT Manager and Property Manager, and that those
continuing rights made it unlikely that SCI could attract an unaffiliated
external manager as qualified as the REIT Manager and Property Manager.     
 
 
                                      15
<PAGE>
 
   
  The Special Committee also discussed the perceived negative aspects of
external management and the potential benefits of internalized management.
Potential benefits discussed included improving SCI's long-term funds from
operations, removing impediments to SCI's participation in acquisitions in the
REIT industry, improving the funds from operations multiple reflected in SCI's
stock market price by improving SCI's attractiveness to institutional and
other investors who disfavor externally managed REITs and improving SCI's
rating agencies' outlook. The Special Committee decided that retaining
Security Capital as the external manager but merely renegotiating the fees
payable under existing contracts would maintain the perceived negative aspects
of external management, including conflicts of interest, and would outweigh
the potential benefits derived from cash savings which could result from the
payment of lower management fees. After considering whether there were
significant potential detriments to internalizing management, the Special
Committee concluded that internalizing management was preferable to
maintaining an externally managed structure.     
   
  The Special Committee also considered three alternatives for SCI to
internalize its management: (i) the acquisition of one or more external
management companies other than the REIT Manager and Property Manager; (ii)
the development internally of SCI's management, employees and operating
systems through selective hiring of personnel and asset acquisitions; and
(iii) the adoption of the proposed transaction assuming the Special Committee
and the full Board of Trustees determined that the terms and conditions of the
proposed transaction as finally negotiated were fair and reasonable to SCI and
its public shareholders. The Special Committee concluded that acquiring an
external management company or companies other than the REIT Manager and
Property Manager would be impractical for generally the same reasons that
contracting with a new, unaffiliated external manager would be impractical.
The Special Committee also concluded that it would be unlikely that selective
hiring and asset acquisitions could duplicate the quality of management that
SCI benefitted from under Security Capital's management and expected to hire
through the Transaction or ensure a prudent continuity of management and
business operations.     
 
  On February 25, 1997, the Special Committee and its counsel and financial
advisors received from SCI initial drafts of the proposed form of Merger
Agreement for the Transaction, and on March 3, 1997, the Special Committee and
its counsel received from SCI initial drafts of the proposed forms of
Administrative Services Agreement (as defined below) and amended Investor
Agreement.
 
  On March 5, 1997, the Chairman of the Special Committee, the chairs of the
special committees of ATLANTIC and PTR and members of Security Capital's
management participated in a telephonic meeting at which Security Capital
agreed with the chairs of each of the special committees that all negotiations
among the parties would be conducted openly and full access to all information
supplied by Security Capital to the members of any special committee would be
supplied by Security Capital to each of the other special committees.
Additionally, Security Capital agreed that each of SCI, ATLANTIC and PTR would
receive the benefit of any favorable terms negotiated by any of the special
committees.
 
  Between March 5, 1997 and March 17, 1997, the Chairman of the Special
Committee and the chairs of the ATLANTIC and PTR special committees engaged in
further discussions and negotiations with one of Security Capital's Managing
Directors and other representatives of Security Capital. Also during this
period, King & Spalding negotiated various terms and provisions of the Merger
Agreement and related agreements with Mayer, Brown & Platt, regular counsel
for SCI and counsel for Security Capital in the Transaction. In the course of
such negotiations, King & Spalding consulted on various occasions with legal
counsel for the special committees of ATLANTIC and PTR.
 
  On March 12, 1997, the Chairman of the Special Committee, the chair of PTR's
special committee and members of Security Capital's management held a
telephone conference call to discuss the results of negotiations between
Security Capital and the special committee of ATLANTIC. As a result of this
meeting, the parties agreed to the following changes to the terms of the
proposed transaction: (i) to provide a cap on the number of shares that could
be issued to Security Capital pursuant to the Merger Agreement; (ii) to
restrict Security Capital's ability to dispose of its shares in each of SCI,
ATLANTIC and PTR for a period of at least six months following the Merger;
(iii) to lower the proposed threshold on the amount of a claim that could be
asserted against Security Capital pursuant to the indemnification of each of
SCI, ATLANTIC and PTR, respectively,
 
                                      16
<PAGE>
 
   
under the Merger Agreements; (iv) to include in the Merger Agreement certain
representations and warranties by Security Capital; (v) to clarify in the
Administrative Services Agreements that each of SCI, ATLANTIC and PTR has
ultimate authority to manage its business and that Security Capital will
provide services pursuant to the agreement at the request of each of SCI,
ATLANTIC, and PTR, respectively; and (vi) to provide a cap on the fees payable
under the Administrative Services Agreements. Security Capital also agreed to
provide the special committees of each of SCI, ATLANTIC and PTR with a report
prepared by its respective independent public accountants on the procedures
applied in connection with verifying the mathematical accuracy of the
financial analysis of the impact of the proposed transaction. Security Capital
declined the request of each of SCI and ATLANTIC with respect to conditioning
approval of the transaction on the favorable vote of a majority of those
shareholders of each of SCI and ATLANTIC, respectively, other than Security
Capital voting at the special meeting. Security Capital declined this request
because it is under no legal obligation to not vote its Common Shares. The
Special Committee elected to proceed with the proposed transaction because it
believed that the proposed transaction was beneficial to SCI and its
shareholders despite the fact that Security Capital would vote on the proposed
transaction.     
 
  During the period between February 12 and March 13, 1997, there were
numerous discussions among members of the Special Committee and discussions
between members of the Special Committee and members of Security Capital
management.
   
  On March 13, 1997, the Special Committee met, with representatives of
Goldman Sachs and King & Spalding present. The Special Committee discussed the
fact that Goldman Sachs was under consideration to be a co-manager of Security
Capital's contemplated public offering of its Class B Shares, and concluded,
based on all the circumstances, including Goldman Sachs' expertise in the REIT
industry and familiarity with SCI's business, that it was appropriate and
desirable to have Goldman Sachs as the Special Committee's financial advisor.
Goldman Sachs made an extensive presentation of its analysis of the proposed
transaction, including the analysis described under "--Fairness Opinion." At
this meeting, the Special Committee discussed with counsel the terms of the
proposed Merger Agreement, amended Investor Agreement and Administrative
Services Agreement. Among other things, the Special Committee noted that the
proposed amended Investor Agreement reduced the actions and transactions for
which Security Capital's approval would be required.     
   
  The Special Committee determined to seek certain changes to the terms of the
proposed transaction and related documentation. The meeting adjourned
periodically during the course of the day on March 13, 1997, and during the
adjournments there were discussions between members of the Special Committee
and members of Security Capital management, and discussions between counsel
for the Special Committee and counsel for Security Capital regarding requested
changes to the terms of the proposed agreement and the various related
agreements.     
 
  The changes that the Special Committee requested in the Merger Agreement
included (i) a reduction in the purchase price, (ii) a narrowing of the
"collar" from the $3.00 proposed by Security Capital above and below the
closing price on a mutually acceptable date and (iii) a requirement that the
proposed transaction be approved by a percentage of SCI's shareholders
unaffiliated with Security Capital that is not less than the percentage of
unaffiliated shareholders required to approve the corresponding PTR
transaction.
 
  With respect to the Administrative Services Agreement, the Special Committee
requested (i) that SCI have the right to select which services to obtain from
those offered by Security Capital, (ii) assurances that the administrative
services fees would not exceed those used in the forecasts on which the
Transaction was based and (iii) the right of the independent trustees to make
the decision whether to renew the agreement in their sole discretion.
 
  With respect to the Investor Agreement, the Special Committee requested (i)
a reduction in the representations required to be made by SCI, (ii) removal of
Security Capital's proposed right to transfer SCI employees among Security
Capital, ATLANTIC, PTR and other affiliates of Security Capital, (iii) an
agreement from Security Capital not to compete with SCI in the industrial REIT
management business for a period of time and (iv) a further reduction in the
matters over which Security Capital would have approval rights.
 
                                      17
<PAGE>
 
  The Special Committee instructed the Chairman to pursue discussions of these
issues with management of Security Capital and resolved to reconvene the
following evening.
 
  On March 14, 1997, the Special Committee met by conference telephone call to
review the results of these further negotiations. Representatives of King &
Spalding were present. The Chairman summarized changes to the terms of the
Transaction and the related documentation that had been agreed to by
management of Security Capital, including the following:
 
    Merger Agreement. A reduction in the proposed purchase price of $3.4
  million, from $85,270,626 to $81,870,626; the establishment of limits on
  the price per Common Share that would be used to determine the number of
  shares issued to Security Capital in the Transaction, so that such price
  would be no more than $24.75 ($2.50 in excess of the closing price on March
  14, 1997) or less than $19.75 ($2.50 less than the closing price on March
  14, 1997); an agreement that the Merger Agreement would contain
  representations with respect to the forecasts supplied to the Special
  Committee and its financial advisors; and a covenant from Security Capital
  that, for a period of three years following the closing of the Transaction,
  neither Security Capital nor any REIT management or property management
  company affiliated with it would, directly or indirectly, provide
  substantially the same advice and services as those currently provided by
  SCI's REIT and property managers.
     
    Administrative Services Agreement. Fees under the Administrative Services
  Agreement would not exceed, prior to December 31, 1998, the amounts used in
  the financial forecasts provided to the Special Committee; prior to
  December 31, 1998, SCI will be obligated to acquire only those services it
  selects from those offered by Security Capital; the decision whether to
  renew the Administrative Services Agreement would be made in the sole
  discretion of the independent trustees; and only the cost plus 20% of
  services actually used would be charged to SCI.     
 
    Investor Agreement. Security Capital would have no power to cause any
  employee of SCI to become an employee of Security Capital or of any
  affiliate of Security Capital, and Security Capital will give the Board of
  Trustees no less than two weeks' written notice prior to conducting any
  discussions with any senior officer of SCI regarding the possibility of any
  such change in employment; and, in addition to the substantial reduction in
  the matters over which Security Capital would have control as provided in
  the proposed amended Investor Agreement, Security Capital would have no
  right to approve mergers or other business combinations in which SCI is
  involved.
 
  The Special Committee discussed these proposed changes extensively. They
noted that Security Capital had repeatedly declined to increase the required
vote of the holders of Common Shares beyond the majority otherwise required.
After further discussion, the Special Committee unanimously resolved to
recommend approval of the proposed Transaction to the Board of Trustees,
subject to approval of final documentation.
   
  On March 17, 1997, the Board of Trustees held a telephonic board meeting
with all trustees in attendance. Also in attendance at the meeting were
representatives of Goldman Sachs, King & Spalding, and senior officers of
Security Capital. Mr. Feinberg, Chairman of the Special Committee, reported on
the Special Committee's recent deliberations and the changes in the terms of
the proposed Transaction negotiated with representatives of Security Capital,
as described above. Mr. Blankenship of Security Capital confirmed Mr.
Feinberg's summary of the changes that had been negotiated. Representatives of
Goldman Sachs reported that, based on their then current understanding of the
terms of the proposed transaction, and subject to review and approval of final
documentation, they expected to be able to render an opinion to the effect
that the aggregate consideration to be paid and received in the Transaction
was fair to SCI and the holders of Common Shares other than Security Capital.
The Special Committee unanimously recommended that the Board of Trustees
approve the Transaction subject to review and approval of final documentation.
    
  During the period from March 17, 1997 to March 24, 1997, King & Spalding,
Goldman Sachs, and members of the Special Committee reviewed revised drafts of
the documents related to the Transaction. During this period there were
extensive discussions among counsel to the Special Committee, counsel to
Security Capital, and
 
                                      18
<PAGE>
 
counsel to ATLANTIC and PTR to conform the documents for all of the
transactions and to conform the documents to the agreements that had been
negotiated between the Special Committee and representatives of Security
Capital. In addition, the License Agreement (as defined herein), which was
first presented to SCI on March 17, 1997, was negotiated.
 
  On March 24, 1997, the Special Committee held a telephonic meeting with all
members of the Special Committee in attendance. Also in attendance at the
meeting were representatives of Goldman Sachs and King & Spalding. At this
meeting Goldman Sachs delivered its oral opinion to the Special Committee as
described under "--Fairness Opinion." King & Spalding reported orally to the
Special Committee that, based on its review of the procedures followed by the
Special Committee and its deliberations regarding the Transaction, nothing had
come to the attention of King & Spalding that had caused it to believe that
the Special Committee had failed to meet its duties to the shareholders of SCI
other than Security Capital. The Special Committee again discussed the
proposed Transaction and the changes and improvements in the proposed terms
that had been negotiated with Security Capital. Following such discussion, the
Special Committee unanimously resolved to recommend approval of the
Transaction to the Board of Trustees, and the Chairman was authorized to
convey that recommendation to the Board of Trustees. Following the meeting of
the Special Committee, at a special telephonic meeting of the Board of
Trustees on March 24, 1997, following a review of the information considered
by Security Capital and a review of the terms of the Merger Agreement and the
Transaction, as well as consideration of the recommendation of the Special
Committee, the Board of Trustees approved the Merger Agreement and the
Transaction.
   
  On June 24, 1997, following the annual meeting of the Board of Trustees, the
Special Committee met to consider a proposed amendment to the Merger
Agreement, which would permit SCI to issue Common Shares in the Concurrent
Rights Offering at a price determined by the Board of Trustees, but not less
than 94% of the five-day trailing average closing price of the Common Shares
on the day prior to the SCI Record Date. The proposed amendment would also
allow SCI to sell the Common Shares not purchased by shareholders in the
Concurrent Rights Offering to third parties. The Special Committee believed
that the proposed amendment to the Merger Agreement would allow SCI to raise
additional equity capital at a relatively low cost, while allowing
shareholders to make additional investments in SCI at a price lower than the
price at which Security Capital is acquiring Common Shares in the Merger. The
Special Committee recommended that the Board of Trustees approve the amendment
to the Merger Agreement. Following the meeting of the Special Committee, the
members of the Board of Trustees who were present reconvened the meeting and
unanimously approved the amendment to the Merger Agreement.     
 
RECOMMENDATIONS OF THE BOARD OF TRUSTEES AND REASONS FOR THE TRANSACTION
 
 Security Capital Recommendations and Reasons
 
  Based on the reasons described below, Security Capital believes that it
would be in the best interests of SCI and its shareholders to internalize its
REIT and property management operations within SCI. Because of the interests
of SCI and Security Capital in the Transaction, Security Capital's
management's goal was to structure the transaction in a manner that would
maximize shareholder values for each party.
 
  The following reasons were emphasized by Security Capital in recommending to
the Board of Trustees that it approve the Transaction:
 
  . IMPACT ON FUNDS FROM OPERATIONS. Security Capital believes that the
    Transaction will be accretive to SCI's funds from operations. Currently,
    SCI pays a fee to the REIT Manager based on a fixed percentage of SCI's
    cash flow (as defined) which increases proportionately as SCI adds
    assets. Security Capital believes that SCI has reached a sufficient size
    to realize economies of scale by internalizing the management function
    since SCI will have sufficient depth of management and personnel such
    that additional assets can be acquired, developed and managed without a
    significant increase in personnel or other costs. These economies of
    scale should result in an increase in the level of growth in funds from
    operations.
 
 
                                      19
<PAGE>
 
  . ACQUISITION POSSIBILITIES. Security Capital believes that the REIT
    industry is undergoing a period of significant consolidation. Security
    Capital believes that an internally managed REIT will have much greater
    flexibility to participate in this industry consolidation than does an
    externally managed REIT because of the perceived conflicts of interest
    with external management.
 
  . PUBLIC MARKET VALUATION. Security Capital examined the public market
    valuation and funds from operations multiples of comparable public
    industrial REITs that were internally managed. Security Capital believes
    that investors and analysts will view an internally managed structure
    more favorably since SCI's costs, after capitalization of qualifying
    acquisition, development and leasing costs in accordance with GAAP, will
    be more comparable to other industrial REITs. These acquisition,
    development and leasing activities are currently provided by the REIT
    Manager and paid for as part of the REIT management fee, which fee is
    expensed by SCI. Management believes that the increased comparability, in
    addition to the opportunity for increased funds from operations growth
    due to the economies of scale as discussed above, will result in a higher
    multiple on SCI's funds from operations and an enhancement to shareholder
    value.
 
  . RATING AGENCY ISSUES. SCI currently has investment grade ratings for its
    public debt. It is Security Capital's belief that the external management
    structure of SCI has caused concern for the rating agencies because of
    perceived conflicts of interest. Because long-term debt is an important
    component of SCI's capital structure, Security Capital believes it would
    be prudent to eliminate rating agencies' issues regarding any perceived
    conflicts of interest.
   
  The following are certain potential detriments of the Transaction:     
     
  . Since the number of Common Shares issuable to Security Capital in the
    Merger is fixed, the value of those shares at the time the Merger is
    completed may be greater than the value placed on the operations of the
    REIT Manager and Property Manager by the Board of Trustees.     
     
  . The Warrant Issuance will be taxable to holders of Common Shares, Series
    B Preferred Shares and Units.     
     
  . The increased administrative costs of internalizing the management
    function may be greater than anticipated, resulting in a decrease in the
    accretion to SCI's funds from operations.     
     
  . Although the Transaction is expected to be immediately accretive to SCI's
    funds from operations, the Transaction may not result in a corresponding
    increase in the price at which Common Shares trade on the NYSE.     
   
  Based primarily on these reasons, and after consideration of the potential
detriments, Security Capital recommended the Transaction to the Board of
Trustees.     
   
  For purposes of determining the value of the REIT management and property
management operations being acquired by SCI, Security Capital calculated, for
the six months ending December 31, 1997 and each of the years ending December
31, 1998 and December 31, 1999, the projected REIT management fees and
property management fees, net of operating costs, which Security Capital would
have received under existing agreements with SCI for all of SCI's existing
properties, remaining acquisitions budgeted in 1997, as well as those
development properties included in SCI's 1997 operating budget which were
scheduled to begin construction prior to December 31, 1997. Security Capital
chose this group of assets because it wanted to base the valuation of the REIT
Manager and the Property Manager only on assets that were currently owned or
had been identified to be acquired or developed within the next twelve months.
Security Capital then multiplied the 1999 net operating income derived from
such fees by a multiple of 9.0x, and discounted this value along with the net
operating income derived from such fees between July 1, 1997 and December 31,
1998 back to July 1, 1997 using an annual discount rate of 17.5%. The
valuation multiple of 9.0x was applied to 1999 net operating income because
that is the first year in which all budgeted properties under development or
to be acquired are expected to be stabilized. The 9.0x multiple for the 1999
net operating income for Security Capital was based on publicly available
information on selected public and private companies that could be viewed as
comparable to the REIT Manager and Property Manager, including:     
 
 
                                      20
<PAGE>
 
     
    (i) A publicly available report prepared by an independent third party
  (The Future of Money Management in America, Bernstein Research, 1995
  Edition) of private and public companies in the financial services sector.
  Earnings multiples on comparable transactions completed since 1992 ranged
  between 6.0x and 14.1x.     
     
    (ii) Comparison with ten transactions in which REITs valued their
  external management operations in the process of becoming internally
  managed. Security Capital used publicly available information to determine
  the acquisition price which, expressed as a multiple of net income for the
  four REITs that disclosed this information, ranged between 7.8x and 10.2x.
  The four comparison REITs were Realty Income Corporation, Shurgard Storage
  Centers, Franchise Finance Corp., and Storage Equities Incorporated.     
     
    (iii) Comparison with 16 publicly traded management companies, including
  property management companies and selected companies from various
  investment management industries, for which an estimated net operating
  income multiple could be calculated. Security Capital computed that the
  current public market price for these companies expressed as a multiple of
  consensus earnings estimates ranged between 5.2x and 15.1x. Public
  management companies considered by Security Capital were: Insignia
  Financial Group Incorporated, National Housing Property Incorporated, CB
  Commercial Real Estate, United Asset Management Corp., Alliance Capital
  Management, New England Investment Company, Ameresco, Inc.,
  Atalanta/Sosnoff Capital, Cardinal Realty Services Incorporated, Central
  Parking Corporation, Eaton Vance Corp., Franklin Resources, Oppenheimer
  Capital LP, Square Industries, Inc., The John Nuveen Co. and T. Rowe Price
  Associates.     
   
  The 17.5% discount rate applied to Security Capital's 30-month net operating
income ending December 31, 1999 is a reflection of Security Capital's
estimation of the compounded annual total rate of return for these businesses.
Security Capital's announced strategy is to deploy capital with a goal of
achieving a 15% to 20% compounded annual total rate of return.     
   
  Security Capital estimates that the negotiated purchase price of $81,870,626
that will be paid for the REIT Manager and Property Manager under the terms of
the Transaction reflects a multiple of 6.5 times the net change in SCI's pro
forma 1997 funds from operations assuming that the Transaction occurred as of
January 1, 1997 and assuming the stabilization of pre-stabilized operating
assets that are in the process of being repositioned and the stabilization of
assets that are under development. By making this adjustment, the multiple
calculation takes into account not only the costs that SCI would incur in
developing or transitioning these assets but also the fee that would otherwise
have been paid to the REIT Manager as those properties generated additional
stabilized cash flow.     
 
  No separate consideration was attributed to the operating systems
contributed by Security Capital.
 
 Board of Trustees Recommendations and Reasons
 
  On March 17, 1997, at a special telephonic meeting of the Special Committee,
Mr. Feinberg, Chairman of the Special Committee, reported on the Special
Committee's recent deliberations and the changes in the terms of the proposed
transaction negotiated with representatives of Security Capital, as described
above. Mr. Blankenship of Security Capital confirmed Mr. Feinberg's summary of
the changes that had been negotiated. Representatives of Goldman Sachs
reported that, based on their then current understanding of the terms of the
proposed transaction, and subject to review and approval of final
documentation, they expected to be able to render an opinion to the effect
that the aggregate consideration to be paid and received in the Transaction
was fair to SCI and the holders of Common Shares other than Security Capital.
The Special Committee unanimously recommended that the Board of Trustees
approve the Transaction subject to review and approval of final documentation.
At a special meeting of the Board of Trustees on March 24, 1997, following a
review of the information considered by Security Capital and a review of the
terms of the Merger Agreement and the Transaction, as well as consideration of
the recommendation of the Special Committee, the Board of Trustees approved
the Merger Agreement and the Transaction. As noted below, the Board of
Trustees considered the determination by the Special Committee that the Merger
Agreement and the Transaction are fair to SCI and to
 
                                      21
<PAGE>
 
the shareholders of SCI other than Security Capital and their recommendation
that the Board of Trustees approve the Merger Agreement and the Transaction.
   
  In making its determination with respect to the Transaction, the Board of
Trustees considered the following factors which were material to its decision:
       
    (i) Security Capital's stated objective of maximizing shareholder value
  for the shareholders of SCI (and in turn, its own investment in SCI). The
  Board of Trustees viewed this as positive in that any increase in the value
  of Security Capital's interest would also accrue to the benefit of
  unaffiliated shareholders of SCI.     
     
    (ii) The immediate accretion to SCI's funds from operations because of
  the internalization of management and the resulting ability to capitalize
  qualifying acquisition, leasing and development costs in accordance with
  GAAP and SCI's ability to continue to make cash distributions to
  shareholders at the current level. Based on SCI's 1998 forecast, management
  believes that the Transaction will be accretive to SCI's funds from
  operations by $11.0 million, or $0.05 per share. Because the Board of
  Trustees believes that, among other factors, the stock of REITs trades in
  the public markets based upon a multiple of the REITs' funds from
  operations, the Board of Trustees believes that an increase in funds from
  operations will result in a corresponding increase in the price at which
  Common Shares trade in the market. The Board of Trustees viewed the
  forecasted increase in funds from operations as favorable.     
 
    (iii) The valuation methodology used to determine the purchase price of
  the REIT management and property management companies, which methodology
  took into account the following:
 
    . Budgeted development activities including development budgets,
      construction schedules, anticipated lease-up schedules and budgeted
      operating results.
 
    . Budgeted acquisition activities and acquisition opportunities,
      including acquisition timetables, anticipated initial yields and
      improvement reserves.
 
    . Budgeted dispositions.
       
    . The 1997 budget and 1998 and 1999 forecasts of operating results,
      including rental and operating expense assumptions for SCI's
      operating portfolio, including the risks in achieving the anticipated
      results.     
 
    . The REIT Manager's and Property Manager's 1997 budgets and 1998 and
      1999 forecasts, including the risks in achieving the anticipated
      results.
       
    . The reasonableness of the multiple used to value the REIT management
      and property management businesses, based in part on the review of
      ten similar transactions.     
 
    . The discount rate used in the valuation.
 
    . The accounting methodology used in arriving at the budgets and
      forecasts, including the impact of the Transaction on both the
      accrual and cash basis accounting methods.
          
    Overall, the Board of Trustees, based upon consultations with its
  financial advisor and management, believes that the valuation methodology
  used in determining the value of the REIT Manager and Property Manager was
  reasonable.     
     
    (iv) The contributions of the REIT Manager and the Property Manager
  related to acquisitions, development, dispositions, asset management,
  property management and financial planning, and whether other unaffiliated
  entities could provide similar breadth of services and the probable cost of
  obtaining some or all such services from third parties if the REIT Manager
  were terminated. The Board of Trustees considered that since inception of
  SCI in 1991 and through February 28, 1997, SCI, with the assistance of the
  REIT Manager, had acquired 64.8 million square feet of distribution space
  representing a total investment of approximately $1.8 billion and had
  developed or commenced development of 25.5 million square feet of
  distribution space at a budgeted development cost of $890 million. The
  Board of Trustees considered that acquiring a third party to provide the
  same level and scope of services for the same cost was unlikely and viewed
  this factor as favorable to its determination.     
 
 
                                      22
<PAGE>
 
     
    (v) The franchise value of the REIT Manager and Property Manager and the
  operating system and the value to SCI of retaining the entire group of REIT
  Manager and Property Manager employees as an entity.     
     
    (vi) The yield that SCI could expect to earn on its investment was
  forecasted to be 12.3% for 1998. The yield was calculated by dividing the
  net funds from operations effect of the Transaction as reflected in the
  elimination of fees and internalization of management and giving effect to
  the ability to capitalize qualifying acquisition, leasing and development
  activities by the purchase price paid. The Board of Trustees viewed this
  factor as favorable.     
     
    (vii) Other methods of valuing the REIT management and property
  management businesses, including the following:     
 
    . The net impact on SCI's 1997 and 1998 funds from operations expressed
      as a multiple of the purchase price.
 
    . A five-year discounted cash flow analysis and the return on
      investment that is produced by the Transaction.
 
    . The cost and practicality of engaging third party firms to conduct
      the activities currently conducted by the REIT Manager and the
      Property Manager. In considering this issue, the Board of Trustees
      took into account SCI's prior experience with third party developers
      and property managers. The Board of Trustees considered the fact that
      it would be extremely difficult to identify qualified firms that had
      an appropriate geographic market capability, experience level and
      financial capability to meet SCI's requirements for acquisition,
      development, disposition and property management activities. The
      Board of Trustees considered the impact of engaging multiple firms.
 
    . The cost and practicality of building its own staff to conduct the
      REIT Manager's and Property Manager's activities.
     
    (viii) Different ways of determining the value of the Warrants and their
  impact on the Transaction. The Board of Trustees considered the impact of
  the Transaction on SCI shareholders including and excluding the Warrants.
  The Board of Trustees viewed the Warrants as favorable to SCI shareholders,
  despite the taxability of the Warrant issuance discussed below.     
          
    (ix) The tax, accounting and legal issues relating to, and disclosure
  requirements for, the Transaction. The Board of Trustees viewed this factor
  as favorable.     
     
    (x) The results produced by the REIT management and property management
  companies including a review of the current staffing levels. The Board of
  Trustees considered the impact on prospective performance levels of the
  individuals of internalizing the REIT management and property management
  companies. The Board of Trustees viewed this factor as favorable.     
     
    (xi) The current compensation levels of REIT and property management
  personnel, compensation trends and projected compensation trends following
  the Transaction. Overall administrative costs, including compensation, are
  expected to be less than the fees currently paid to the REIT Manager and
  Property Manager. The Board of Trustees viewed this as a favorable factor.
         
    (xii) The financial impact on SCI of the 1997 Incentive Plan, including
  ranges of options and stock purchase arrangements prepared by SCI's
  Compensation Committee, and SCI's proposed 401(k) plan. The 1997 Incentive
  Plan will result in dilution and will therefore decrease the accretion in
  SCI's forecasted funds from operations per share. Despite this dilution,
  the Board of Trustees believes that the 1997 Incentive Plan aligns the
  interests of management and shareholders and, therefore, as a whole, viewed
  the 1997 Incentive Plan as a positive factor in its decision.     
     
    (xiii) The range of services currently provided by the REIT Manager and
  the Property Manager and the costs of such services and the services which
  will be provided by Security Capital in the future under the Administrative
  Services Agreement and the cost of these services. The Board of Trustees
  viewed this factor as favorable.     
 
                                      23
<PAGE>
 
     
    (xiv) The current Investor Agreement (as defined below) between Security
  Capital and SCI and the amended Investor Agreement and the likely impact
  such agreement will have on SCI's future operations. The Amended and
  Restated Investor Agreement will continue to provide SCI with access to
  strategic guidance from Security Capital. The Board of Trustees viewed this
  factor as positive in its deliberations with respect to the Transaction.
         
    (xv) The existing relationships with Security Capital and the continuing
  relationships with Security Capital after the Transaction and the benefits
  to SCI of those continuing relationships. The Board of Trustees viewed this
  factor as favorable.     
     
    (xvi) The nature of the Transaction in light of SCI's policies against
  principal transactions and the existing provisions of the Declaration of
  Trust. The Board of Trustees considered that the approval by SCI
  shareholders was required and that the proposed amendment to the
  Declaration of Trust is limited to the Transaction only. The Board of
  Trustees considered all of the foregoing factors and concluded that the
  Transaction was in the best interests of all SCI shareholders.     
     
    (xvii) The condition to the closing of the Merger that the Special
  Committee receive a written opinion from an investment banking firm
  satisfactory to the Special Committee that, as of the date of this Proxy
  Statement and Prospectus, the aggregate consideration to be received by SCI
  and the holders of Common Shares pursuant to the Merger Agreement, the Plan
  of Merger and the Warrant Agreement (each as defined in the Merger
  Agreement) was fair to SCI and the holders of Common Shares other than
  Security Capital. The Board of Trustees viewed this condition as positive.
         
    (xviii) As noted above, the Board of Trustees placed special emphasis on
  the recommendation of the Special Committee. In reaching this
  determination, the Special Committee considered the same factors described
  herein which were considered by the Board of Trustees as a whole. The
  Special Committee consulted with Security Capital management as well as
  with King & Spalding and with Goldman Sachs. In addition, the Special
  Committee considered the opinion, analyses and presentations of Goldman
  Sachs described below under "--Fairness Opinion," including the opinion of
  Goldman Sachs to the effect that, as of the date of such opinion, and based
  upon and subject to certain matters stated therein, the aggregate
  consideration to be received by SCI and the holders of Common Shares
  pursuant to the Agreements was fair to SCI and the holders of Common Shares
  other than Security Capital. In this respect, while the Special Committee
  did not explicitly adopt Goldman Sachs' financial analyses, the Special
  Committee placed special emphasis on such analyses in its overall
  evaluation of the Transaction and viewed such analyses as favorable to its
  determination. See "--Background" above. The Board of Trustees viewed
  Goldman Sachs' opinion as favorable in its determination because Goldman
  Sachs is an internationally recognized investment banking firm with
  experience in the valuation of businesses and their securities in
  connection with mergers and acquisitions and in providing advisory services
  and raising capital for companies in the real estate industry.     
   
  The Board of Trustees also considered the following potentially negative
factors in its deliberations concerning the Merger:     
     
    (i) The fact that, since the number of Common Shares being issued to
  Security Capital in the Merger is fixed based on an aggregate value of
  $81,870,626, if the aggregate price of the Common Shares to be issued in
  the Merger rises above such price before the Closing, Security Capital will
  receive Common Shares having a value in excess of the negotiated purchase
  price.     
     
    (ii) The taxability of the Warrant Issuance to the holders of Common
  Shares, Series B Preferred Shares and Units and the estimated amount of
  such tax in light of the anticipated value of the Warrants. For a
  description of the taxability of the Warrants, see "--Federal Income Tax
  Consequences--The Warrant Issuance."     
     
    (iii) The fact that administrative costs of internalizing the management
  function may be greater than anticipated, resulting in a decrease in
  accretion to SCI's funds from operations.     
 
 
                                      24
<PAGE>
 
     
    (iv) Although the Transaction is expected to be immediately accretive to
  SCI's funds from operations, the Transaction may not result in a
  corresponding increase in the price at which Common Shares trade on the
  NYSE.     
   
  In addition, the Board of Trustees was aware that certain trustees, officers
and employees have certain interests in the Transaction that are separate from
the interests of shareholders generally. See "--Interests of Certain Persons
in the Transaction." On balance, the Board of Trustees viewed such interests
as neutral to its determination because of the Board of Trustees' belief that
such interests were reasonable under all of the circumstances.     
   
  In view of the wide variety of factors considered by the Board of Trustees,
the Board of Trustees did not quantify or otherwise attempt to assign relative
weights to the specific factors considered in making its determination.
However, in the view of the Board of Trustees, the potentially negative
factors considered by it were not sufficient, either individually or in the
aggregate, to outweigh the positive factors considered by the Board of
Trustees in its deliberations.     
 
FAIRNESS OPINION
 
  On March 24, 1997, Goldman Sachs delivered its oral opinion to the Special
Committee that, as of the date of such opinion, the aggregate consideration to
be paid and received by SCI and the holders of Common Shares pursuant to the
Agreements was fair to SCI and the holders of Common Shares other than
Security Capital. Goldman Sachs subsequently confirmed its oral opinion by
delivery of its written opinion dated as of the date hereof.
 
  THE FULL TEXT OF THE WRITTEN OPINION OF GOLDMAN SACHS DATED AS OF THE DATE
HEREOF WHICH SETS FORTH ASSUMPTIONS MADE, MATTERS CONSIDERED AND LIMITATIONS
ON THE REVIEW UNDERTAKEN IN CONNECTION WITH THE OPINION IS ATTACHED AS ANNEX
III TO THIS PROXY STATEMENT AND PROSPECTUS AND IS INCORPORATED HEREIN BY
REFERENCE. HOLDERS OF COMMON SHARES ARE URGED TO, AND SHOULD, READ SUCH
OPINION IN ITS ENTIRETY. THE FOLLOWING SUMMARY, WHILE CONTAINING ALL MATERIAL
ELEMENTS OF SUCH OPINION, IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE
FULL TEXT OF THE OPINION.
   
  In connection with its written opinion, Goldman Sachs reviewed, among other
things, the Agreements, this Proxy Statement and Prospectus, the Annual
Reports to shareholders and Annual Reports on Form 10-K of SCI for the two
years ending December 31, 1996 and 1995; certain interim reports to
shareholders and Quarterly Reports on Form 10-Q; certain other communications
from SCI to its shareholders; and certain financial analyses and forecasts for
SCI, the REIT Manager and the Property Manager prepared by management of SCI
(who are currently employees of the REIT Manager); and certain financial
analyses for Security Capital prepared by management of Security Capital.
Goldman Sachs also held discussions with members of the senior management of
SCI regarding the past and current business operations, financial condition
and future prospects of SCI, with and without the consummation of such
Agreements. In addition, Goldman Sachs reviewed the reported price and trading
activity for SCI shares, compared certain financial and stock market
information for SCI with similar information for certain other companies, the
securities of which are publicly traded, reviewed the financial terms of
recent business combinations in the real estate industry specifically and in
other industries generally and performed such other studies and analyses as
Goldman Sachs considered appropriate.     
 
  In preparing its opinion, Goldman Sachs relied upon the accuracy and
completeness of all of the financial and other information reviewed by Goldman
Sachs and has assumed such accuracy and completeness for purposes of its
opinion. In that regard, Goldman Sachs assumed, with the consent of the
Special Committee, that the financial forecasts for SCI, the REIT Manager and
Property Manager have been reasonably prepared on a basis reflecting the best
currently available estimates and judgments of the management of SCI. In
addition, Goldman Sachs has not made an independent evaluation or appraisal of
the assets and liabilities of SCI or any of its subsidiaries and Goldman Sachs
has not been furnished with any such evaluation or appraisal.
 
                                      25
<PAGE>
 
   
  The following is a summary of the analyses which were deemed material by
Goldman Sachs in connection with providing its oral opinion to the Special
Committee on March 24, 1997. Goldman Sachs used substantially the same type of
analyses in connection with providing the written opinion attached hereto as
Annex III.     
 
  Comparable Transaction Comparison. Goldman Sachs reviewed and compared
certain financial information relating to companies involved in the management
of REITs and other companies, including information regarding recent
acquisitions of such management companies.
 
  Goldman Sachs reviewed the publicly-announced price of five transactions
involving the acquisition by a publicly-traded REIT of its manager and
computed the price as a multiple of the historical, disclosed earnings before
interest, taxes, depreciation and amortization ("EBITDA") of the acquired
company, on an annualized basis. Goldman Sachs reviewed the following five
management acquisition transactions (of which four had been completed):
Berkshire Realty Company Incorporated, General Growth Properties Incorporated,
Storage Equities Incorporated, Realty Income Corporation and Shurgard Storage
Centers and computed that the acquisition price, expressed as a multiple of
EBITDA, ranged between 6.4x and 11.3x, with an average of 8.6x.
 
  Goldman Sachs reviewed the publicly-announced price of five transactions
involving the acquisition by a publicly-traded real estate company of a
management company and computed the price as a multiple of historical,
disclosed EBITDA of the acquired company, on an annualized basis. The five
transactions reviewed included Marriott International Incorporated's
acquisition of Renaissance Hotel Group, N.V., Central Parking Corporation's
acquisition of Square Industries Incorporated, Insignia Financial Group
Incorporated's acquisition of Paragon Commercial and the Edward S. Gordon
Company, and Doubletree Corporation's acquisition of RFS Incorporated. Goldman
Sachs considered the historical EBITDA data available for Marriott
International Incorporated's acquisition of Renaissance Hotel Group and
Central Parking's acquisition of Square Industries. Goldman Sachs computed
that the acquisition price of those transactions considered, expressed as a
multiple of EBITDA, ranged between 9.2x and 14.4x, with an average of 11.8x.
   
  Goldman Sachs also reviewed and compared certain financial information,
ratios and public market multiples of publicly-traded companies considered to
be comparable to the Property Manager. This comparison consisted of an
analysis, based on stock prices as of March 7, 1997, of selected publicly
traded companies in the real estate property management business. Goldman
Sachs reviewed five publicly traded companies, Cardinal Realty Services
Incorporated, CB Commercial Real Estate, Central Parking Corporation, Insignia
Financial Group Incorporated and National Housing Property Incorporated.
Goldman Sachs compared the latest, publicly disclosed, twelve month EBITDA for
these companies with their enterprise value, computed by multiplying the March
7, 1997 closing stock price by the total number of shares outstanding and
adding long-term debt as of December 31, 1996. Goldman Sachs computed that the
enterprise value, expressed as a multiple of EBITDA, ranged between 8.2x and
22.5x, with an average of 15.0x.     
   
  Goldman Sachs reviewed forecasted operating and financial information for
the REIT Manager and the Property Manager provided by management and computed
that the acquisition price of $81,870,626, expressed as a multiple of 1998
forecasted EBITDA, was 5.5x, which is below the average multiples discussed
above.     
   
  Pro Forma Funds from Operations Analysis. Goldman Sachs prepared pro forma
analyses of the financial impact of the consummation of the Agreements on
SCI's funds from operations available to holders of Common Shares. Goldman
Sachs reviewed forecasted operating and financial information for SCI, the
REIT Manager and Property Manager provided by management of SCI and Security
Capital and, in performing its pro forma funds from operations analysis of the
financial impact of the consummation of the Agreements on SCI's funds from
operations available to holders of Common Shares, Goldman Sachs used
management's forecasts, except that Goldman Sachs assumed that SCI would
continue to acquire and develop properties similar to SCI's properties rather
than basing its analysis on properties currently owned or identified to be
acquired or developed in the next 12 months. For a discussion of the
assumptions underlying Security Capital's forecasted operating and financial
information, see "The Transaction--Recommendations of the Board of Trustees
and Reasons for the Transaction" above. Goldman Sachs compared the funds from
operations per share of SCI assuming alternately     
 
                                      26
<PAGE>
 
that (i) the Agreements are not consummated and (ii) the Agreements are
consummated. Goldman Sachs reviewed the impact of the consummation of the
Agreements on 1998 funds from operations per Common Share using management's
forecasts for SCI's 1998 operations and assuming the minimum and maximum
number of Common Shares to be issued to Security Capital pursuant to the
Merger Agreement. This analysis indicated that the increase in 1998 funds from
operations available to holders of Common Shares, on a pro forma basis giving
effect to the Transaction, would range between 4.6% and 5.4% on a primary
share basis (assuming no conversion of Series B Preferred Shares into Common
Shares and no exchange of Units for Common Shares), and 4.4% and 5.1% on a
fully diluted basis (assuming the conversion of all of the Series B Preferred
Shares into Common Shares and the exchange of all Units for Common Shares).
 
  Funds From Operations Contribution Analysis. Goldman Sachs reviewed
forecasted operating and financial information for SCI, the REIT Manager and
the Property Manager provided by management of SCI. Goldman Sachs reviewed the
impact of the Transaction on 1998 funds from operations using management's
forecasts for SCI's 1998 operations and assuming the minimum and maximum
number of Common Shares to be issued to Security Capital pursuant to the terms
of the Merger Agreement. Based on such forecasts, Goldman Sachs compared SCI's
1998 funds from operations attributable to the acquisition of the REIT Manager
and the Property Manager with the relative consideration to be paid. This
analysis indicated that the funds from operations attributable to the
acquisition of the REIT Manager and the Property Manager would range between
7.3% and 7.9% of SCI's forecasted 1998 funds from operations, and the
consideration, in the form of Common Shares, would range between 3.2% and 4.0%
of the equity market value of SCI (assuming the minimum and maximum price of
Common Shares to be used in determining the consideration to be paid to
Security Capital pursuant to the Merger Agreement).
 
  Warrants. Under the terms of the Merger Agreement and the Warrant Issuance
Agreement (as defined in the Merger Agreement), the holders of Common Shares,
Series B Preferred Shares and Units, other than Security Capital, will receive
Warrants to purchase Class B Shares of Security Capital. Accordingly, Goldman
Sachs analyzed the value of these Warrants based on the following assumptions
and terms: (i) Class B Shares of Security Capital are listed and publicly
traded; (ii) the exercise price of the Warrants is the same as the price of
the Class B Shares of Security Capital at the time of issuance of the
Warrants; and (iii) the Warrants are exercisable for twelve months from date
of issuance. Goldman Sachs considered (a) the one-year Treasury rate as the
risk-free rate and (b) the range of share price volatility based on (I) the
volatility of Security Capital's net asset value per share, based on the daily
net asset value per share of Security Capital between November 13, 1996 and
January 27, 1997 as computed and provided by Security Capital's management and
(II) the volatility of the share prices of the public companies in which
Security Capital has direct and indirect investments, based on the daily share
price of such public companies between November 1, 1996 and March 5, 1997.
Using the Black-Scholes option pricing model and a range of price per share
volatility as described above, Goldman Sachs determined that the aggregate
theoretical value of the Warrants to be received by holders of Common Shares,
other than Security Capital, and holders of the Series B Preferred Shares and
Units, other than Security Capital, ranged between $8.7 million and $16.1
million.
   
  The preparation of a fairness opinion is a complex process and is not
necessarily susceptible to partial analysis or summary description. Selecting
portions of the analyses or of the summary set forth above, without
considering the analyses as a whole, could create an incomplete view of the
processes underlying Goldman Sachs' opinion. In arriving at its fairness
determination, Goldman Sachs considered the results of all such analyses,
taken as a whole. The analyses were prepared solely for the purposes of
Goldman Sachs' providing its opinion to the Special Committee as to the
fairness of the consideration received by SCI and holders of Common Shares
other than Security Capital and do not purport to be appraisals or necessarily
reflect the prices at which businesses or securities actually may be sold.
Analyses based on forecasts of future results are not necessarily indicative
of actual future results, which may be significantly more or less favorable
than suggested by such analyses. Because such analyses are inherently subject
to uncertainty, being based upon numerous factors or events beyond the control
of the parties or their respective advisors, neither SCI, Goldman Sachs nor
any other person assumes responsibility if future results are materially
different from those forecast.     
 
                                      27
<PAGE>
 
  As described above, Goldman Sachs' opinion to the Special Committee was one
of the many factors taken into consideration by the Board of Trustees in
making its determination to approve the Transaction. The foregoing summary
does not purport to be a complete description of the analyses performed by
Goldman Sachs and is qualified by reference to the written opinion of Goldman
Sachs set forth in Annex III hereto.
 
  Goldman Sachs, as part of its investment banking business, is continually
engaged in the valuation of businesses and their securities in connection with
mergers and acquisitions, negotiated underwritings, competitive biddings,
secondary distributions of listed and unlisted securities, private placements
and valuations for estate, corporate and other purposes.
   
  Goldman Sachs has acted as financial advisor and provided certain investment
banking services to SCI and certain affiliates of SCI from time to time
including participating in and receiving fees in connection with the public
offering of securities. Goldman Sachs is familiar with SCI having acted as its
financial advisor and having acted in connection with the public offering of
securities as (i) lead manager of the offering of $274.5 million of Common
Shares, in October 1994. In addition, Goldman Sachs is a placement agent under
SCI's medium-term note program, (ii) lead manager of the offering of $135
million of Series A Cumulative Redeemable Preferred Shares of Beneficial
Interest, in June 1995 and (iii) lead manager of the offering of $100 million
of 7.81% Medium-Term Notes-Series A, due 2015, in February 1997. Goldman Sachs
has also provided certain investment banking services to Security Capital in
August 1994 in connection with Security Capital's merger with an affiliate. In
addition, Goldman Sachs will act as co-manager in connection with the initial
public offering of the Class B Shares of Security Capital, for which it,
together with any other underwriters, will receive usual and customary
underwriting discounts and commissions plus reimbursements of expenses
customarily reimbursed in such offerings. Goldman Sachs may in the future
provide financial advisory and investment banking services to SCI, PTR,
ATLANTIC, Security Capital or their affiliates. Goldman Sachs is an
internationally recognized investment banking firm with experience in the
valuation of businesses and their securities in connection with mergers and
acquisitions. The Special Committee selected Goldman Sachs to act as its
financial advisor on the basis of Goldman Sachs' research expertise and
experience in providing advisory services to public and private companies and
based on its familiarity with SCI and its properties.     
 
  Pursuant to a letter agreement dated February 6, 1997 (the "GS Engagement
Letter"), the Special Committee engaged Goldman Sachs to render an opinion
with respect to the consideration to be paid and received by SCI and its
shareholders other than Security Capital in connection with the acquisition of
the REIT Manager and the Property Manager. Pursuant to the terms of the GS
Engagement Letter, SCI has agreed to pay Goldman Sachs a fee of $250,000, one-
half of which would be paid upon the execution of the GS Engagement Letter and
the other half upon delivery of Goldman Sachs' written opinion, whether or not
such opinion is favorable as to the fairness of the Transaction. SCI also has
agreed to reimburse Goldman Sachs for its reasonable out-of-pocket expenses,
including attorneys' fees and disbursements, and to indemnify Goldman Sachs
against certain liabilities, including certain liabilities under federal
securities laws.
 
THE WARRANT ISSUANCE
   
  The Warrants will be issued by Security Capital directly to holders of
Common Shares, Series B Preferred Shares and Units (other than Security
Capital) following approval of the proposals by SCI common shareholders and
subject to the satisfaction of certain conditions to the Merger Agreement. The
Warrants will be issued to the Warrants Issuance Agent (as defined below) for
distribution to holders of Common Shares, Series B Preferred Shares and Units
on a date (the "Warrant Issuance Date") within 30 days following the Warrant
Issuance Record Date, as determined by the Security Capital Board. The Warrant
Issuance will be made to holders of Common Shares, Series B Preferred Shares
and Units of record at the close of business on the Warrant Issuance Record
Date, which record date will be within 31 days after the Closing Date. The
amount of Warrants to be received by each holder of Common Shares, Series B
Preferred Shares and Units will depend on the number of Common Shares, Series
B Preferred Shares and Units outstanding on the Warrant Issuance Record Date
and the closing price of the Class B Shares on the Warrant Issuance Date.
Based on the number of Common Shares, Series B Preferred Shares and Units
outstanding on May 31, 1997, and assuming a price of $     per Class B Share,
    
                                      28
<PAGE>
 
each holder of Common Shares would receive       Warrants for each Common
Share held, each holder of Series B Preferred Shares would receive
Warrants for each Series B Preferred Share held and each holder of Units would
receive       Warrants for each Unit held. To the extent that (i) additional
Common Shares are issued prior to the Closing Date, (ii) any SCI shareholders
do not exercise their rights to subscribe in the Concurrent Rights Offering,
(iii) any Series B Preferred Shares are converted into Common Shares,
outstanding Units are exchanged for Common Shares or outstanding SCI
convertible or exchangeable securities are converted into or exchanged for
Common Shares prior to the Warrant Issuance Record Date or (iv) the actual
price of Class B Shares on the Warrant Issuance Date is different from that
assumed above, the number of Warrants issuable to holders of Common Shares,
Series B Preferred Shares and Units will differ.
 
  No certificates or scrip representing fractional Warrants will be issued to
holders of Common Shares, Series B Preferred Shares or Units as part of the
Warrant Issuance. The First National Bank of Boston, as warrant issuance agent
(the "Warrant Issuance Agent"), will, as soon as practicable after the Warrant
Issuance Date, aggregate and sell all fractional Warrants on the NYSE or
otherwise at then prevailing market prices and remit the net proceeds (after
deduction of brokerage fees) to holders of Common Shares, Series B Preferred
Shares and Units who would otherwise be entitled to receive fractional
Warrants.
 
  NO HOLDER OF COMMON SHARES, SERIES B PREFERRED SHARES OR UNITS WILL BE
REQUIRED TO PAY ANY CASH OR OTHER CONSIDERATION FOR THE WARRANTS THEY RECEIVE
OR TO SURRENDER OR EXCHANGE COMMON SHARES, SERIES B PREFERRED SHARES OR UNITS
IN ORDER TO RECEIVE THE WARRANTS. HOLDERS OF SERIES B PREFERRED SHARES AND
UNITS WILL NOT BE REQUIRED TO CONVERT THEIR SERIES B PREFERRED SHARES OR
EXCHANGE THEIR UNITS IN ORDER TO PARTICIPATE IN THE WARRANT ISSUANCE. THE
WARRANT ISSUANCE WILL NOT AFFECT THE NUMBER OF, OR THE RIGHTS ATTACHING TO,
OUTSTANDING COMMON SHARES, SERIES B PREFERRED SHARES OR UNITS.
 
  For a description of the terms of the Warrants and the Class B Shares
issuable upon exercise thereof, see "Description of Capital Stock" in the
attached Security Capital Prospectus.
 
CONCURRENT RIGHTS OFFERING
   
  SCI is conducting the Concurrent Rights Offering pursuant to the terms of
the Merger Agreement to allow its holders of Common Shares (other than
Security Capital) to maintain their proportionate ownership and to allow
holders of Common Shares to purchase Common Shares at a discount to the price
at which Security Capital is acquiring Common Shares in the Merger. The price
at which Common Shares are being offered in the Concurrent Rights Offering
will be equal to   % of the five-day trailing average closing price of Common
Shares on the day prior to the SCI Record Date. In the event that such price
is greater than $24.75 (the high end of the range at which Common Shares may
be issued to Security Capital in the Merger), the price at which Common Shares
will be offered in the Concurrent Rights Offering will be $24.75. The
Concurrent Rights Offering will only be made by means of a separate prospectus
of SCI.     
 
FEDERAL INCOME TAX CONSEQUENCES
 
 General
   
  The following discussion summarizes the material U.S. federal income tax
considerations of the Merger and the Warrant Issuance to SCI and holders of
Common Shares, Series B Preferred Shares and Units. To the extent such summary
discusses matters of law, it is based upon the opinion of Mayer, Brown & Platt
or a private letter ruling from the IRS. The following discussion is based
upon the current provisions of the Code, its legislative history,
administrative pronouncements, judicial decisions and Treasury regulations,
all of which are subject to change, possibly with retroactive effect. The
following discussion does not purport to be a complete discussion of all U.S.
federal income tax considerations. The following discussion does not address
the tax consequences of the Merger and the Warrant Issuance under state, local
or non-U.S. tax laws. In addition, the following discussion may not apply, in
whole or in part, to particular categories of SCI shareholders, such as
dealers in securities, insurance companies, foreign persons, financial
institutions and tax-exempt organizations (except with regard to     
 
                                      29
<PAGE>
 
   
"unrelated business taxable income"). THE FOLLOWING DISCUSSION IS INCLUDED FOR
GENERAL INFORMATION ONLY. ALL HOLDERS OF COMMON SHARES, SERIES B PREFERRED
SHARES AND UNITS ARE URGED TO CONSULT THEIR TAX ADVISORS TO DETERMINE THE
SPECIFIC TAX CONSEQUENCES OF THE MERGER OR WARRANT ISSUANCE, INCLUDING ANY
STATE, LOCAL AND NON-U.S. TAX CONSEQUENCES.     
 
 The Merger
 
  In the opinion of Mayer, Brown & Platt, based on certain representations of
Security Capital and SCI, the Merger will be treated for federal income tax
purposes as a reorganization within the meaning of Section 368(a) of the Code.
Accordingly, SCI will not recognize income, gain or loss upon the consummation
of the Merger (assuming that SCI makes the election described under "--Built-
in Gain Rules" below). In addition, the Merger will not result in a taxable
event to the holders of Common Shares, Series B Preferred Shares and Units.
Nonetheless, such opinion is not binding on the IRS nor will it preclude the
IRS from adopting a contrary position. Moreover, since no ruling from the IRS
will be sought with respect to the federal income tax consequences of the
Merger, there can be no complete assurance that the IRS will agree with the
conclusions set forth herein. The discussion below assumes that the Merger
will be treated as a reorganization within the meaning of Section 368(a) of
the Code.
 
  Basis and Holding Period. Immediately following the Closing Date, the assets
of the REIT Manager and the Property Manager in the hands of SCI will have the
same adjusted tax basis as they had in the hands of the REIT Manager and the
Property Manager immediately prior to the Closing Date. The holding period for
each of the assets of the REIT Manager and the Property Manager in the hands
of SCI following the Closing Date will include the period each asset was held
by the REIT Manager and the Property Manager immediately prior to the Closing
Date.
 
  Built-in Gain Rules. Under the "Built-in Gain Rules" of IRS Notice 88-19,
1988-1 C.B. 486, SCI will be subject to a corporate level tax if it disposes
of any of the assets acquired from Security Capital in the Merger at any time
during the 10-year period beginning on the Closing Date (the "Restriction
Period"). This tax would be imposed on SCI at the top regular corporate rate
(currently 35%) in effect at the time of the disposition on the excess of (i)
the lesser of (a) the fair market value on the Closing Date of the assets
disposed of or (b) the selling price of such assets over (ii) SCI's adjusted
basis on the Closing Date in such assets (such excess being referred to as the
"Built-in Gain"). SCI currently does not intend to dispose of any of the
assets acquired in the Merger during the Restriction Period, but there can be
no assurance that one or more of such dispositions will not occur. The results
described above with respect to the recognition of Built-in Gain assume that
SCI will make the appropriate election pursuant to the Built-in Gain Rules or
applicable future administrative rules or Treasury regulations. Under the
Merger Agreement, SCI has covenanted to make this election.
 
  Liability for Other Taxes. Pursuant to the Merger Agreement, Security
Capital will be responsible for income tax liabilities attributable to the
operations of the REIT Manager and the Property Manager through the
consummation of the Merger. However, SCI, as successor to the REIT Manager and
the Property Manager in the Merger, will be severally liable (together with
Security Capital and the members of its "affiliated group" within the meaning
of Section 1502 of the Code) for income tax liabilities of Security Capital
and the members of its "affiliated group" for periods prior to and including
the year in which the consummation of the Merger occurs. Security Capital,
however, has agreed to indemnify and hold harmless SCI from and against any
income tax liabilities of the REIT Manager and Property Manager for all
periods prior to the Closing Date and any income tax liabilities of Security
Capital and the members of its "affiliated group." See "The Transaction--The
Merger--Terms of the Merger--Indemnification" for a description of this
indemnification and the related limitations on it.
 
  Consequences of the Merger on SCI's Qualification as a REIT. In light of the
unique federal income tax requirements applicable to REITs, the Merger could
have adverse consequences on SCI's continued qualification as a REIT. In the
opinion of Mayer, Brown & Platt, based upon certain representations of
Security Capital and SCI, the consummation of the Transaction will not
jeopardize the status of SCI as a REIT under the Code.
 
                                      30
<PAGE>
 
 The Warrant Issuance
   
  Receipt of Warrants. Pursuant to the Warrant Issuance: (i) a holder of Common
Shares, Series B Preferred Shares or Units will have ordinary income upon
receipt of a Warrant pursuant to the Warrant Issuance in an amount equal to the
fair market value of the Warrants received on the Warrant Issuance Date, (ii) a
holder's tax basis in the Warrants received will equal the fair market value of
the Warrants received on the Warrant Issuance Date and (iii) a holder's holding
period for the Warrants received will begin on the Warrant Issuance Date. For a
discussion of the federal income tax consequences from holding or disposing of
the Warrants, see "Federal Income Tax Consequences" in the attached Security
Capital Prospectus.     
 
  Fractional Warrants. If a holder of Common Shares, Series B Preferred Shares
or Units receives cash in lieu of a fractional Warrant, such holder will
recognize gain or loss measured by the difference between the tax basis of such
fractional Warrant (i.e. the fair market value of such fractional Warrant on
the Warrant Issuance Date) and the amount of cash received. Such gain or loss
will constitute capital gain or loss if the holder holds the Warrants as a
capital asset on the Warrant Issuance Date, and will be short-term capital gain
or loss since the holding period for such fractional Warrants will be less than
one year.
 
  Disposition of Common Shares, Series B Preferred Shares or Units Prior to the
Warrant Issuance Record Date. While a holder generally would not recognize
ordinary income on the disposition of his or her Common Shares, Series B
Preferred Shares or Units, a holder disposing of his or her Common Shares,
Series B Preferred Shares or Units on or after the Closing Date and prior to
the Warrant Issuance Record Date may recognize ordinary income in an amount
equal to the fair market value of the right of a holder of Common Shares,
Series B Preferred Shares or Units to receive the Warrants, measured as of the
time of disposition of the Common Shares, Series B Preferred Shares or Units,
as the case may be. A holder would not be able to offset any portion of such
ordinary income with his or her tax basis in his or her Common Shares, Series B
Preferred Shares or Units. To the extent a holder recognizes ordinary income,
the amount realized for purposes of calculating capital gain or loss on such
disposition will be reduced by the amount of such ordinary income.
   
  Tax-Exempt Holders. Section 511 of the Code imposes on organizations exempt
from federal income tax under Section 501(a) of the Code a tax at corporate
income tax rates on such organizations' "unrelated business taxable income." In
the opinion of Mayer, Brown & Platt, the receipt by a tax-exempt holder of
Common Shares, Series B Preferred Shares or Units of the Warrants pursuant to
the Warrant Issuance will be treated as unrelated business taxable income.     
 
  Backup Withholding. Under the backup withholding rules of the Code (which
generally impose a 31% withholding tax on certain persons who fail to furnish
the information required under the United States tax reporting requirements), a
holder of Common Shares, Series B Preferred Shares or Units may be subject to
backup withholding with respect to the receipt of the Warrants unless such
holder (i) is a corporation or comes within certain other exempt categories
and, when required, demonstrates this fact or (ii) provides a correct taxpayer
identification number and certifies under penalties of perjury that the
taxpayer identification number is correct and that the holder is not currently
subject to backup withholding because of a failure to report all dividend and
interest income. Any amount withheld under these rules will be credited against
the holder's Federal income tax liability.
 
  Information Reporting. Security Capital is required to report to a holder of
Common Shares, Series B Preferred Shares or Units receiving Warrants and the
IRS the value of the Warrants received pursuant to the Warrant Issuance on Form
1099-MISC.
 
INTERESTS OF CERTAIN PERSONS IN THE TRANSACTION
 
  If the Transaction is consummated, the current officers and employees of the
REIT Manager and the Property Manager (except Thomas G. Wattles, who will
remain a Managing Director of Security Capital and the
 
                                       31
<PAGE>
 
Non-Executive Chairman of SCI, and Jeffrey A. Klopf) will become officers and
employees of SCI and be compensated for their services by SCI. The following
table sets forth the base compensation for K. Dane Brooksher, Co-Chairman and
Chief Operating Officer, and Irving Lyons, Co-Chairman and Chief Investment
Officer, and the three other most highly compensated executive officers of SCI
(the "Named Executive Officers") who will become employees of SCI and for all
executive officers as a group (who will become employees of SCI) for 1996. All
compensation for 1996 was paid by Security Capital.
 
<TABLE>
<CAPTION>
                                                                   OTHER ANNUAL
                   NAME AND TITLE               SALARY     BONUS   COMPENSATION
                   --------------              --------- --------- ------------
      <S>                                      <C>       <C>       <C>
      K. Dane Brooksher, Co-Chairman.......... $ 207,000 $ 268,000       0
      Irving F. Lyons, Co-Chairman............   145,000   230,000       0
      Robert J. Watson, Managing Director.....   162,000   125,000       0
      Jeffrey H. Schwartz, Managing Director..   150,000   140,000       0
      John W. Seiple, Senior Vice President...   135,000   165,000       0
      Executive Officers as a group (11
       persons)............................... 1,619,000 1,498,000       0
</TABLE>
   
  For 1997, each Named Executive Officer will remain an employee of the REIT
Manager and be compensated by Security Capital until the closing of the
Transaction, at which time he will become an employee of SCI and be
compensated by SCI. For 1997, each Named Executive Officer will receive a
salary and be eligible for a target bonus. The actual amount of the bonus
(which may be higher or lower than the target bonus) will be determined by the
Compensation Committee at the end of the year and will be based on several
factors, including individual performance, SCI's performance, SCI's financial
condition, competitive conditions in the real estate industry and
recommendations of senior management. SCI will continue the same compensation
arrangements for the portion of 1997 in which the Named Executive Officers are
employees of SCI. The Named Executive Officers will be paid the following
salaries for 1997 and will be eligible for the following target bonuses for
1997:     
 
<TABLE>
<CAPTION>
                         NAME AND TITLE                     SALARY  TARGET BONUS
                         --------------                    -------- ------------
      <S>                                                  <C>      <C>
      K. Dane Brooksher, Co-Chairman...................... $250,000   $150,000
      Irving F. Lyons, Co-Chairman........................  250,000    100,000
      Robert J. Watson, Managing Director.................  200,000     80,000
      Jeffrey H. Schwartz, Managing Director..............  200,000     75,000
      John W. Seiple, Senior Vice President...............  200,000     75,000
</TABLE>
   
  In addition, subject to shareholder approval, during 1997 officers of SCI
will be granted options to purchase Common Shares. Officers and certain
employees of SCI will also be granted the right to purchase Common Shares
under the 1997 Incentive Plan; SCI will loan such persons up to 95% of the
purchase price for any Common Shares so purchased on a full recourse basis.
Additionally, during 1997 officers will also be granted options to acquire
Class A Shares of Security Capital. See "Long-Term Incentive Plan."     
   
  The Board of Trustees will also adopt a 401(k) plan which will permit
eligible employees to make pre-tax contributions of up to $9,500 to the plan
or such other amount as may be permitted under Code Section 401(k). SCI will
match 50% of participants' contributions that do not exceed 6% of their
compensation. SCI intends to make such matching contributions in the form of
Common Shares. Participants will become vested in the matching contributions
20% per each year of service. Employees of the REIT Manager and Property
Manager will be credited for service for the time they were employees of
Security Capital.     
 
THE MERGER AGREEMENT
   
  Pursuant to the Merger Agreement, SCI and Security Capital will take all
actions necessary to cause the REIT Manager and the Property Manager to be
merged with and into a wholly owned subsidiary of SCI in exchange for
Common Shares. The number of Common Shares to be issued to Security Capital
was based upon the average closing price of the Common Shares for the five
trading days ending on the day prior to     
 
                                      32
<PAGE>
 
   
the SCI Record Date, subject to the price being within an 11.24% range of the
closing price of the Common Shares on March 14, 1997 ($22.25). If the price of
the Common Shares on the SCI Record Date was outside of the range, then the
number of Common Shares issuable to Security Capital would have been based on
the high end ($24.75) or low end ($19.75) of the range, as the case may be.
The minimum and maximum number of Common Shares issuable to Security Capital
in the Transaction would have been 3,307,904 and 4,145,348, respectively. For
a description of the Warrants to be received by holders of Common Shares,
Series B Preferred Shares and Units, see "--The Warrant Issuance" above.     
 
  The following is a summary of the Merger Agreement, which is attached as
Annex I to this Proxy Statement and Prospectus and is incorporated herein by
reference. Such summary is qualified in its entirety by reference to the
Merger Agreement.
 
  Representations and Warranties. The Merger Agreement contains customary
representations and warranties of SCI and Security Capital, including, (i)
documents filed with the Commission and the accuracy of the information
included or incorporated therein, (ii) the preparation of the financial
statements in accordance with GAAP applied on a consistent basis, (iii) the
absence of undisclosed liabilities, (iv) the absence of certain material
adverse events and (v) the accuracy of the information supplied to the other
with respect to the Registration Statement of which this Proxy Statement and
Prospectus forms a part.
 
  Certain Covenants and Agreements. Pursuant to the Merger Agreement, SCI has
agreed that, during the period from the date of the Merger Agreement until the
Closing Date or the earlier termination of the Merger Agreement, it will,
among other things (except as permitted by the Merger Agreement or consented
to in writing by Security Capital): (i) conduct its business in the ordinary
and usual course of business and consistent with past practice; (ii) not take
any action which would jeopardize its status as a REIT under the Code; and
(iii) operate in compliance with the terms and conditions of its Investor
Agreement with Security Capital (see""--Investor Agreement").
 
  Pursuant to the Merger Agreement, Security Capital has agreed that, during
the period from the date of the Merger Agreement until the Closing Date or the
earlier termination of the Merger Agreement, it will, among other things
(except as permitted by the Merger Agreement or consented to in writing by
SCI) cause the REIT Manager and the Property Manager to: (i) conduct their
respective businesses in the ordinary and usual course of business and
consistent with past practice and, as to the REIT Manager, the requirements of
the REIT Management Agreement, and as to the Property Manager, the management
agreements between SCI and it; (ii) not issue, sell, pledge or dispose of, or
agree to issue, sell, pledge or dispose of, any additional shares of, or any
options, warrants or rights of any kind to acquire any shares of, capital
stock of the REIT Manager or the Property Manager of any class or any debt or
equity securities convertible into or exchangeable for such stock or amend or
modify the terms and conditions of any of the foregoing; (iii) not (a) incur
or become contingently liable with respect to any additional indebtedness for
borrowed money, (b) take any action which would jeopardize SCI's status as a
REIT under the Code, (c) sell or otherwise dispose of any of its assets, (d)
prepay or cause to be prepaid any principal amount outstanding with respect to
indebtedness for borrowed money or (e) enter into any contract, agreement,
commitment or arrangement with respect to any of the foregoing; (iv) use
reasonable efforts to preserve intact its businesses, organization and
goodwill, keep available the services of its present officers and employees
and preserve the goodwill and business relationships with all lessees,
operators, suppliers, distributors, customers and others having business
relationships with it and SCI and not engage in any action, directly or
indirectly, with the intent to adversely impact the Transaction; (v) confer
with one or more representatives of SCI when requested to report on material
operational matters and the general status of ongoing operations of their
respective businesses; (vi) maintain, in full force and effect, with all
premiums due thereon paid, policies of insurance covering all of their
respective insurable assets and businesses in amounts and as to foreseeable
risks usually insured against by persons operating similar businesses under
valid and enforceable policies of insurance issued by nationally recognized
insurers; (vii) except as may be required to distribute earnings and profits,
not declare, set aside or pay any dividends on, or make any other
distributions in respect of, any of their capital stock, or purchase, redeem
or otherwise acquire any shares of their capital stock; (viii) not acquire or
agree to acquire by merging or consolidating with, or by purchasing a
substantial portion of the stock or assets of, or by any other manner, any
business or any corporation, partnership, joint venture, association, or
 
                                      33
<PAGE>
 
   
other business organization or division thereof; (ix) not acquire or agree to
acquire any assets that are material, individually or in the aggregate, to
either of the REIT Manager or the Property Manager, or make or agree to make
any capital expenditures except in the ordinary course of business consistent
with past practice; (x) not adopt or amend in any material respect any bonus,
profit sharing, compensation, stock option, pension, retirement, deferred
compensation, employment or other employee benefit plan, agreement, trust,
fund or other arrangement for the benefit or welfare of any present or former
director or employee or, other than increases for individuals (other than
officers and directors) in the ordinary course of business consistent with
past practice, increase the compensation or fringe benefits of any present or
former director or employee, and not pay any benefit not required by an
existing plan, arrangement or agreement, or grant any new or modified
severance or termination arrangement or increase or accelerate any benefits
payable under its severance or termination pay policies; (xi) not take any
action that would, or is reasonably likely to, result in any of its or SCI's
representations and warranties in the Merger Agreement becoming untrue, or in
any of the conditions to the Merger not being satisfied; (xii) not pay,
discharge or satisfy any claims (including claims of shareholders),
liabilities or obligations (absolute, accrued, asserted or unasserted,
contingent or otherwise), except for the payment, discharge or satisfaction,
of (a) liabilities or obligations in the ordinary course of business
(including for taxes) consistent with past practice or in accordance with
their terms as in effect on the date hereof, (b) liabilities reflected or
reserved against in, or contemplated by, the financial statements of the REIT
Manager and the Property Manager, or waive, release, grant, or transfer any
rights of material value or modify or change in any material respect any
existing license, lease, contract or other documents, other than as
contemplated by the Merger Agreement or in the ordinary course of business
consistent with past practice; (xiii) not (a) adopt a plan of complete or
partial liquidation, (b) adopt any amendment to its respective charter or
bylaws, (c) enter into any contract, agreement or arrangement involving more
than $500,000 annually, except for agreements entered into in the ordinary
course of business and with prior written consent, (d) authorize or enter into
any agreement relating to property management services to be provided by it to
a third party property owner on other than customary terms, (e) modify or
change in any material respect any existing material agreements, except in the
ordinary course and consistent with past practice, (f) engage in any conduct
the nature of which is materially different than the business in which it is
currently engaged or (g) enter into any agreement providing for acceleration
of payment or performance or other consequences as a result of a change of
control of it; and (xiv) not authorize any of, or commit or agree to take any
of, the foregoing actions set forth in clauses (ii), (iii), and (vii) through
(xiii).     
   
  Pursuant to the Merger Agreement, each of SCI and Security Capital will (i)
afford to each other and their respective accountants, counsel, financial
advisors and other representatives full access during normal business hours
throughout the period prior to the Closing Date to all properties, books,
contracts, commitments and records of such party, as appropriate and, during
such period, shall furnish promptly to the other, (a) a copy of each report,
schedule and other document filed or received pursuant to the requirements of
federal or state securities laws or filed with the Commission in connection
with the transactions contemplated by the Merger Agreement, (b) such other
information concerning their respective businesses, properties and personnel
which are the subject of the Merger Agreement as shall be reasonably requested
and (c) a writing indicating any change or occurrence which may have any
material adverse effect on the business, operations, properties, assets,
condition (financial or other), results of operations or prospects of such
party; (ii) in the case of Security Capital, file the Registration Statement
with the Commission as soon as is reasonably practicable after the date of the
Merger Agreement and use all reasonable efforts to have the Registration
Statement declared effective by the Commission as promptly as practicable and
take any action required to be taken under applicable state blue sky or
securities laws; (iii) promptly take such action as is necessary to obtain
shareholder approval of the Merger Agreement and the Transaction; (iv) in the
case of SCI, use its best efforts to obtain and deliver to Security Capital
certain letters from the principal executive officers, trustees and
"affiliates" (as defined under Rule 145 under the Securities Act) agreeing to
certain restrictions on resale of Warrants (and the shares of Class B Common
Stock issuable upon exercise thereof) received in the Transaction; (v) in the
case of Security Capital, use its best efforts to effect, at or before the
Closing Date, authorization for quotation or listing on a national securities
exchange or interdealer quotation system upon official notice of issuance, the
Warrants to be issued in the Warrant Issuance; (vi) cooperate and use its best
efforts to take all actions, make all filings, registrations and submissions,
and do all things necessary and advisable to consummate the Transaction,
including, but not limited     
 
                                      34
<PAGE>
 
   
to, obtaining all required consents, waivers and approvals from the Commission
and any other applicable governmental entity; (vii) consult with each other
prior to issuing any press release or any written public statement with respect
to the Merger Agreement or the Transaction and shall not issue any such press
release or written public statement prior to review by the other party, except
that prior review and approval shall not be required if, in the reasonable
judgment of the party seeking to issue such release or public statement, prior
review and approval would prevent the timely dissemination of such release or
public statement in violation of any applicable law, rule, regulation or policy
of a national securities exchange or interdealer quotation system; (viii) in
the case of Security Capital, vote all Common Shares owned by it in favor of
approval and adoption of the Merger Agreement and the Transaction, provided,
however, that Security Capital will not be obligated to vote any such shares in
favor of such matters in the event the Board of Trustees, the Special Committee
or the Security Capital Board withdraws, modifies or amends its recommendation
to shareholders; (ix) maintain as confidential certain information provided by
the other during the negotiation of the Merger Agreement and the Transaction;
(x) in the case of Security Capital, be responsible for amounts to employees
who will become employees of SCI for earned but unpaid salary, wages and
benefits, and be responsible for, and entitled to the benefit of, any other
rents, taxes, fees, charges and income for periods prior to the Closing Date;
(xi) in the case of SCI, make an election in accordance with IRS Notice 88-19,
1988-1 C.B. 486, or any future applicable administrative rules or treasury
regulations, to be subject to a corporate level tax on the disposition of any
assets acquired in the Merger at any time during the 10-year period beginning
on the Closing Date; and (xii) in the case of Security Capital, not sell any
Common Shares owned by it for a period of six months following the Closing
Date.     
 
  Conditions to the Transaction. The respective obligations of SCI and Security
Capital to effect the Transaction are subject to a number of conditions,
including, among others: (i) the other party shall have performed in all
material respects its agreements contained in the Merger Agreement required to
be performed on or prior to the Closing Date and all representations and
warranties of such party shall be true and correct in all material respects on
and as of the date made and the Closing Date; (ii) the Merger Agreement and the
Transaction (including the proposed amendment to the Declaration of Trust)
shall have been approved by the shareholders of each of SCI and Security
Capital; (iii) the Registration Statement and the registration statement
relating to the Concurrent Rights Offering shall have become effective and no
stop order suspending such effectiveness shall have been issued and remain in
effect and no proceeding shall have been initiated or threatened by the
Commission; (iv) SCI and Security Capital shall have received a study from
Arthur Andersen LLP or another nationally recognized independent certified
public accounting firm concluding that the accumulated earnings and profits for
the REIT Manager and the Property Manager as of December 31, 1996 and the
projected earnings and profits of the REIT Manager and the Property Manager for
the period beginning January 1, 1997 and ending on the Closing Date are in the
aggregate less than $5 million; (v) each of SCI and Security Capital shall have
received a favorable opinion of Mayer, Brown & Platt to the effect that the
Merger will qualify as a reorganization within the meaning of Section 368 of
the Code and that each of SCI, the REIT Manager and the Property Manager, and
the subsidiary of SCI that shall be the surviving corporation in the Merger
will be a party to the reorganization within the meaning of Section 368(b) of
the Code; (vi) SCI and Security Capital shall have received (a) an opinion from
Mayer, Brown & Platt that the performance of the Merger Agreement will not
jeopardize the status of SCI as a REIT under the Code or (b) a favorable ruling
from the IRS to the effect that the Warrant Issuance will be respected for
federal income tax purposes as a direct issuance of the Warrants by Security
Capital to the shareholders of SCI and an opinion from Mayer, Brown & Platt
that the performance of the Merger Agreement will not jeopardize the status of
SCI as a REIT under the Code; (vii) no preliminary or permanent injunction or
other order or decree by any federal or state court which prevents the
consummation of the Transaction shall have been issued or taken and remain in
effect (each party agreeing to use its best efforts to have any such
injunction, order or decree lifted); (viii) all governmental consents, orders
and approvals legally required for the consummation of the Transaction shall
have been obtained and be in effect at the Closing Date and such consents,
orders and approvals shall have become final; (ix) all material consents from
third parties necessary to consummate the Transaction shall have been obtained;
(x) the REIT Management Agreement and property management agreement with the
Property Manager shall have been cancelled; and (xi) Security Capital shall
have forgiven all indebtedness owed to it by the REIT Manager and the Property
Manager.
 
                                       35
<PAGE>
 
  In addition to the conditions set forth above, the obligations of SCI to
effect the Transaction are subject to the following conditions: (i) the
receipt by the Special Committee from Goldman Sachs or another investment
banking firm satisfactory to the Special Committee, of a written opinion to
the effect that, as of the date of this Proxy Statement and Prospectus, the
aggregate consideration to be paid and received by SCI and its shareholders
pursuant to the Merger Agreement, the Agreement and Plan of Merger and the
Warrant Issuance Agreement is fair to SCI and the shareholders of SCI other
than Security Capital, which opinion shall not have been withdrawn, revoked or
modified; (ii) the receipt by the Special Committee from King & Spalding,
special counsel to the Special Committee, of a written opinion as to certain
legal matters; (iii) the receipt from Security Capital of the Amended and
Restated Investor Agreement described below; (iv) the receipt from Security
Capital of the executed Administrative Services Agreement described below; (v)
the receipt from Security Capital of the executed License Agreement described
below; (vi) the receipt from Security Capital of the executed Protection of
Business Agreement described below; (vii) the receipt of a "comfort letter" in
form and substance reasonably satisfactory to SCI from the independent
certified public accountants of Security Capital; (viii) the Warrants to be
issued in connection with the Warrant Issuance shall have been authorized for
quotation or listing, upon official notice of issuance, on the national
securities exchange or interdealer quotation system, if any, on which the
Class B Common Stock is listed or quoted; (ix) no governmental consent, order
or approval legally required to consummate the Transaction shall have any
terms which, in the reasonable judgment of SCI, when taken together with the
terms of all such consents, orders or approvals, would materially impair the
value of the Transaction to SCI; and (x) no governmental authority shall have
promulgated any statute, rule or regulation which, when taken together with
all such promulgations, would materially impair the value of the Transaction
to SCI.
 
  In addition to the conditions set forth above, the obligations of Security
Capital to effect the Transaction are subject to the following conditions: (i)
the receipt of letters from affiliates of SCI relating to the restrictions on
transferability of the Warrants to be received in the Warrant Issuance
pursuant to Rule 145 promulgated under the Securities Act; (ii) the receipt
from SCI of the executed Amended and Restated Investor Agreement described
below; (iii) the receipt from SCI of the executed Administrative Services
Agreement described below; (iv) the receipt from SCI of the executed License
Agreement described below; (v) the receipt of a "comfort letter" in form and
substance reasonably satisfactory to Security Capital from the independent
certified public accountants of SCI; (vi) no governmental consent, order or
approval legally required to consummate the Transaction shall have any terms
which, in the reasonable judgment of Security Capital, when taken together
with the terms of all such consents, orders or approvals, would materially
impair the value of the Transaction to Security Capital; and (vii) no
governmental authority shall have promulgated any statute, rule or regulation
which, when taken together with all such promulgations, would materially
impair the value of the Transaction to Security Capital.
 
  Termination. The Merger Agreement may be terminated at any time prior to the
Closing Date (i) by mutual consent of SCI and Security Capital; (ii) by either
of SCI or Security Capital after December 31, 1997 if the Transaction has not
been consummated on or before that date (so long as the terminating party has
not breached its obligations under the Merger Agreement except for immaterial
breaches); (iii) unilaterally by SCI or Security Capital if (a) the other
party fails to perform any covenant or agreement in the Merger Agreement in
any material respect and does not cure such failure in all material respects
within 15 business days after receipt of a written notice of the alleged
failure from the other party, (b) the other party fails to fulfill or complete
a condition to the obligations of that party (which condition is not waived)
by reason of a breach by that party of its obligations in the Merger Agreement
or (c) any condition to the obligations of the other party is not satisfied
(other than by reason of a breach by that party of its obligations under the
Merger Agreement), and it reasonably appears that the condition cannot be
satisfied prior to December 31, 1997; (iv) unilaterally by Security Capital if
SCI, through the Board of Trustees or the Special Committee, either fails to
recommend to SCI shareholders the approval of the Merger Agreement and the
Transaction or withdraws, modifies or amends such recommendation; and (v)
unilaterally by SCI if Security Capital, through the Security Capital Board,
either fails to recommend to Security Capital shareholders the approval of the
Merger Agreement and the Transaction or withdraws, modifies or amends such
recommendation.
 
                                      36
<PAGE>
 
  In the event of termination of the Merger Agreement by either party as
provided above, the Merger Agreement will become void and there will be no
further obligation on the part of any party or their respective officers and
trustees or directors (except as set forth in certain provisions of the Merger
Agreement, including the expense reimbursement described under "--Expenses").
However in the event that termination is pursuant to clause (iv) or (v) in the
previous paragraph, Security Capital or SCI, as the case may be, shall pay to
the other party all of the documented, out-of-pocket expenses incurred by such
party after execution of the Merger Agreement in connection with the
transactions contemplated thereby.
 
  Amendment and Waiver. Subject to applicable law, the Merger Agreement may be
amended by the written agreement of SCI and Security Capital. However, the
Merger Agreement may not be amended in any material respect subsequent to
obtaining the approval of the shareholders of SCI and Security Capital. SCI
and Security Capital may agree to (a) extend the time for the performance of
any of the obligations or other acts of the parties, (b) waive any
inaccuracies in the representations and warranties contained in the Merger
Agreement or in any document delivered pursuant thereto and (c) waive
compliance with any of the agreements or conditions contained in the Merger
Agreement.
 
  Indemnification. Security Capital has agreed to indemnify and hold harmless
SCI from and against any losses incurred by SCI as a result of any (i) breach
of, or inaccuracy in, any of Security Capital's representations and warranties
or other agreements contained in the Merger Agreement, (ii) any breach of, or
inaccuracy in, any of SCI's representations and warranties contained in the
Merger Agreement other than those relating to the issuance of Common Shares
and authority of SCI with respect to the Merger Agreement and (iii) any acts
or omissions of either the REIT Manager or Property Manager in their
capacities as such prior to the closing of the Merger, but, in the case of
clauses (ii) and (iii), only to the extent that such breach, inaccuracy, act
or omission arises out of or results from the gross negligence, bad faith or
willful misconduct of either the REIT Manager or Property Manager. Security
Capital has also agreed to indemnify and hold harmless SCI from and against
any income tax liabilities of the REIT Manager and Property Manager for all
periods prior to the Closing Date and any income tax liabilities arising
pursuant to Treasury Regulation 1.1502-6 or any analogous provision. SCI has
agreed to indemnify and hold harmless Security Capital from and against losses
incurred by Security Capital as a result of any breach of, or inaccuracy in,
SCI's representations and warranties relating to the issuance of Common Shares
and authority of SCI with respect to the Merger Agreement. The indemnification
obligations of SCI and Security Capital (other than Security Capital's
indemnification obligations as to certain tax matters) are subject to a
maximum amount of the fair market value (as defined and determined on the SCI
Record Date) of the Common Shares issuable to Security Capital in the
Transaction. The obligations to indemnify terminate two years after the
Closing Date (other than Security Capital's indemnification obligations as to
certain tax matters for which the obligation to indemnify terminates upon the
expiration of the applicable statute of limitations) and may be invoked only
in the event of losses that exceed $250,000, in which event the
indemnification will cover all losses (including the initial amount).
 
INVESTOR AGREEMENT
 
  Pursuant to an investor agreement (the "Investor Agreement"), between SCI
and Security Capital, Security Capital is entitled to designate three persons
to be nominated for election to the Board of Trustees. So long as Security
Capital beneficially owns at least 10% of the Common Shares, SCI is prohibited
from increasing the number of members of the Board of Trustees to more than
seven. Additionally, the Investor Agreement, among other things, requires SCI
to obtain Security Capital's approval of (i) the annual operating budget and
substantial deviations therefrom, (ii) contracts for investment management,
property management or leasing services or that contemplate annual payments in
excess of $100,000 and (iii) acquisitions or dispositions in a single
transaction or a group of related transactions where the purchase or sale
price exceeds $5 million. The Investor Agreement also provides certain
registration rights to Security Capital in respect of Common Shares
beneficially owned by Security Capital.
 
  As part of the Transaction, SCI and Security Capital will amend and restate
the Investor Agreement (as so amended and restated, the "Amended and Restated
Investor Agreement"), which will provide that, without first
 
                                      37
<PAGE>
 
having consulted with the nominees of Security Capital designated in writing,
SCI may not seek Board of Trustees approval of (i) SCI's annual budget; (ii)
incurring expenses in any year exceeding (a) any line item in the annual
budget by the greater of $500,000 or 20% and (b) the total expenses set forth
in the annual budget by 15%; (iii) the acquisition or sale of any assets in
any single transaction or series of related transactions in the ordinary
course of SCI's business where the aggregate purchase price paid or received
by SCI exceeds $25 million; and (iv) entering into any new contract with a
service provider (a) for investment management, property management or leasing
services or (b) that reasonably contemplates annual contract payments by SCI
in excess of $1 million. SCI is under no obligation to accept or comply with
any advice offered by Security Capital with respect to the foregoing matters.
 
  Additionally, so long as Security Capital beneficially owns at least 25% of
the Common Shares, Security Capital will have the right to approve the
following matters proposed by SCI: (i) the issuance or sale of any Common
Shares, (including the grant of any rights, options or warrants to subscribe
for or purchase Common Shares or any security convertible into or exchangeable
for Common Shares or the issuance or sale of any security convertible into or
exchangeable for Common Shares) at a price per share less than the fair market
value of a Common Share on the date of such issuance or sale; (ii) the
issuance and sale of any disqualified shares (as defined) if, as a result
thereof, SCI's Fixed Charge Coverage Ratio (as defined) would be less than 1.4
to 1.0; (iii) the adoption of any employee benefit plan pursuant to which
shares of beneficial interest of SCI or any securities convertible into shares
of beneficial interest of SCI may be issued and any action with respect to the
compensation of the senior officers of SCI (including the granting or award of
any bonuses or share-based incentive awards); and (iv) the incurrence of any
additional indebtedness (including guarantees and including renegotiations and
restructurings of existing indebtedness) if, as a result thereof, SCI's
Interest Expense Coverage Ratio (as defined) would be less than 2.0 to 1.0.
The restriction referred to in clause (i) above does not apply to (A) the sale
or grant of any options to purchase shares of beneficial interest of SCI
pursuant to the provisions of any benefit plan approved by the shareholders of
SCI, (B) the issuance or sale of shares of beneficial interest upon the
exercise of any rights, options or warrants granted, or upon the conversion or
exchange of any convertible or exchangeable security issued or sold, prior to
the Closing Date or in accordance with the provisions of the Amended and
Restated Investor Agreement, (C) the issuance and sale of any shares of
beneficial interest of SCI pursuant to any dividend reinvestment and share
purchase plan approved by the Board of Trustees or (D) the issuance, grant of
distribution of rights, options or warrants to all holders of Common Shares
entitling them to subscribe for or purchase shares of beneficial interest of
SCI or securities convertible into or exercisable for shares of beneficial
interest.
 
  The Amended and Restated Investor Agreement will also provide that, so long
as Security Capital owns at least 10% of the outstanding Common Shares, SCI
may not increase the number of persons serving on the Board of Trustees to
more than seven. Security Capital also will be entitled to designate one or
more persons as trustees of SCI, as follows: (i) so long as Security Capital
owns at least 10% but less than 25% of the outstanding Shares, it is entitled
to nominate one person; and (ii) so long as Security Capital owns at least 25%
of the outstanding Common Shares, it is entitled to nominate that number of
persons as shall bear approximately the same ratio to the total number of
members of the Board of Trustees as the number of Common Shares beneficially
owned by Security Capital bears to the total number of outstanding Common
Shares, provided, that Security Capital shall be entitled to designate no more
than three persons so long as the Board of Trustees consists of no more than
seven members.
 
  As part of the Amended and Restated Investor Agreement, Security Capital may
make employment opportunities with Security Capital or its affiliates
available to the officers and employees of SCI. Prior to commencing
discussions with a senior officer of SCI about any such opportunity, Security
Capital must give the Board of Trustees 14 days' prior written notice.
 
  In addition, the Amended and Restated Investor Agreement provides Security
Capital with registration rights pursuant to which, in certain specified
circumstances, Security Capital may request at any time, registration of all
of Security Capital's Common Shares pursuant to Rule 415 under the Securities
Act. Security Capital may request one such registration for every $100 million
(based on market value) of Common Shares it owns.
 
                                      38
<PAGE>
 
ADMINISTRATIVE SERVICES AGREEMENT
   
  Upon consummation of the Transaction, SCI and Security Capital will enter
into an administrative services agreement (the "Administrative Services
Agreement"), pursuant to which Security Capital will provide SCI with certain
administrative and other services with respect to certain aspects of SCI's
business, as selected from time to time by SCI at its option. These services
are expected to include, but are not limited to, payroll and tax
administration services, cash management and accounts payable services, data
processing and other computer services, human resources, research, investor
relations, insurance administration and legal administration. The fees payable
to Security Capital will be equal to Security Capital's cost of providing such
services, plus 20%, subject to a maximum amount of approximately $7.1 million
during the initial term of the agreement, of which approximately $2.0 million
will apply to the period between closing of the Merger and December 31, 1997
and the remainder will apply to 1998. Cost savings under the Administrative
Services Agreement will accrue to SCI. The agreement will be for an initial
term expiring on December 31, 1998 and will be automatically renewed for
consecutive one-year terms, subject to approval by a majority of the
independent members of the Board of Trustees.     
 
LICENSE AGREEMENT
 
  SCI and Security Capital will enter into a license agreement on the Closing
Date (the "License Agreement") pursuant to which Security Capital will grant
SCI a non-exclusive license to use Security Capital's registered logo and the
non-exclusive right to use the name "Security Capital." The term of the
license will be for a period of 15 years, subject to SCI's right to extend the
license for up to two additional five-year periods. As part of the License
Agreement, Security Capital will agree that, during the term of the agreement,
it will not exercise its rights under the Declaration of Trust to cause SCI to
change its name.
 
PROTECTION OF BUSINESS AGREEMENT
 
  SCI and Security Capital will enter into a protection of business agreement
on the Closing Date (the "Protection of Business Agreement"), which will
prohibit Security Capital and its affiliates from providing, anywhere within
the United States, directly or indirectly, substantially the same services as
those currently provided by the REIT Manager and the Property Manager to any
entity that owns or operates distribution properties. The Protection of
Business Agreement does not prohibit Security Capital or its affiliates from
owning the securities of any class of SCI. The Protection of Business
Agreement will terminate in the event of an acquisition, directly or
indirectly (other than by purchase from Security Capital or any of its
affiliates), by any person (or group of persons acting in concert), other than
Security Capital or any of its affiliates, of the greater of (i) 25% or more
of the outstanding shares of voting securities of SCI and (ii) the percentage
of outstanding voting securities of SCI owned directly or indirectly by
Security Capital and its affiliates, in either case without the prior written
consent of the Board of Trustees. Subject to earlier termination pursuant to
the preceding sentence, the Protection of Business Agreement will terminate on
the third anniversary of the Closing Date.
 
REIT MANAGEMENT AGREEMENT
 
  Effective December 1, 1991, SCI entered into an agreement (as amended and
restated the "REIT Management Agreement") pursuant to which the REIT Manager
assumed the day-to-day management of SCI. The REIT Management Agreement
requires SCI to pay a base annual fee of approximately 16% of cash flow as
defined in the REIT Management Agreement. Cash flow is calculated by reference
to SCI's cash flow from operations, plus (i) fees paid to the REIT Manager,
(ii) extraordinary expenses incurred at the request of the independent
trustees of SCI and (iii) 33% of any interest paid by SCI on convertible
subordinated debentures (of which there are currently none); and, after
deducting actual or assumed regularly scheduled principal and interest
payments for long term debt and distributions actually paid with respect to
non-convertible preferred shares of beneficial interest, such as the Series A
Preferred Shares and the Series C Preferred Shares. The REIT Management fee
calculation includes a portion of the interest on convertible debt because of
the equity characteristics represented by the conversion feature of such debt.
SCI does not currently plan to issue any
 
                                      39
<PAGE>
 
   
convertible debt. Cash flow does not include interest and dividend income from
SCI Development Services Incorporated, realized gains from dispositions of
investments or incomes from cash equivalent investments. The REIT Manager also
receives a fee of 0.20% per year on the average daily balance of cash
equivalent investments. Total real estate operating, general and
administrative costs will increase due to SCI's larger asset size following
each security offering, as well as unforeseen changes which may occur. REIT
Management fees paid by SCI will increase if cash flow of SCI, as defined in
the REIT Management Agreement, increases, including such increases that may
relate to increases in SCI's assets. SCI does not expect its other operating
costs and expenses to increase except as a result of inflation, market
conditions or other factors over which the REIT Manager has no control.
Operating costs for particular items, however, may be increased if they are
expected to result in greater decreases in other expenses or increases in
revenues from SCI assets. For example, land holding costs and pursuit cost
write-offs fluctuate in relation to SCI's acquisition and development
activity. SCI is obligated to reimburse the REIT Manager for all expenses
incurred by the REIT Manager on behalf of SCI relating to SCI's operations,
primarily including third party legal, accounting, property development and
similar fees paid on behalf of SCI, and travel expenses incurred in seeking
financing, property acquisitions, property development, property sales,
attending Board of Trustees and shareholders meetings and similar activities
on behalf of SCI. Under the REIT Management Agreement, the REIT Manager or any
of its affiliates are not precluded from rendering services to other
investors, including other REITs, even if such investors compete with SCI. The
REIT Management Agreement is renewable by SCI annually, subject to a
determination by the independent Trustees that the REIT Manager's performance
has been satisfactory and that the compensation payable to the REIT Manager is
fair. Each of SCI and the REIT Manager may terminate the REIT Management
Agreement on 60 days' notice. Because of the year-to-year nature of the
agreement, its maximum effect on SCI's results of operations cannot be
predicted, other than that REIT Management fees will generally increase or
decrease in proportion to cash flow increases or decreases. For the three
months ended March 31, 1997 and the year ended December 31, 1996, the REIT
Manager earned REIT Management fees totalling $6.6 million and $21.5 million,
respectively.     
 
  The REIT Management Agreement will be terminated upon closing of the Merger.
 
PROPERTY MANAGEMENT
   
  The Property Manager began providing property management services for
certain SCI properties in January 1994. At May 31, 1997, the Property Manager
was providing property management services in 29 target market cities and was
actively managing 81.1 million square feet, 96.3% of SCI's operating portfolio
of 84.3 million square feet. Rates for services performed by the Property
Manager range between 1.5% and 3% per annum of property revenues and are
subject to annual approval by SCI's independent trustees and are at or below
market rates. SCI may terminate the property management agreements on 60 days'
notice. During the three months ended March 31, 1997 and the year ended
December 31, 1996, SCI paid property management fees and leasing commissions
of $3.6 million and $10.1 million to the Property Manager, respectively, and
reimbursed the Property Manager for maintenance recovery expenditures
collected from SCI's customers of $506,000 and $1.7 million, respectively.
    
  The management agreements between SCI and the Property Manager will be
terminated upon closing of the Merger.
 
REGULATORY FILINGS AND APPROVALS
 
  Pursuant to the Merger Agreement, SCI or Security Capital may terminate the
Merger Agreement if (i) any governmental consent, order or approval legally
required for the consummation of the Transaction has not been obtained and in
effect on the Closing Date or (ii) any governmental consent, order or approval
legally required for the consummation of the Transaction shall have any terms,
which in the reasonable judgement of either SCI or Security Capital, would
materially impair the value of the Transaction to SCI or Security Capital,
respectively.
 
                                      40
<PAGE>
 
RESTRICTIONS ON SALES BY AFFILIATES
   
  The Warrants to be issued in the Transaction will be registered under the
Securities Act. Such securities will be freely transferable under the
Securities Act, except for those issued to any person who may be deemed to be
an affiliate (as such term is defined for purposes of Rule 145 under the
Securities Act, an "Affiliate") of SCI. Affiliates may not sell their Warrants
(or Class B Shares issuable upon exercise thereof) acquired in connection with
the Transaction except pursuant to (i) an effective registration statement
under the Securities Act covering such securities, (ii) paragraph (d) of Rule
145 or (iii) any other applicable exemption under the Securities Act. SCI has
agreed to use its best efforts to procure written agreements ("Affiliate
Agreements") from executive officers, trustees and other Affiliates containing
appropriate representations and commitments intended to ensure compliance with
the Securities Act.     
 
ACCOUNTING TREATMENT
   
  The transactions to be accomplished as a result of the Merger will be
accounted for in accordance with GAAP as explained in the pro forma financial
statements of SCI presented at page F-1.     
 
EXPENSES
 
  The Merger Agreement provides that, whether or not the Transaction is
consummated, all expenses incurred in connection with the Merger Agreement and
the Transaction will be paid by the party incurring such expenses; provided,
however, that (i) all costs and expenses of the Special Committee (including
fees and expenses of counsel and its financial advisors), and all fees and
expenses in connection with the filing, printing and distributing the
registration statement relating to the Concurrent Rights Offering and this
Proxy Statement (not including the Security Capital Prospectus) shall be paid
by SCI and (ii) all costs and expenses in connection with filing, printing and
distributing the Registration Statement (not including the Proxy Statement)
and all fees and expenses in connection with the listing of the Warrants on
any national securities exchange or interdealer quotation system shall be paid
by Security Capital. See "Expenses of Solicitation."
 
DISSENTERS' APPRAISAL RIGHTS
 
  Holders of Common Shares are not entitled to dissenters' appraisal rights in
connection with the Transaction.
 
BOARD RECOMMENDATION
 
  THE BOARD OF TRUSTEES HAS UNANIMOUSLY APPROVED THE MERGER AGREEMENT AND THE
TRANSACTION AND RECOMMENDS THAT SCI SHAREHOLDERS VOTE "FOR" THE APPROVAL OF
THE MERGER AGREEMENT AND THE TRANSACTION. The affirmative vote of the holders
of a majority of the outstanding Common Shares is required to approve and
adopt this proposal.
 
                                      41
<PAGE>
 
                  PROPOSAL TO AMEND THE DECLARATION OF TRUST
                                 (PROPOSAL 2)
 
  The Declaration of Trust contains certain provisions which could prohibit
the Transaction from being completed. For example, Article 1, Section 6 of the
Declaration of Trust currently restricts SCI from purchasing properties from
the REIT Manager, a sponsor of SCI, trustees or affiliates thereof. Other
transactions with principal affiliates are also prohibited.
 
  Since the Board of Trustees has approved the Transaction, the Board of
Trustees has determined to amend the Declaration of Trust in order to be able
to enter into various obligations contemplated by the Merger Agreement.
Therefore, in order to remove any doubt as to the ability of SCI to consummate
the Transaction, shareholders are being asked to consider and vote upon the
following amendment to the Declaration of Trust.
                   
                "ARTICLE 10. SECURITY CAPITAL TRANSACTION     
   
  Notwithstanding anything to the contrary contained herein, including,
without limitation, the provisions of Article 1 and Article 4 of this
Declaration of Trust, the Trust shall be authorized to perform all of its
obligations and exercise all of its rights under the terms of that certain
Merger and Issuance Agreement, dated as of March 24, 1997, as amended (the
"Merger Agreement"), between the Trust and Security Capital Group Incorporated
and each of the other agreements and transactions contemplated thereby,
including, without limitation, the following agreements (as each of such
agreements are defined in the Merger Agreement) and the transactions
contemplated by such agreements: (i) Agreement and Plan of Merger; (ii) Third
Amended and Restated Investor Agreement; (iii) Administrative Services
Agreement; (iv) Protection of Business Agreement; and (v) License Agreement."
    
  THE BOARD OF TRUSTEES UNANIMOUSLY RECOMMENDS A VOTE "FOR" THE PROPOSAL TO
AMEND THE DECLARATION OF TRUST. The affirmative vote of the holders of a
majority of the outstanding Common Shares is required to approve and adopt
this proposal.
 
                                      42
<PAGE>
 
                           LONG-TERM INCENTIVE PLAN
                                 (PROPOSAL 3)
 
 General
   
  The Board of Trustees has adopted, subject to shareholder approval, the 1997
Incentive Plan which contains the following terms and conditions. A copy of
the 1997 Incentive Plan is attached to this Proxy Statement and Prospectus as
Annex II and is incorporated herein by reference. The number of Common Shares
which may be awarded under the 1997 Incentive Plan may not exceed 9,600,000
Common Shares in the aggregate and no individual may be granted awards with
respect to more than 500,000 Common Shares in any one-year period. Common
Shares issued under the 1997 Incentive Plan may be authorized and unissued
shares, or treasury shares. In the event of certain transactions affecting the
type or number of outstanding shares, the number of shares subject to the 1997
Incentive Plan, the number or type of shares subject to outstanding awards and
the exercise price thereof will be appropriately adjusted. The 1997 Incentive
Plan authorizes the establishment of one or more option programs and share
purchase programs and authorizes the award of share grants (any of which may
be subject to restrictions). All employees of SCI or any of its affiliates are
eligible to participate in the 1997 Incentive Plan. The Compensation Committee
of the Board of Trustees of SCI (the "Compensation Committee") will administer
the 1997 Incentive Plan. Subject to the terms of the 1997 Incentive Plan, the
Compensation Committee determines which employees shall be eligible to receive
awards under the 1997 Incentive Plan, and the amount, price, timing and other
terms and conditions applicable to such awards. Non-employee trustees of SCI
are not eligible to participate in the 1997 Incentive Plan.     
   
  Options awarded under the 1997 Incentive Plan may be either incentive share
options which are intended to satisfy the requirements of Section 422 of the
Code, or non-qualified share options which are not intended to satisfy Section
422 of the Code. Options become exercisable in accordance with the terms
established by the Compensation Committee, which may include conditions
relating to completion of a specified period of service or achievement of
performance standards or such other criteria as the Compensation Committee
deems appropriate. Options expire on the date determined by the Compensation
Committee which shall not be later than the earliest to occur of (i) the tenth
anniversary of the grant date, (ii) the first anniversary of the participant's
termination of employment by reason of death, disability or retirement or
(iii) the three month anniversary of the participant's termination of
employment for any other reason. Shares transferred to a participant pursuant
to the exercise of an option may be subject to such additional restrictions or
limitations as the Compensation Committee may determine. The 1997 Incentive
Plan provides generally that participants who are awarded options will also
receive dividend equivalent units with respect to the options. The dividend
equivalent units will be subject to the same vesting schedule as the options
and will be payable when the options are exercised, unless the participant
elects to defer receipt, or expire. Generally, each participant will be
credited with dividend equivalent units at the end of each calendar year in an
amount equal to (i) the average dividend yield during such year with respect
to a Common Share that is in excess of the S&P 500 average dividend yield for
such year, multiplied by (ii) the number of Common Shares underlying the
participant's outstanding options that were granted with dividend equivalent
units. Each dividend equivalent unit also accumulates additional dividend
equivalent units on an annual basis. All dividend equivalent units are paid in
the form of Common Shares at the rate of one Common Share per dividend
equivalent unit.     
 
  The 1997 Incentive Plan provides that the Compensation Committee may award
participants performance stock, the distribution of which is subject to
achievement of performance objectives. The number of shares and the
performance measures and periods shall be established by the Compensation
Committee at the time the award is made, provided that any performance period
shall be at least one year.
 
 Non-Qualified Options
   
  The Compensation Committee may grant non-qualified options to acquire Common
Shares. Concurrently with the consummation of the Transaction, the Named
Executive Officers and certain other officers of SCI will be granted options
to purchase Common Shares at the closing price of Common Shares on the date
the 1997 Incentive Plan is approved by shareholders. The options will become
exercisable 25% on the second anniversary of the date of grant and an
additional 25% on each of the third, fourth and fifth anniversaries of the
date of grant and expire ten years after the date of grant. The participants
have no rights as shareholders with respect to the     
 
                                      43
<PAGE>
 
shares subject to his or her options until the option is exercised. No income
will be recognized by a participant at the time the options or the dividend
equivalent units are granted. The exercise of a non-qualified stock option is
generally a taxable event that requires the participant to recognize, as
ordinary income, the difference between the fair market value of the shares at
the time of exercise and the option price. Receipt of a dividend equivalent
unit by the participant is generally a taxable event that requires the
participant to recognize, as ordinary income, the fair market value of the
shares at the time of receipt. SCI ordinarily will be entitled to claim a
federal income tax deduction on account of the exercise of a non-qualified
option and payment of dividend equivalent units. The amount of the deduction
is equal to the ordinary income recognized by a participant. SCI has adopted
the provisions of Statement of Financial Accounting Standards No. 123 ("SFAS
No. 123") "Accounting for Stock Based Compensation." Under the provisions of
this statement, SCI will continue to account for its share options under the
provisions of Accounting Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees" and related interpretations.
 
 Share Purchase Program
   
  Concurrently with the consummation of the Transaction, SCI will permit the
Named Executive Officers and certain other officers and employees to purchase
up to a total of $31,050,000 of Common Shares at the closing price of the
Common Shares on the date the 1997 Incentive Plan is approved by shareholders
with two matching options for each share purchased. Each matching option shall
have an exercise price equal to the closing price of a Common Share on the
date the 1997 Incentive Plan is approved by shareholders. No dividend
equivalent units will be issued with respect to such matching options. The
share purchases are expected to provide for a one-year restricted period
during which the participants may not, while employed, sell the purchased
shares. If a participant leaves the employ of SCI prior to the end of the
restricted period, SCI has the right to repurchase the shares at the fair
market value of such shares at the time the participant's employment is
terminated. At the end of the restricted period, the participant will own the
shares without further restriction. However, if the participant sells the
restricted shares after the end of the restricted period, the participant's
matching options may be adversely affected. SCI will make loans for up to 95%
of the purchase price available to participants. Each loan will be fully
recourse to the participant and be secured by the purchased shares. Each loan
will have a 10 year term and have an interest rate which is equal to the lower
of 6% or the dividend yield of a Common Share, determined based on the
purchase date fair market value of a Common Share. The loan will become due
and payable (i) immediately upon sale of the purchased shares or SCI's
termination of the participant's employment for cause, (ii) 90 days following
the participant's termination of employment with SCI for any reason other than
death, disability, retirement or following a change in control of SCI, (iii)
180 days following SCI's termination of the participant's employment following
a change in control or (iv) 365 days following the participant's termination
of employment with SCI by reason of death, disability or retirement.     
 
 New Plan Benefits
 
  The following table shows the benefits that are expected to be received by
(i) the Named Executive Officers, (ii) all executive officers as a group and
(iii) all employees, including all officers who are not executive officers, as
a group.
 
<TABLE>   
<CAPTION>
                          DOLLAR VALUE         OPTION AWARDS             SHARE AWARDS
                           OF SHARES   ----------------------------- ---------------------
                           SUBJECT TO   NUMBER   EXERCISE EXPIRATION   DOLLAR     NUMBER
     NAME AND TITLE        OPTION(1)   OF SHARES  PRICE      DATE    VALUE(2)(4) OF SHARES
     --------------       ------------ --------- -------- ---------- ----------- ---------
<S>                       <C>          <C>       <C>      <C>        <C>         <C>
K. Dane Brooksher, Co-
 Chairman...............   $  300,000     (2)      (2)       (3)     $ 6,000,000    (2)
Irving F. Lyons, Co-
 Chairman...............      300,000     (2)      (2)       (3)       6,000,000    (2)
Robert J. Watson,
 Managing Director......      200,000     (2)      (2)       (3)       3,600,000    (2)
Jeffrey H. Schwartz,
 Managing Director......      200,000     (2)      (2)       (3)       3,600,000    (2)
John W. Seiple, Senior
 Vice President.........      200,000     (2)      (2)       (3)       3,000,000    (2)
All Executive Officers
 as a group
 (11 persons)...........    2,168,000     (2)      (2)       (3)      34,200,000    (2)
All employees, including
 all officers who are
 not executive officers,
 as a group
 (210 persons)..........   $7,621,550     (2)      (2)       (3)     $93,150,000    (2)
</TABLE>    
- --------
 
                                      44
<PAGE>
 
   
(1) Non-qualified options with dividend equivalent units and vesting schedule
    of 25% exercisable on the second anniversary and an additional 25% on each
    of the third, fourth, and fifth anniversaries of the date of grant.     
   
(2) The exercise price for the options and the purchase price for the share
    awards will be the price of the Common Shares as of the date the
    shareholders approve the 1997 Incentive Plan. The number of shares subject
    to options and share awards will be determined by dividing the aggregate
    exercise price or aggregate share award by the price of the Common Shares
    as of the date the shareholders approve the 1997 Incentive Plan.     
   
(3) Ten years from the date on which the shareholders approve the 1997
    Incentive Plan.     
   
(4) Includes shares which may be purchased plus matching options for two shares
    granted with respect to each Common Share purchased.     
   
  In addition to the awards under the 1997 Incentive Plan, options will be
granted to 78 officers of SCI to purchase an aggregate of $12,295,500 of Class
A Shares of Security Capital. The options will be granted in December 1997 at
an exercise price per Class A Share equal to the fair market value of the Class
A Shares on the date of grant, will become exercisable 25% on the second
anniversary of the date of grant and an additional 25% on each of the third,
fourth and fifth anniversaries of the date of grant. Such options will continue
to vest so long as such officers remain employees of SCI and will expire not
later than the earliest to occur of the tenth anniversary of the grant date,
the first anniversary of the participant's termination of employment by reason
of death, disability or retirement or the three month anniversary of the
participant's termination of employment for any other reason. In addition, all
officers of SCI who hold options to purchase Class A Shares of Security Capital
will continue to hold such options after the Merger. Such options will continue
to vest and be exercisable by such officers in accordance with the existing
vesting schedule. If any officer leaves the employ of SCI, such options will
cease to vest and, if vested, must be exercised within the periods described
above.     
 
  THE BOARD OF TRUSTEES UNANIMOUSLY RECOMMENDS A VOTE "FOR" THE PROPOSAL TO
APPROVE THE 1997 INCENTIVE PLAN. Assuming the presence of a quorum, the
affirmative vote of a majority of the votes cast in person or by proxy at the
Special Meeting is required to approve this proposal.
 
                              THE SPECIAL MEETING
 
PURPOSE OF THE MEETING
 
  At the Special Meeting, the holders of Common Shares will be asked to (i)
consider and vote upon a proposal to approve and adopt the Merger Agreement and
the Transaction, (ii) consider and vote upon the amendment to the Declaration
of Trust necessary to consummate the Transaction and (iii) consider and vote
upon the approval of the 1997 Incentive Plan. A copy of the Merger Agreement is
attached hereto as Annex I, a copy of the 1997 Incentive Plan is attached
hereto as Annex II and a copy of the Security Capital Prospectus is attached
hereto as Appendix A, each of which is incorporated herein by reference.
 
DATE, TIME AND PLACE; RECORD DATE
   
  The Special Meeting is scheduled to be held at      a.m., local time, on
          ,              , 1997, at           . The Board of Trustees has fixed
the close of business on              , 1997 as the record date for the
determination of holders of Common Shares entitled to notice of and to vote at
the Special Meeting. On June 6, 1997, there were 97,760,596 Common Shares
outstanding and SCI had approximately 1,030 record holders. As of June 6, 1997,
Security Capital and SCI's trustees and executive officers beneficially owned
an aggregate of 43,472,319 Common Shares or approximately 44% of the
outstanding Common Shares. Security Capital has agreed, subject to certain
conditions, and each of such other persons has indicated his or her intent, to
vote his or her Common Shares in favor of the Merger Agreement and the
Transaction as well as in favor of the amendment to the Declaration of Trust
and the approval of the 1997 Incentive Plan.     
 
VOTING RIGHTS
   
  The Declaration of Trust provides that any amendments require the affirmative
vote of a majority of the outstanding Common Shares. Because an amendment of
the Declaration of Trust is required to consummate the     
 
                                       45
<PAGE>
 
   
Transaction, the Board of Trustees has also conditioned the Transaction on the
approval by the holders of at least a majority of the outstanding Common
Shares. Therefore, assuming the existence of a quorum, the affirmative vote of
the holders of at least a majority of the outstanding Common Shares is
required to approve the Merger Agreement and the Transaction and the amendment
to the Declaration of Trust. The affirmative vote of a majority of the votes
cast at the Special Meeting is required to approve the 1997 Incentive Plan.
Holders of record of Common Shares on the SCI Record Date are entitled to one
vote per Common Share at the Special Meeting. The presence, either in person
or by proxy, of the holders of a majority of the outstanding Common Shares is
necessary to constitute a quorum at the Special Meeting.     
   
  If a shareholder attends the Special Meeting, he or she may vote by ballot.
However, since many shareholders may be unable to attend the Special Meeting,
the Board of Trustees is soliciting proxies so that each holder of Common
Shares on the SCI Record Date has the opportunity to vote on the proposals to
be considered at the Special Meeting. When a proxy card is returned properly
signed and dated, the Common Shares represented thereby will be voted in
accordance with the instructions on the proxy card. If a shareholder does not
return a signed proxy card, his or her Common Shares will not be voted and
thus will have the effect of a vote against the amendment to the Declaration
of Trust and the Merger Agreement and the Transaction, but will have no effect
on the proposal to approve the 1997 Incentive Plan. Similarly, broker non-
votes and abstentions have the effect of a vote against the amendment to the
Declaration of Trust and the Merger Agreement and the Transaction, but will
have no effect on the proposal to approve the 1997 Incentive Plan.
Shareholders are urged to mark the box on the proxy card to indicate how their
Common Shares are to be voted. If a shareholder returns a signed proxy card,
but does not indicate how his or her Common Shares are to be voted, the Common
Shares represented by the proxy card will be voted "FOR" approval and adoption
of the amendment to the Declaration of Trust, for the Merger Agreement and the
Transaction and for the approval of the 1997 Incentive Plan. The proxy card
also confers discretionary authority on the individuals appointed by the Board
of Trustees and named on the proxy card to vote the Common Shares represented
thereby on any other matter that is properly presented for action at the
Special Meeting. Such discretionary authority will not be used to vote for
adjournment of the Special Meeting to permit further solicitation of proxies
if the shareholder votes against any proposal.     
 
  Any SCI shareholder who executes and returns a proxy card may revoke such
proxy at any time before it is voted by (i) notifying in writing the Secretary
of SCI at 14100 East 35th Place, Aurora, Colorado 80011, (ii) granting a
subsequent proxy or (iii) appearing in person and voting at the Special
Meeting. Attendance at the Special Meeting will not in and of itself
constitute revocation of a proxy.
 
OTHER MATTERS
 
  SCI is not aware of any business or matter other than those indicated above
which may be properly presented at the Special Meeting. If, however, any other
matter properly comes before the Special Meeting, the proxy holders will vote
thereon in their discretion.
 
                          INFORMATION CONCERNING SCI
 
REIT MANAGEMENT
 
  The REIT Manager provides SCI with strategic and day-to-day management,
research, investment analysis, acquisition and due diligence, development,
marketing, asset management, capital markets, disposition of assets,
management information systems support and legal and accounting services, all
of which are included in the REIT management fee. Hence, SCI depends upon the
quality of the management provided by the REIT Manager. SCI currently has no
employees. SCI believes that its relationship with the REIT Manager provides
SCI with access to high quality and depth of management personnel and
resources, savings from a dedicated capital markets group, and access to
centralized research, information systems, accounting and legal support.
 
  Security Capital, the owner of the REIT Manager, has a substantial
shareholder interest in SCI, creating commonality of interest with SCI's
shareholders, and the REIT Management Agreement requires approval of the
 
                                      46
<PAGE>
 
independent trustees for transactions between SCI and the REIT Manager and its
affiliates. Furthermore, the REIT Manager provides all of its services for one
fee, and an affiliate provides property management services at or below market
rates in a competitive environment. The REIT Manager does not receive
additional fees for investment banking, financing or similar services.
 
  SCI believes that the quality of management should be assessed in light of
the following factors:
 
  Management Depth/Succession. SCI believes that management should have
several senior executives with the leadership, operational, investment and
financial skills and experience to oversee the entire operations of the REIT.
SCI believes that several of its senior officers could serve as the principal
executive officer and continue SCI's performance. See "--Directors, Trustees
and Officers of SCI and the REIT Manager" below.
 
  Strategic Vision. SCI believes that management should have the strategic
vision to determine an investment focus which provides favorable initial
yields and long-term growth prospects. The REIT Manager has demonstrated its
strategic vision by focusing SCI on building a national and light
manufacturing distribution asset base at prices significantly below
replacement cost and a land inventory at attractive prices. In addition, the
REIT Manager differentiated SCI from its competition by positioning SCI,
through the SCI National Operating System(R), as the first national operating
company that was able to address and service a corporate customer's
distribution space requirements on a national, regional and local basis. The
REIT Manager also focuses SCI on selected distribution markets where
demographic and supply factors have permitted high occupancies at increasing
rents, conditions which are consistent with the long term demographic forecast
for SCI's target market cities.
 
  Research Capability. SCI believes that management should have the means for
researching markets to determine appropriate investment opportunities. SCI
divides its target market cities into numerous submarkets for analysis
purposes. The REIT Manager and its affiliate, Security Capital Investment
Research Incorporated ("Security Capital Investment Research"), devote
substantial time to research, on a submarket-by-submarket basis, under the
supervision of the Managing Directors of the REIT Manager; hence, the REIT
Manager's research has supplemented SCI's strategic focus and investment
program.
 
  Investment Committee Process. SCI believes that investment committees should
provide discipline and guidance to the investment activities of the REIT in
order to achieve its investment goals. The members of the REIT Manager's
investment committee have a combined 164 years experience in the real estate
industry. See "--Directors, Trustees and Officers of SCI and the REIT Manager"
below. The investment committee receives detailed written analyses and
research, in a standardized format, from the REIT Manager's acquisition
personnel and evaluates all prospective investments pursuant to uniform
underwriting criteria prior to submission of investment recommendations to the
investment committee of the Board of Trustees. The quality of the REIT
Manager's investment committee process is evident from the ability of SCI to
achieve its investment goals, generally realizing its projected initial
returns and growth from distribution property investments.
   
  Acquisitions Capability/Due Diligence Process. SCI believes that management
should have experienced senior personnel dedicated to acquiring investments
and performing intelligent and thorough due diligence. The REIT Manager has 13
full time acquisition and due diligence professionals and has developed
uniform systems and procedures for due diligence. The REIT Manager's
acquisition and due diligence personnel have screened and selected a large
volume of successful investments.     
   
  Development Capability. SCI believes that by internally developing projects,
management can capture for the REIT the value which normally escapes through
sales premiums paid to successful developers. The REIT Manager's 45
development professionals have substantial development and redevelopment
experience, as described in "--Directors, Trustees and Officers of SCI and the
REIT Manager" below. As of May 31, 1997, the REIT Manager was developing 6.0
million square feet of distribution space for SCI, with a total budgeted cost
of $223.4 million. The REIT Manager has engaged in substantial development on
behalf of SCI at attractive yields which have exceeded projections and
believes that development will provide growth when the market for     
 
                                      47
<PAGE>
 
   
acquisitions becomes less favorable. The REIT Manager has commenced
development on behalf of SCI of 66 master-planned parks in 32 target market
cities. As importantly, as of May 31, 1997, SCI owned 1,390 acres of
additional land and had fixed price options and rights of first refusal to
acquire 515 acres and 36 acres, respectively, which in the aggregate will
permit the development of approximately 34.2 million square feet of additional
distribution space in 33 target cities. Also, as of May 31, 1997, SCI had an
additional 662 acres under letter of intent or contingent contract, subject to
completion of due diligence, which will permit the development of
approximately 9.6 million square feet of additional distribution space.     
 
  Capital Markets Capability. SCI believes that management must be able to
effectively raise equity and debt capital for the REIT in order for the REIT
to achieve growth through investment. The REIT Manager has successfully
arranged funding for SCI's investment program, including SCI's initial public
offering in March 1994, following which SCI commenced trading on the NYSE.
 
  Operating Capability. SCI believes that management can substantially improve
Funds from Operations by actively and effectively managing assets. The REIT
Manager conceived of and developed the SCI National Operating System(R) to
effectively operate SCI's business and provide customers with an exceptional
level of coordinated, comprehensive services. In addition, the Property
Manager provides a high level of property management services to customers.
Through the SCI National Operating System(R), the REIT Manager controls and
effectively administers the management of SCI's distribution portfolio.
 
  Communications/Shareholder Relations Capability. SCI believes that a REIT's
success in capital markets and asset acquisition activities can be enhanced by
management's ability to effectively communicate the REIT's strategy and
performance to investors, sellers of property and the financial media. The
REIT Manager provides at its expense full time personnel who prepare
informational materials for and conduct periodic meetings with the investment
community and analysts.
 
  SCI believes that successfully combining the foregoing attributes
significantly enhances a REIT's ability to increase cash flow and its market
valuation. SCI's cash flow from operating activities and market valuation have
increased under the REIT Manager's administration.
 
DIRECTORS, TRUSTEES AND OFFICERS OF SCI AND THE REIT MANAGER
 
  Upon consummation of the Transaction, each of the persons discussed below
will become officers or trustees of SCI and be compensated for such services
by SCI (other than Messrs. Wattles and Klopf who will be compensated by
Security Capital). Members of the REIT Manager's investment committee are
designated by an asterisk (*).
 
 Trustees of SCI and Directors of the REIT Manager
 
  *K. DANE BROOKSHER--58--Mr. Brooksher was elected as a Trustee in October of
1993 and as Co-Chairman and Chief Operating Officer of SCI and the REIT
Manager in November 1993, and is a Director of the REIT Manager. Prior
thereto, Mr. Brooksher was Area Managing Partner and Chicago Office Managing
Partner of KPMG Peat Marwick, independent public accountants, where he served
on the Board of Directors and Management Committee and as International
Development Partner for Belgium and the Netherlands. Mr. Brooksher's term as
Trustee expires in 1999.
 
  STEPHEN L. FEINBERG--52--Mr. Feinberg was elected as a Trustee in January
1993. Since 1970, he has been Chairman of the Board and Chief Executive
Officer of Dorsar Investment Co., a diversified holding company with interests
in real estate, manufacturing and venture capital. Mr. Feinberg is also a
director of Continental Transmission Corporation (private investment company),
Harvill Press Limited and Feinberg Foundation, Inc. and a former director of
Farrar, Strauss and Giroux, Inc. (private publishing company). Mr. Feinberg is
currently Chairman of the Board of Visitors and Governors of St. John's
College and a director of other charitable organizations. Mr. Feinberg's term
as Trustee expires in 1998.
 
                                      48
<PAGE>
 
  DONALD P. JACOBS--69--Mr. Jacobs was appointed a Trustee in February 1996.
Mr. Jacobs has been a member of the J.L. Kellogg Graduate School of Management
of Northwestern University since 1957, and Dean since 1975. Mr. Jacobs is
Chairman of the Public Review Board of Andersen Worldwide and a member of the
Board of Directors of Commonwealth Edison, First National Bank of Chicago,
Hartmarx Corporation, Unocal Corporation, and Whitman Industries. From 1990 to
1992, Mr. Jacobs was Chairman of the Advisory Committee of the Oversight Board
of the Resolution Trust Corporation for the third region; from 1975 to 1979,
Chairman of the Board of AMTRAK; from 1970 to 1971, Co-Staff Director of the
Presidential Commission on Financial Structure and Regulation; from 1963 to
1964, Senior Economist for the Banking and Currency Committee of the U.S.
House of Representatives. Mr. Jacobs' term as Trustee expires in 1998.
 
  JOHN T. KELLEY--56--Advisory Trustee of SCI; Trustee of PTR, a REIT
affiliated with Security Capital; Chairman of Pacific Retail Trust (ownership
and development of infill retail properties in the southwestern United
States); from 1987 to 1991, Chairman of the Board, Kelley-Harris Company,
Inc., El Paso, Texas (real estate investment company); from 1968 to 1987,
Managing Director, LaSalle Partners Limited, Chicago, Illinois (corporate real
estate services). Mr. Kelley is also a director of Security Capital and Tri
State Media.
 
  *IRVING F. LYONS, III--47--Mr. Lyons was elected as a Trustee in March 1996
and as Co-Chairman and Chief Investment Officer of SCI and the REIT Manager in
March 1997 and is a Director of the REIT Manager; from December 1993 to March
1997, Managing Director of SCI and the REIT Manager, where he was responsible
for the Pacific region of the United States. Prior thereto, Mr. Lyons was the
Managing Partner of King & Lyons (a San Francisco Bay Area industrial real
estate development and management company) since its inception in 1979, where
he was responsible for supervising development, asset management and day-to-
day activities. Mr. Lyons has been involved in the development of over 3.5
million square feet of industrial space in the San Francisco Bay Area. Prior
to forming King & Lyons, Mr. Lyons spent five years as a Vice President of
Wells Fargo Mortgage Company. Mr. Lyons' term as Trustee expires in 1997.
 
  WILLIAM G. MYERS--69--Mr. Myers was elected as a Trustee in January 1995. He
is also a Trustee of PTR, a REIT affiliated with Security Capital; Chief
Executive Officer of Ojai Ranch and Investment Company, Inc., Santa Barbara,
California, which he founded in 1963 (agri-business and other investments);
director, Idetek, Inc., Sunnyvale, California (food diagnostic start-up
company). Mr. Myers' term as Trustee expires in 1997.
 
  JOHN E. ROBSON--66--Mr. Robson was appointed a Trustee as of April 1, 1994.
Since October 1993, Mr. Robson has served as Senior Advisor of Robertson,
Stephens & Co., a San Francisco-based investment banking company. From 1989 to
1992, Mr. Robson served as Deputy Secretary of the United States Treasury.
From 1986 to 1989, Mr. Robson was Dean and Professor of Management, Emory
University School of Business Administration. From 1977 to 1985, he served as
President and Chief Executive Officer and as Executive Vice President of G.D.
Searle & Co. (pharmaceutical and consumer products). Mr. Robson is currently a
director of Calgene Inc. (agricultural products), Northrop Grumman Corporation
(aerospace) and Monsanto Company. Mr. Robson's term as Trustee expires in
1997.
 
  *THOMAS G. WATTLES--45--Mr. Wattles was elected as a Trustee in January 1993
and as Non-Executive Chairman of SCI in March 1997; he was a Director of SCI's
predecessor since its formation in June 1991 and Director of the REIT Manager;
prior thereto Co-Chairman and Chief Investment Officer of SCI and the REIT
Manager from November 1993 to March 1997; Managing Director of Security
Capital since March 1991. From January 1991 to December 1992, Mr. Wattles
served as Managing Director of Security Capital Pacific Incorporated, the REIT
Manager for PTR; from July 1989 to December 1990, Managing Partner of Stanwich
Advisors Incorporated (real estate advisory and development services); and
from July 1985 to June 1989, Senior Vice President of Property Finance Group
of LaSalle Partners Limited (corporate real estate services). Mr. Wattles'
term as Trustee expires in 1999.
 
  *JEFFREY H. SCHWARTZ--37--Director of the REIT Manager; Managing Director of
the REIT Manager since October 1994, where he has had overall responsibility
for international operations since December 1996, and Managing Director of
SCI; prior thereto, Mr. Schwartz was a founder and managing partner of The
 
                                      49
<PAGE>
 
Krauss/Schwartz Company, one of the largest industrial real estate developers
in Florida; from April 1986 to October 1988, Mr. Schwartz was a Partner at
Anderson Properties in Atlanta, Georgia.
 
  *ROBERT J. WATSON--47--Director of the REIT Manager; Managing Director of
the REIT Manager since November 1992, where he has overall responsibility for
national development and asset optimization activities, and Managing Director
of SCI; from April 1991 to November 1992, private consultant in the real
estate industry; from June 1977 to April 1991, with Trammell Crow Commercial
Company, a real estate development and management company, in Denver, Colorado
where his last position held was Regional Partner and was a member of that
firm's Management Board. As Regional Partner, Mr. Watson was responsible for
Trammell Crow Commercial Company's commercial/industrial development, leasing
and management activities in both the intermountain and the southwestern
United States. In his position prior to affiliation with the REIT Manager, Mr.
Watson was responsible for over $1 billion in assets and developed over 3.5
million square feet of industrial and other commercial space.
 
 Other Officers
 
  ROBERT O. ALTER--37--Vice President of the REIT Manager since August 1995,
where he has responsibility for coordinating build-to-suits in the Southeast
region, and Vice President of SCI; from August 1992 to August 1995, Managing
Director of Faison in Tampa, Florida; from May 1989 to August 1992, Director
with Oxford Properties Florida, Inc., also in Tampa.
 
  GARY E. ANDERSON--31--Vice President of the REIT Manager since September
1996, where he has been responsible for investment opportunities in Mexico
since December 1996, and Vice President of SCI; prior thereto, from August
1995 to December 1996, responsible for research on special investment
opportunities and from August 1994 to August 1995, a member of the Management
Development Program; in June 1994, Mr. Anderson received his M.B.A. from the
Anderson Graduate School of Management at UCLA; from October 1988 to June
1992, Project Manager with Spancrete of California, a construction company in
Irwindale, California.
 
  *NED K. ANDERSON--50--Senior Vice President of the REIT Manager since
December 1993, where he has responsibility for the Pacific region of the
United States, and Senior Vice President of SCI; since 1985, he was a partner
at King & Lyons, where he directed the development, leasing and management of
the 250 acre Bayside Business Park in Fremont, where King & Lyons developed
approximately 1.5 million square feet of buildings, which are occupied by
approximately 130 tenants. He also helped oversee King & Lyons East Bay
properties, which total 2.5 million square feet of buildings; prior thereto,
Mr. Anderson was a Vice President of Wells Fargo Realty Finance.
   
  GREGORY J. ARNOLD--42--Vice President of the REIT Manager since January
1996, where he is a member of the National Services Group and Vice President
of SCI; from January 1995 to September 1995, Project Executive and General
Manager for ROI Realty Services, Inc.; from November 1985 to January 1995,
Equity Vice President and Senior Leasing Specialist at LaSalle Partners in
Washington, D.C., where he was responsible for management and leasing of a
170,000 square feet office building and redeveloping a Class C property
through renovation, marketing, communication and a tenant retention program.
    
  STEVEN E. BARTHEL--34--Vice President of the REIT Manager since March 1997,
where he has had Project Manager responsibilities for the New Jersey I-95
Corridor since December 1996, and Vice President of SCI; prior thereto, Mr.
Barthel acted as an independent consultant providing construction management
services from February 1996 to November 1996; from June 1992 to February 1996,
Project Manager with Matrix Development Group, Inc. in Cranbury, NJ, where he
was responsible for development of office and distribution centers; from
February 1987 to May 1992, Project Manager with Olympia and York, a real
estate development company in London, England and New York, New York.
 
  CLAUDE A. BILLINGS--56--Vice President of the REIT Manager since January
1994, where he is a member of the National Services Group, and Vice President
of SCI; from March 1991 to February 1994, Senior Vice
 
                                      50
<PAGE>
 
President and Regional Manager of the Staubach Company, a Dallas, Texas
corporate real estate service firm; from March 1989 to March 1991, Vice
President of the Leasing and Equity Departments for Walker & Dunlop, Inc.;
prior thereto, Vice President of the Investment Properties Division of J.E.
Robert Companies; for five years during the mid-1980s, Mr. Billings was a Vice
President with LaSalle Partners Limited, where he acquired, financed and
marketed income-producing real estate assets.
 
  LESLIE R. BOUDWIN--42--Vice President of the REIT Manager since March 1997,
where he has had Market Officer responsibilities for the Seattle area since
April 1996, and Vice President of SCI; prior thereto, from June 1985 to March
1996, Mr. Boudwin was a member of the Industrial/Technology Group at Cushman &
Wakefield of Washington, Inc., where he specialized in the sale and leasing of
industrial properties.
 
  ERIC D. BROWN--36--Vice President of the REIT Manager since December 1996,
where he is the Regional Property Manager for the Central region, and Vice
President of SCI; Mr. Brown has been Vice President of the Property Manager
since January 1995 where he had property management responsibilities for
Austin, Brownsville, El Paso and San Antonio since May 1994; prior thereto
from May 1993 to April 1994, Vice President and partner of Crow-Barshop
Properties, Inc., a property management, development and brokerage firm in San
Antonio, Texas, where he was responsible for property management and daily
operations of the firm; from January 1991 to April 1993, Director of Asset
Management for Crow-Barshop Properties, Inc.
 
  MARK R. CASHMAN--37--Vice President of the REIT Manager since November 1995,
where he has Market Officer responsibilities for Dallas, Texas, and Vice
President of SCI; prior thereto, Vice President of PTR since January 1995,
where he was a member of the asset management group; from September 1992 to
January 1995, First Vice President/Portfolio Manager with First Nationwide
Financial Corporation in Los Angeles, California, where he was responsible for
the property management department holdings throughout the western United
States; from May 1990 to September 1992, Vice President/Senior Asset Manager
with American Real Estate Group in Irvine, California.
 
  LISA M. CERNY--33--Vice President of the REIT Manager since June 1995, where
she is controller for the National Development Group and has provided
accounting services since October 1993, and Vice President of SCI; from
January 1988 to June 1993, Director of Corporate Services and Portfolio
Manager with The Koll Company in Newport Beach, California, where she managed
corporate financial services. Ms. Cerny is a Certified Public Accountant.
 
  JAMES D. COCHRAN--36--Vice President of the REIT Manager since March 1994,
where he has Market Officer responsibilities for Denver, Colorado and Kansas
City, Kansas, and Vice President of SCI; from August 1988 to March 1994, Vice
President for TCW Realty Advisors, where he was responsible for industrial
acquisitions in southern California; from September 1984 to August 1987,
Associate with Economics Research Associates, where he performed market and
financial feasibility studies for a wide variety of land use development
projects.
 
  PAUL C. CONGLETON--42--Vice President of the REIT Manager since January
1995, where he has Market Officer responsibilities for Houston and Austin,
Texas, and Vice President of SCI; from October 1990 to December 1994,
Principal with Overland Company, a property management, development and
investment services firm in Tucson, Arizona; from March 1985 to October 1990
Partner with Trammell Crow Company in Tucson, Arizona.
 
  R. STAN CONWAY, JR.--33--Vice President of the REIT Manager since November
1994, where he has Market Officer responsibilities for Atlanta, Georgia, and
Vice President of SCI; from October 1989 to October 1994, Vice President of
Marketing for Bullock, Terrell and Mannelly; from April 1987 to October 1989,
Vice President of Industrial Sales for Royal LePage.
 
  MICHAEL S. CURLESS--33--Vice President of the REIT Manager since August
1995, where he has Market Officer responsibilities for Indianapolis, and Vice
President of SCI; from June 1989 to August 1995, Marketing
 
                                      51
<PAGE>
 
Director with Trammell Crow Company, where he was responsible for the
development and marketing of industrial projects; from July 1986 to July 1987,
Financial Analyst with General Electric.
   
  DAVID B. DANIEL--30--Vice President of the REIT Manager since June 1996,
where he has been a member of the due diligence team since April 1995, and
Vice President of SCI; from February 1994 to April 1995, Senior Underwriter
with Remsen Partners Ltd. in New York, New York, where he was involved in all
phases of a loan origination and securitization program; from May 1992 to
February 1994, Associate Consultant with Kenneth Leventhal & Co. in Houston,
Texas and New York, New York, where he performed due diligence and evaluation
on a variety of real estate transactions.     
 
  MARK H. DEGNER--35--Vice President of the REIT Manager since April 1994,
where he is responsible for portfolio acquisitions and dispositions, and Vice
President of SCI; from October 1988 to April 1994, Manager for the Hahn
Company in San Diego, California, where he was Manager of Development and
Acquisitions, Corporate Development and most recently, Dispositions.
   
  WILLIAM H. EAGER--56--Vice President of the REIT Manager since June 1996,
where he is a member of the National Services Group and Vice President of SCI;
from June 1976 to June 1996, Mr. Eager was a First Vice President of CB
Commercial where he was involved in over $350 million of industrial real
estate transactions; prior thereto, Mr. Eager was an account executive and
assistant to the president of Leo Burnett Advertising from September 1968 to
June 1976 where he was active in developing marketing and advertising
strategies.     
 
  FRANK H. FALLON--35--Vice President of the REIT Manager since January 1995,
where he has Market Officer responsibilities in Memphis, Nashville and
Chattanooga, Tennessee, and Vice President of SCI; prior to joining SCI, Mr.
Fallon was with Trammell Crow Company from March 1987 to December 1994, where
he was responsible for leasing, management, acquisition and disposition of
industrial properties in the Dallas/Fort Worth, Texas area.
 
  GABE L. FINKE--31--Vice President of the REIT Manager since September 1996,
where he is responsible for research on international investment
opportunities, and Vice President of SCI; prior thereto, Mr. Finke was a
member of the land acquisitions group from September 1995 to December 1996 and
a member of the Management Development Program from July 1994 to August 1995;
in May of 1994 Mr. Finke received his M.B.A. from the Harvard Graduate School
of Business Administration.
 
  KURT R. FULLER--39--Vice President of the REIT Manager since October 1994,
where he has Project Manager responsibilities for tenant improvement
construction in the San Francisco Bay Area, Reno, Portland, Seattle and Salt
Lake City, and Vice President of SCI; from February 1989 to October 1994,
Project Manager/Estimator for Wentz Builders, Inc. in San Carlos, California,
where he was responsible for managing tenant improvement and special projects.
 
  THOMAS P. GARRIGAN--47--Vice President of the REIT Manager since March 1995,
where he is a member of the National Services Group, and Vice President of
SCI; from June 1993 to February 1995, he was Senior Vice President of Security
Capital and its affiliates, where he oversaw accounting operations; from July
1981 to June 1993, Audit Partner with KPMG Peat Marwick in Midland and El
Paso, Texas; from July 1971 to July 1981, on the professional staff of KPMG
Peat Marwick.
 
  JOHN R. HANSON--46--Vice President of the REIT Manager since May 1995, where
he has Project Manager responsibilities for the Pacific region, and Vice
President of SCI; from July 1994 to May 1995, Vice President of Jack & Cohen
Builders, Inc. in Palo Alto, California, where he was responsible for a wide
variety of construction projects; from January 1991 to July 1994, Project
Director of Jack & Cohen; prior thereto, Project Manager of L.E. Wentz Company
in San Carlos, California from April 1987 to January 1991.
 
  LARRY H. HARMSEN--36--Vice President of the REIT Manager since February
1995, where he has Market Officer responsibilities for San Diego and Orange
County, California, and Vice President of SCI; from January
 
                                      52
<PAGE>
 
1988 to February 1995, Vice President/Managing General Partner with Lincoln
Property Company in Southern California, where he was responsible for all
aspects of asset and property management for a portfolio of office and
industrial space containing over 2.5 million square feet; from July 1985 to
January 1988, Development/Marketing Manager with Lincoln Property N.C., Inc.
 
  DONALD L. HARRIER--38--Vice President of the REIT Manager since May 1994,
where he has Project Manager responsibilities in the Pacific region, and Vice
President of SCI; from May 1993 to May 1994, Senior Partner with Donald L.
Harrier, AIA, Architecture; from August 1986 to May 1993, Project Director
with DES Architects & Engineers in Redwood City and Fremont, California, where
he was involved in project management, architecture and marketing.
 
  JAMES J. JACHETTA--44--Vice President of the REIT Manager since December
1996, where he has Project Manager responsibilities in the Pacific region, and
Vice President of SCI; prior thereto, from October 1995 to October 1996, Mr.
Jachetta was a project manager consultant to SCI; from May 1992 to September
1995, Mortgage Broker with Southern Cal Financial Group in Newport Beach,
California; from May 1986 to April 1992, Senior Project Manager of The
O'Donnell Group, a commercial developer in Irvine, California.
 
  *M. MARC JASON--35--Vice President of the REIT Manager since December 1993,
where he is responsible for acquisition due diligence, and Vice President of
SCI; from January 1993 to December 1993, President of Aslan Communications, a
regional telecommunications company; from December 1986 to December 1992,
employed with Trammell Crow Company, most recently as Senior Vice President
and Finance Manager, where he managed the finance and accounting departments
for the company's $1 billion southern California asset base; prior thereto, an
accountant with Price Waterhouse. Mr. Jason is a Certified Public Accountant.
 
  KENT W. JOHNSON--43--Senior Vice President of the REIT Manager since July
1995, where he heads the National Services Group, and Senior Vice President of
SCI; from March 1994 to June 1995, National Director for Sequent Computer
Systems, where he was recognized as WorldWide Manager of the Year; from
January 1977 to March 1994, with IBM in various positions, including National
Account Director and Branch Manager.
 
  MICHAEL J. JONES--34--Vice President of the REIT Manager since March 1997,
where he has had Project Manager responsibilities since March 1996, and Vice
President of SCI; from January 1987 to February 1996, Business Development
Manager with Shiel Sexton Company, a general contractor in Indianapolis,
Indiana, where he was responsible for acquiring and maintaining industrial
design-build accounts.
 
  M. GORDON KEISER--53--Senior Vice President of the REIT Manager since
October 1995, where he is Chief Financial Officer and is responsible for
accounting, financial reporting and coordination of financing, and Senior Vice
President of SCI; from August 1988 to October 1995, Senior Vice President of
JMB Realty Corporation, where he was responsible for structuring corporate
finance and capital markets financing and corporate acquisition financing.
Previously, he was with KPMG Peat Marwick. Mr. Keiser is a Certified Public
Accountant.
 
  DOUGLAS A. KIERSEY, JR.--36--Vice President of the REIT Manager since May
1994, where he has Market Officer responsibilities for Seattle, Washington and
Portland, Oregon, and Vice President of SCI; from September 1983 to May 1994,
a member of the Industrial/Technology Group at Cushman & Wakefield of Oregon,
Inc., where he specialized in the sale and leasing of industrial properties.
 
  JEFFREY A. KLOPF--48--Senior Vice President and Secretary of SCI, the REIT
Manager and Security Capital since January 1996; from 1988 to December 1995,
Partner with Mayer, Brown & Platt, where he practiced corporate and securities
law. Mr. Klopf provides securities offering and corporate acquisitions
services to SCI and its affiliates and oversees the provision of legal
services to SCI and its affiliates.
 
  ROBERT A. KRITT--35--Vice President of the REIT Manager since November 1991,
where he has responsibility for coordinating build-to-suits in the Mid-
Atlantic region, and Vice President of SCI; from January 1991 to December
1992, Vice President of Security Capital Pacific Incorporated, the REIT
Manager for PTR,
 
                                      53
<PAGE>
 
where he was responsible for acquisition due diligence; from 1986 to December
1990, Vice President of Sanders Partners Incorporated, Chicago, Illinois
(multibusiness holding company); prior thereto, senior tax consultant with
Arthur Andersen LLP.
 
  W. SCOTT LAMSON--34--Vice President of the REIT Manager since March 1997,
where he has Market Officer responsibilities for the San Francisco Bay Area,
and Vice President of SCI; prior thereto, from July 1995 to March 1997, Mr.
Lamson had leasing and marketing responsibilities for SCI's Bay Area
properties; from August 1987 to June 1995, Vice President with Commercial
Property Services in San Jose, California, where he was responsible for the
leasing of over 2 million square feet in the Bay Area.
 
  EDWARD F. LONG--40--Vice President and Controller of SCI and the REIT
Manager since January 1996, where he supervises accounting and financial
reporting; from June 1995 to January 1996, Controller for the Property
Manager; from December 1990 to June 1995, Director of Financial Services for
Coopers and Lybrand in Central Florida and the Carolinas; from November 1984
to December 1990, Chief Financial Officer for a group of privately owned real
estate investment companies. Mr. Long is a Certified Public Accountant.
   
  A. JOHN LOW--43--Vice President of the REIT Manager since December 1996,
where he has Project Manager responsibilities in the Pacific region, and Vice
President of SCI; from July 1994 to October 1996, Director of Architecture,
Design and Construction for Waban, Inc., a national chain of home improvement
centers in Irvine, California, where he was responsible for development and
construction of warehouses; from March 1994 to July 1994, Portfolio Manager
for Insignia O'Donnell Properties, Inc., a development and management company
in Irvine, California; from March 1990 to March 1994, Director of Real Estate
for Catellus Development Corporation in Anaheim, California, where he had
marketing responsibilities for the Southern California region.     
 
  DONALD W. MADSEN--53--Senior Vice President of the REIT Manager since July
1993, where he supervises development services related to construction
management and build-to-suit facilities, and Senior Vice President of SCI;
from July 1992 to June 1993, Vice President, Business Development for
Windward, Ltd., a Dallas, Texas-based design/build general construction
company; from December 1990 to July 1992, Managing Director and from December
1978 to December 1990, Partner of Construction Management, Dallas Industrial
Division of Trammell Crow Company; prior thereto, Mr. Madsen was an industrial
architect with Trammell Crow Company. In his prior positions, Mr. Madsen
supervised the development of over 38 million square feet of industrial space.
 
  DAVID W. MAJORS--52--Vice President of the REIT Manager since December 1996,
where he has Market Officer responsibilities for Albuquerque, New Mexico and
El Paso, Texas, and Vice President of SCI; from September 1988 to September
1996, President and Chief Operating Officer of Remington Capital Group in
Dallas, Texas where he was responsible for all aspects of development of
build-to-suit industrial, office and retail facilities.
 
  BRIAN N. MARSH--32--Vice President of the REIT Manager since January 1995,
where he has Market Officer responsibilities for Columbus, Ohio, and Vice
President of SCI; from June 1990 to January 1995, with Pizzuti Realty Inc., in
Columbus, Ohio, where he was responsible for master planning, development and
marketing of a 400-acre-plus, mixed-use development; prior thereto, Marketing
Associate with Wears Kahn McMenamy in Columbus, Ohio.
 
  LYNN V. MCFARLANE--46--Vice President of the REIT Manager since March 1997,
where she has had Project Manager responsibilities since February 1996 for the
San Francisco Bay Area and Reno, and Vice President of SCI; prior thereto, Ms.
McFarlane provided asset manager and senior property manager services for the
Pacific region from December 1993 to January 1996; from 1989 to December 1993,
Senior Property Manager and Project Manager for King & Lyons, a San Francisco
Bay Area industrial development company, where she was responsible for over 1
million square feet of tenant improvements.
 
  J. THOMAS MERCER--37--Vice President of the REIT Manager since January 1995,
where he is responsible for coordinating build-to-suits nationwide, and Vice
President of SCI; from September 1987 to January 1995,
 
                                      54
<PAGE>
 
Senior Marketing Representative with Friendswood Development Company in
Houston, Texas, where he completed over $15 million in land transactions;
prior thereto, Industrial Leasing Specialist with The Home Company in Houston,
Texas, where he leased more than 500,000 square feet of industrial space.
 
  *STEVEN K. MEYER--47--Senior Vice President of the REIT Manager since
December 1995, where he has responsibility for the Central region of the
United States, and Senior Vice President of SCI; prior thereto, Vice President
of the REIT Manager since September 1994; from 1990 to July 1994, Executive
Vice President with Trammell Crow Company, where he directed leasing and
development activities for the Industrial Division; from 1983 to 1990, Project
Partner with Trammell Crow, where he developed and/or acquired 77 projects
totalling over 7 million square feet; prior thereto, Mr. Meyer was a Leasing
Agent with Trammell Crow.
 
  JOSEPH H. MIKES--37--Vice President of the REIT Manager since August 1995,
where he has Market Officer responsibilities for the Chicago area, and Vice
President of SCI; from March 1988 to August 1995, Senior Director of Opus
North Corporation, where he managed office and industrial real estate
activities; from April 1984 to March 1988, Director of Real Estate for Opus,
in Florida.
 
  RON W. MILLS--39--Vice President of the REIT Manager since April 1993, where
he has been a member of the National Services Group since July 1996, and Vice
President of SCI; prior thereto, Mr. Mills had Market Officer responsibilities
for San Antonio, Austin and Rio Grande Valley, Texas; from February 1991 to
May 1992, Vice President of Commercial Operations for SCG Realty Services
Incorporated, a regional real estate services organization; prior thereto,
Vice President of Asset Management and Property Management for Operations for
USAA Real Estate Company.
   
  RICK D. MIRANDA--43--Vice President of the REIT Manager since December 1996,
where he has Project Manager responsibilities in the Pacific region, and Vice
President of SCI; from April 1996 to September 1996, President of Realty
Development Management Services, Inc. in Newport Beach, California, where he
was responsible for all aspects of development and construction of office and
industrial facilities; from May 1995 to March 1996, Vice President with Arnel
Development Company in Costa Mesa, California, where he was responsible for
the design and construction of a retail center; from August 1987 to February
1995, Vice President with Bramalea U.S. Properties in Oakland, California,
where he was responsible for development, design and construction management
for the Pacific region.     
 
  R.A.D. MORTON, III--39--Vice President of the REIT Manager since July 1993,
where he has Market Officer responsibilities for San Antonio and Rio Grande
Valley, Texas, and Vice President of SCI; from January 1991 to July 1993,
President of The Morton Group, which specialized in corporate industrial real
estate services, asset management and development services; from June 1988 to
January 1991, Principal with Trammell Crow Company in its El Paso Commercial
Division, where he was responsible for industrial development.
 
  DAVID S. MORZE--36--Vice President of the REIT Manager since March 1995,
where he has Market Officer responsibilities for Reno, Nevada and Salt Lake
City, Utah, and Vice President of SCI; from May 1993 to March 1995, Director
of Marketing for Northern California for SARES*REGIS; from January 1993 to May
1993, Real Estate Consultant to The Moreno Bavarian Corporation in Portola
Valley, California; from September 1983 to January 1993, Partner with Cabot &
Forbes in Northern California, where he developed and acquired over
$140,000,000 of office, research and development and industrial projects.
 
  DONALD E. MYERS--53--Vice President of the REIT Manager since March 1993,
where he is responsible for special projects, and Vice President of SCI; from
July 1988 to March 1993, a Senior Vice President of Dreyfus Realty Advisors,
where he was responsible for asset management; from March 1984 to June 1988,
Senior Vice President with Realco International, a private real estate
investment and development company; and from July 1978 to February 1984, Vice
President of LaSalle Partners Limited in its Land Group, where he provided
acquisition and disposition services for clients of the firm.
   
  MICHAEL NACHAMKIN--43--Vice President of the REIT Manager since March 1996,
where he has Market Officer responsibilities for New Jersey I-95 corridor and
Vice President of SCI; from 1984 to February 1996,     
 
                                      55
<PAGE>
 
Director of Investment Sales, Tenant Representation and Marketing at Cushman &
Wakefield of New Jersey; prior thereto, a salesperson with Coldwell Banker
Real Estate Services from 1983 to 1984.
 
  AUGUST J. NAPOLITANO--49--Vice President of the REIT Manager since May 1995,
where he is a member of the National Services Group, and Vice President of
SCI; from November 1992 to December 1994, Director/Branch Manager of Cushman &
Wakefield in Orange County, California, where he managed all aspects of the
Newport Beach and Anaheim Commercial brokerage offices; from January 1981 to
November 1992, Senior Vice President/Broker with CB Commercial, also in Orange
County.
 
  JAMES R. NASS, III--35--Vice President of the REIT Manager since March 1997,
where he has had Project Manager responsibilities for the Chicago area since
December 1995, and Vice President of SCI; from March 1989 to November 1995,
Project Manager with Opus North Corporation in Rosemont, Illinois, where he
was responsible for the development and construction of industrial, office and
retail centers.
 
  EDWARD S. NEKRITZ--31--Vice President of the REIT Manager since September
1995, where he is responsible for coordinating the national leasing program,
overseeing environmental issues and providing asset management and legal
services, and Vice President of SCI; from October 1990 to September 1995,
attorney with Mayer, Brown & Platt, where he specialized in commercial real
estate transactions, including acquisitions and dispositions, leasing,
development and zoning.
 
  PETER J. NIELSEN--50--Vice President of the REIT Manager since March 1994,
where he has Project Manager responsibility for build-to-suit projects, and
Vice President of SCI; from November 1984 to February 1994, Vice President of
Project Development for Dueck Group of Companies, a development firm in
Denver, Colorado; and from November 1980 to November 1984, Design-Build
Project Manager for Voth Brothers Construction, a contractor/development
company in Abbotsford, British Columbia. Mr. Nielsen has supervised the
development of over 4 million square feet of industrial and commercial space.
 
  WILLIAM D. PETSAS--39--Vice President of the REIT Manager since July 1994,
where he has Market Officer responsibilities for Phoenix, Arizona, and Vice
President of SCI; from June 1993 to June 1994, Mr. Petsas was a consultant to
SCI in the area of due diligence and acquisitions; from May 1992 to May 1993,
Mr. Petsas was a director of business development for residential properties
in the Southwest for Trammell Crow Company; from June 1986 to April 1992, Mr.
Petsas was with the Industrial Division of Trammell Crow Company in Phoenix,
Arizona, where he was a marketing principal beginning in 1989.
 
  *WALTER C. RAKOWICH--39--Senior Vice President of the REIT Manager since
November 1994, where he has responsibility for the Mid-Atlantic region of the
United States, and Senior Vice President of SCI; from July 1994 to November
1994, Vice President of the REIT Manager; from October 1993 to June 1994, Mr.
Rakowich was a consultant to SCI in the area of due diligence and
acquisitions; from 1985 to September 1993, Mr. Rakowich was with Trammell Crow
Company, where he was involved in the acquisition, development, financing,
marketing, management and disposition of property and was a Senior Vice
President and Principal beginning in 1992.
   
  THOMAS M. RAY--34--Vice President of the REIT Manager since March 1996,
where he is responsible for coordinating build-to-suits in the Pacific region,
and Vice President of SCI; prior thereto, a member of the build-to-suit group
since September 1995; from October 1994 to September 1995, Mr. Ray supervised
land acquisitions in due diligence; from August 1994 to October 1994, a member
of the land acquisitions due diligence group; from March 1994 to August 1994,
a member of the Management Development Program where he assisted with
multifamily portfolio acquisitions; from February 1991 to August 1992, General
Counsel with Richardson International Corp. in Fort Collins, Colorado.     
 
  BETTY J. REMSTEDT--51--Vice President of the REIT Manager since December
1993, where she provides accounting, financial analysis and budgeting services
for the REIT Manager with respect to SCI's Pacific region properties, and Vice
President of SCI; from December 1988 to December 1993, Chief Financial Officer
of King
 
                                      56
<PAGE>
 
& Lyons; prior thereto, Controller at Barratt Southern California, Inc., a
real estate development company in San Jose, California.
 
  *JOHN W. SEIPLE--38--Senior Vice President of the REIT Manager since
November 1994, where he has responsibility for the Southeast region of the
United States and is responsible for researching national strategic
initiatives, and Senior Vice President of SCI; from October 1993 to November
1994, Vice President of the REIT Manager; from January 1992 to June 1993,
Senior Vice President, and from June 1988 to December 1991, Partner, with
Trammell Crow Dallas Industrial, Inc., a subsidiary of Trammell Crow Company,
where he was responsible for leasing, development, acquisition, financing,
tenant build-out and property management of 7.5 million square feet of
industrial properties; from June 1987 to May 1988, Marketing Principal, and
from May 1985 to May 1987, Leasing Agent with Trammell Crow Company.
 
  STEVEN O. SPAULDING--55--Vice President of the REIT Manager since May 1993,
where he has Market Officer responsibilities for Las Vegas, Nevada, and Vice
President of SCI; from June 1992 to May 1993, Area Manager with Dermody
Properties in Las Vegas, where he was responsible for its management portfolio
and new development activities; from November 1991 to June 1992, independent
consultant; from 1987 to November 1991, Managing Partner of St. Louis
division, and from 1983 to 1987, Industrial Partner of Trammell Crow Company
in St. Louis.
 
  RICHARD H. STRADER--37--Vice President of the REIT Manager since June 1994,
where he has Market Officer responsibilities for Charlotte, Raleigh-Durham and
Winston-Salem, North Carolina, and Vice President of SCI; from October 1987 to
May 1994, Mr. Strader was with the Dallas Industrial Division of Trammell Crow
Company, where he was the Managing Director of the Central and Southwest
Dallas Industrial office since 1990.
 
  CHARLES E. SULLIVAN--39--Vice President of the REIT Manager since October
1994, where he has Market Officer responsibilities for Monterrey, Mexico, and
Vice President of SCI; from July 1989 to October 1994, Senior Industrial
Broker with Cushman & Wakefield.
 
  STANLEY G. THOMAS--51--Vice President of the REIT Manager since April 1995,
where he has Project Manager responsibilities for the Central Region, and Vice
President of SCI; from January 1990 to March 1995, Project manager for Cushman
& Wakefield Development Consulting Group in Dallas, Texas, where he was
responsible for the total design and construction process for projects
including build-to-suits and tenant fit-up, ranging from 25,000 to 200,000
square feet; from April 1987 to December 1989, Senior Project Manager with
Neiman Marcus' Planning, Architecture, Construction & Facilities Management
Group in Dallas, Texas; prior thereto, managing principal of Pickle & Thomas,
Inc., Architecture/Interiors.
 
  JEFFREY M. TODD--39--Vice President of the REIT Manager since January 1995,
where he has Project Manager responsibilities for build-to-suit projects, and
Vice President of SCI; from November 1994 to January 1995, Project Manager for
Smallwood, Reynolds, Stewart, Stewart & Associates, Inc., where he was
responsible for managing industrial architecture; from June 1984 to November
1994, Project Architect for Wakefield/Beasley & Associates.
 
  JAMES E. TROUT--34--Vice President of the REIT Manager since June 1995,
where he has Project Manager responsibilities for Mexico, and Vice President
of SCI; prior thereto, Mr. Trout was a member of the National Development
Group from June 1993; from February 1992 to May 1993, Real Estate Consultant
with Douglas A. Edwards, Incorporated in New York, New York; from June 1991 to
January 1992, Assistant to President of Solow Realty and Development in New
York, New York; prior thereto, Management Associate with Citicorp in New York,
New York.
   
  MARY JANE VIETZE--43--Vice President of the REIT Manager since April 1996,
where she is responsible for accounting and financial reporting and Vice
President of SCI; prior thereto, a member of the accounting group since
September 1993; from July 1990 to September 1993, Senior Accountant for Price
Waterhouse; from October 1983 to July 1990, Controller for a group of
privately owned real estate investment companies. Ms. Vietze is a Certified
Public Accountant.     
 
                                      57
<PAGE>
 
  EDWIN D. WAGERS--53--Vice President of the REIT Manager since January 1995,
where he has Project Manager responsibilities for the Mid-Atlantic region of
the United States, and Vice President of SCI; from April 1991 to December
1994, Chief Operating Officer of National Real Estate Development at Muirfield
Village Development in Columbus, Ohio; from August 1988 to April 1991, Senior
Vice President of Galbreath Huff Companies in Columbus, Ohio; from May 1977 to
August 1988, Senior Vice President of the Midwest Division with Vantage
Companies.
 
  DAVID L. WELCH--35--Vice President of the REIT Manager since February 1995,
where he has Market Officer responsibilities for Washington D.C. and
Baltimore, Maryland, and Vice President of SCI; from September 1992 to January
1995, Associate Senior Vice President with Carey Winston Co. in Washington
D.C.,
where he managed the leasing and marketing program for over 1.5 million square
feet of industrial space in Northern Virginia; from May 1984 to September
1992, Vice President with CB Commercial, where he specialized in industrial
leasing, land and building sales in Northern Virginia.
 
  JAMES E. WHITE--40--Vice President of the REIT Manager since July 1995,
where he has Market Officer responsibilities for Cincinnati, Ohio and
Louisville, Kentucky and Vice President of SCI; from July 1994 to July 1995,
Senior Regional Director with First Industrial Realty Trust, Inc. in
Southfield, Michigan; prior thereto, Chief Financial Officer with
Damone/Andrew Enterprises in Troy, Michigan from August 1989 to July 1994.
 
  JAMES P. WILSON--52--Vice President of the REIT Manager since October 1994,
where he has Project Manager responsibilities for the Southeast region, and
Vice President of SCI; from March 1988 to October 1994, Vice President of
Development and Construction for The Krauss/Schwartz Company; from April 1986
to March 1988, Vice President of Development and Construction for The Hogan
Group, a real estate development and property management company.
   
SCI COMMON SHARE PRICES AND PER COMMON SHARE DISTRIBUTIONS     
 
  The Common Shares are traded on the NYSE. There is no established public
trading market for the Warrants. The following table sets forth, for the
periods indicated, the high and the low sale prices of the Common Shares, as
reported on the NYSE Composite Tape by AmericaOnline, and the distributions
declared, for the periods indicated. Security Capital has not paid any
dividends on its common stock and does not intend to pay any in the near
future.
 
<TABLE>   
<CAPTION>
                                                    HIGH     LOW   DISTRIBUTIONS
                                                   ------- ------- -------------
      <S>                                          <C>     <C>     <C>
      1995:
        First Quarter............................. $17 3/4 $15 1/4   $0.23375
        Second Quarter............................  17 1/2  14 1/2    0.23375
        Third Quarter.............................  16 1/2  15        0.23375
        Fourth Quarter............................  17 5/8  16        0.23375
      1996:
        First Quarter............................. $18 7/8 $16 1/2   $0.2525
        Second Quarter............................  18      16 7/8    0.2525
        Third Quarter.............................  18 1/4  16 7/8    0.2525
        Fourth Quarter............................  22 1/2  17 7/8    0.2525
      1997:
        First Quarter............................. $22 1/2 $19 7/8   $0.2675
        Second Quarter (through May 31)...........  20 3/4  18 7/8    0.2675
</TABLE>    
   
  As of May 31, 1997, SCI had approximately 1,030 record holders of Common
Shares.     
 
SCI POLICIES WITH RESPECT TO CERTAIN ACTIVITIES
 
  The following policies are in effect for SCI and the REIT Manager. These
policies will continue in effect after the consummation of the Transaction. To
the extent these policies refer to the REIT Manager, they will be changed to
include SCI or eliminated as appropriate.
 
                                      58
<PAGE>
 
  Subject to the restrictions in the Declaration of Trust, the Board of
Trustees reserves the right to make exceptions to SCI's policies described
below for transactions when it believes that the transaction is in the best
long-term interests of SCI and its shareholders. Subject to the restrictions
in the Declaration of Trust, the Board of Trustees may amend or revise SCI's
policies from time to time without a vote of shareholders of SCI.
 
  Investment Policies. SCI evaluates investments based on its estimate of the
contribution of an investment to increased cash flow, without regard to
effects of leveraging the property or residual values. SCI's investment
strategy is to build through acquisition and development a network of
distribution facilities with prospects for long-term cash flow growth in
selected target markets. As a result, SCI targets investments in cities, both
domestic and international, which are either major import/export centers,
regional distribution centers (due to their proximity to large population
centers) or low-cost manufacturing growth areas. SCI's strategy includes the
development of full service master-planned distribution parks in order to meet
demand for space of existing customers and potential customers.
 
  The Declaration of Trust contains limitations on SCI's ability to make
certain investments and it is SCI's policy that (i) no more than 25% of its
total assets be invested in unimproved real property, excluding property which
is being developed or will be developed within a reasonable period (however,
consistent with SCI's strategy of long term growth in operating results and
quarterly distributions to shareholders, the Board of Trustees' current policy
is to limit land held for development to 10% of SCI's assets), (ii) SCI will
make investments in such a way that it will not be treated as an investment
company under the Investment Company Act of 1940 and (iii) SCI will not invest
in mortgage loans, other than mortgage loans (convertible, participating or
otherwise) where the Board of Trustees believes that such loans are in the
best long-term interests of SCI and its shareholders or mortgage loans to
entities in which SCI has a major share of the economic interest such as SCI
Development Services Incorporated.
 
  Subject to the percentage of ownership limitations and gross income tests
necessary for REIT qualification, SCI may also invest in securities of other
entities engaged in real estate activities or securities of other issuers. SCI
does not intend to invest in the securities of other issuers except (i) in
connection with acquisitions of indirect interests in properties (normally,
general or limited partnership interests in special purpose partnerships
controlled by SCI and owning distribution properties), (ii) in preferred stock
of entities in which it has a majority economic interest, such as SCI
Development Services Incorporated, (iii) in qualified REIT subsidiaries and
(iv) in securities of companies which are expected to complement SCI's
business activities consistent with SCI's qualification as a REIT.
 
  Financing Policies. SCI intends to limit to approximately 50% the ratio of
total debt to total book capitalization (including total debt) plus
accumulated depreciation. Nevertheless, the Declaration of Trust provides that
aggregate borrowing of SCI, secured and unsecured, shall not be unreasonable
in relation to the net assets of SCI and shall be reviewed by the Trustees at
least quarterly. The Declaration of Trust provides that the maximum amount of
such borrowing in relation to the net assets shall, in the absence of a
satisfactory showing that a higher level of borrowing is appropriate, not
exceed 300%. Any excess in borrowing over such 300% level shall be approved by
a majority of the Independent Trustees (as defined below) and disclosed to
shareholders in the next quarterly report of SCI, along with justification for
such excess. The term "net assets" means the total assets (other than
intangibles) at cost, before deducting depreciation or other non-cash
reserves, less total liabilities, calculated at least quarterly on a basis
consistently applied.
 
  SCI utilizes an unsecured revolving line of credit for the purpose of
facilitating investments in developments and acquisitions as well as for
working capital. SCI may also determine to issue Common Shares, preferred
shares and debt securities. Because its assets are largely long term, SCI's
debt generally will be long term, fixed rate and fully amortizing.
 
  Policies With Respect to Operating Expenses. Total Operating Expenses (as
defined below) of SCI shall (in the absence of a satisfactory showing to the
contrary) not exceed in any fiscal year the greater of: (a) 2% of the
 
                                      59
<PAGE>
 
average of the aggregate book value of the assets of SCI invested, directly or
indirectly, in equity interests in and loans secured by real estate, before
reserves for depreciation or bad debts or other similar non-cash reserves,
computed by taking the average of such values at the end of each month during
such period; or (b) 25% of the Net Income of SCI for such year. "Net Income"
shall mean total revenues applicable to such year, less the expenses
applicable to such year other than additions to reserves for depreciation or
bad debts or other similar non-cash reserves. "Total Operating Expenses" shall
mean all operating, general and administrative expenses of SCI as determined
under GAAP except the expenses of raising capital, interest payments, taxes,
non-cash expenditures and costs related directly to asset acquisition,
operation and disposition. The Independent Trustees shall have the fiduciary
responsibility of limiting such expenses to amounts that do not exceed such
limitations unless such Independent Trustees shall have made a finding that,
based on such unusual and non-recurring factors which they deem sufficient, a
higher level of expenses is justified for such year. Any such findings and the
reasons in support thereof shall be reflected in the minutes of the meeting of
the trustees. "Independent Trustee" means a trustee who (i) is not affiliated,
directly or indirectly, with the REIT Manager, whether by ownership of,
ownership interest in, employment by, any material business or professional
relationship with, or service as an officer or director of, the REIT Manager
or a business entity which is an affiliate of the REIT Manager, (ii) is not
serving as a trustee or director for more than three real estate investment
trusts organized by a sponsor of SCI and (iii) performs no other services for
SCI, except as trustee.
 
  Within 60 days after the end of any fiscal quarter of SCI for which Total
Operating Expenses (for the 12 months then ended) exceeded 2% of average
invested assets (as calculated above) or 25% of Net Income, whichever is
greater, there shall be sent to the shareholders of SCI a written disclosure
of such fact, together with an explanation of the facts the Independent
Trustees considered in arriving at the conclusion that such higher operating
expenses were justified. In the event that the Independent Trustees do not
determine such excess expenses are justified, the REIT Manager shall reimburse
SCI for the amount by which the aggregate annual expenses paid or incurred by
SCI exceeded the limitations herein provided.
 
  SCI has not established any limit on the number or amount of mortgages that
may be placed on any single property or on its portfolio as a whole.
 
  Conflict of Interest Policies. SCI does not intend to engage in principal
transactions with officers and trustees or to engage Independent Trustees to
provide services to SCI. In addition, transactions with the REIT Manager are
significantly restricted, as described below. All affiliate transactions must
be approved by a majority of Independent Trustees. SCI's policy is not to
borrow from or make loans to affiliates, other than entities in which SCI has
a major share of the economic interest or where the Board of Trustees
determines that such transaction is in the best long-term interests of SCI and
its shareholders.
 
  With a view to resolving potential conflicts of interest and protecting the
interests of SCI's shareholders against such possible conflicts, the
Declaration of Trust requires that a majority of the Board of Trustees be
unaffiliated with the REIT Manager or its affiliates. SCI's Independent
Trustees are required to monitor the performance of the REIT Manager.
 
  Policies Applicable to the REIT Manager and Officers and Trustees of SCI.
The REIT Manager has agreed in writing not to engage in any principal
transaction with SCI, including but not limited to purchases, sales or leases
of property or borrowing or lending of funds, except for transactions approved
by a majority of the Independent Trustees not otherwise interested in such
transaction as being fair and reasonable to SCI and on terms and conditions
not less favorable to SCI than those available from unaffiliated third
parties. The Declaration of Trust prohibits SCI from purchasing property from
a sponsor, the REIT Manager, a trustee or affiliates thereof. The Declaration
of Trust further provides that SCI shall not enter into any other principal
transaction (including without limitation the sale of property, the making of
loans, borrowing money, or investing in joint ventures) with the sponsor, the
REIT Manager, a trustee or affiliates thereof, except for emergency loans
approved by a majority of the Independent Trustees not otherwise interested in
such transaction as being fair and reasonable to SCI and on terms and
conditions not less favorable to SCI than those available from unaffiliated
third parties. The sole activity of the REIT Manager is advising SCI.
 
                                      60
<PAGE>
 
  The REIT Management Agreement permits affiliates of the REIT Manager to
provide property management and other services to SCI for compensation. The
fees charged for such services must be comparable to, or less than, fees that
would be charged by unaffiliated, qualified third parties for the same level
of service. Any property management fees and other services are reviewed
annually by the Board of Trustees.
 
  SCI does not intend to issue options or warrants to the REIT Manager or its
employees; however, in the event that SCI becomes an internally managed REIT,
SCI intends to adopt employee incentive plans under which options will be
granted to employees, subject to Board of Trustees and shareholder approval.
Upon the formation of SCI's predecessor, warrants to acquire 33,610 Common
Shares (11,764 warrants remain outstanding currently), at an exercise price of
$10.00 per Common Share, were issued to two of its initial employees, who
contributed properties to it. The Declaration of Trust limits options or
warrants issuable to the trustees and the REIT Manager (if SCI's policy
changes), or any of their affiliates to no more than 10% of the outstanding
Common Shares of SCI on the date of grant of any options or warrants.
 
  Under Maryland law (where SCI is organized), each trustee will be obligated
to offer to SCI any opportunity (with certain limited exceptions) which comes
to him and which SCI could reasonably be expected to have an interest in
developing. In addition, under Maryland law, any contract or transaction
between SCI and any trustee or any entity in which the trustee has a material
financial interest will be voidable unless (i) it is approved, after
disclosure of the interest, by the affirmative vote of a majority of
disinterested trustees or by the affirmative vote of a majority of the votes
cast by disinterested shareholders, or (ii) it is fair and reasonable to SCI.
 
  Policies with Respect to Other Activities. SCI may, but does not presently
intend to, make investments other than as previously described. SCI has
authority to issue senior securities, to offer its Common Shares or other
securities and to repurchase or otherwise reacquire its Common Shares or any
other securities and may engage in such activities in the future. Except for
loans made to entities in which it has a major share of the economic interest,
SCI has not made loans to other entities other than working capital lines of
credit totalling $1,000,000 in borrowing availability, made as part of a major
portfolio acquisition for the development of certain properties on which SCI
has purchase options. These loans were made on an arm's-length basis to
entities controlled by third parties who subsequently were hired as officers
of the REIT Manager. SCI may in the future make loans to partnerships and
joint ventures in which it participates in order to meet working capital needs
and for acquisition and development and to entities in which it has a major
share of the economic interest. SCI has not engaged in trading, underwriting
or agency distribution or sale of securities of other issuers and does not
intend to do so. SCI does not intend to engage in the purchase or sale of
investments (other than acquisition or disposition of properties in accordance
with the REIT rules and SCI's investment policies) and may on a selected basis
in the future offer securities in exchange for properties. SCI intends to make
annual and quarterly reports to shareholders. The annual reports will contain
audited financial statements.
 
  At all times, SCI intends to make investments in such a manner as to be
consistent with the requirements of Maryland law and the Code for SCI to
qualify as a REIT, unless, because of changing circumstances or changes in
Maryland law or the Code (or in Treasury Regulations), the Board of Trustees
determines that it is no longer in the best interests of SCI to qualify as a
REIT.
 
                  INDEPENDENT PUBLIC ACCOUNTANTS AND EXPERTS
 
  The consolidated financial statements of SCI as of December 31, 1996 and
1995, and for each of the years in the three-year period ended December 31,
1996, and the related schedule, have been incorporated by reference herein and
in the Registration Statement in reliance upon the reports of Arthur Andersen
LLP, independent certified public accountants. Such financial statements have
been incorporated by reference herein upon the authority of said firm as
experts in accounting and auditing.
   
  With respect to the unaudited interim financial statements of SCI for the
three-month periods ended March 31, 1997 and 1996, incorporated in this Proxy
Statement and Prospectus, Arthur Andersen LLP has reported that     
 
                                      61
<PAGE>
 
   
it has applied limited procedures in accordance with professional standards for
a review of such information. However, its report states that it did not audit
and it does not express an opinion on that interim financial information.
Accordingly, the degree of reliance on its report on such information should be
restricted considering the limited nature of the review procedures applied.
Arthur Andersen LLP is not subject to the liability provisions of Section 11 of
the Securities Act for its report on the unaudited interim financial
information because that report is not a "report" or a "part" of the
Registration Statement prepared or certified by Arthur Andersen LLP within the
meaning of Sections 7 and 11 of the Securities Act.     
 
                            EXPENSES OF SOLICITATION
 
  SCI will pay the expenses in connection with the filing, printing and
distribution of this Proxy Statement and Security Capital will pay the expenses
in connection with the filing, printing and distribution of the Security
Capital Prospectus. The costs of solicitation of proxies from SCI shareholders
will be borne by SCI. SCI will reimburse brokers, fiduciaries, custodians and
other nominees for reasonable out-of-pocket expenses incurred in sending this
Proxy Statement and Prospectus and other proxy materials to, and obtaining
instructions relating to such materials from, beneficial owners of stock. SCI
shareholder proxies may be solicited by trustees or officers of SCI in person,
by letter or by telephone or telegram. In addition, SCI has retained Georgeson
& Company, New York, New York, to assist in the solicitation of proxies. It is
estimated that its fees for services to SCI will not exceed $10,000 in the
aggregate plus expenses.
 
  SCI will also reimburse custodians, nominees and fiduciaries for forwarding
proxies and proxy materials to the beneficial owners of their stock in
accordance with regulations of the Commission and the NYSE.
 
                             SHAREHOLDER PROPOSALS
 
  Any proposal by a shareholder intended to be presented at the 1998 annual
meeting of shareholders must be received by SCI at its principal executive
offices located at 14100 East 35th Place, Aurora, Colorado 80011 not later than
January 2, 1998 for inclusion in SCI's proxy statement and form of proxy
relating to SCI's 1998 annual meeting of shareholders.
 
                                       62
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
         INDEX TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
<TABLE>   
<CAPTION>
                                                                           PAGE
                                                                           ----
<S>                                                                        <C>
Pro Forma Condensed Consolidated Balance Sheet as of March 31, 1997
 (unaudited).............................................................. F-3
Pro Forma Condensed Consolidated Statement of Operations for the three
 months ended March 31, 1997 (unaudited).................................. F-4
Pro Forma Condensed Consolidated Statement of Operations for the year
 ended December 31, 1996 (unaudited)...................................... F-5
Notes to Pro Forma Condensed Consolidated Financial Statements............ F-6
</TABLE>    
 
                                      F-1
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
                                  (UNAUDITED)
   
  The accompanying pro forma condensed consolidated financial statements for
SCI reflect the Merger pursuant to which SCI will acquire its REIT Manager and
Property Manager currently owned by Security Capital, in exchange for SCI
Common Shares. The Merger, if approved by a majority of SCI's common
shareholders, will result in SCI becoming an internally managed REIT. The
Merger does not meet the significance tests of the Securities and Exchange
Commission that require pro forma financial statements and financial
statements of the acquired companies. However, pro forma financial statements
have been included because management believes that presenting the pro forma
effects of the Merger will help shareholders evaluate and understand the
Merger.     
 
  The pro forma condensed consolidated financial statements also reflect the
acquisition by SCI of certain properties acquired between January 1, 1996 and
August 15, 1996. This is the group of properties previously included in SCI's
8-K filed August 20, 1996.
 
  The pro forma condensed consolidated financial statements have been prepared
based upon certain pro forma adjustments to the historical financial
statements of SCI.
   
  The accompanying pro forma condensed consolidated balance sheet as of March
31, 1997 has been prepared as if the Merger had been completed as of that
date. The accompanying pro forma condensed consolidated statements of
operations for the three months ended March 31, 1997 and for the year ended
December 31, 1996 have been prepared as if the Merger and acquisition of
properties between January 1, 1996 and August 15, 1996 had occurred on January
1, 1996. However, it does not give effect to the fully stabilized results of
operations related to SCI properties under development at March 31, 1997 with
a total budgeted completion cost of $262.8 million or to 1996 development
completions with a total budgeted cost of $379.2 million. Management believes
there will be sufficient depth of management and personnel such that
additional assets can be acquired, developed and managed without a significant
increase in personnel or other costs. As a result, management of SCI believes
that the pro forma results reflected in the pro forma condensed consolidated
statements of operations are not indicative of the accretion that is expected
to occur under an internally managed structure.     
   
  The pro forma condensed consolidated financial statements do not purport to
be indicative of the financial position or results of operations which would
actually have been obtained had the transactions described above been
completed on the dates indicated or which may be obtained in the future. The
pro forma condensed consolidated financial statements should be read in
conjunction with the historical financial statements of SCI as set forth in
SCI's 1996 Form 10-K and March 31, 1997 Form 10-Q which are incorporated
herein by reference. In management's opinion, all material adjustments
necessary to reflect the effects of these transactions have been made.     
 
                                      F-2
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                 
                              MARCH 31, 1997     
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>   
<CAPTION>
                                             SCI         THE
                ASSETS                  HISTORICAL (A)  MERGER      PRO FORMA
                ------                  -------------- --------     ----------
<S>                                     <C>            <C>          <C>
Real estate:                              $2,590,876   $    --      $2,590,876
  Less accumulated depreciation........      124,833        --         124,833
                                          ----------   --------     ----------
      Net real estate investments......    2,466,043        --       2,466,043
Other fixed assets.....................          --       5,670 (b)      5,670
Cash and cash equivalents..............       49,877        224 (c)     50,101
                                                           (700)(d)       (700)
Accounts receivable and other assets...       62,474        584 (c)     63,058
                                          ----------   --------     ----------
      Total assets.....................   $2,578,394   $  5,778     $2,584,172
                                          ==========   ========     ==========
<CAPTION>
         LIABILITIES AND SHAREHOLDERS' EQUITY
         ------------------------------------
<S>                                     <C>            <C>          <C>
Liabilities:
  Line of credit.......................   $      --    $    --      $      --
  Mortgage notes and assessment bonds
   payable.............................      131,671        --         131,671
  Long-term debt.......................      624,212        --         624,212
  Accounts payable and other
   liabilities.........................       68,461       (718)(c)     67,743
  Due to Security Capital..............          --       1,526 (f)      1,526
                                          ----------   --------     ----------
      Total liabilities................      824,344        808        825,152
Minority interest......................       56,472        --          56,472
                                          ----------   --------     ----------
Shareholders' equity:
  Series A Preferred Shares............      135,000        --         135,000
  Series B Preferred Shares............      201,250        --         201,250
  Series C Preferred Shares............      100,000        --         100,000
  Common Shares (97,755,518 historical,
   101,435,114 pro forma)..............          978         37 (d)      1,015
  Additional paid-in capital...........    1,338,864     81,134 (d)  1,419,998
                                                 --         --             --
  Distributions in excess of net
   earnings............................      (78,514)   (76,201)(e)   (154,715)
                                          ----------   --------     ----------
      Total shareholders' equity.......    1,697,578      4,970      1,702,548
                                          ----------   --------     ----------
      Total liabilities and
       shareholders' equity............   $2,578,394   $  5,778     $2,584,172
                                          ==========   ========     ==========
</TABLE>    
 
 
      See accompanying notes to pro forma condensed consolidated financial
                                  statements.
 
                                      F-3
<PAGE>
 
                        
                     SECURITY CAPITAL INDUSTRIAL TRUST     
            
         PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS     
                        
                     THREE MONTHS ENDED MARCH 31, 1997     
                    
                 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)     
                                   
                                (UNAUDITED)     
 
<TABLE>   
<CAPTION>
                                        HISTORICAL SCI(G) THE MERGER    PRO FORMA
                                        ----------------- ----------    ---------
<S>                                     <C>               <C>           <C>
Income
 Rental income........................      $ 67,386       $  (267)(m)  $ 67,119
 Other real estate income.............         1,121           --          1,121
 Interest income......................           724           --            724
                                            --------       -------      --------
   Total income.......................        69,231          (267)       68,964
                                            --------       -------      --------
Expenses
 Rental expenses, net of recoveries...         3,186         2,508 (o)     5,694
 Property management fees paid to
  affiliate...........................         2,642        (2,642)(p)       --
 Depreciation and amortization of
  real estate assets..................        18,048             5 (q)    18,053
 Depreciation of fixed assets.........           --            343 (n)       343
 Interest expense.....................        11,375           --         11,375
 General and administrative...........           307         4,324 (r)     4,631
 REIT management fee paid to
  affiliate...........................         6,606        (6,606)(p)       --
 Other................................           611           --            611
                                            --------       -------      --------
   Total expenses.....................        42,775        (2,068)       40,707
                                            --------       -------      --------
Net earnings from operations before
 minority interest....................        26,456         1,801        28,257
Minority interest share in net
 earnings.............................           895            59 (s)       954
                                            --------       -------      --------
Net earnings excluding loss on
 disposition of real estate...........        25,561         1,742        27,303
Less preferred share dividends........         8,829           --          8,829
                                            --------       -------      --------
Net earnings attributable to Common
 Shares excluding loss on disposition
 of real estate.......................      $ 16,732       $ 1,742 (t)  $ 18,474
                                            ========       =======      ========
Weighted average Common Shares
 outstanding..........................        96,009         3,680 (u)    99,689
                                            ========       =======      ========
Net earnings per share attributable to
 Common Shares excluding loss on
 disposition of real estate...........      $   0.17       $   --       $   0.19
                                            ========       =======      ========
Reconciliation of net earnings
 attributable to Common Shares
 excluding loss on disposition of real
 estate to funds from operations:
Net earnings attributable to Common
 Shares excluding loss on disposition
 of real estate.......................      $ 16,732       $ 1,742      $ 18,474
 Add (deduct):
   Depreciation and amortization of
    real estate assets................        18,048             5        18,053
   Minority interest..................           895            59           954
   Other..............................           --            --            --
                                            --------       -------      --------
Funds from operations attributable to
 Common Shares (v)....................      $ 35,675       $ 1,806      $ 37,481
                                            ========       =======      ========
Weighted average Common Shares
 outstanding assuming conversion of
 limited partnership units............       101,203         3,680       104,883
                                            ========       =======      ========
Cash Flow Summary:
 Net cash provided by operating
  activities..........................      $ 35,311       $ 3,293      $ 38,604
 Net cash used in investing
  activities..........................       (88,960)          --        (88,960)
 Net cash provided by financing
  activities..........................      $ 98,756       $(3,769)     $ 94,987
</TABLE>    
     
  See accompanying notes to pro forma condensed consolidated financial state-
                                  ments.     
 
                                      F-4
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
            PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
 
                          YEAR ENDED DECEMBER 31, 1996
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>   
<CAPTION>
                                 HISTORICAL
                         ---------------------------  PRO FORMA                 THE
                          SCI (G)   ACQUISITIONS (H) ADJUSTMENTS   SUBTOTAL    MERGER      PRO FORMA
                         ---------  ---------------- -----------   ---------  --------     ----------
<S>                      <C>        <C>              <C>           <C>        <C>          <C>
Income
 Rental income.......... $ 227,000       $6,788        $   --      $ 233,788  $   (978)(m) $ 232,810
 Other real estate in-
  come..................     5,342          --             --          5,342       --          5,342
 Interest income........     1,121          --             --          1,121       --          1,121
                         ---------       ------        -------     ---------  --------     ---------
   Total income.........   233,463        6,788            --        240,251      (978)      239,273
                         ---------       ------        -------     ---------  --------     ---------
Expenses
 Rental expenses, net
  of recoveries.........    18,526          548            --         19,074     8,399 (o)    27,473
 Property management
  fees paid to
  affiliate.............     8,148          290            (43)(i)     8,395    (8,395)(p)       --
 Depreciation and
  amortization of real
  estate assets.........    59,850          --           1,698 (j)    61,548        47 (q)    61,595
 Depreciation of fixed
  assets................       --           --             --            --      1,075 (n)     1,075
 Interest expense.......    38,819          --           4,272 (k)    43,091       --         43,091
 General and
  administrative........     1,025          --             --          1,025    14,219 (r)    15,244
 REIT management fee
  paid to affiliate.....    21,472          --             275 (l)    21,747   (21,747)(p)       --
 Other..................     2,913          --             --          2,913       --          2,913
                         ---------       ------        -------     ---------  --------     ---------
   Total expenses.......   150,753          838          6,202       157,793    (6,402)      151,391
                         ---------       ------        -------     ---------  --------     ---------
Net earnings from
 operations before
 minority interest......    82,710        5,950         (6,202)       82,458     5,424        87,882
Minority interest share
 in net earnings........     3,326          --             --          3,326       228 (s)     3,554
                         ---------       ------        -------     ---------  --------     ---------
Net earnings excluding
 loss on disposition of
 real estate............    79,384        5,950         (6,202)       79,132     5,196        84,328
Less preferred share
 dividends..............    25,895          --             --         25,895       --         25,895
                         ---------       ------        -------     ---------  --------     ---------
Net earnings
 attributable to Common
 Shares excluding loss
 on disposition of real
 estate................. $  53,489       $5,950        $(6,202)    $  53,237  $  5,196 (t) $  58,433
                         =========       ======        =======     =========  ========     =========
Weighted average Common
 Shares outstanding.....    84,504          --             --         84,504     3,680 (u)    88,184
                         =========       ======        =======     =========  ========     =========
Net earnings per share
 attributable to Common
 Shares excluding loss
 on disposition of real
 estate................. $    0.63       $  --         $   --      $    0.63  $   0.03     $    0.66
                         =========       ======        =======     =========  ========     =========
Reconciliation of net
 earnings attributable
 to Common Shares
 excluding loss on
 disposition of real
 estate to funds from
 operations:
Net earnings
 attributable to Common
 Shares excluding loss
 on disposition of real
 estate................. $  53,489       $5,950        $(6,202)    $  53,237  $  5,196     $  58,433
 Add (deduct):
   Depreciation and
    amortization of
    real estate assets..    59,850          --           1,698        61,548        47        61,595
   Minority interest....     3,326          --             --          3,326       228         3,554
   Other................       225          --             --            225       --            225
                         ---------       ------        -------     ---------  --------     ---------
Funds from operations
 attributable to Common
 Shares (v)............. $ 116,890       $5,950        $(4,504)    $ 118,336  $  5,471     $ 123,807
                         =========       ======        =======     =========  ========     =========
Weighted average Common
 Shares outstanding
 assuming conversion of
 limited partnership
 units..................    89,699          --             --         89,699     3,680        93,379
                         =========       ======        =======     =========  ========     =========
Cash Flow Summary:
 Net cash provided by
  operating activities.. $ 136,201       $5,950        $(6,202)    $ 135,949  $ 12,463     $ 148,412
 Net cash used in
  investing activities..  (665,878)         --             --       (665,878)      --       (665,878)
 Net cash provided by
  financing activities.. $ 512,212       $  --         $   --      $ 512,212  $(12,486)    $ 499,726
</TABLE>    
 
      See accompanying notes to pro forma condensed consolidated financial
                                  statements.
 
                                      F-5
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
        NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 
                                  (UNAUDITED)
                 (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
   
  (a) Reflects the historical balance sheet of SCI as of March 31, 1997, as
set forth on Form 10-Q, which is incorporated herein by reference.     
   
  (b) Reflects the historical cost of fixed assets (primarily computer
equipment and software) being acquired from the REIT Manager and the Property
Manager as of March 31, 1997. Assets and liabilities, consisting primarily of
intercompany and related accounts, which are not being acquired in the Merger
have not been reflected as they will have no impact on the financial position
of SCI.     
   
  (c) Reflects the historical operating assets and liabilities of the REIT
Manager and the Property Manager for which SCI will reimburse Security
Capital, as more fully discussed in note (f).     
 
  (d) Reflects (i) the adjustments to Common Shares and additional paid-in
capital to record the issuance of Common Shares in exchange for the common
stock of the REIT Manager and the Property Manager, and (ii) the deduction
from additional paid-in capital of the estimated costs of the Merger, as
follows:
 
<TABLE>
      <S>                                                        <C>    <C>
      Purchase price................................................... $81,871
      Assumed price per Common Share............................ $22.25
      Assumed Common Shares issued to Security Capital..........  3,680
      Par value of Common Shares issued................................     (37)
      Estimated costs of the Merger....................................    (700)
                                                                        -------
      Net increase to additional paid-in capital....................... $81,134
                                                                        =======
</TABLE>
          
  (e) Represents the difference between the Merger purchase price and the fair
value of the net tangible assets acquired which has been accounted for as
costs incurred in acquiring the management companies from a related party
because the management companies do not qualify as "businesses" for purposes
of applying APB Opinion No. 16, "Business Combinations." Such difference is as
calculated below.     
 
<TABLE>   
      <S>                                                              <C>
      Purchase price.................................................. $81,871
      Net tangible assets acquired....................................  (5,670)
                                                                       -------
      Costs incurred in acquiring management companies from a related
       party.......................................................... $76,201
                                                                       =======
</TABLE>    
   
Since the intent of the accompanying pro forma condensed consolidated
statement of earnings for the year ended December 31, 1996 is to reflect the
expected continuing impact of the Merger on SCI, the one-time adjustment
discussed above has been excluded. Upon consummation of the Merger, this
expense will be recorded as an operating expense on SCI's consolidated
statement of operations but SCI will not deduct this expense for purposes of
calculating funds from operations, due to the non-recurring and non-cash
nature of the expense.     
   
  (f) In accordance with the terms of the Merger Agreement, reflects the
amount due to Security Capital from SCI as reimbursement for the net
historical operating assets (as discussed in note (c)) acquired from the REIT
Manager and the Property Manager as of March 31, 1997.     
   
  (g) Reflects SCI's historical statement of operations for the period
indicated.     
 
  (h) Reflects historical revenues and certain expenses on properties acquired
by SCI after January 1, 1996 and prior to August 15, 1996. This is the group
of properties previously included in SCI's 8-K filed August 20, 1996.
(Acquisitions subsequent to this date have not exceeded the significance level
that would necessitate the filing of an updated 8-K.) The total historical
acquisition adjustment reflects the period from January 1, 1996 to
 
                                      F-6
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
  NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
the date of acquisition. Results of operations after the date of acquisition
are reflected in SCI's historical operating results. Historical acquisition
revenues and certain expenses exclude amounts which would not be comparable to
the proposed future operations of the properties such as certain interest
expense, interest income, income taxes and depreciation.
   
  (i) Reflects the difference between historical property management fee
expense on the pro forma acquisitions and SCI's property management fee
expense.     
 
  (j) Reflects pro forma depreciation expense adjustment for the acquired
operating properties for the period from January 1, 1996 to the respective
dates of acquisition based on SCI's purchase cost assuming a 30 year asset
life.
 
  (k) Reflects additional interest expense on SCI's line of credit assumed to
have been utilized to finance acquisitions of the pro forma operating
properties. Interest was calculated using SCI's 1996 line of credit average
borrowing rate of 7.02%. Also reflects estimated interest expense on a $6.2
million mortgage note payable bearing interest at 9.75%, which SCI assumed
from the seller in conjunction with a property acquisition. Both components of
the interest expense adjustment apply to the period from January 1, 1996 to
the acquired operating properties' respective dates of acquisition.
 
  (l) Reflects the adjustment to REIT management fee expense related to the
change in cash flow (as defined in the REIT management agreement) resulting
from the acquisitions of the pro forma properties.
   
  (m) Reflects the elimination of rent paid by the REIT Manager and the
Property Manager to SCI during the three months ended March 31, 1997 and the
year ended December 31, 1996, as applicable.     
   
  (n) Reflects historical depreciation expense related to fixed assets
(primarily computer equipment and software) of the REIT Manager and the
Property Manager for the three months ended March 31, 1997, and the year ended
December 31, 1996, as applicable.     
 
  (o) Reflects the following adjustments:
 
<TABLE>   
<CAPTION>
                                                                  FOR THE THREE
                                               FOR THE YEAR ENDED  MONTHS ENDED
                                               DECEMBER 31, 1996  MARCH 31, 1997
                                               ------------------ --------------
<S>                                            <C>                <C>
Historical operating expenses of the Property
 Manager which were directly related to
 providing services to SCI...................        $8,925           $2,847
Estimated increase in operating expenses due
 to the increase in operating properties
 resulting from the pro forma acquisitions...           315              --
Elimination of occupancy expense paid to SCI
 on the historical books of the Property
 Manager.....................................          (723)            (203)
Estimated capitalization of expenses directly
 related to implementation of software.......          (118)            (136)
                                                     ------           ------
    Total....................................        $8,399           $2,508
                                                     ======           ======
</TABLE>    
 
  (p) Reflects the elimination of SCI's expenses related to REIT management
fees and property management fees. The corresponding fee revenue recognized by
the REIT Manager and the Property Manager have not been reflected as they
would be eliminated in consolidation.
   
  (q) Reflects the adjustment to give effect to the additional depreciation
that would result from the capitalization of acquisition and development-
related costs discussed in note (r). These capitalized costs will be
depreciated utilizing the same lives and methods currently utilized by SCI.
    
       
                                      F-7
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
  NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
   
  (r) Reflects the following adjustments:     
 
<TABLE>   
<CAPTION>
                                                                  FOR THE THREE
                                               FOR THE YEAR ENDED  MONTHS ENDED
                                               DECEMBER 31, 1996  MARCH 31, 1997
                                               ------------------ --------------
<S>                                            <C>                <C>
Historical general and administrative
 expenses of the REIT Manager and leasing
 employee expense of the Property Manager
 which were directly related to providing
 services to SCI, including charges for
 administrative services provided by Security
 Capital--see below..........................       $ 27,842          $8,376
Estimated net increase in general and
 administrative expenses due to the increase
 in operating properties resulting from the
 pro forma acquisitions......................             62             --
Elimination of occupancy expense paid to SCI
 on the historical books of the REIT Manager.           (255)            (64)
Pro forma adjustment to capitalize qualifying
 direct and incremental costs relating to the
 acquisition, development and leasing of real
 estate investments and software application
 development costs that would have been
 capitalized by SCI under GAAP, had the
 Merger occurred on January 1, 1996. Under
 the current management structure, SCI pays a
 REIT management fee which is based upon 16%
 of cash flow, as defined. The entire fee is
 expensed in accordance with GAAP since the
 underlying costs of service are not directly
 incurred by SCI and the fee does not
 represent a reimbursement of such costs.
 Upon consummation of the Merger, all such
 costs will be incurred directly by SCI and
 to the extent that they are qualifying,
 incremental costs, they will be capitalized
 in accordance with GAAP.....................       (13,430)          (3,988)
                                                    --------          ------
                                                    $ 14,219          $4,324
                                                    ========          ======
</TABLE>    
   
  In connection with the Merger, it is expected that SCI will enter into a
proposed Administrative Services Agreement (ASA) with Security Capital. Under
the ASA, Security Capital will provide SCI with administrative services such
as payroll, accounts payable, cash management, risk management, internal
audit, tax and legal administration, systems development and systems support.
Such services are currently provided by Security Capital to SCI through the
REIT Manager and Property Manager. Based upon a review of the terms of the
agreement, it was determined that the costs that would have been incurred
under the ASA for the three months ended March 31, 1997 and the year ended
December 31, 1996 would not differ materially from the actual costs charged to
the REIT Manager and Property Manager by Security Capital during these periods
and therefore no pro forma adjustments are required.     
   
  (s) Represents the estimated incremental increase to minority interest share
in net earnings resulting from the Merger.     
   
  (t) No tax benefit is reflected for the historical results of operations of
the REIT Manager and the Property Manager as these companies will be merged
into a qualified REIT Subsidiary which, under federal income tax laws, would
not be subject to income taxes.     
   
  (u) Reflects the increase in weighted average Common Shares outstanding that
would result from the issuance of Common Shares in exchange for the common
stock of the REIT Manager and the Property Manager as if the Merger had
occurred on January 1, 1996. The number of shares shown is based on the
purchase price of $81.9 million at an assumed price per Common Share of
$22.25. This price represents the mid point of the pricing range set forth in
the Merger Agreement.     
   
  (v) Funds from operations represents SCI's net earnings computed in
accordance with GAAP, excluding gains (or losses) from disposition of
depreciated real estate, minority interest, significant non-recurring items,
and depreciation and amortization. Management believes that an understanding
of funds from operations will     
 
                                      F-8
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
  NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONCLUDED)
   
enhance the reader's comprehension of the impact of the Merger on SCI. The
impact of the Merger on SCI's funds from operations was a specific
consideration of SCI's Special Committee which was formed for purposes of
making a recommendation to SCI's Board of Trustees. Funds from operations
should not be considered as an alternative to net income or any other GAAP
measurement of performance as an indicator of SCI's operating performance or
as an alternative to cash flows from operating, investing or financing
activities as a measure of liquidity. Furthermore, the funds from operations
measure presented by SCI will not be comparable to similarly titled measures
of other REITs who do not compute funds from operations in a manner consistent
with SCI.     
       
                                      F-9
<PAGE>
 
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A         +
+REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE   +
+SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY  +
+OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT        +
+BECOMES EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR   +
+THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE      +
+SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE    +
+UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF  +
+ANY SUCH STATE.                                                               +
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
                    
                 SUBJECT TO COMPLETION DATED JULY 3, 1997     
 
PROSPECTUS
                                     
                                  (LOGO)     
 
                              WARRANTS TO PURCHASE
 
                      $250,000,000 OF CLASS B COMMON STOCK
                           (PAR VALUE $.01 PER SHARE)
   
  This Prospectus of Security Capital Group Incorporated ("Security Capital" or
the "Company") is being used in connection with the issuance (the "Warrant
Issuance") by Security Capital of an aggregate of $250 million of warrants (the
"Warrants"), each to purchase one share of Class B Common Stock, $0.01 par
value per share, of Security Capital (the "Class B Shares"), to holders (the
"Securityholders") of (i) shares of common stock, $0.01 par value per share
("ATLANTIC Common Shares"), of Security Capital Atlantic Incorporated, a
Maryland corporation ("ATLANTIC"), (ii) common shares of beneficial interest,
$1.00 par value per share ("PTR Common Shares"), of Security Capital Pacific
Trust, a Maryland real estate investment trust ("PTR"), and Cumulative
Convertible Series A Preferred Shares of Beneficial Interest, $1.00 par value
per share (the "PTR Preferred Shares"), of PTR, and (iii) common shares of
beneficial interest, $0.01 par value per share ("SCI Common Shares"), of
Security Capital Industrial Trust, a Maryland real estate investment trust
("SCI"), Cumulative Convertible Series B Preferred Shares of Beneficial
Interest, $0.01 par value per share (the "SCI Preferred Shares"), of SCI and
limited partnership interests ("Units") in four partnerships in which SCI is
the general partner, which Units are exchangeable for SCI Common Shares, in
each case, other than Security Capital. Holders of ATLANTIC Common Shares will
receive an aggregate of approximately $46.9 million of Warrants, holders of PTR
Common Shares and PTR Preferred Shares will receive an aggregate of
approximately $102 million of Warrants and holders of SCI Common Shares, SCI
Preferred Shares and Units will receive an aggregate of approximately $101
million of Warrants.     
   
  The Warrant Issuance is being made by Security Capital as part of the
Transaction (as defined) pursuant to which, among other things, each of
ATLANTIC, PTR and SCI would become internally managed real estate investment
trusts ("REITs"). The aggregate number of Warrants that will be issued to
Securityholders of any particular REIT will be determined by dividing $46.9
million, $102 million and $101 million, in the case of ATLANTIC, PTR and SCI,
respectively, by the exercise price of the Warrants. The actual number of
Warrants that will be issued to any particular Securityholder will depend on
both the price at which the Class B Shares are trading, and on the number of
ATLANTIC Common Shares, PTR Common Shares, SCI Common Shares, PTR Preferred
Shares, SCI Preferred Shares and Units (collectively, the "REIT Securities")
outstanding on the record date determined by the Board of Directors of Security
Capital (the "Warrant Issuance Record Date"). The exercise price of the
Warrants will be based on the closing price of the Class B Shares on the day
prior to the date the Warrants are issued (the "Warrant Issuance Date"), and
the Warrants will have a term of one year.     
   
  The Class B Shares and the Warrants have been approved for listing on the New
York Stock Exchange (the "NYSE") under the symbols "SCZ.B" and "SCZ WS",
respectively, subject to official notice of issuance. See "Risk Factors--No
Prior Market for Class B Shares or Warrants."     
 
  SEE "RISK FACTORS" BEGINNING ON PAGE 7 FOR INFORMATION THAT SHOULD BE
CONSIDERED BY PROSPECTIVE INVESTORS.
 
                                  -----------
 
THESE SECURITIES  HAVE NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES AND
EXCHANGE COMMISSION  OR ANY STATE SECURITIES COMMISSION NOR HAS  THE SECURITIES
 AND EXCHANGE COMMISSION  OR ANY  STATE SECURITIES COMMISSION  PASSED UPON THE
 ACCURACY OR  ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION  TO THE CONTRARY
  IS A CRIMINAL OFFENSE.
 
                                  -----------
 
                The date of this Prospectus is           , 1997
<PAGE>
 
  No person is authorized to give any information or to make any
representations not contained in this Prospectus and, if given or made, such
information or representations must not be relied upon as having been
authorized by the Company. This Prospectus does not constitute an offer to
sell, or a solicitation of an offer to buy, the Warrants or the Class B Shares
in any jurisdiction to any person to whom it is unlawful to make such offer or
solicitation. Neither the delivery of this Prospectus nor any sale made
hereunder shall, under any circumstances, create any implication that there
has been no change in the affairs of the Company since the date hereof or that
information contained herein is correct as of any time subsequent to the date
hereof.
 
                               TABLE OF CONTENTS
 
<TABLE>   
<CAPTION>
                                      PAGE
                                      ----
<S>                                   <C>
Prospectus Summary..................    3
Risk Factors........................    7
Use of Proceeds.....................   13
Dividend Policy.....................   13
Business............................   14
Management..........................   30
Selected Financial Information......   44
Management's Discussion and Analysis
 of Financial Condition and Results
 of Operations......................   46
Relationships with Operating
 Companies..........................   60
Certain Relationships and
 Transactions.......................   71
Principal Shareholders..............   74
</TABLE>    
<TABLE>   
<CAPTION>
                                      PAGE
                                      ----
<S>                                   <C>
Description of Capital Stock........   77
Certain Provisions of Maryland Law
 and of Security Capital's Charter
 and Bylaws.........................   84
Shares Available for Future Sale....   87
Certain Federal Income Tax
 Consequences.......................   88
Certain United States Federal Tax
 Considerations for Non-U.S. Holders
 of Class B Shares..................   89
ERISA Matters.......................   92
Experts.............................   93
Legal Matters.......................   94
Available Information...............   94
Index to Financial Statements.......  F-1
</TABLE>    
 
  Security Capital intends to furnish its shareholders with annual reports
containing audited consolidated financial statements certified by an
independent public accounting firm and with quarterly reports containing
unaudited consolidated financial information for the first three quarters of
each fiscal year.
 
                                       2
<PAGE>
 
                               PROSPECTUS SUMMARY
 
  This summary is qualified in its entirety by, and should be read in
conjunction with, the more detailed information and financial statements
appearing elsewhere in this Prospectus. Concurrently with the Warrant Issuance,
Security Capital is conducting an initial public offering of $250 million in
aggregate amount of its Class B shares (the "Offering"). There can be no
assurance that the Offering will occur. Unless otherwise indicated, the
information contained in this Prospectus assumes approval by the shareholders
of ATLANTIC, PTR and SCI (each as defined below) of the proposed merger
transactions described below (see "Business--The Proposed Mergers"), but does
not give effect to the Offering.
 
                      SECURITY CAPITAL GROUP INCORPORATED
 
  Security Capital is a real estate research, investment and management
company. Management has assembled a superior team of operating and investment
professionals to implement the firm's strategy. Prior to the Warrant Issuance
and the Offering, Security Capital was owned primarily by directors, officers,
employees and 65 major domestic and foreign institutional investors.
 
  Security Capital's strategy is to create the optimal organization to lead and
profit from global real estate securitization. Security Capital will implement
this strategy by:
 
  . Providing leadership in real estate research conducted on a global basis.
    Security Capital's proprietary research, which is available to Security
    Capital's affiliates, provides a strong foundation for its capital
    deployment strategy.
     
  . Continuing to invest its capital in fully integrated, value-added
    operating companies that have strong prospects for sustained growth.
    Security Capital plans to utilize the results of its research to identify
    opportunities in which it can invest its capital in the start-up of
    highly focused, private operating companies with the objective of
    becoming publicly traded and having the prospect of dominating their
    respective niches. The Company currently is considering several new
    business initiatives. See "Business--Future Strategy." In addition,
    Security Capital will continue to make investments in public companies in
    which it can provide strategic and operating guidance and capital and
    thereby enable the companies to pursue an attractive growth strategy. See
    "Business--Operating Strategy--Security Capital Strategic Group."     
 
  . Creating a global real estate securities management business.
   
  Since its commencement of operations in 1991, Security Capital has
continually committed research and development capital to generate new start-
up, fully integrated real estate operating companies and new business services.
Based on such research and development activities, Security Capital has
established a range of real estate research, service and management businesses
and made a series of investments in Security Capital Pacific Trust ("PTR"),
Security Capital Industrial Trust ("SCI"), Security Capital Atlantic
Incorporated ("ATLANTIC"), Security Capital U.S. Realty ("Security Capital
USREALTY") and Homestead Village Incorporated ("Homestead"), each of which is
now publicly traded. Through May 31, 1997, Security Capital has invested an
aggregate of approximately $2.0 billion in the common shares of PTR, SCI,
ATLANTIC, Security Capital USREALTY and Homestead and warrants of Homestead.
Those securities had an aggregate market value of approximately $2.9 billion
(based on the closing price of those securities on the principal exchange on
which such securities are listed on May 31, 1997). As of June 6, 1997, Security
Capital owned approximately 35% of PTR, 51% of ATLANTIC, 64% of Homestead, 44%
of SCI and 32% of Security Capital USREALTY (based in each case on common
shares outstanding) and, pursuant to a series of investor agreements, advisory
agreements, board representation or other control rights, has significant
influence over the operations of each of these entities. As of May 31, 1997,
these five publicly traded real estate companies had a collective equity market
capitalization (assuming full conversion or exercise of convertible securities,
options and warrants) of approximately $8.2 billion. Security Capital USREALTY
has made strategic investments in three publicly traded companies, CarrAmerica
Realty Corporation ("CarrAmerica"), Storage USA, Inc. ("Storage USA") and
Regency Realty Corporation ("REGENCY"), and one private company, Pacific Retail
    
                                       3
<PAGE>
 
   
Trust ("PACIFIC RETAIL"), which had a collective equity market capitalization
of approximately $4.1 billion as of May 31, 1997 (assuming contractual equity
commitments by investors have been funded, and full conversion or exercise of
convertible securities, options and warrants). For further information on the
Company's relationship to these publicly traded companies, see "Business--
Operating Strategy," "--Operating Companies Market Price Information and
Financial Performance" and "Relationships with Operating Companies."     
   
  Security Capital has several new business initiatives which recently became
operational, including Strategic Hotel Capital Incorporated, Security Capital
Preferred Growth and Security Capital Employee REIT Fund, in which Security
Capital has initially committed to invest $200 million, $50 million and $100
million, respectively, and several other new business initiatives which are in
various stages of research and development. Security Capital USREALTY also has
several new business initiatives expected to be operational by the end of
1997. See "Business--Future Strategy." Security Capital believes that an
important component of its future growth will come from new business
initiatives and the implementation of new business strategies, although there
can be no assurance that current new business initiatives will be continued or
prove successful.     
                                
                             SECURITY CAPITAL     
                
             OWNERSHIP AND MARKET CAPITALIZATION OF INVESTEES     
 
<TABLE>   
<CAPTION>
                                            DIRECT/INDIRECT      EQUITY MARKET
      INVESTEE                             OWNERSHIP (1)(2) CAPITALIZATION (1)
      --------                             ---------------- ------------------
                                                              (in millions)
      <S>                                  <C>              <C>
      Security Capital Pacific Trust             32%              $1,879
      Security Capital Atlantic
       Incorporated                              51%                 918
      Homestead Village Incorporated (3)         30%                 971
      Security Capital Industrial Trust          38%               2,280
                                                                  ------
          Total                                                   $8,164
                                                                  ======
      Security Capital USREALTY (4)              32%              $2,116
       CarrAmerica Realty Corporation (5)        38%               1,838
       Storage USA, Inc. (5)                     35%               1,110
       Regency Realty Corporation (5)            39%                 585
       Pacific Retail Trust (5)                  69%                 614
                                                                  ------
          Total                                                   $4,147
                                                                  ======
</TABLE>    
- -------
   
(1) Ownership and market capitalization are as of May 31, 1997, and assume
contractual equity commitments by investors have been funded, convertible
instruments have been converted into common shares, and options and warrants
for common shares have been exercised. The resulting number of common shares
is multiplied by the closing price of the common shares on such date for those
companies listed on an exchange or, in the case of PACIFIC RETAIL, the last
private equity offering price. See "--Operating Companies Market Price
Information and Financial Performance."     
   
(2) As of June 6, 1997, Security Capital's percentage ownerships in its
investees, based on common shares outstanding on such date, were 35% of PTR,
51% of ATLANTIC, 64% of Homestead, 44% of SCI and 32% of Security Capital
USREALTY. Equity market capitalization, as of May 31, 1997, based on common
shares outstanding was $1,708 million for PTR, $918 million for ATLANTIC, $383
million for Homestead, $1,967 for SCI, and $2,116 million for Security Capital
USREALTY.     
   
(3) Ownership of Homestead assumes that all convertible mortgages have been
funded and converted into shares of Homestead common stock and that all
warrants to purchase shares of Homestead common stock have been exercised.
Ownership of Homestead does not include any ownership Security Capital may
obtain in Homestead upon conversion of convertible mortgages owned by PTR and
ATLANTIC through funding commitment agreements. See "Relationships with
Operating Companies--Homestead--Homestead Transaction."     
   
(4) This company is an investee of Security Capital USREALTY through its
subsidiary and is not directly advised by Security Capital. The ownership
percentage reflected is that of Security Capital USREALTY.     
   
(5) As of May 31, 1997, Security Capital USREALTY's percentage ownerships in
its investees, based on common shares outstanding on such date, were 43% of
CarrAmerica, 37% of Storage USA, 42% of REGENCY and 73% of PACIFIC RETAIL.
    
  Security Capital's and its affiliates' principal business activities are
carried out in offices located in Atlanta, Brussels, Chicago, Denver, El Paso,
London, Luxembourg, New York and Santa Fe.
 
                                       4
<PAGE>
 
 
                        THE PROPOSED MERGER TRANSACTIONS
   
  Security Capital, through its affiliates, currently provides real estate
investment trust ("REIT") management and property management services to each
of ATLANTIC, PTR and SCI. In December 1996, management of Security Capital
proposed to its Board that Security Capital exchange its REIT management
companies and property management companies for common shares of ATLANTIC, PTR
and SCI, respectively. In January 1997, based upon the direction of the Board,
Security Capital proposed to the Board of Directors of ATLANTIC, and the Board
of Trustees of each of PTR and SCI, that each of ATLANTIC, PTR and SCI become
internally managed. On March 24, 1997, Security Capital and each of ATLANTIC,
PTR and SCI entered into Merger and Issuance Agreements (collectively, the
"Merger Agreements"), pursuant to which Security Capital will cause its
affiliates providing REIT management and property management services to each
of ATLANTIC, PTR and SCI to be merged into newly formed subsidiaries of such
respective entities (the "Mergers") with the result that all personnel employed
in the REIT management and property management businesses would become officers
and employees of ATLANTIC, PTR and SCI, respectively. In exchange for the
transfer of those businesses, Security Capital will receive $     of ATLANTIC's
shares of common stock, $     of PTR's common shares of beneficial interest and
$     of SCI's common shares of beneficial interest. Each Merger is subject to
approval of the shareholders of each of ATLANTIC, PTR and SCI, respectively,
and to various customary closing conditions.     
 
                              THE RIGHTS OFFERINGS
   
  In order to allow the common shareholders of ATLANTIC, PTR and SCI,
respectively, to maintain their relative percentage ownership interests in each
of their companies, concurrently with proxy solicitations seeking approval of
the Mergers, each of ATLANTIC, PTR and SCI will conduct a rights offering
entitling its common shareholders (other than Security Capital) to purchase
additional common shares. The rights offering price for each company will be at
a discount to the price at which common shares in each of ATLANTIC, PTR and SCI
will be issued to Security Capital pursuant to the respective Merger
Agreements.     
 
                              THE WARRANT ISSUANCE
   
  As part of the transactions contemplated by the Merger Agreements, and to
permit the shareholders of ATLANTIC, PTR and SCI to benefit from the Mergers on
the same terms as Security Capital equity holders, Security Capital will issue
Warrants to purchase an aggregate of $250 million of Class B Shares to the
common equity holders (and holders of certain securities convertible into
common shares) of each of ATLANTIC, PTR and SCI (other than Security Capital)
after the closing of the Mergers (the "Warrant Issuance"). The number of Class
B Shares subject to the Warrants will be based on the market price of the Class
B Shares on a date within approximately 60 days following the closing of the
Mergers. The exercise price of the Warrants will be based on the market price
of the Class B Shares on a date to be established following completion of the
Offering, and the Warrants will have a term of one year. In the event that
there is no market price for the Class B Shares, the exercise price of the
Warrants will be the fair market value of the Class B Shares as determined in
good faith by the Board. See "Risk Factors--No Prior Market for Class B Shares
or Warrants."     
 
                                  THE OFFERING
 
  Security Capital filed a registration statement with the Securities and
Exchange Commission on April 29, 1997, relating to the offering of $250 million
in aggregate amount of Class B Shares ($287.5 million if the underwriters'
overallotment option is exercised in full). It is currently expected that the
Offering will occur in the third quarter of 1997, although there can be no
assurance that the Offering will occur.
 
                                  RISK FACTORS
   
  An investment in the Class B Shares involves certain risks including the
following: (i) recent underlying favorable conditions in the real estate
industry may not continue and Security Capital may not continue to grow at
rates similar to those which it has achieved in the past; (ii) there can be no
assurance that Security Capital will be successful in creating new businesses;
(iii) Security Capital is dependent on dividends, capital gains and management
and service fees from its operating companies to meet its operating needs and
to pay principal and interest on debt; (iv) Security Capital, through its
investees, is subject to general real estate investment risks; (v) there are
limitations on the shareholders' ability to change control of Security Capital;
and (vi) there has been no prior market for the Class B Shares. See "Risk
Factors."     
 
 
 
                                       5
<PAGE>
 
                     SUMMARY SELECTED FINANCIAL INFORMATION
       
       
          
The following table sets forth summary selected financial information for
Security Capital as of and for the three months ended March 31, 1997, for the
three months ended March 31, 1996 and as of and for the years ended December
31, 1996, 1995, 1994, 1993, 1992 and 1991. The following summary selected
financial information should be read in conjunction with "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
with the Company's consolidated financial statements and notes thereto included
in this Prospectus.     
 
               ----------------------------------------------------------------
<TABLE>   
<CAPTION>
                          THREE MONTHS ENDED MARCH 31,                    YEARS ENDED DECEMBER 31,
Dollars in thousands,               1997           1996       1996  1995 (1)       1994       1993      1992      1991
except per share data     -------------- --------------  --------- ---------  ---------  --------- --------- ---------
                                     (UNAUDITED)
<S>                       <C>            <C>             <C>       <C>        <C>        <C>       <C>       <C>
SELECTED OPERATING DATA:
Equity in earnings        $       39,035 $       14,963  $ 168,473 $  45,685  $   8,812  $   6,032 $   1,722 $     242
Rental revenues                   50,667         30,809    145,907   103,634     55,071     10,916     1,592         -
Services Division
 revenues (2)                     22,970         15,408     77,512    49,404          -          -         -         -
Total revenues                   114,031         61,539    398,122   200,534    156,855     17,503     3,534       467
Rental expenses                   18,694         11,816     54,050    37,948     23,052      1,428       292         -
Services Division
 expenses(2)                      24,318         19,455     91,195    60,789          -          -         -         -
General, administrative
 and other (2)                     9,970          3,837     24,927    18,311     18,755      2,555       679       205
Costs incurred, in
 acquiring Services
 Division (2)                          -              -          -   158,444          -          -         -         -
Interest expense:
 Security Capital:
  Convertible
   Debentures/notes (3)           26,665         22,291     93,912    78,785     29,647      1,228       180         -
  Line of credit                   1,412          2,240      6,256     5,977      6,424      2,196       960        88
 Majority-owned
  subsidiaries (4)                 4,761          4,342     17,056    19,042     17,718        362         -         -
                          -------------- --------------  --------- ---------  ---------  --------- --------- ---------
 Total interest expense           32,838         28,873    117,224   103,804     53,789      3,786     1,140        88
Net earnings (loss)
 attributable to Class A
 Shares (5)               $        3,349 $       (9,859) $  32,607 $(201,634) $  (7,685) $   5,155 $   1,014 $     141
 
               ----------------------------------------------------------------
<CAPTION>
                             THREE MONTHS ENDED MARCH 31,                 YEARS ENDED DECEMBER 31,
                                    1997           1996       1996  1995 (1)       1994       1993      1992      1991
                          -------------- --------------  --------- ---------  ---------  --------- --------- ---------
                                     (UNAUDITED)
<S>                       <C>            <C>             <C>       <C>        <C>        <C>       <C>       <C>
PER SHARE DATA:
Series A Preferred Stock
 dividends                $        18.75              -  $   56.25         -          -          -         -         -
Net earnings (loss)
 attributable to
 Class A Shares           $         2.53 $        (9.91) $   28.28 $ (224.87) $  (16.74) $   39.12 $   21.61 $    3.96
Class A Share
 distributions paid (6)                -              -          -         -  $   33.50  $   60.00 $   55.00 $   24.95
Weighted average Class A
 Shares outstanding            1,322,054        994,789  1,133,711   896,681    458,945    131,776    46,913    35,565
</TABLE>    
 
               ----------------------------------------------------------------
<TABLE>   
<CAPTION>
                           AS OF
                         MARCH 31,                       AS OF DECEMBER 31,
                           1997           1996   1995 (1)      1994      1993      1992      1991
Dollars in thousands    ----------- ----------  --------- --------- --------- --------- ---------
                        (UNAUDITED)
<S>                     <C>         <C>         <C>       <C>       <C>       <C>       <C>
SELECTED BALANCE SHEET DATA:
Investments, at equity   $1,512,391 $1,438,937  $ 930,043 $ 230,756 $ 161,270 $  68,160 $  24,911
Real estate, net of
 accumulated
 depreciation (1)         1,463,173  1,365,373    865,367 2,005,957   478,630    41,577         -
Total assets              3,222,715  2,929,284  1,855,056 2,300,613   673,019   110,765    25,003
Long-term debt:
 Security Capital (3)     1,036,712    940,197    718,611   514,383    48,970     6,532         -
 Majority-owned
  subsidiaries (4)          273,163    257,099    118,524   301,787    47,988         -         -
Minority interests          401,134    394,537    159,339   554,752   157,545     4,884         -
Total shareholders'
 equity                  $1,018,809 $  918,702  $ 528,539 $ 359,859 $ 293,821 $  57,847 $  16,314
</TABLE>    
- -------
   
(1) Prior to 1995, Security Capital consolidated the accounts of SCI and
Security Capital Pacific Incorporated ("PACIFIC"). During 1995, Security
Capital's ownership of SCI decreased to less than 50% and PACIFIC was merged
into PTR. Accordingly, these entities were deconsolidated effective January 1,
1995.     
   
(2) Security Capital resulted from the merger of two affiliated, but not
commonly controlled, entities on January 1, 1995 (the "1995 Merger"). See Note
1 to the Company's consolidated financial statements included in this
Prospectus for more information concerning the 1995 Merger and the predecessor
entity.     
   
(3) During 1994, Security Capital made a $757.50 per share distribution of the
2014 Convertible Debentures resulting in a total increase of $417.2 million in
outstanding 2014 Convertible Debentures.     
   
(4) Security Capital does not guarantee the debt of any of its consolidated or
unconsolidated operating companies.     
   
(5) On April 17, 1997, shareholders approved an amended and restated charter
which created Class A Shares and Class B Shares. All outstanding common shares
as of April 18, 1997 automatically became Class A Shares and all securities
convertible into or exchangeable for common shares became convertible into or
exchangeable for Class A Shares.     
   
(6) For the years ended December 31, 1994, 1993 and 1992, Security Capital
elected to be taxed as a REIT and made cash distributions to its shareholders.
    
                                       6
<PAGE>
 
                                 RISK FACTORS
 
  Holders of Warrants and Class B Shares should consider carefully the
information set forth below, as well as the other information set forth in
this Prospectus, the ATLANTIC Proxy Statement, the PTR Proxy Statement or the
SCI Proxy Statement, as applicable. This Prospectus contains, in addition to
historical information, forward looking statements that involve risks and
uncertainties. Those statements appear in a number of places in this
Prospectus and include statements regarding the intent, belief or current
expectations of the Company, its Board of Directors (the "Board") or its
officers with respect to (i) future revenues, (ii) future performance of the
Company's businesses and (iii) future business initiatives of the Company. The
Company's actual results could differ materially from those anticipated in the
forward looking statements as a result of certain factors, including those
discussed below and elsewhere in this Prospectus.
 
PAST GROWTH RATE NOT INDICATIVE OF FUTURE RESULTS
   
  Security Capital was started in 1991 and its early stages of development
occurred when it was an optimal time to purchase real estate. Over the five
and one-quarter year period ended March 31, 1997, Security Capital's book
value per share (after payment of convertible debt interest and preferred
stock dividends) increased at a compounded average growth rate of 11.01% per
year. There can be no assurance that underlying favorable conditions in the
real estate industry will continue or that, in the future, the stock price of
the Class A Shares or Class B Shares will increase, or the book value per
share will continue to grow, at rates similar to those which Security Capital
has achieved in the past.     
   
UNCERTAINTIES RELATING TO CREATION OF NEW BUSINESSES     
   
  Since its inception, Security Capital has continually devoted substantial
resources to the creation of new businesses. Security Capital currently has
several new business initiatives which have recently become operational or are
in varying stages of research and development, and Security Capital USREALTY
also has several new business initiatives that are expected to be operational
by the end of 1997. These new business initiatives, to the extent they are
developed into new businesses, will be subject to all risks generally
associated with new business activities. These risks and their potential
effect on the Company, to the extent they are different from those described
in the Prospectus, cannot presently be determined and will only become known
as progress is made during the development of a specific new business
initiative. In addition, there can be no assurance that these new business
initiatives will be completed, or if completed, prove to be successful or
viable. See "Business--Future Strategy."     
 
DEPENDENCE ON KEY PERSONNEL
   
  Security Capital's success depends upon attracting and retaining the
services of executive officers, including C. Ronald Blankenship, William D.
Sanders and Thomas G. Wattles, who are members of the Operating Committee, as
well as several key senior officers, consisting of the following Managing
Directors: Jeffrey A. Cozad, John H. Gardner, W. Joseph Houlihan, Anthony R.
Manno, Jr., Todd W. Mansfield, Caroline S. McBride, Daniel F. Miranda, Mary
Lou Rogers, Donald E. Suter and Paul E. Szurek. Security Capital has
experienced individuals who manage its operating companies, including R. Scot
Sellers, President and Chief Executive Officer of PTR, Patrick R. Whelan,
Managing Director of PTR, K. Dane Brooksher and Irving F. Lyons, III, Co-
Chairmen of SCI, Constance B. Moore and James C. Potts, Co-Chairmen of
ATLANTIC, and Michael D. Cryan and David C. Dressler Jr., Co-Chairmen of
Homestead. Security Capital's success will depend, among other things, on its
ability to retain each of the foregoing individuals. Security Capital's
success also depends upon the ability of Security Capital's operating
companies and any new entities it creates to continue to recruit experienced
management. There is substantial competition for qualified personnel in the
real estate industry. Security Capital believes it has an effective succession
plan in place and that several of its officers could serve as Security
Capital's senior executive officers and continue Security Capital's
performance. The loss of any of these key personnel could have an adverse
effect on Security Capital.     
 
RELIANCE ON DIVIDENDS AND TRANSFERS FROM OPERATING COMPANIES
 
  Security Capital conducts all of its operations through its operating
companies and service businesses. As such, Security Capital is dependent on
dividends and fees from such entities to meet its operating expense needs
 
                                       7
<PAGE>
 
and to pay principal and interest on debt, including borrowings under the
revolving line of credit of SC Realty Incorporated ("SC Realty"), a wholly
owned subsidiary of Security Capital which holds the Company's shares of PTR,
SCI, ATLANTIC, Security Capital USREALTY and Homestead and warrants to purchase
shares of Homestead. This revolving line of credit is secured by such
securities and is guaranteed by Security Capital. See "Management's Discussion
and Analysis of Financial Condition and Results of Operations--Investing and
Financing Activities--Line of Credit." Although many of the Company's operating
companies are REITs, others are not and the Company's ability to obtain
dividends, fees or other funds from such operating companies depends on the
economic performance of such operating companies, the prior claims of creditors
or holders of preferred stock of such operating companies and the Company's
ability to control or cause such operating companies to make distributions or
such other payments.
   
LACK OF DIVIDENDS TO SHAREHOLDERS     
 
  Security Capital is not a REIT and is not required to make distributions to
its common shareholders. Security Capital does not intend to pay dividends on
Class A Shares or Class B Shares in the foreseeable future.
 
SUBSTANTIAL LEVERAGE
   
  Security Capital has a substantial amount of leverage and will continue to
have a substantial amount of leverage after the Offering. As of March 31, 1997,
Security Capital had approximately $1.3 billion of consolidated outstanding
long-term indebtedness (of which $273 million represented indebtedness of
Security Capital's consolidated operating companies) and $295 million of
consolidated outstanding short-term indebtedness (all of which represented
indebtedness of Security Capital's consolidated operating companies). After
giving pro forma effect to the Offering as if it had occurred on March 31,
1997, Security Capital would have had an accumulated deficit of $202.4 million.
Of the $1.3 billion of consolidated outstanding long-term indebtedness,
approximately $1.1 billion consisted of the 2014 Convertible Debentures and the
Convertible Debentures due March 29, 2016 (the "2016 Convertible Debentures"
and together with the 2014 Convertible Debentures, the "Convertible
Debentures"), which are convertible at the option of the holders into Class A
Shares one year after the date of the Offering or upon redemption of the
Convertible Debentures. The current conversion prices for the Convertible
Debentures are below the Company's estimate of the fair market value per Class
A Share. If the Convertible Debentures were converted, the outstanding long-
term indebtedness would be reduced to approximately $273 million (all of which
would be indebtedness of Security Capital's consolidated operating companies).
Security Capital does not guarantee the debt of any of its consolidated or
unconsolidated operating companies. In addition, Security Capital's operating
companies have a substantial amount of indebtedness and, in certain cases, have
issued preferred stock to third parties.     
   
  In 1993, Security Capital, through SC Realty, entered into an $85 million
revolving line of credit with Wells Fargo Realty Advisers Funding, Incorporated
("Wells Fargo"), as agent for a syndicate of banks. Subsequently, this line of
credit was amended and the size of the facility was increased to $250 million
and $300 million in 1994 and 1995, respectively. The facility, which is
provided by a group of 11 banks, is effective through November 15, 1998 and had
an outstanding balance of $50 million as of May 31, 1997. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations--
Investing and Financing Activities--Line of Credit."     
   
  Under SC Realty's line of credit, Security Capital (as guarantor) is not
permitted to incur or assume any indebtedness other than (i) indebtedness under
the SC Realty line of credit which is guaranteed by Security Capital, (ii)
existing convertible subordinated indebtedness, (iii) subordinated
indebtedness, (iv) indebtedness represented by declared but unpaid dividends,
(v) indebtedness secured by purchase money liens in an aggregate amount not to
exceed $10 million at any time outstanding, (vi) indebtedness owing to SC
Realty (limited to a maximum of $50 million), and (vii) other indebtedness in
an aggregate amount not to exceed $10 million at any time outstanding. In
addition, the terms and conditions of SC Realty's line of credit impose
restrictions that affect, among other things, the ability of Security Capital
to (i) create liens on assets, (ii) sell or otherwise transfer certain assets,
(iii) engage in mergers or consolidations, and (iv) pay dividends. Security
Capital is also required     
 
                                       8
<PAGE>
 
   
by the terms of its guaranty to comply with certain specified financial ratios
and tests, including (i) a minimum shareholders' equity of greater than $795
million; (ii) a maximum ratio of total liabilities of Security Capital to the
net worth of Security Capital plus the market value net worth of SC Realty of
1.75 to 1.00; and (iii) a maximum ratio of cash flow to mandatory interest
expense of 2.00 to 1.00. Security Capital's ability to comply with the
foregoing provisions may be affected by events beyond its control. Security
Capital's failure to comply with any of these covenants could result in a
default under the line of credit. At March 31, 1997, Security Capital was in
compliance with all covenants under the guaranty and SC Realty's line of
credit.     
   
  Based on Security Capital's current level of operations and anticipated
growth as a result of pending new business initiatives, Security Capital
expects that cash flows from operations (including dividends and fees received
from its operating companies), the proceeds of the Offering and the exercise of
Warrants and funds currently available under its $300 million revolving line of
credit will be sufficient to enable Security Capital to satisfy its anticipated
requirements for operating and investing activities for the next twelve months.
Security Capital intends to finance its long-term business activities
(including investments in new business initiatives) through the proceeds of the
Offering, borrowings under an expanded line of credit and the exercise of the
Warrants. In addition, the Company anticipates that its operating companies
will separately finance their activities through cash flow from operations,
sales of equity and debt securities and the incurrence of mortgage debt or line
of credit borrowings. The degree to which Security Capital is leveraged and to
which it is able to meet its financial obligations could affect its ability to
obtain additional financing in the future for refinancing indebtedness, working
capital, capital expenditures, acquisitions, investments in new businesses,
general corporate purposes or other purposes.     
 
LIMITATIONS ON ACQUISITION OF SHARES AND CHANGE IN CONTROL
 
 Ownership Limit
   
  Security Capital's 9.8% ownership limit, as well as the ability of Security
Capital to issue additional Class A Shares, Class B Shares or other classes or
series of stock (which may have rights and preferences senior to the Class B
Shares), may have the effect of delaying, deferring or preventing a change in
control of Security Capital without the consent of the Board even if a change
in control were in the shareholders' interests and may also (i) deter tender
offers for Class A Shares or Class B Shares, which offers may be advantageous
to shareholders and (ii) limit the opportunity for shareholders to receive a
premium for their Class A Shares or Class B Shares that might otherwise exist
if an investor were attempting to assemble a block of Class A Shares or Class B
Shares in excess of 9.8% or otherwise effect a change in control of Security
Capital. See "Description of Capital Stock--Restriction on Size of Holdings of
Shares" for a description of this ownership restriction.     
 
 Shareholder Purchase Rights
 
  On April 21, 1997, the Board declared a dividend of one preferred share
purchase right (a "Purchase Right") for each Share outstanding. Each Purchase
Right entitles the holder, under certain circumstances, to purchase from
Security Capital, in the event the underlying share is a Class A Share, one
one-hundredth of a share of Series A Junior Participating Preferred Stock, par
value $.01 per share (the "Participating Preferred Shares"), at a price of
$6,000 per one one-hundredth of a Participating Preferred Share, subject to
adjustment. In the event the underlying share is a Class B Share, the Purchase
Right entitles the registered holder, under certain circumstances, to purchase
from Security Capital one five-thousandth of a Participating Preferred Share of
Security Capital at a price of $120 per one five-thousandth of a Participating
Preferred Share. Purchase Rights are exercisable when a person or group of
persons (other than Security Capital USREALTY and other affiliates of Security
Capital) acquires 20% or more of the voting power of the voting equity
securities of Security Capital or announces a tender offer for 25% or more of
the voting power of the voting equity securities of Security Capital. Under
certain circumstances, each Purchase Right entitles the holder to purchase, at
the Purchase Right's then current exercise price, a number of Class A Shares or
Class B Shares, as the case may be, having a market
 
                                       9
<PAGE>
 
value of twice the Purchase Right's exercise price. The acquisition of
Security Capital pursuant to certain mergers or other business transactions
would entitle each holder to purchase, at the Purchase Right's then current
exercise price, a number of the acquiring company's common shares having a
market value at that time equal to twice the Purchase Right's exercise price.
The Purchase Rights held by the triggering 20% shareholders (other than
Security Capital USREALTY or other affiliates of Security Capital) would not
be exercisable.
   
  The Purchase Rights may have the effect of delaying, deferring or preventing
a change in control of Security Capital without the consent of the Board even
if a change in control were in the shareholders' interests and may also
adversely affect the voting and other rights of shareholders. See "Description
of Capital Stock--Purchase Rights."     
 
 Classified Board; Preferred Stock; Advance Notice Provisions
 
  The Board has been divided into three classes of directors. The terms of the
classes will expire in 1998, 1999 and 2000, respectively. As the term of a
class expires, directors for that class will be elected for a three-year term
and the directors in the other two classes will continue in office. See
"Certain Provisions of Maryland Law and of Security Capital's Charter and
Bylaws--Classification of the Board."
 
  Security Capital's amended and restated articles of incorporation (the
"Charter") authorizes the Board to reclassify any unissued shares of Security
Capital's stock from time to time by setting or changing the preferences,
conversion or other rights, voting powers, restrictions, limitations as to
dividends, qualifications or terms or conditions of redemption. See
"Description of Capital Stock--General" and "--Preferred Stock."
 
  For nominations or other business to be properly brought before an annual
meeting of shareholders by a shareholder, Security Capital's amended and
restated bylaws (the "Bylaws") require such shareholder to deliver a notice to
the Secretary, absent specified circumstances, not less than 60 days nor more
than 90 days prior to the first anniversary of the preceding year's annual
meeting setting forth: (i) as to each person whom the shareholder proposes to
nominate for election or reelection as a director, all information relating to
such person that is required to be disclosed in solicitations of proxies for
the election of directors pursuant to Regulation 14A of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"); (ii) as to any other
business that the shareholder proposes to bring before the meeting, a brief
description of the business desired to be brought before the meeting, the
reasons for conducting such business at the meeting and any material interest
in such business of such shareholder and of the beneficial owner, if any, on
whose behalf the proposal is made; and (iii) as to the shareholder giving the
notice and the beneficial owner, if any, on whose behalf the nomination or
proposal is made, (x) the name and address of such shareholder as it appears
on Security Capital's books and of such beneficial owner and (y) the number of
Shares which are owned beneficially and of record by such shareholder and such
beneficial owner, if any.
   
  The classified Board, the issuance of preferred stock and the advance notice
provisions discussed in the preceding paragraphs each could have the effect of
delaying, deferring or preventing a change in control of Security Capital even
if a change in control were in the shareholders' interests.     
 
POSSIBLE ADVERSE CONSEQUENCE OF LIMITS ON OWNERSHIP OF SHARES
 
  As noted above under "--Limitations on Acquisition of Shares and Change in
Control," the Charter restricts ownership of more than 9.8% of the number or
value of the outstanding Class A Shares or Class B Shares by any single
shareholder except Security Capital USREALTY. The Board, in its sole
discretion, may waive this restriction. Shares acquired in breach of the
limitation may be redeemed by Security Capital at the average daily closing
sales price per Class A Share or Class B Share, as applicable, during the 30-
day period ending on the business day prior to the redemption date. A transfer
of such Shares to a person who, as a result of the transfer, violates the
ownership limit may be void under some circumstances. See "Description of
Capital Stock--Restriction on Size of Holdings of Shares" for additional
information regarding the ownership limit.
 
                                      10
<PAGE>
 
CERTAIN RISKS RELATING TO THE INVESTMENT COMPANY ACT
   
  Security Capital is not registered under the Investment Company Act of 1940,
as amended (the "Investment Company Act"), in reliance on exemptions provided
by Rule 3a-1 promulgated under the Investment Company Act. Security Capital is
not required to register as an investment company because it is principally
engaged in the real estate business through companies that it primarily
controls. As of June 6, 1997, Security Capital owned approximately 35% of PTR,
51% of ATLANTIC, 64% of Homestead, 44% of SCI and 32% of Security Capital
USREALTY (based in each case on outstanding common shares at such date) and
which, together with certain investor agreements, advisory agreements, board
representation or other control rights, allows Security Capital to exert
significant influence over the operations of each of these entities. Security
Capital currently intends to exert similar influence over any other operating
company through which it makes future investments. However, to the extent
Security Capital does not elect to participate in future equity offerings by
its operating companies, its ownership interest in and control over such
companies could diminish, and the Company could potentially be required to
register as an investment company under the Investment Company Act. Security
Capital would be materially adversely affected if it were required to register
as an investment company under the Investment Company Act.     
 
CERTAIN TAX RISKS RELATING TO STATUS OF SECURITY CAPITAL USREALTY
   
  Security Capital USREALTY was organized in 1995 principally to own
significant strategic positions in leading value-added real estate operating
companies based in the United States. The Company has been advised by Security
Capital USREALTY that Security Capital USREALTY is not currently, and intends
to operate so as not to become, a Passive Foreign Investment Company ("PFIC")
or subject to the accumulated earnings tax for United States income tax
purposes. Characterization of Security Capital USREALTY as a PFIC could
potentially subject the Company to income tax on its pro rata share of the
undistributed income of Security Capital USREALTY. In addition, application of
the accumulated earnings tax to Security Capital USREALTY could potentially
subject Security Capital USREALTY to a 39.6% tax rate on its "accumulated
taxable income" for United States income tax purposes.     
   
GENERAL REAL ESTATE INVESTMENT RISKS AFFECTING OPERATING COMPANIES     
 
  Although Security Capital owns no real estate, its operating companies, and
companies in which its affiliates may invest, own real estate. Real property
investments are subject to varying degrees of risk. Real estate cash flows and
values are affected by a number of factors, including changes in the general
economic climate, local conditions (such as an oversupply of properties or a
reduction in rental demand in an area), the quality and philosophy of
management, competition from other available properties and the ability of the
owner to provide adequate maintenance and insurance and to control operating
costs. Real estate cash flows and values are also affected by such factors as
government regulations, including zoning and tax laws, interest rate levels,
the availability of financing and potential liability under, and changes in,
environmental and other laws. Since a significant portion of Security
Capital's operating companies' income is derived from rental income from real
property, their respective income and distributable cash flow would be
adversely affected if a significant number of tenants were unable to meet
their obligations, or if such operating companies were unable to lease
properties on economically favorable terms.
 
  Equity real estate investments are relatively illiquid and therefore may
tend to limit the ability of Security Capital's operating companies to react
promptly to changes in economic or other conditions. In addition, certain
significant expenditures associated with equity investments (such as mortgage
payments, real estate taxes and maintenance costs) are generally not reduced
when circumstances cause a reduction in income from the investments.
 
  In addition, the market price of the Warrants and the Class B Shares may be
affected by the market prices of shares of Security Capital's real estate
operating companies, which in turn may be affected by risks generally
associated with investments in real estate, including risks associated with
acquisition and disposition of real estate assets, development or
redevelopment of properties and, in certain cases, risks generally associated
with investments in REITs.
 
                                      11
<PAGE>
 
   
HIGHLY COMPETITIVE BUSINESSES     
   
  There are numerous commercial developers, real estate companies and other
owners of real estate, including those that operate in the regions in which
Security Capital's operating companies' properties are located, that compete
with Security Capital's operating companies in seeking land for development,
properties for acquisition and disposition and tenants for properties.
Security Capital's operating companies compete on a regional and national
basis with no individual market material to Security Capital as a whole. All
of the operating companies' properties are located in developed areas that
include other similar properties. The number of competitive properties in a
particular area could have a material adverse effect on the operating
companies' ability to lease units and on the rents charged. In addition, other
forms of properties provide alternatives to tenants of the operating
companies' properties (for example, single family residential housing may be
an alternative to multifamily housing).     
 
  The global real estate securities management business of Security Capital
will compete for capital and investment opportunities with a large number of
investment management firms as well as certain insurance companies, commercial
banks and other financial institutions, some of which may have greater access
to capital and other resources and which may offer a wider range of services
than Security Capital. Real estate investment management firms can be formed
with relatively small amounts of capital and depend most significantly on the
continued involvement of their professional staff. The Company believes that
competition among real estate investment management firms is affected
principally by investment performance, development and implementation of
investment strategies, information technologies and databases and client
service performance.
   
NO PRIOR MARKET FOR CLASS B SHARES OR WARRANTS; SHARE PRICE FLUCTUATIONS     
   
  Prior to the Offering, there has been no public market for the Class B
Shares or the Warrants. There can be no assurance that an active trading
market will develop for the Class B Shares or the Warrants. From time to time,
the stock market experiences significant price and volume volatility, which
may affect the market price of the Class B Shares and the Warrants for reasons
unrelated to Security Capital's performance. In addition, the initial public
offering price may not accurately reflect the market price of the Class B
Shares.     
 
  If the Offering does not occur, the holders of Warrants will own securities
for which the underlying Class B Shares are not publicly traded. This may
cause the Warrants to be illiquid. If the Offering does not occur, the Company
will determine the exercise price for the underlying Class B Shares based on
the Board's determination of the fair market value of the Class B Shares.
   
POTENTIAL ADVERSE EFFECT ON CLASS B SHARE PRICE OF SHARES AVAILABLE FOR FUTURE
SALE     
   
  Sales of a substantial number of Class B Shares, or the perception that such
sales could occur, could adversely affect the prevailing market price for
Class B Shares. After consummation of the Mergers, Security Capital is
expected to issue Warrants to purchase a total of $250 million of Class B
Shares (the number of such shares will be based on the price of the Class B
Shares on a date to be established following completion of the Offering),
which underlying Class B Shares may be sold by non-affiliates in the public
markets without limitation. Upon completion of the Offering, Security Capital
will have Class B Shares outstanding. All such shares may be sold by non-
affiliates in the public markets without limitation. In addition, upon
completion of the Offering, Security Capital expects to have 1,320,955 Class A
Shares outstanding, which will be convertible beginning January 1, 1998 into a
total of 66,047,750 Class B Shares, and 139,000 shares of Series A Cumulative
Convertible Redeemable Voting Preferred Stock (the "Series A Preferred Stock")
outstanding, convertible into a maximum of 105,896 Class A Shares. As of May
31, 1997, Security Capital also had outstanding (i) approximately $714 million
principal amount of its 2014 Convertible Debentures, convertible into an
aggregate of 682,293 Class A Shares, (ii) approximately $323 million principal
amount of its 2016 Convertible Debentures, convertible into an aggregate of
279,941 Class A Shares, (iii) warrants to purchase 40,241 Class A Shares and
approximately $30 million principal amount of 2014 Convertible Debentures
(convertible into 29,142 Class A Shares) and (iv) options to purchase 114,684
Class A Shares and approximately $55 million principal amount of 2014
Convertible Debentures (convertible into 52,818 Class A Shares) under Security
Capital's employee benefit     
 
                                      12
<PAGE>
 
plans. All such Class A Shares, and the Class B Shares into which they may be
converted, may be sold in the public markets in the future pursuant to
registration rights or available exemptions from registration. See "Shares
Available for Future Sale." No prediction can be made regarding the effect of
future sales of Class B Shares, Class A Shares or Warrants, or the conversion
of Class A Shares into Class B Shares, on the market price of Class B Shares
or Warrants.
   
IMPACT OF ENVIRONMENTAL REGULATIONS     
 
  Security Capital, through certain of its operating companies, is subject to
environmental and health and safety laws and regulations related to the
ownership, operation, development and acquisition of real estate. Under such
laws and regulations, Security Capital may be liable for, among other things,
the costs of removal or remediation of certain hazardous substances, including
asbestos-related liability. Such laws and regulations often impose liability
without regard to fault.
 
  As part of its due diligence procedures, Security Capital's operating
companies have conducted Phase I environmental assessments on each of their
respective properties prior to their acquisition; however, there can be no
assurance that such assessments have revealed all potential environmental
liabilities. Security Capital is not aware of any environmental condition on
any of its operating companies' properties which is likely to have a material
adverse effect on Security Capital's financial position or results of
operations; however, there can be no assurance that any such condition does
not exist or may not arise in the future.
 
                                USE OF PROCEEDS
   
  The maximum net proceeds to Security Capital from the exercise of Warrants
offered hereby, after payment of all expenses of the Warrant Issuance, will be
a maximum of $250 million. The net proceeds will be used for the partial
repayment of outstanding indebtedness (approximately $    million), the
allocation of capital to new business (approximately $   million) and any
remaining amounts will be used for general corporate purposes.     
   
  At May 31, 1997, SC Realty, a wholly owned subsidiary of Security Capital,
had $50 million in outstanding borrowings under its $300 million revolving
line of credit with Wells Fargo. The weighted average interest rate on the
line of credit balance at May 31, 1997 was 7.1875%. Borrowings under the line
of credit bear interest, at SC Realty's option, at either (i) LIBOR plus a
margin of 1.50% or (ii) the higher of the federal funds rate plus a margin of
 .50% or Wells Fargo's prime rate, with interest payable monthly in arrears.
The line of credit is guaranteed by Security Capital and is secured by its
shares in PTR, SCI, ATLANTIC, Security Capital USREALTY and Homestead, as well
as its warrants to acquire shares of Homestead. At May 31, 1997, the aggregate
market value of the securities pledged pursuant to the line of credit was
approximately $2.9 billion. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations--Investing and Financing
Activities--Line of Credit."     
 
                                DIVIDEND POLICY
 
  Security Capital is not a REIT and is not required to make distributions to
its common shareholders. The declaration and payment of dividends by Security
Capital is subject to the discretion of the Board. Any determination as to the
payment of dividends will depend upon the results of operations, capital
requirements and financial condition of Security Capital and such other
factors as the Board deems relevant. The Company believes that there currently
are substantial investment opportunities available to Security Capital and, as
a result, the Board intends to follow a policy of retaining earnings to
finance Security Capital's growth and for general corporate purposes.
Therefore, Security Capital does not anticipate paying any cash dividends on
the Class A Shares or the Class B Shares in the foreseeable future.
 
                                      13
<PAGE>
 
                                   BUSINESS
 
OVERVIEW AND STRATEGY
 
  Security Capital is a real estate research, investment and management
company. Management has assembled a superior team of operating and investment
professionals to implement the firm's strategy. Prior to the Warrant Issuance
and the Offering, Security Capital was owned primarily by directors, officers,
employees and 65 major domestic and foreign institutional investors.
 
  Security Capital's strategy is to create the optimal organization to lead
and profit from global real estate securitization. Security Capital will
implement this strategy by:
 
  . Providing leadership in real estate research conducted on a global basis.
    Security Capital's proprietary research, which is available to Security
    Capital's affiliates, provides a strong foundation for its capital
    deployment strategy.
     
  . Continuing to invest its capital in fully integrated, value-added
    operating companies that have strong prospects for sustained growth.
    Security Capital plans to utilize the results of its research to identify
    opportunities in which it can invest its capital in the start-up of
    highly focused, private operating companies with the objective of
    becoming publicly traded and having the prospect of dominating their
    respective niches. The Company currently is considering several new
    business initiatives. See "--Future Strategy." In addition, Security
    Capital will continue to make investments in public companies in which it
    can provide strategic and operating guidance and capital and thereby
    enable the companies to pursue an attractive growth strategy. See "--
    Operating Strategy--Security Capital Strategic Group."     
 
  . Creating a global real estate securities management business.
 
  The global real estate industry is in the early stages of a dramatic
transition from ownership in "passive hands" to becoming a securitized
industry with a more rational approach to capital allocation and operating
management. As public real estate investment enterprises become more
prevalent, a greater percentage of the industry's new capital is moving to
publicly traded, fully integrated, value-added operating companies.
Securitized holdings offer significant benefits to institutional and retail
investors, including enhanced liquidity, real-time pricing and the opportunity
for optimal growth and sustainable competitive rates of return.
 
  Security Capital will deploy its capital (both its corporate and third-party
managed capital) in enterprises that emulate the operating characteristics of
the leading value-added operating companies in other highly competitive global
industries. As the shift toward securitization of real estate ownership leads
to a more rational system for deploying capital, the Company believes leading
real estate companies will commit significant dollars to research and
development to create value-added operating systems for application in
carefully selected, focused target markets. The Company believes leading real
estate companies will devote significant capital and energy to management
development programs, creating a strong corporate culture with succession
plans in place. The Company also believes leading real estate companies will
consider capital as a precious resource to be deployed utilizing evaluation
processes based on Economic Value-Added (EVA) or similar strategies. The shift
toward securitization creates unprecedented opportunities for Security Capital
and its operating companies. By building talented management teams, creating
fully integrated operating systems and implementing highly focused strategies,
the Company believes leading real estate companies can achieve sustainable
annualized rates of return which are very competitive with other growth
industries.
   
  Through May 31, 1997, Security Capital has invested an aggregate of
approximately $2.0 billion in the common shares of PTR, SCI, ATLANTIC,
Security Capital USREALTY and Homestead and in the warrants of Homestead.
Those securities had an aggregate market value of approximately $2.9 billion
(based on the closing price of those securities on the principal exchange on
which the securities are listed on May 31, 1997).     
 
  Security Capital is a Maryland corporation. Security Capital's and its
affiliates' principal business activities are carried out in offices located
in Atlanta, Brussels, Chicago, Denver, El Paso, London, Luxembourg, New York
and Santa Fe.
 
                                      14
<PAGE>
 
OPERATING STRATEGY
 
  Security Capital executes its strategy through the four functional groups
shown on the following organization chart. The Real Estate Research Group
("RERG") conducts proprietary real estate research and provides analyses of
long-term market conditions and short-term trends to the companies and funds
in which Security Capital has invested. The Investment Research Group ("IRG")
manages or advises capital invested in real estate securities funds with an
intermediate-term investment focus. The Strategic Group ("SG") provides
overall business strategy and investment oversight to the companies in which
Security Capital has direct and indirect ownership positions, either directly
or through consulting agreements. The Financial Services Group ("FSG")
provides administrative and capital markets services to Security Capital's
client companies.
       
       
<TABLE>    
<CAPTION> 
                 
              SECURITY CAPITAL OPERATING ORGANIZATION CHART     
                            
                        ---------------------------
                          SECURITY CAPITAL GROUP     
                                
                               INCORPORATED     
                            
                           REAL ESTATE RESEARCH,
                         INVESTMENT AND MANAGEMENT
                                 $    (1)     
                        ---------------------------
                                     |
- -----------------  ------------------  ------------------  --------------------
<S>      |         <C>      |          <C>     |           <C>       |
    REAL ESTATE         INVESTMENT       STRATEGIC GROUP         FINANCIAL     
   RESEARCH GROUP     RESEARCH GROUP          (SG)            SERVICES GROUP
      (RERG)              (IRG)                                    (FSG)     
                                        BUSINESS STRATEGY    
    REAL ESTATE        REAL ESTATE         AND CAPITAL        ADMINISTRATIVE 
     RESEARCH           SECURITIES         DEPLOYMENT           AND CAPITAL   
                        MANAGEMENT         OVERSIGHT         MARKETS SERVICES 

 Brussels-Chicago-    (Intermediate     Brussels-Chicago-    Chicago-El Paso-
     Santa Fe             Term)              London-             London-   
                     Brussels-Chicago    Luxembourg-New      Luxembourg-New 
                                         York-Santa Fe       York-Santa Fe   
- -----------------  ------------------  ------------------  --------------------
                                         
   CLIENTS             CLIENTS              CLIENTS             CLIENTS     
                                                                
Investment          Special              Security Capital    Limited to
 Research Group      Opportunity          Pacific Trust       Direct/Indirect
                     Investments                              Affiliates     
Strategic Group      (Security           Security Capital 
                     Capital U.S.         Atlantic     
                     Realty) (2)          Incorporated 
                                        
                    Security Capital     Homestead Village                   
                     Employee REIT        Incorporated                        
                     Fund (3)                                      
                                         Security Capital             
                    Security Capital      Industrial Trust  
                     Preferred Growth                       
                     Incorporated (3)    Strategic Hotel       
                                          Capital           
                                          Incorporated (3)  
                                                                    
                                         SCG Box X-3        
                                          (3)(4)            
                                                            
                                         Security Capital      
                                          U.S. Realty (2)   
                                                            
                                          CarrAmerica       
                                           Realty           
                                           Corporation      
                                           (5)              
                                                            
                                          Storage USA,      
                                           Inc. (5)         
                                                            
                                          Regency Realty    
                                           Corporation (5)  
                                                            
                                          Pacific Retail    
                                           Trust (5)        
                                                            
                                          National          
                                           Parking          
                                           Corporation--    
                                           national         
                                           parking          
                                           operator         
                                           (3)(5)           
                                                            
                                          Urban Growth      
                                           Property Trust   
                                           --national       
                                           urban property   
                                           (3)(5)           
                                                            
                                          City Center       
                                           Retail Trust     
                                           --urban          
                                           retail (3)(5)     
</TABLE>                                              
- --------                                 
                                                  
(1) Pre-Offering, equity market capitalization on a fully converted basis as
of May 31, 1997, which assumes all convertible instruments have been converted
into, and options and warrants have been exercised for, Class A Shares, which
in turn are assumed to be converted into Class B Shares, and is based on the
Class B Share price equal to the mid-point of the range set forth on the cover
hereof.     
   
(2) The European management and Board of Directors of Security Capital
USREALTY receive operating and investment advice from Security Capital (EU)
Management S.A., which subcontracts certain research and advisory activities
from its affiliates IRG and SG.     
   
(3) Italics represents new business initiatives.     
   
(4) SCG Box X-3 is in the early stages of research and development. Security
Capital's policy is to announce new business initiatives following extensive
research and development and after Security Capital has committed to make
investments in excess of $25 million in the new business.     
   
(5) This company is an investee of Security Capital USREALTY through its
subsidiary and is not directly advised by SG.     
       
                                      15
<PAGE>
 
   REAL ESTATE                              SECURITY                        
  RESEARCH GROUP                            CAPITAL                         
      (RERG)                                   |                            
                         ----------------------------------------------     
   REAL ESTATE           |              |              |              |     
     RESEARCH       -----------    -----------    -----------    -----------
                       RERG                                                 
 Chicago-Santa Fe   -----------    -----------    -----------    ----------- 
 
 
 Security Capital Real Estate Research Group (RERG)
 
  RERG produces real estate research for both the Investment Research Group
and Strategic Group. Research plays a key role in the process of deploying
capital through the long- and short-term evaluation of supply and demand for
each real estate property type in targeted geographic markets. The evaluations
are based on economic, demographic and market factors as well as proprietary
demand and supply models.
 
  RERG conducts an economic base analysis for every major metropolitan market
in the United States. Economic base analysis identifies the key industry
sectors which drive a market's economy by exporting goods or services outside
the area. By examining the stability and growth potential of these industries,
as well as the diversity of their mix, RERG assesses the risks and long-term
growth prospects for that particular market. The demand models created by RERG
for each property type incorporate demographic factors such as population,
household income, age, education, employment and housing characteristics for
an area as small as one-sixteenth of a square mile in certain markets. The
economic and demographic analyses are translated into an overall evaluation of
the demand prospects for each property type in each market.
 
  On a short-term basis, RERG monitors real estate market conditions such as
occupancy and rent growth to forecast the near-term (one to two years)
demand/supply balance of each property type in the market.
 
                                      16
<PAGE>
 
 
 
    INVESTMENT                              SECURITY                        
  RESEARCH GROUP                            CAPITAL                         
      (IRG)                                    |                            
                         ----------------------------------------------     
   REAL ESTATE           |              |              |              |     
    SECURITIES      -----------    -----------    -----------    -----------
    MANAGEMENT                         IRG
  (INTERMEDIATE     -----------    -----------    -----------    ----------- 
      TERM)
 
 Brussels-Chicago
 
 
 Security Capital Investment Research Group (IRG)
 
  IRG manages or advises capital invested in focused funds that seek to
maximize total return over an intermediate time horizon of up to 42 months.
IRG's principal focus is on publicly traded real estate companies that it
believes should outperform the market due to factors such as an emerging new
strategy or opportunity, imminent changes in supply and demand that would
affect asset performance, market inefficiencies that result in mispriced
securities or consolidation opportunities. IRG, through its focused funds,
will also commit capital to private start-up companies that have significant
prospects for sustained growth, that can utilize both strategic and operating
consulting and capital, and that have the prospect of becoming public
companies. IRG will generally take ownership positions ranging from .5% to
4.99% of the equity securities of its investees, except with respect to
Security Capital Preferred Growth Incorporated ("SC-PG"), in which case IRG
may take larger ownership positions.
 
  IRG currently provides investment research and advice to Security Capital
(EU) Management S.A., the advisor to Security Capital USREALTY, in connection
with certain investments in publicly traded companies. In addition, IRG
currently manages Security Capital Employee REIT Fund ("SC-ERF") and SC-PG.
   
  . Security Capital U.S. Realty: Special Opportunity Investments Portfolio.
Security Capital USREALTY identifies publicly traded companies with solid
growth prospects and invests, through a wholly owned subsidiary, to realize
attractive total returns through dividends and share price appreciation. As of
May 31, 1997, the Security Capital USREALTY Special Opportunity Investments
Portfolio had a fair market value of $308 million. For the period from
December 31, 1995 to March 31, 1997, the Security Capital USREALTY Special
Opportunity Investment Portfolio achieved a compound annual return of
approximately 57.9%, as measured in the manner required by the Securities and
Exchange Commission (the "Commission") for U.S. mutual funds, after the
deduction of fees and expenses. Compound annual return has been calculated
based on the following principal assumptions: (i) investments were made on the
dates Security Capital USREALTY Special Opportunity Investments Portfolio made
its investments, (ii) dividends or other distributions, if any, were
immediately reinvested and (iii) the per share value of the investments on
March 31, 1997 is represented by the closing sales price of the shares on such
date on the principal stock exchange on which such shares are listed. There
can be no assurance that a comparable rate of return may be obtained in the
future.     
   
  . Security Capital Employee REIT Fund (SC-ERF). As a matter of policy,
Security Capital employees are not permitted to invest in non-Security Capital
related real estate securities. Security Capital has committed to invest up to
$100 million into a fund known as SC-ERF that will invest in real estate
securities. SC-ERF, which became effective with the Commission in April 1997,
provides a vehicle through which employees, directors and trustees of Security
Capital and its affiliates, their families and approved 401(k) plans of
Security Capital and its affiliates can invest in real estate securities. SC-
ERF's long-term objective is to achieve top-quartile returns as compared with
other mutual funds that invest in securities of publicly traded real estate
companies in the United States. At May 31, 1997, Security Capital had invested
$96.2 million in SC-ERF.     
   
  . Security Capital Preferred Growth Incorporated (SC-PG). SC-PG is a private
real estate company formed in January 1997. SC-PG's objective is to make
intermediate-term investments in undervalued, high-potential real estate
operating companies primarily through convertible securities. These companies
would typically be in the second through fourth quartile of performance among
real estate operating companies. SC-PG seeks to provide these companies with
an opportunity for repositioning and growth by furnishing them with operating
guidance and access to capital. The management of SC-PG believes that these
types of investments will offer SC-PG an attractive dividend return and the
opportunity to participate in the value creation that may occur as the
companies in which it invests experience growth in cash flows and increases in
share prices. SC-PG has received commitments to purchase approximately $324.8
million of its common stock including Security Capital's commitment of $50
million.     
 
                                      17
<PAGE>
 
 
 STRATEGIC GROUP                             SECURITY                        
       (SG)                                  CAPITAL                         
                                                |                            
BUSINESS STRATEGY         ----------------------------------------------     
   AND CAPITAL            |              |              |              |     
    DEPLOYMENT       -----------    -----------    -----------    -----------
    OVERSIGHT                                          SG
                     -----------    -----------    -----------    ----------- 
Brussels-Chicago-
London-Luxembourg-
New York-Santa Fe
 
 
 Security Capital Strategic Group (SG)
 
  SG provides overall business strategy and investment oversight (either
directly or through advisory agreements) to companies in which Security
Capital has a direct or indirect ownership position. Security Capital plans to
pursue investments in private companies that have highly focused business
strategies that management believes have prospects for sustained growth and
may become publicly traded. Security Capital expects to benefit as these
companies experience growth in cash flows and increases in share prices
consistent with similar direct investments that Security Capital has made
since 1991 in PTR, SCI, ATLANTIC, Homestead and Security Capital USREALTY and
indirect investments made by Security Capital USREALTY. No assurance can be
given that Security Capital will achieve similar results on future strategic
investments.
 
<TABLE>   
<CAPTION>
                                            DIRECT/INDIRECT    EQUITY MARKET
      CLIENTS                               OWNERSHIP (1)(2) CAPITALIZATION (1)
      -------                               ---------------- ------------------
      <S>                                   <C>              <C>
      Security Capital Pacific Trust.......       32%          $1,879 Million
      Security Capital Atlantic
       Incorporated........................       51%          $  918 Million
      Homestead Village Incorporated (3)...       30%          $  971 Million
      Security Capital Industrial Trust....       38%          $2,280 Million
      Security Capital USREALTY (4)........       32%          $2,116 Million
       CarrAmerica Realty Corporation (5)..       38%          $1,838 Million
       Storage USA, Inc. (5)...............       35%          $1,110 Million
       Regency Realty Corporation (5)......       39%          $  585 Million
       Pacific Retail Trust (5)............       69%          $  614 Million
</TABLE>    
- --------
   
(1)  Ownership and market capitalization are as of May 31, 1997, and assume
     contractual equity commitments by investors have been funded, convertible
     instruments have been converted into common shares, and options and
     warrants for common shares have been exercised. The resulting number of
     common shares is multiplied by the closing price of the common shares on
     such date for those companies listed on an exchange or, in the case of
     PACIFIC RETAIL, the last private equity offering price. See "--Operating
     Companies Market Price Information and Financial Performance."     
   
(2)  As of June 6, 1997, Security Capital's percentage ownerships in its
     investees, based on common shares outstanding on such date, were 35% of
     PTR, 51% of ATLANTIC, 64% of Homestead, 44% of SCI and 32% of Security
     Capital USREALTY. Equity market capitalization, as of May 31, 1997, based
     on common shares outstanding was $1,708 million for PTR, $918 million for
     ATLANTIC, $383 million for Homestead, $1,967 million for SCI and $2,116
     million for Security Capital USREALTY.     
(3)  Ownership of Homestead assumes that all convertible mortgages have been
     funded and converted into shares of Homestead common stock and that all
     warrants to purchase shares of Homestead common stock have been
     exercised. Ownership of Homestead does not include any ownership Security
     Capital may obtain in Homestead upon conversion of convertible mortgages
     owned by PTR and ATLANTIC through funding commitment agreements. See
     "Relationships with Operating Companies--Homestead--Homestead
     Transaction."
(4)  The European management and Board of Directors of Security Capital
     USREALTY receive operating and investment advice from Security Capital
     (EU) Management S.A., which subcontracts certain research and advisory
     activities from its affiliates IRG and SG.
(5)  This company is an investee of Security Capital USREALTY through its
     subsidiary and is not directly advised by Security Capital. The ownership
     percentage reflected is that of Security Capital USREALTY.
 
                                      18
<PAGE>
 
  For further information with respect to (i) Security Capital's direct
ownership interests in PTR, ATLANTIC, Homestead, SCI and Security Capital
USREALTY, (ii) the historical high and low sale prices of the common shares for
such companies, as well as the cash dividends declared by such companies, (iii)
the average annual shareholder returns on investments in such companies, and
Security Capital's unrealized appreciation in its investment in the securities
of such companies, see "--Operating Companies Market Price Information and
Financial Performance" and "Relationships with Operating Companies."
 
  For purposes of the following discussion, references to "compound annual
returns" for PTR, ATLANTIC, SCI and Security Capital USREALTY have been
calculated based on the following principal assumptions: (i) the beginning date
of the measurement period is the date on which Security Capital made its first
investment, (ii) the calculation includes only Security Capital's initial
investment, (iii) dividends received, if any, were immediately reinvested in
common shares and (iv) the per share value of the investment on March 31, 1997
is represented by the closing sales price of the shares on such date on the
principal stock exchange on which the shares are listed. There can be no
assurance that comparable rates of return may be obtained in the future by
Security Capital or other investors. In addition, references to "equity market
capitalization" for each of the companies listed below assumes contractual
equity commitments by investors have been funded, convertible instruments have
been converted into common shares and options and warrants for common shares
have been exercised. The resulting number of common shares is multiplied by the
closing price on such date of the common shares on the principal exchange on
which the shares are listed.
   
  . Security Capital Pacific Trust (NYSE: PTR). PTR's objective is to be the
preeminent real estate operating company focused on the development,
acquisition, operation and long-term ownership of multifamily communities in
the growing markets of the western United States. PTR is focused on generating
long-term, sustainable growth in per share cash flow. PTR expects to achieve
long-term cash flow growth by maximizing the operating performance of its core
assets through value-added asset management and by executing a research-based
investment strategy that allows PTR to redeploy capital from existing assets
with limited growth prospects into targeted developments with optimal prospects
for growth. As of May 31, 1997, PTR's portfolio of multifamily communities
included 40,390 operating units, 5,588 units under construction and an
estimated 7,524 units in planning. In addition, PTR owns or controls land for
future development of an expected 4,102 additional units. PTR has committed to
fund certain mortgage loans for Homestead which are convertible into Homestead
common stock. Upon full funding of those mortgages, PTR will have $221.3
million in principal amount of convertible mortgages which will be convertible
into a total of 19,246,402 shares of Homestead common stock, which would
represent approximately 35% of the fully converted common shares of Homestead.
Since February 1991, when Security Capital took its initial position in PTR,
through May 31, 1997, PTR's equity market capitalization has increased from $34
million to $1,879 million. From February 1991 through March 31, 1997, the
compound annual return for PTR was 33.6%.     
   
  . Security Capital Atlantic Incorporated (NYSE: SCA). ATLANTIC's objective is
to be the preeminent real estate operating company for the development,
acquisition, operation and long-term ownership of multifamily communities in
its 12-state southeastern target market. ATLANTIC is focused on generating
long-term, sustainable growth in per share cash flow. ATLANTIC is building its
portfolio by implementing a research-driven investment strategy that includes
opportunistic acquisitions of existing properties and the development of
carefully planned moderate income multifamily communities. As of May 31, 1997,
ATLANTIC's portfolio included 19,361 operating multifamily units, 5,079 units
under construction and an estimated 5,054 units in planning. ATLANTIC has
committed to fund certain mortgage loans for Homestead which are convertible
into Homestead common stock. Upon full funding of those mortgages, ATLANTIC
will have $98.0 million in principal amount of convertible mortgages which will
be convertible into a total of 8,524,215 shares of Homestead common stock,
which would represent approximately 15% of the fully converted common shares of
Homestead. At May 31, 1997, ATLANTIC had an equity market capitalization of
$918 million. Since its inception in December 1993 through March 31, 1997, the
compound annual return for ATLANTIC was 14.7%.     
 
  . Homestead Village Incorporated (American Stock Exchange: HSD). Homestead's
objective is to become the preeminent developer, owner and operator of moderate
priced, extended-stay lodging properties throughout
 
                                       19
<PAGE>
 
   
the United States. Homestead was created in 1992 through extensive research and
development and became a public company in October 1996. Homestead seeks to
achieve long-term growth in cash flow by focusing on infill locations in major
employment centers with strong demographics. As of May 31, 1997, Homestead had
developed, owned and operated 40 properties representing in the aggregate 5,323
units and had 44 properties under construction totaling 5,958 units. At May 31,
1997, Homestead had an equity market capitalization of $971 million. From its
spin-off in October 1996 through March 31, 1997, Homestead had a simple
unannualized return of 17.9%. The simple unannualized return has been
calculated based on the following principal assumptions: (i) the investment was
made on October 17, 1996 (and recorded at the cost of the assets contributed by
PTR, ATLANTIC and Security Capital), and (ii) the per share value of the
investment on March 31, 1997 is represented by the closing sales price on such
date of the shares on the American Stock Exchange. There can be no assurance
that a comparable rate of return may be obtained in the future by Security
Capital or other investors.     
   
  . Security Capital Industrial Trust (NYSE: SCN). SCI, a highly focused
Denver-based real estate operating company, is the largest publicly held owner
and operator of distribution properties in the United States based on equity
market capitalization. SCI's primary objective is to achieve long-term,
sustainable growth in per share cash flow. SCI expects to achieve this
objective through The SCI International Operating System(TM) which is committed
to creating shareholder value by targeting the Fortune 1000 companies and
providing exceptional customer service at the international, national, regional
and local levels. SCI's investment strategy is to acquire generic distribution
facilities and develop full-service, master-planned distribution parks in
metropolitan areas that demonstrate strong demographic growth and excellent
distribution real estate fundamentals. SCI recently announced transactions in
Mexico and Europe and the acquisition, through an entity controlled by SCI, of
the refrigerated warehousing and distribution operations of Christian Salvesen,
Inc. in the United States and Canada. At May 31, 1997, SCI had distribution
properties operating or under development in 39 target markets, totaling 90.3
million square feet. At May 31, 1997, SCI had an equity market capitalization
of $2,280 million. Since December 1992 through March 31, 1997, the compound
annual return for SCI was 25.6%.     
   
  . Strategic Hotel Capital Incorporated ("SHC"). SHC was recently formed and
is focused on becoming the preeminent owner of upscale hotel properties on a
global basis. SHC was created in May 1997 and, ultimately as a public entity,
will seek to achieve a 15% to 20% compound annual total rate of return over the
long-term. Management of SHC is principally focused on maximizing the value of
its investments by providing active and intensive oversight to its select
operators in targeted growth markets throughout the world. Security Capital and
another major institutional investor have each committed to invest $200 million
of capital on an equal basis in SHC. At May 31, 1997, Security Capital had
invested $23 million in SHC, and two hotels had been purchased by SHC.     
   
  . Security Capital U.S. Realty (Amsterdam Stock Exchange: SCUSR). Security
Capital USREALTY's objective is to become Europe's preeminent real estate
operating company owning, through a wholly owned subsidiary, significant
strategic positions in leading value-added real estate operating companies
based in the United States. Through a proactive ownership role, appropriate
board representation and ongoing consultation, Security Capital USREALTY
expects to influence the business strategies of the companies in which it
invests to increase per share cash flow. The European management and Board of
Directors of Security Capital USREALTY receive operating and investment advice
from Security Capital (EU) Management S.A., which subcontracts certain research
and advisory activities from its affiliates IRG and SG. Security Capital has
advised Security Capital USREALTY that it does not intend to make its own
direct strategic investments in equity-oriented REITs in the future, other than
those in which Security Capital currently owns a strategic ownership position.
At May 31, 1997, Security Capital USREALTY had an equity market capitalization
of $2,116 million. Since its inception in October 1995 through March 31, 1997,
the compound annual return for Security Capital USREALTY was 33.9%.     
 
  Security Capital USREALTY seeks to have 65% to 85% of its assets deployed in
long-term strategic ownership positions in real estate operating companies
organized as REITs and real estate operating companies which are expected in
due course to become REITs.
 
                                       20
<PAGE>
 
   
  Security Capital USREALTY also seeks to acquire up to 10% (but generally
less than 5%) of the shares of publicly traded real estate companies and to
hold such positions for an intermediate term of 12 to 18 months (or sooner if
the targeted returns are realized more quickly) with the objective of
obtaining attractive total returns through dividends and share price
appreciation. Security Capital USREALTY seeks to have 10% to 25% of its assets
deployed in such publicly traded positions and, as of May 31, 1997, Security
Capital USREALTY had $308 million (market value) of publicly traded positions
in 23 companies. See "--Security Capital Investment Research Group--Security
Capital USREALTY: Special Opportunity Investments Portfolio."     
   
  Security Capital USREALTY also seeks to invest up to 10% of its assets in
securities of the Company to enhance the diversification of its asset base and
to enable European investors in Security Capital USREALTY to participate in
the full activities of Security Capital. As of May 31, 1997, Security Capital
USREALTY owned 52,431 Class A Shares and $55 million principal amount of 2016
Convertible Debentures. Security Capital USREALTY purchases securities of the
Company at arm's-length prices.     
 
 Security Capital USREALTY's Strategic Investees:
   
  . CarrAmerica Realty Corporation (NYSE: CRE). CarrAmerica is focused on
becoming the leading owner, operator and developer of value-driven office
properties in key growth markets throughout the United States. Management
seeks to achieve these objectives by offering corporate customers exceptional
customer service on a national basis. At May 31, 1997, CarrAmerica had an
equity market capitalization of $1,838 million.     
   
  . Storage USA, Inc. (NYSE: SUS). Storage USA is well positioned to become
the preeminent owner, operator and developer of self-storage facilities in the
United States. Storage USA's strategy is to maximize rents, occupancy and
profitability at each of its facilities by offering outstanding value and
customer service in this highly fragmented industrial real estate niche. At
May 31, 1997, Storage USA had an equity market capitalization of $1,110
million.     
   
  . Regency Realty Corporation (NYSE: REG). REGENCY is focused on becoming the
preeminent owner and operator of grocery-and-drug-store-anchored neighborhood
infill shopping centers in selected growth markets of the southeastern United
States. REGENCY is utilizing the equity from Security Capital USREALTY's
investment to take advantage of attractive acquisition and development
opportunities in its target market. At May 31, 1997, REGENCY had an equity
market capitalization of $585 million.     
   
  . Pacific Retail Trust (PACIFIC RETAIL). PACIFIC RETAIL is building a
portfolio and implementing a business strategy that is designed to make it the
leading owner, operator and developer of grocery-and-drug-store-anchored
neighborhood infill shopping centers in the western United States. A fully
integrated operating company, PACIFIC RETAIL plans to go public in early 1998,
after it reaches critical mass in several key growth markets. At May 31, 1997,
PACIFIC RETAIL had a private equity market capitalization of $614 million,
based on the per share sales price obtained in PACIFIC RETAIL's most recent
private offering of its common shares.     
   
  Security Capital USREALTY has committed to invest in two real estate
operating companies: City Center Retail Trust, a REIT which intends to invest
in urban retail development properties ($75 million commitment for an
approximate 100% ownership interest with an option to invest an additional $75
million); and Urban Growth Property Trust, a REIT which intends to invest in
strategically located urban properties including parking garages, as well as
corporate and retail land leases ($75 million commitment for an approximate
100% ownership interest with an option to invest an additional $75 million).
Although both companies currently are privately held, it is expected that both
companies ultimately will conduct initial public offerings. As of May 31,
1997, Security Capital USREALTY had invested $29.5 million in City Center
Retail Trust.     
 
                                      21
<PAGE>
 
 
     FINANCIAL                                 SECURITY                        
  SERVICES GROUP                               CAPITAL                         
       (FSG)                                      |                            
                            ----------------------------------------------     
 ADMININISTRATIVE           |              |              |              |     
AND CAPITAL MARKET     -----------    -----------    -----------    -----------
     SERVICES                                                           FSG
                       -----------    -----------    -----------    ----------- 
 Chicago-El Paso-
London-Luxembourg-
New York-Santa Fe
 
 
 Security Capital Financial Services Group (FSG)
 
  . SCGroup Incorporated ("SCGroup"). SCGroup provides operational support,
accounting services, human resources and benefits administration, and
technical support to the companies in which Security Capital has direct
investments. As a result, Security Capital's operating companies realize the
benefits of economies of scale by consolidating several management activities
in a centralized operations center.
 
  . Security Capital Markets Group Incorporated ("Security Capital Markets
Group"). Security Capital Markets Group is focused on efficiently accessing
institutional capital through private placements for certain private and
public companies within the Security Capital organization. This gives
institutional investors the early opportunity to invest in Security Capital's
real estate operating companies that Security Capital believes will ultimately
achieve preeminent positions in their respective market niches. Equally
importantly, the professionals in the Security Capital Markets Group maintain
open lines of communication with institutional investors that have taken
ownership positions in Security Capital's private and public companies.
 
FUTURE STRATEGY
 
  Since its inception, Security Capital has committed capital to research and
development in order to identify opportunities where it can invest in the
start-up of new businesses or new investment services with the objective that
they will ultimately become publicly traded companies. Once opportunities are
identified and thoroughly researched, Security Capital commits substantial
additional capital to the development of operating systems and human capital.
By pursuing a strategy of making a significant investment in advance of the
start-up company's initial operations, as well as making ongoing investments
in operating and people systems as the company grows, Security Capital seeks
to ensure that the start-up company can successfully implement an attractive
growth strategy.
   
  In 1993, initial research began on an investment strategy which was referred
to as SCG Box X and which was announced in 1995 as Security Capital USREALTY.
As of May 31, 1997, Security Capital USREALTY had an equity market
capitalization of $2,116 million.     
   
  After four years of research and development, Security Capital announced the
formation of Homestead (previously known as SCG Box X-1) in 1996. As of May
31, 1997, approximately $389 million of value had been created for the
shareholders of PTR, ATLANTIC and Security Capital as a result of the
formation and spin-off of Homestead as measured by (i) the equity market
capitalization of Homestead securities held by PTR and ATLANTIC (or their
respective shareholders) and Security Capital less (ii) the aggregate cost
basis of the assets contributed by PTR, ATLANTIC and Security Capital to
Homestead in the spin-off transaction on October 17, 1996, the cost basis of
the Homestead convertible mortgages to be funded by PTR and ATLANTIC and the
cost basis of the Homestead warrants to purchase common shares distributed to
Security Capital and the shareholders of PTR and ATLANTIC. As of May 31, 1997,
Homestead had an equity market capitalization of $971 million.     
   
  During 1995, Security Capital began the implementation of its research on
two new investments: SCG Box X-3 and Strategic Hotel Capital Incorporated
(previously known as SCG Box X-5). In addition, Security Capital USREALTY has
announced that its board has approved investment levels of $150 million in the
niches of high-density urban retail, urban properties and parking, which new
businesses recently began operations.     
 
                                      22
<PAGE>
 
  In 1996, Security Capital committed to make an initial $50 million
investment in SC-PG (previously known as SCG Box X-4), committed to make a
$100 million investment in SC-ERF (previously known as SCG Box X-2) and
continued its research and development activities with respect to its
additional new investments. The Company's policy is to announce new business
initiatives following extensive research and development and after the Company
has committed to make investments in excess of $25 million in the new
business.
 
  An important new component of Security Capital's future growth will come
from new business initiatives which are in varying stages of research and
development. No assurance can be given that these initiatives will be
successful.
 
                                      23
<PAGE>
 
       
       
FINANCIAL STRUCTURE AND STRATEGY
 
  Security Capital's objectives are to maximize its return on investment and
its operating cash flows after tax. As a consequence, Security Capital views
its structure as consisting of two divisions: the Capital Division, which
generates dividends and capital gains, and the Services Division, which
generates service and management fees. In order to achieve its financial
objectives, Security Capital plans to balance its investments between growth-
oriented companies that do not pay a dividend and dividend-paying real estate
entities. Security Capital plans to prudently utilize leverage which will be
serviced by the dividends received from the Capital Division and service and
management fees received from the Services Division. Borrowings will be
deployed into the highest return opportunities in either the Capital Division
or Services Division. Security Capital expects to achieve its financial
objectives by continuing to be one of the leading creators of fully integrated,
value-added public real estate companies and by becoming the leading global
investment research/investment manager in superior public real estate companies
not affiliated with Security Capital.
 
  The financial structure and strategy of Security Capital is illustrated in
the following diagram:
 
           SECURITY CAPITAL'S OBJECTIVE IS TO ALLOCATE CAPITAL TO THE
                      HIGHEST LONG-TERM RETURN INVESTMENTS
 
                          [CHART OF SECURITY CAPITAL]
    
                                                    SCGroup
                                                    Incorporated (1)
 
     Security Capital
      Pacific Trust
 
                                                   Security Capital
                                                    Markets Group
                                                    Incorporated (1)
 
     Security Capital
      Atlantic Incorporated
 
 
     Homestead Village                             Security Capital
      Incorporated (2)                              Real Estate
                                                    Research Group
                                                    Incorporated (1)
 
     Security Capital
      Industrial Trust
 
 
                                                   Security Capital
     Security Capital U.S.                          (EU) Investment
      Realty (2)(3)                                 Research Group
                                                    S.A. (1)
 
     Security Capital
      Employee REIT Fund (4)
 
                                                   Security Capital
                                                    (US) Investment
                                                    Research
                                                    Incorporated (1)(4)
 
     Security Capital
      Preferred Growth
      Incorporated (4)
 
     Strategic Hotel Capital
      Incorporated (2)(4)
 
     SCG Box X-3 (2)(4)
     
- --------
    
(1) The activities of the entities that comprise the Services Division are
    carried out in the following operating groups: Security Capital Real Estate
    Research Group, Security Capital Investment Research Group and Security
    Capital Financial Services Group and, prior to the Mergers, the REIT
    management and property management companies.     
   
(2) Represents non-dividend paying entity.     
   
(3) The European management and Board of Directors of Security Capital USREALTY
    receive operating and investment advice from Security Capital (EU)
    Management S.A., which subcontracts certain research and advisory
    activities from its affiliates IRG and SG.     
   
(4) Italics represent new business initiatives.     
 
                                       24
<PAGE>
 
OPERATING COMPANIES MARKET PRICE INFORMATION AND FINANCIAL PERFORMANCE
   
  The following table sets forth, for the periods indicated, the high and low
sales prices of the common shares of SCI, ATLANTIC, PTR, Homestead and
Security Capital USREALTY on the NYSE (in respect of SCI, ATLANTIC and PTR),
the American Stock Exchange (in respect of Homestead) and the Amsterdam Stock
Exchange (in respect of Security Capital USREALTY) and the cash dividends
declared by such companies per outstanding common share:     
 
<TABLE>   
<CAPTION>
                                            SCI                    ATLANTIC                   PTR
                                  ------------------------ ------------------------ ------------------------
                                                    CASH                     CASH                     CASH
                                                  DIVIDEND                 DIVIDEND                 DIVIDEND
                                   HIGH     LOW   DECLARED  HIGH     LOW   DECLARED  HIGH     LOW   DECLARED
                                  ------- ------- -------- ------- ------- -------- ------- ------- --------
<S>                               <C>     <C>     <C>      <C>     <C>     <C>      <C>     <C>     <C>
1995
 First Quarter................... $17 3/4 $15 1/4 $0.23375     --      --   $0.40   $18 3/8 $16 3/8 $0.2875
 Second Quarter..................  17 1/2  14 1/2  0.23375     --      --    0.40    18 1/8  16 5/8  0.2875
 Third Quarter...................  16 1/2    15    0.23375     --      --    0.40    19 1/4    17    0.2875
 Fourth Quarter..................  17 5/8    16    0.23375     --      --    0.40    20 1/2  17 1/4  0.2875
1996
 First Quarter...................  18 7/8  16 1/2   0.2525     --      --    0.42    22 1/4  19 1/4  0.31
 Second Quarter..................    18    16 7/8   0.2525     --      --    0.42    22 3/8  20 1/2  0.31
 Third Quarter...................  18 1/4  16 7/8   0.2525     --      --    0.42    22 5/8  20 1/4  0.31
 Fourth Quarter..................  22 1/2  17 7/8   0.2525 $24 5/8 $20 7/8   0.39    23 5/8    19    0.31
1997
 First Quarter...................  22 1/2  19 7/8   0.2675  26 1/2    22     0.39    25 1/8    21    0.325
 Second Quarter (through May 31).  20 3/4  18 7/8   0.2675  22 3/8  20 3/4   0.39    24 1/4  22 1/8  0.325
<CAPTION>
                                                               SECURITY CAPITAL
                                         HOMESTEAD                 USREALTY
                                  ------------------------ ------------------------
                                                    CASH                     CASH
                                                  DIVIDEND                 DIVIDEND
                                   HIGH     LOW   DECLARED  HIGH     LOW   DECLARED
                                  ------- ------- -------- ------- ------- --------
<S>                               <C>     <C>     <C>      <C>     <C>     <C>      <C>     <C>     <C>
1996
 First Quarter...................     --      --       --      --      --     --
 Second Quarter..................     --      --       --      --      --     --
 Third Quarter...................     --      --       --   $11.50  $10.40    --
 Fourth Quarter..................   $19     $15        --    12.60   10.80    --
1997
 First Quarter...................  20 7/8  16 5/8      --    14.50   12.50    --
 Second Quarter (through May 31).  18 1/2  15 7/8      --    16.00   13.40    --
</TABLE>    
   
  On May 31, 1997, the last reported sale price of a common share of (i) SCI
was $20 1/8, (ii) ATLANTIC was $21 7/8, (iii) PTR was $22 1/4, (iv) Homestead
was $17 1/4 and (v) Security Capital USREALTY was $15.50. On June 6, 1997,
Security Capital owned (i) 43,086,724 common shares of SCI, (ii) 21,546,620
shares of common stock of ATLANTIC, (iii) 27,391,539 common shares of PTR,
(iv) 14,144,401 shares of common stock of Homestead and (v) 43,436,254 shares
of common stock of Security Capital USREALTY. For a description of certain
transactions which may affect the number of shares of common stock of such
companies owned by the Company, see "Business--The Proposed Mergers" and
"Relationships with Operating Companies--Homestead--Homestead Transaction."
Security Capital has announced that it may over time reduce its beneficial
ownership in ATLANTIC to below 50%.     
 
                                      25
<PAGE>
 
  The following table presents the average annual return for all common share
investors in PTR, ATLANTIC, SCI and Security Capital USREALTY for the periods
indicated through March 31, 1997, based on the following principal assumptions:
(i) the beginning date of the measurement period is the date on which Security
Capital made its first investment in the applicable company, (ii) the
calculation includes all common share offerings at the time proceeds were
received by the applicable company since the beginning date of the measurement
period, (iii) dividends received, if any, were immediately reinvested in common
shares and (iv) the per share value of the investment on March 31, 1997 is
represented by the closing sales price of the common shares on such date on the
principal exchange on which the shares are listed. There can be no assurance
that comparable rates of return on investments will be obtained by Security
Capital or other investors in these companies in the future.
 
<TABLE>
<CAPTION>
                                          BEGINNING
                                           DATE OF   AVERAGE
                                         MEASUREMENT ANNUAL
                                           PERIOD    RETURN
                                         ----------- -------
           <S>                           <C>         <C>
           PTR..........................  02/28/91    26.4%
           ATLANTIC.....................  12/31/93    15.0%
           SCI..........................  12/31/92    24.9%
           Security Capital USREALTY....  10/31/95    40.8%
</TABLE>
   
  The following table presents Security Capital's total cost for its
investments in the following companies' securities, the closing price of those
securities on May 31, 1997 on the principal exchange on which the securities
are listed, the aggregate market valuation of those securities based on such
closing prices and the unrealized appreciation on those investments at May 31,
1997:     
 
<TABLE>   
<CAPTION>
                                                                       SECURITY
                                         MARKET VALUE     TOTAL       CAPITAL'S
OPERATING COMPANY AND         TOTAL      PER SHARE OR  MARKET VALUE   UNREALIZED
SECURITY                    COST BASIS   WARRANT (1)       (2)       APPRECIATION
- ---------------------     -------------- ------------ -------------- ------------
<S>                       <C>            <C>          <C>            <C>
PTR Common Shares.......  $  381,421,263   $22.250    $  609,461,743 $228,040,480
ATLANTIC Common Shares..     417,732,742    21.875       471,332,313   53,599,571
Homestead Common Shares.     121,698,638    17.250       243,990,917  122,292,279
Homestead Warrants......      19,685,627     7.250        19,970,973      285,346
SCI Common Shares.......     582,798,700    20.125       867,120,326  284,321,626
Security Capital
 USREALTY
 Common Shares..........     488,044,355    15.500       673,261,940  185,217,585
                          --------------              -------------- ------------
Total at May 31, 1997...  $2,011,381,325              $2,885,132,212 $873,756,887
                          ==============              ============== ============
</TABLE>    
- --------
   
(1) Represents the closing price of the common shares and warrants on May 31,
    1997 on the principal exchange on which the shares and warrants are listed.
        
(2) Represents the number of common shares and warrants owned by Security
    Capital multiplied by the closing price for the common shares and warrants
    on the principal exchange on which the shares and warrants are listed.
 
EMPLOYEES
   
  After giving effect to the Mergers, it is expected that Security Capital will
have approximately 350 employees, none of whom are covered by collective
bargaining agreements. Security Capital believes its relations with its
employees to be good.     
 
COMPETITION
   
  There are numerous developers, operators, real estate companies and other
owners of real estate that compete with Security Capital's operating companies
in seeking land for development on which to operate their respective
businesses. Security Capital's operating companies compete on a regional and
national basis with no individual market material to Security Capital as a
whole. All of the properties of Security Capital's operating companies are
located in developed areas that include various competitors. The number of
competitive properties could have a material adverse effect on Security
Capital's operating companies and on the rents charged by them. Security
Capital's operating companies may be competing with others that have greater
resources and whose officers and directors have more experience than the
officers, directors and trustees of the Company's operating companies.     
 
                                       26
<PAGE>
 
  The global real estate securities management business of Security Capital
will compete for capital and investment opportunities with a large number of
investment management firms as well as certain insurance companies, commercial
banks and other financial institutions, some of which may have greater access
to capital and other resources and which may offer a wider range of services
than Security Capital. Real estate investment management firms can be formed
with relatively small amounts of capital and depend most significantly on the
continued involvement of their professional staff. The Company believes that
competition among real estate investment management firms is affected
principally by investment performance, development and implementation of
investment strategies, information technologies and databases and client
service performance.
 
TRADEMARKS AND SERVICE MARKS
   
  The Company uses a number of trademarks, including "Security Capital" and
variants thereof. All trademarks, service marks and copyright registrations
associated with the business of the Company are registered in the name of the
Company and, if not maintained, expire over various periods of time beginning
in 2005. Certain variants of the name Security Capital will be licensed to
ATLANTIC, PTR and SCI upon completion of the Mergers. See "Relationships with
Operating Companies" for a description of the license agreements. The Company
intends to defend vigorously against infringement of its trademarks, service
marks and copyrights.     
 
PROPERTIES
   
  The principal offices of Security Capital are located at 125 Lincoln Avenue
in Santa Fe, New Mexico and its telephone number is (505) 982-9292. Security
Capital's affiliate also has administrative offices in El Paso, Texas. The
Santa Fe office is leased from an unaffiliated third party and the El Paso
offices are leased from SCI at an annual rental of $802,577. Security Capital
and its affiliates operate out of other offices in the United States (Atlanta,
Chicago, Denver and New York) and Europe (Brussels, London and Luxembourg).
Although SCI, PTR, ATLANTIC and Homestead own an extensive number of
properties, no single property is materially important to Security Capital and
its subsidiaries.     
 
LEGAL PROCEEDINGS
 
  Security Capital and its subsidiaries are parties to certain legal
proceedings arising in the ordinary course of their business, none of which
are expected to have a material adverse impact on Security Capital.
 
THE PROPOSED MERGERS
 
  In December 1996, management of Security Capital proposed to its Board that
Security Capital exchange its REIT management companies and property
management companies for common shares of ATLANTIC, PTR and SCI, respectively.
In January 1997, based on the direction of its Board, Security Capital
proposed to the Board of Directors of ATLANTIC and the Board of Trustees of
each of PTR and SCI, that each of ATLANTIC, PTR and SCI become internally
managed. On March 24, 1997, Security Capital and each of ATLANTIC, PTR and SCI
entered into the Merger Agreements. Pursuant to the Merger Agreements,
Security Capital will cause its affiliates providing REIT management and
property management services to each of ATLANTIC, PTR and SCI, respectively,
to be merged into a newly formed subsidiary of each such entity with the
result that all personnel employed in the REIT management and property
management businesses would become officers and employees of the REITs,
respectively, as follows:
 
  . Security Capital will transfer its interests in its wholly owned
    subsidiaries, Security Capital (Atlantic) Incorporated and SCG Realty
    Services Atlantic Incorporated (which provide Security Capital's REIT
    management and property management services to ATLANTIC), to a newly
    formed subsidiary of ATLANTIC in exchange for shares of ATLANTIC's common
    stock valued at $54,608,549.
 
  . Security Capital will transfer its interests in its wholly owned
    subsidiaries, Security Capital Pacific Incorporated and SCG Realty
    Services Incorporated (which provide Security Capital's REIT management
 
                                      27
<PAGE>
 
   and property management services to PTR), to a newly formed subsidiary of
   PTR in exchange for common shares of PTR valued at $75,838,457.
 
  . Security Capital will transfer its interests in its wholly owned
    subsidiaries, Security Capital Industrial Incorporated and SCI Client
    Services Incorporated (which provide Security Capital's REIT management
    and property management services to SCI), to a newly formed subsidiary of
    SCI in exchange for common shares of SCI valued at $81,870,626.
 
  . Security Capital will license to each of ATLANTIC, PTR and SCI the
    trademarks and tradenames used in their respective businesses.
 
  . The shareholders of each of Security Capital, ATLANTIC, PTR and SCI must
    approve the respective Merger Agreements. The shareholders of Security
    Capital approved each Merger Agreement on April 17, 1997. It is currently
    expected that the shareholder votes of ATLANTIC, PTR and SCI will occur
    in the third quarter of 1997 and, if approved, the Mergers are expected
    to close in that same quarter. The Mergers are also subject to customary
    closing conditions.
 
  . The number of shares of ATLANTIC common stock and common shares of PTR
    and SCI to be issued to Security Capital will be based on the public
    market value of the shares on the five-day period prior to the record
    date for mailing proxy statements seeking shareholder approval for the
    transactions, subject to the price being within an 11.24% range of the
    closing price of the shares on March 14, 1997 ($23 1/4, $24 3/8 and $22
    1/4 for ATLANTIC, PTR and SCI, respectively). If the price of the shares
    falls outside of the range, then the number of shares issuable to
    Security Capital will be based on the high or low end of the range, as
    the case may be.
     
  . In order to allow the common shareholders to maintain their relative
    percentage ownership in ATLANTIC, PTR and SCI, respectively, concurrently
    with the proxy solicitation seeking approval of the Mergers, each of
    ATLANTIC, PTR and SCI will conduct a rights offering entitling its common
    shareholders, other than Security Capital, to purchase additional common
    shares. The rights offering price will be at a discount to the price at
    which shares will be issued to Security Capital under the respective
    Merger Agreements if the price of the shares falls within the range
    described above. If the market price of the shares at the record date for
    the rights offering is below the minimum price of the range, the rights
    offering will be conducted at a discount to such market price, and if the
    market price of the shares is above the maximum price of the range, the
    rights offering will be conducted at the maximum price at which shares
    will be issued to Security Capital pursuant to the transaction.     
     
  . As part of the transactions contemplated by the Merger Agreements, and to
    permit the REIT shareholders to benefit from the Mergers on the same
    basis as Security Capital equity holders, Security Capital will issue,
    pro rata, Warrants to the common equity holders (e.g., holders of common
    shares, convertible preferred shares and, in the case of SCI, units) of
    each of ATLANTIC, PTR and SCI, other than Security Capital, after the
    closing of the Mergers and the Offering. If all the Mergers are approved
    by their respective shareholders, Security Capital will issue, pro rata,
    Warrants to acquire an aggregate of $250 million of its Class B Shares.
    The number of Class B Shares subject to the Warrants will be based on the
    market price of the Class B Shares on a date within approximately 60 days
    following the closing of the Mergers. The Warrants will each be
    exercisable at an exercise price based on the price of the Class B Shares
    on a date to be established following the completion of the Offering. The
    Warrants have been approved for listing on the NYSE under the symbol "SCZ
    WS". The Warrants will expire one year after issuance and will contain
    customary anti-dilution provisions.     
 
THE WARRANT ISSUANCE
 
  The Warrants will be issued by Security Capital directly to Securityholders
(other than Security Capital) following approval of the proposals by the
shareholders of ATLANTIC, PTR and SCI, respectively, and subject to the
satisfaction of certain conditions to each of the Merger Agreements. The
Warrants will be issued to the Warrant Issuance Agent for distribution to
Securityholders on the Warrant Issuance Date, which date will be
 
                                       28
<PAGE>
 
   
within 30 days following the Warrant Issuance Record Date, as determined by
the Board. The Warrant Issuance will be made to Securityholders of record at
the close of business on the Warrant Issuance Record Date, which record date
will be within 31 days after the closing date of the Mergers. The amount of
Warrants to be received by each Securityholder will depend on the number of
REIT Securities outstanding on the Warrant Issuance Record Date and the
closing price of the Class B Shares on the Warrant Issuance, the number of
Warrants to be received by each Securityholder will be decreased accordingly.
    
  No certificates or scrip representing fractional Warrants will be issued to
Securityholders as part of the Warrant Issuance. The First National Bank of
Boston, as warrant issuance agent (the "Warrant Issuance Agent"), will, as
soon as practicable after the Warrant Issuance Date, aggregate and sell all
fractional Warrants on the NYSE or otherwise at then prevailing market prices
and remit the net proceeds (after deduction of brokerage fees) to holders of
Securityholders who would otherwise be entitled to receive fractional
Warrants.
 
  NO SECURITYHOLDER WILL BE REQUIRED TO PAY ANY CASH OR OTHER CONSIDERATION
FOR THE WARRANTS THEY RECEIVE OR TO SURRENDER OR EXCHANGE REIT SECURITIES IN
ORDER TO RECEIVE THE WARRANTS. THE WARRANT ISSUANCE WILL NOT AFFECT THE NUMBER
OF, OR THE RIGHTS ATTACHING TO, OUTSTANDING REIT SECURITIES.
 
  For a description of the terms of the Warrants and the Class B Shares
issuable upon exercise thereof, see "Description of Capital Stock."
    
                                      29
<PAGE>
 
                                  MANAGEMENT
 
DIRECTORS AND EXECUTIVE OFFICERS
 
  The following are Security Capital's directors and executive officers of
Security Capital or certain affiliates:
 
<TABLE>   
<CAPTION>
                                                                               YEAR OF
                                                                            EXPIRATION OF
          NAME            AGE                   POSITION                   TERM AS DIRECTOR
          ----            ---                   --------                   ----------------
<S>                       <C> <C>                                          <C>
Samuel W. Bodman........  58  Director                                           2000
Hermann Buerger.........  53  Director                                           2000
John P. Frazee, Jr......  52  Director                                           2000
Cyrus F. Freidheim, Jr..  62  Director                                           1998
H. Laurance Fuller......  58  Director                                           1998
Ray L. Hunt.............  54  Director                                           1998
John T. Kelley III......  56  Director                                           1999
William D. Sanders*.....  55  Chairman, Chief Executive Officer and
                              Director                                           1999
Peter S. Willmott.......  60  Director                                           1999
C. Ronald Blankenship*..  47  Managing Director, Security Capital                 --
Jeffrey A. Cozad........  32  Managing Director, Security Capital USREALTY        --
John H. Gardner, Jr. ...  43  Managing Director, Security Capital                 --
                              Investment Research Group
C. Robert Heaton........  51  Senior Vice President, Security Capital             --
W. Joseph Houlihan......  49  Managing Director, Security Capital (EU)            --
                              Investment
                              Research Group
Jeffrey A. Klopf........  49  Senior Vice President and Secretary,
                              Security Capital                                    --
Anthony R. Manno, Jr....  45  Managing Director, Security Capital                 --
                              Investment
                              Research Group
Todd W. Mansfield.......  39  Managing Director, Security Capital                 --
                              Strategic Group
Caroline S. McBride.....  43  Managing Director, Security Capital
                              Strategic Group                                     --
Daniel F. Miranda.......  44  Managing Director, Security Capital                 --
                              Investment Research Group
Mary Lou Rogers.........  46  Managing Director, Security Capital
                              Strategic Group                                     --
Donald E. Suter.........  40  Managing Director, Security Capital Markets
                              Group                                               --
Paul E. Szurek..........  36  President, SCGroup                                  --
Thomas G. Wattles*......  45  Managing Director, Security Capital                 --
</TABLE>    
- --------
*Member of the Operating Committee
 
  SAMUEL W. BODMAN. Chairman and Chief Executive Officer of Cabot Corporation
since 1988, a company with business in energy and specialty chemicals and
materials. Prior thereto, Mr. Bodman was President and Chief Operating Officer
of FMR Corporation, the holding company overseeing all activities of Fidelity
Investments. Prior thereto, Mr. Bodman was an Associate Professor at the
Massachusetts Institute of Technology ("M.I.T.") and Technical Director of
American Research and Development Corporation. Mr. Bodman is a director of
Cabot Corporation, Cabot Oil & Gas Corporation, John Hancock Mutual Life
Insurance Company and Westvaco, Inc. He is also a member of the Executive
Committee of the Board of Trustees of M.I.T., a member of the American Academy
of Arts and Sciences, a trustee of Isabella Stewart Gardner Museum, a trustee
of the New England Aquarium and a trustee of The French Library and Cultural
Center.
 
  HERMANN BUERGER. Executive Vice President of Commerzbank AG in New York, a
position he has held since 1989. Mr. Buerger is also Co-Chairman of the
Business Advisory Committee of the American Council on Germany, a trustee of
the Virginia Tech Foundation and is a director of United Dominion Industries.
Mr. Buerger was previously Vice Chairman of the Institute of International
Bankers.
 
                                      30
<PAGE>
 
  JOHN P. FRAZEE, JR. Formerly President and Chief Operating Officer of Sprint
Corporation and, prior to the March 1993 merger with Sprint, the Chairman and
Chief Executive Officer of Centel Corporation, a major telecommunications
company he joined in 1972. Mr. Frazee is a director of Cable Satellite Public
Affairs Network ("C-SPAN"), Nalco Chemical Company, Dean Foods Company,
Homestead and Paging Network, Inc. Mr. Frazee is also a member of the board of
trustees of the Foundation for Independent Higher Education and a trustee of
Rush-Presbyterian-St. Luke's Medical Center, The Newberry Library and Florida
State University.
 
  CYRUS F. FREIDHEIM, JR. Vice Chairman of Booz . Allen & Hamilton, Inc., an
international management consulting firm, which he joined in 1966. Previously,
he was with Ford Motor Company and Price Waterhouse. Mr. Freidheim is a
director of Household International Inc. and LaSalle Street Fund. He is also a
trustee of Rush-Presbyterian-St. Luke's Medical Center and The Orchestral
Association (the Chicago Symphony Orchestra). He is also a member of the
America-China Society, the Council on Foreign Relations and the U.S. Japan
Business Council.
 
  H. LAURANCE FULLER. Chairman and Chief Executive Officer of Amoco
Corporation, a company he joined in 1961. Mr. Fuller is a director of Abbott
Laboratories, the Chase Manhattan Corporation, the Chase Manhattan Bank, N.A.,
Motorola Corporation, the American Petroleum Institute and the Rehabilitation
Institute of Chicago. Mr. Fuller is also a trustee of The Orchestral
Association (the Chicago Symphony Orchestra) and a member of the University
Council of Cornell University.
 
  RAY L. HUNT. President of Hunt Consolidated, Inc. since April 1981, where he
has also been Chief Executive Officer since November 1984 and Chairman since
June 1986. Chief Executive Officer of Hunt Oil Company since April 1985 and
Chairman since June 1986. Mr. Hunt is a director of Electronic Data Systems
Corporation, Dresser Industries, Inc., Pepsico, Inc. and Ergo Science
Corporation and is a member of the advisory board of Texas Commerce Bank, N.A.
Mr. Hunt serves as a member of the board of trustees of Southern Methodist
University, is a trustee of the Center for Strategic and International
Studies, serves on the board of directors of the Texas Research League and the
Southwestern Legal Foundation, is the chairman of Texas Medical Resource and a
member of the executive committee of the Southwestern Medical Foundation in
Dallas.
 
  JOHN T. KELLEY III. Founding officer of SCI, trustee of PTR since January
1988, an advisory trustee of SCI since December 1993 and Chairman of PACIFIC
RETAIL. From 1987 to 1991, Mr. Kelley was Chairman of the Board of Kelley-
Harris Company, Inc., El Paso, a real estate investment company and from 1968
to 1987, Managing Director of LaSalle Partners Limited, specializing in
corporate real estate services. Mr. Kelley is a director of Tri State Media.
 
  WILLIAM D. SANDERS. Founder, Chairman and Chief Executive Officer of
Security Capital. Previously, Mr. Sanders was Chairman and Chief Executive
Officer of LaSalle Partners Limited from 1968 through 1989. Mr. Sanders
currently serves as a director of CarrAmerica, R.R. Donnelley & Sons Company,
Security Capital USREALTY and Storage USA. He is also an advisory director of
REGENCY. He is a member of the Board of Governors of the National Association
of Real Estate Investment Trusts ("NAREIT"). He was previously a director of
Continental Bank Corporation, King Ranch, Inc., and Lone Star Technologies. He
has also served as a trustee of the University of Chicago and a trustee fellow
of Cornell University.
  
  PETER S. WILLMOTT. President and Chief Executive Officer of Zenith
Electronics Corporation since July 1996, and Chairman and Chief Executive
Officer of Willmott Services, Inc. since 1989. Prior to that, Mr. Willmott was
Chairman, President and Chief Executive Officer of Carson Pirie Scott & Co.
and, prior thereto, President and Chief Operating Officer of Federal Express
Corporation. Mr. Willmott is a director of Federal Express Corporation and
Zenith Electronics Corporation. He is also Chairman of the Executive Committee
of Williams College.
   
  C. RONALD BLANKENSHIP. Managing Director of Security Capital since March
1991 and Non-Executive Chairman of PTR since June 1997. From June 1991 to June
1997, Mr. Blankenship was Chairman of PTR. Mr. Blankenship is a director of
Strategic Hotel Capital Incorporated and an advisory director of ATLANTIC and
    
                                      31
<PAGE>
 
Homestead. From July 1988 until June 1991, Mr. Blankenship was a regional
partner with Trammell Crow Residential in Chicago, a multifamily real estate
development and property management firm. Prior thereto, Mr. Blankenship was
Executive Vice-President and Chief Financial Officer of the Mischer
Corporation in Houston, a multi-business holding company with investments
primarily in real estate.
 
  JEFFREY A. COZAD. Managing Director of Security Capital USREALTY, Security
Capital (EU) Management Group S.A. and Security Capital (UK) Management
Limited since June 1996 and located in London, where he is responsible for
investment oversight, capital markets and investor relations. Previously, he
was a Senior Vice President of Security Capital Markets Group in its New York
office where he was a co-head of capital markets activities and where he
provided capital markets services for affiliates of Security Capital since
1991. Mr. Cozad is a general securities principal registered with the National
Association of Securities Dealers, Inc. (the "NASD").
   
  JOHN H. GARDNER, JR. Managing Director of Investment Research Group since
July 1997. Prior thereto, Director of the PTR REIT Manager from February 1995
to June 1997 and Senior Vice President of PTR and the PTR REIT Manager from
September 1994 to June 1997, where he had overall responsibility for
multifamily dispositions; from December 1984 to January 1993, Vice President
of Asset Management and through September 1994, Managing Director and
Principal of Copley Real Estate Advisors in Boston, where he has had overall
responsibility for the portfolio management function for eight accounts valued
at $7.5 billion; prior thereto, he was Real Estate Manager of Equity Real
Estate at John Hancock Companies.     
   
  C. ROBERT HEATON. Senior Vice President for Human Capital for Security
Capital since March 1996 where he is responsible for the recruitment,
performance measurement, compensation and development of the Company's and the
operating companies' employees. Prior thereto, Senior Vice President with
Right Management Consultants, Inc., a worldwide career management and human
resources consulting firm from March 1994 to February 1996. Prior thereto,
Managing Director and Member of the Executive Committee, LaSalle Partners
Limited, from June 1976 to February 1994.     
 
  W. JOSEPH HOULIHAN. Managing Director of Security Capital (EU) Investment
Research Group S.A. since April 1997 and located in Brussels, where he is
responsible for global investment research and strategic investments; former
Director of Security Capital USREALTY from July 1995 to April 1997. Prior
thereto, he was Executive Vice President and Director of Institutional
Management Group at GIM Algemeen Vermogensbeheer ("GIM"), a Netherlands-based
investment management company where he specialized in publicly traded real
estate investments since joining GIM in 1977.
 
  JEFFREY A. KLOPF. Senior Vice President and Secretary of Security Capital
since January 1996; from January 1988 to December 1995, Partner with Mayer,
Brown & Platt, where he practiced corporate and securities law. Mr. Klopf
provides securities offering and corporate acquisitions services and legal
services to Security Capital and its operating companies.
 
  ANTHONY R. MANNO, JR. Managing Director of the Investment Research Group
since March 1997, where he is responsible for overseeing all investment and
capital allocation matters for Investment Research Group's public market
securities activities and also responsible for company and industry analysis,
market strategy and trading and reporting; from January 1995 to March 1997, he
was Managing Director of Security Capital Investment Research Group
Incorporated, where he performed the same functions. Mr. Manno was a member of
Security Capital's Investment Committee from March 1994 to June 1996. Prior to
joining Security Capital, Mr. Manno was a Managing Director of LaSalle
Partners Limited from March 1980 to March 1994.
   
  TODD W. MANSFIELD. Managing Director of the Strategic Group since May 1997,
where he manages operations for companies in which Security Capital has direct
or indirect ownership positions. Prior thereto, from 1986 to May 1997, he was
Executive Vice President and general manager of Disney Development Company,
where he was responsible for Disney's non-theme-park real estate activities
worldwide.     
 
                                      32
<PAGE>
 
   
  CAROLINE S. MCBRIDE. Managing Director of the Strategic Group since March
1997; Managing Director of Security Capital Investment Research Incorporated
where she is responsible for investment oversight of strategic investments in
public and private U.S. real estate operating companies. Prior to joining
Security Capital Investment Research Incorporated in June 1996, Mrs. McBride
was with IBM from July 1978 to May 1996. From 1994 to 1996 she was director of
private market investments for the IBM Retirement Fund where she was
responsible for a $3.7 billion private equity real estate portfolio. Prior
thereto, Mrs. McBride was director of Finance, Investments and Asset
Management for IBM's corporate real estate division. Mrs. McBride is on the
Board of Directors of the Pension Real Estate Association (PREA), the Real
Estate Research Institute and CarrAmerica.     
 
  DANIEL F. MIRANDA. Managing Director of the Investment Research Group since
March 1997; from September 1996 to March 1997 Managing Director of Security
Capital Investment Research Group Incorporated where he is responsible for
operating oversight of various investments relating to public and private U.S.
real estate operating companies. Prior thereto, Mr. Miranda was regional vice
president and later a managing director of General Electric Capital Real
Estate Finance and Services from September 1991 to September 1996, where he
was responsible for a real estate portfolio in the fourteen-state Midwest
region.
   
  MARY LOU ROGERS. Managing Director of the Strategic Group since March 1997,
where she is responsible for the development of retail operating systems for
all of Security Capital's retailing-related initiatives. Prior thereto, she
was Senior Vice President and Director of Stores - New England for Macy's
East/Federated Department Stores, where she was responsible for 19 Macy's
stores in five states from November 1995 to March 1997; Senior Vice President
and Director of Stores--Atlanta for Macy's East/Federated Department Stores
from October 1994 to November 1995; Senior Vice President and Director of
Stores for Henri Bendel from November 1993 to October 1994 and Senior Vice
President and Regional Director of stores for Burdines Division/Federated
Department Stores from January 1986 to November 1993.     
   
  DONALD E. SUTER. Managing Director of Security Capital Markets Group since
July 1997, where he provides capital markets services for affiliates of
Security Capital. From May 1996 to June 1997, Mr. Suter was Senior Vice
President of Security Capital Markets Group. From October 1995 to April 1996,
Mr. Suter was President and Chief Operating Officer for Cullinan Properties
Limited in Peoria, Illinois; from July 1984 to October 1995, Mr. Suter was
with LaSalle Partners Limited in Chicago, Illinois where his last position
held was Senior Vice President, Corporate Finance Group. Mr. Suter is a
general securities principal registered with the NASD.     
   
  PAUL E. SZUREK. Managing Director of SCGroup since July 1997. From January
1996 to June 1997, Managing Director of Security Capital USREALTY, Security
Capital (EU) Management Group S.A. and Security Capital (UK) Management
Limited, where he was responsible for operations, corporate finance and
mergers and acquisitions. Prior thereto, Mr. Szurek was Senior Vice President
of Security Capital from June 1993 to January 1996 where he supervised
corporate finance and corporate acquisitions and oversaw legal services for
affiliates of the Company. Mr. Szurek was Vice President of Security Capital
from April 1991 to June 1993.     
 
  THOMAS G. WATTLES. Managing Director of Security Capital since March 1991
and a trustee of SCI since January 1993; he was a director of SCI's
predecessor since its formation in June 1991 and has been Non-Executive
Chairman of SCI since March 1997; prior thereto, a Co-Chairman and Chief
Investment Officer of SCI and the SCI REIT Manager (as defined below) since
November 1993; Managing Director of SCI and the SCI REIT Manager from January
1993 to November 1993, and Director of the SCI REIT Manager since June 1991.
From January 1991 to December 1992, Mr. Wattles served as Managing Director of
the PTR REIT Manager (as defined below); from July 1989 to December 1990,
Managing Partner of Stanwich Advisors Incorporated, a real estate advisory and
development services company; from July 1985 to June 1989, Senior Vice
President--Property Finance Group of LaSalle Partners Limited, a corporate
real estate services entity.
 
                                      33
<PAGE>
 
SENIOR OFFICERS OF SECURITY CAPITAL AND CERTAIN AFFILIATES AFTER THE MERGERS
 
  ARIEL AMIR--37--Vice President of Security Capital since June 1994 where he
provides securities offering and corporate acquisition services for affiliates
of the Company. Prior to joining Security Capital, Mr. Amir was an associate
attorney with the law firm of Weil, Gotshal & Manges in New York from
September 1985 to April 1994 where he practiced securities and corporate law.
   
  NANSIE J. BERNARD--35--Vice President of Security Capital Markets Group in
its New York office since April 1997, where she provides capital markets
services for affiliates of Security Capital. Prior thereto, a member of the
Capital Markets Group team since February 1997. From August 1992 to February
1997, she was Vice President at Thompson Doyle & Company managing real estate
transactions and portfolios for corporate clients. From May 1989 to August
1992, she was Vice President at McFarland Associates, Inc.     
 
  DARCY B. BORIS--34--Vice President of the Real Estate Research Group where
she conducts strategic market analyses for affiliates of Security Capital.
Prior thereto, Vice President of Security Capital Investment Research
Incorporated from June 1995 until March 1997, and an associate from December
1994 to June 1995. Prior thereto, Ms. Boris was with Security Capital Markets
Group from August 1993 to November 1994, where she provided capital markets
services for affiliates of the Company. Prior to joining Security Capital
Markets Group, Ms. Boris was associated with Summerhill Development Company,
the multifamily development subsidiary of Marcus & Millichap, Incorporated,
from January 1987 to September 1991 where she managed the development of
multifamily housing.
 
  K. SCOTT CANON--35--Vice President of Security Capital Markets Group since
March 1997 and from August 1993 to January 1996, President of Security Capital
Markets Group from January 1996 to March 1997 and a member of Security Capital
Markets Group since March 1992, where he participates in capital markets and
institutional investor relations. Mr. Canon is a general securities principal
registered with the NASD.
   
  MARK J. CHAPMAN--40--President of the Real Estate Research Group where he is
director of the group and conducts strategic market analyses for affiliates of
Security Capital. Prior thereto, Vice President of Security Capital Investment
Research Incorporated from November 1995 until March 1997. From November 1994
to November 1995, Mr. Chapman was a Vice President of PTR with asset
management responsibilities in five major markets. From July 1989 to November
1994, Mr. Chapman was a Vice President at Copley Real Estate Advisors, Inc.
where he directed asset management for Copley assets located from Connecticut
to Virginia.     
 
  JAYSON C. CYR--48--Vice President of SCGroup since October 1994, where he
supervises accounting and financial reporting. Prior to joining Security
Capital, Mr. Cyr was controller for Lincoln Property Company from June 1990 to
June 1994.
   
  ROBERT H. FIPPINGER--54--Vice President of Security Capital Markets Group
since June 1995, where he directs corporate communications services for
affiliates of Security Capital. Prior thereto, Mr. Fippinger headed corporate
communication services for affiliates of Security Capital from October 1994 to
June 1995. Prior to joining Security Capital, Mr. Fippinger was with Grubb &
Ellis, in San Francisco, California from November 1991 to October 1994, where
he represented corporate clients and provided tenant advisory services.     
 
  JEFFREY S. GOTTLIEB--38--Vice President of SCGroup since October 1994 where
he directs tax consulting and compliance services for affiliates of Security
Capital. Prior thereto, Mr. Gottlieb was Vice President of Security Capital
from October 1993 to October 1994. Prior to joining Security Capital, Mr.
Gottlieb was a senior tax manager with Coopers & Lybrand in Orlando, from
January 1991 to October 1993, where he was responsible for its central Florida
real estate practice.
 
  GERARD DE GUNZBURG--49--Senior Vice President of Security Capital Markets
Group in its New York office since January 1997 where he provides capital
markets services for affiliates of Security Capital. Prior thereto, Mr. de
Gunzburg was Vice President of Security Capital Markets Group from January
1993 to January 1997. From June 1988 to December 1992, Mr. de Gunzburg was a
consultant for American and European companies. Mr. de Gunzburg is a general
securities principal registered with the NASD.
 
                                      34
<PAGE>
 
   
  ALISON C. HEFELE--38--Vice President of the Strategic Group since March 1997
where she oversees strategic communications for Security Capital and its
affiliates. Prior thereto, Ms. Hefele was with Security Capital Markets Group
from February 1994 to February 1997, where she provided capital markets
services for affiliates of Security Capital. Prior to joining Security Capital
Markets Group, Ms. Hefele was a vice president of Prudential Real Estate
Investors from January 1990 to February 1994. She is a general securities
representative registered with the NASD.     
 
  GARRET C. HOUSE--32--Vice President of Security Capital Markets Group since
September 1996 where he assists with financing activities for affiliates of
the Company. From May 1994 to August 1996, he assisted with financing
activities for affiliates of Security Capital and prior thereto, Mr. House was
a member of Security Capital's Management Development Program from May 1993 to
May 1994. He is a general securities representative registered with the NASD.
   
  THOMAS J. IKELER--41--Vice President of Security Capital since May 1997 with
responsibilities for treasury and financial matters for affiliated companies.
Prior thereto, from June 1994 to May 1997, he was with 139 Culpeper, Ltd.,
providing real estate advisory services to institutional clients; from January
1990 to June 1994, Mr. Ikeler was Project Director for the Zeckendorf Company.
    
  G. RONALD LESTER--39--Vice President of SCGroup since December 1993 where he
directs internal audit activities for affiliates of the Company. Prior to
joining Security Capital, Mr. Lester was a corporate audit manager for El Paso
Natural Gas Co. from April 1989 to December 1993 where he was responsible for
conducting financial, operational and electronic data processing audits for
all functions and subsidiaries of the corporation.
   
  ROBERT I.S. MEYER--36--Vice President of Security Capital USREALTY, Security
Capital (EU) Management Group S.A. and Security Capital (UK) Management
Limited since April 1997 and located in London, where he is a member of the
corporate finance team. Prior thereto, he was Vice President of J.P. Morgan
Securities Limited from June 1993 to March 1997, where he was responsible for
capital markets origination among German financial institutions and
corporations; from June 1992 to May 1993, Mr. Meyer was with J.P. Morgan's
venture/private equity investment division.     
 
  GERALD R. MORGAN, JR.--34--Vice President of Security Capital since March
1995 where he is involved in treasury and corporate finance for affiliates of
the Company. Prior thereto, Mr. Morgan was in Security Capital's management
development program since July 1993.
          
  MARK P. PEPPERCORN--34--Vice President of Security Capital Markets Group
since July 1997. From February 1995 to June 1997, Vice President of PTR and
the PTR REIT Manager, where he was responsible for the acquisition of land and
existing communities in Northern California; from September 1994 to February
1995, a member of the acquisitions group for ATLANTIC and, previously, for PTR
from June 1993 to September 1994; from March 1991 to June 1993, Mr. Peppercorn
was responsible for the multifamily brokerage division of Transwestern
Property Company in Houston; and prior thereto, an Associate Vice President of
Eastdil Realty Incorporated.     
 
  DAVID A. ROTH--30--Vice President of Security Capital USREALTY, Security
Capital (EU) Management Group S.A. and Security Capital (UK) Management
Limited since April 1997 and located in London, where he is responsible for
mergers and acquisitions. From October 1995 to March 1997, Mr. Roth was Vice
President of Investment Research Group, where he was responsible for
researching corporate and portfolio acquisitions. Prior thereto, he was an
associate attorney with the law firm of Wachtell, Lipton, Rosen and Katz in
New York from December 1993 to October 1995, where he practiced securities and
corporate law.
   
  GERIOS ROVERS--33--Vice President of Security Capital (EU) Investment
Research Group S.A. since April 1997 and located in Brussels, where he
participates in global investment research; prior thereto, from July 1988 to
March 1997, he was an associate director of GIM Algemeen Vermogensbeheer
responsible for client servicing, client acquisition, portfolio management and
research of publicly traded real estate securities worldwide.     
 
                                      35
<PAGE>
 
   
  JONATHAN L. SMITH--44--Senior Vice President of the Strategic Group since
June 1997, where he is responsible for retail companies such as REGENCY and
PACIFIC RETAIL. Prior thereto, from May 1991 to June 1997, he was Managing
Director of Citicorp Real Estate, Inc., where he managed shopping center and
residential commercial real estate lending units.     
 
  KENNETH D. STATZ--38--Senior Vice President of the Investment Research Group
since March 1997; Senior Vice President of Security Capital Investment
Research Incorporated since July 1996 where he is responsible for the
development and implementation of portfolio investment strategy. Prior
thereto, Vice President from May 1995 to June 1996. Prior to joining Security
Capital, Mr. Statz was a Vice President in the investment research department
of Goldman, Sachs & Co., from February 1993 to January 1995, concentrating on
research and underwriting for the REIT industry. Prior thereto, Mr. Statz was
a real estate stock portfolio manager and a managing director of Chancellor
Capital Management from August 1982 to February 1992.
 
  ROBERT S. UNDERHILL--41--Senior Vice President of the Strategic Group since
March 1997 and Senior Vice President of Security Capital Investment Research
Incorporated where he is responsible for researching corporate and portfolio
acquisitions. Mr. Underhill was a consultant for affiliates of Security
Capital from November 1994 to February 1995. Prior to joining Security
Capital, Mr. Underhill was a Senior Vice President of LaSalle Partners Limited
from September 1984 to October 1994 where he was responsible for the
investment management of a portfolio of office and retail properties.
 
  ANDREW N. WALKER--34--Vice President of Security Capital USREALTY, Security
Capital (EU) Management Group S.A. and Security Capital (UK) Management
Limited since March 1997 and located in London, where he is a member of the
corporate finance team. Prior thereto, from February 1995 to February 1997, he
was a European property analyst for Paribas Capital Markets; from May 1991 to
January 1995, he was a managing director of Institutional Property Forecasting
Services in the U.K., a privately-held real estate research firm in England;
and from February 1991 to May 1991, he was a property analyst with S.G.
Warburg Securities (Japan) Ltd.
 
CLASSIFICATION OF DIRECTORS
 
  Pursuant to the terms of the Charter, the directors are divided into three
classes. One class will hold office for a term expiring at the annual meeting
of shareholders to be held in 1998 (consisting of Messrs. Freidheim, Fuller
and Hunt), a second class will hold office for a term expiring at the annual
meeting of shareholders to be held in 1999 (consisting of Messrs. Kelley,
Sanders and Willmott), and a third class will hold office for a term expiring
at the annual meeting of shareholders to be held in 2000 (consisting of
Messrs. Bodman, Buerger and Frazee). Each director will hold office for the
term to which he or she is elected and until his or her successor is duly
elected and qualified. At each annual meeting of shareholders of Security
Capital, the successors to the class of directors whose terms expire at such
meeting will be elected to hold office for a term expiring at the annual
meeting of shareholders held in the third year following the year of their
election. See "Certain Provisions of Maryland Law and of Security Capital's
Charter and Bylaws."
 
COMMITTEES OF THE BOARD
 
  The Board has established an Audit Committee consisting of Messrs. Fuller
(Chairman), Buerger, Freidheim and Willmott, each an independent director. The
Audit Committee makes recommendations concerning the engagement of independent
public accountants, reviews the plans and results of the audit engagement with
the independent public accountants, approves professional services provided by
the independent public accountants, reviews the independence of the
independent public accountants, considers the range of audit and non-audit
fees and reviews the adequacy of Security Capital's internal accounting
controls.
 
  The Board has established a Management Development and Compensation
Committee (the "Compensation Committee") consisting of Messrs. Bodman
(Chairman), Kelley and Frazee, each an independent director. The Compensation
Committee reviews and approves compensation arrangements and plans of Security
Capital and it administers the various option plans of Security Capital
described below.
 
                                      36
<PAGE>
 
  The Board has established an Executive Committee consisting of Messrs.
Sanders (Chairman), Hunt and Frazee. The Executive Committee has full
authority to act on behalf of the Board between regular meetings of the Board,
except with respect to securities offerings.
 
COMPENSATION OF DIRECTORS
 
  Security Capital pays an annual retainer of $35,000 to directors who are not
officers or employees of Security Capital or its affiliates; such amount is
paid quarterly to the directors in cash or, at the election of the director,
Class A Shares based on the then current fair market value of the Class A
Shares. Non-employee chairpersons of Board committees receive an additional
annual retainer of $3,000 payable in cash. Officers of Security Capital or its
affiliates who are directors are not paid any director fees.
 
  In addition, pursuant to the Outside Directors Plan (as defined below), each
director who is not an employee of Security Capital or its affiliates is
entitled to receive, on January 1 of each year, an option to purchase 150
Class A Shares at a price per Class A Share equal to the fair market value (as
defined) of one Class A Share on such date. See "--Outside Directors Plan."
 
  Directors are reimbursed for any out-of-town travel expenses incurred in
connection with attendance at Board meetings.
 
INDEMNIFICATION
 
  See "Certain Provisions of Maryland Law and of Security Capital's Charter
and Bylaws--Director Liability Limitation and Indemnification" for a
description of the applicable indemnification provisions.
 
                                      37
<PAGE>
 
EXECUTIVE COMPENSATION
 
  The following table presents the compensation for 1996 paid to the Chief
Executive Officer and the four other most highly compensated executive officers
of Security Capital and certain affiliates (the "Named Executive Officers"):
 
                           SUMMARY COMPENSATION TABLE
 
<TABLE>   
<CAPTION>
                                                               LONG-TERM
                               ANNUAL COMPENSATION           COMPENSATION
                          ------------------------------ -----------------------
                                                                      SECURITIES
                                                                      UNDERLYING
                                                         RESTRICTED     STOCK
                                            OTHER ANNUAL   STOCK       OPTIONS     ALL OTHER
NAME AND POSITION          SALARY   BONUS   COMPENSATION   AWARDS        (#)      COMPENSATION
- -----------------         -------- -------- ------------ ----------   ----------  ------------
<S>                       <C>      <C>      <C>          <C>          <C>         <C>
William D. Sanders--
 Chairman and Chief
 Executive Officer......  $210,000 $404,000     --             --          --         --
C. Ronald Blankenship--
 Managing Director of
 Security Capital and
 Chairman of PTR........   203,000  397,000     --             --          --         --
Thomas G. Wattles--
 Managing Director of
 Security Capital and
 Co-Chairman of SCI.....   197,000  353,000     --             --          --         --
K. Dane Brooksher--
 Co-Chairman and Chief
 Operating Officer of
 SCI....................   207,000  268,000     --             --          --         --
David C. Dressler, Jr.--
 Co-Chairman, President
 and Chief Investment
 Officer of Homestead...   195,000  285,000     --        $250,000(1)   60,000(1)     --
</TABLE>    
- --------
   
(1) Represents 25,000 restricted shares of Homestead common stock purchased
    from Homestead, and options to purchase 60,000 shares of Homestead common
    stock granted by Homestead, in October 1996. At December 31, 1996, the
    value of the restricted shares of Homestead common stock was $450,000.
    These restricted shares of Homestead common stock will vest upon the
    earlier to occur of (i) October 15, 1998, (ii) the date on which Mr.
    Dressler terminates his employment with Homestead or its affiliates by
    reason of death or disability or (iii) immediately prior to a change-in-
    control (as defined) of Homestead. Although Homestead does not currently
    intend to pay dividends on its shares of common stock, to the extent it
    pays dividends in the future, it will pay dividends with respect to these
    restricted shares.     
 
 Option Grants
 
  During 1996, options for 47,982 Class A Shares were granted by the
Compensation Committee to 224 key employees and officers of Security Capital
and its subsidiaries at exercise prices equal to $1,139 per Class A Share for
43,314 shares and from between $985 and $1,126 per Class A Share for 4,668
shares. The following table sets forth certain information with respect to
individual grants of options to each of the Named Executive Officers.
 
<TABLE>   
<CAPTION>
                                          INDIVIDUAL GRANTS
                         ----------------------------------------------------
                                         PERCENT OF
                         CLASS A SHARES TOTAL OPTIONS
                           UNDERLYING    GRANTED TO   EXERCISE OR                  GRANT
                            OPTIONS     EMPLOYEES IN  BASE PRICE   EXPIRATION   DATE PRESENT
NAME                      GRANTED (#)    FISCAL YEAR   ($/SHARE)      DATE         VALUE
- ----                     -------------- ------------- -----------  ----------   ------------
<S>                      <C>            <C>           <C>          <C>          <C>
William D. Sanders......    1,097.5          2.29%      $1,139       12/3/06      $497,705(1)
C. Ronald Blankenship...    1,031.6          2.15        1,139       12/3/06       467,843(1)
Thomas G. Wattles.......      921.9          1.92        1,139       12/3/06       418,072(1)
K. Dane Brooksher.......      658.5          1.37        1,139       12/3/06       298,623(1)
David C. Dressler, Jr...      439.0           .91        1,139       12/3/06       199,082(1)
                             60,000(2)      10.34(2)     10.00(2)   10/15/06(2)    385,320(2)(3)
</TABLE>    
 
                                       38
<PAGE>
 
- --------
(1) The amounts shown are based on the Black-Scholes option pricing model. The
    material assumptions incorporated in the Black-Scholes model for
    estimating the value of the options include the following: exercise prices
    of $1,139 equal to the estimated fair market value of the Class A Shares
    on the date of grant; average expected option term of seven years;
    interest rate of 6.32% which represents the interest rate on the date of
    grant on a U.S. Treasury security with a maturity date corresponding to
    the option term; expected volatility of 20% calculated based on (i) the
    annualized weekly volatility of Berkshire Hathaway Class B shares over the
    period of May 1996 to February 1997, (ii) monthly Class A Shares estimated
    fair market values for 1995 and 1996, (iii) consideration of the
    volatility of various publicly traded REITs and (iv) an estimate of
    Security Capital's weighted-average volatility; and dividends at the rate
    of $0 per Class A Share. The actual value, if any, an option holder will
    realize upon exercise of an option will depend on the excess of the market
    value of the Company's Class A Shares over the exercise price on the date
    the option is exercised. There is no assurance the value realized by an
    option holder will be at or near the value estimated by the Black-Scholes
    model.
   
(2) Represents options to purchase 60,000 shares of Homestead common stock at
    $10 per share which were granted on October 15, 1996 to Mr. Dressler by
    Homestead, and which expire on October 15, 2006. The options vest ten
    percent in the second year after the date of grant, twenty percent in the
    third year after the date of grant, thirty percent in the fourth year
    after the date of grant and forty percent in the fifth year after the date
    of grant.     
   
(3) The amounts shown are based on the Black-Scholes option pricing model. The
    material assumptions incorporated in the Black-Scholes model in estimating
    the value of the options include the following: an exercise price of
    $10.00 per share equal to the estimated fair market value of a share of
    Homestead common stock on the date of grant; average expected option term
    of 5.5 years; a risk-free interest rate of 6.23%; no expected dividend
    yield; and expected volatility of 37%. The actual value, if any, an
    optionee will realize upon exercise of an option will depend on the excess
    of the market value of the shares over the exercise price on the date the
    option is exercised. There can be no assurance that the value realized by
    an optionee will be at or near the value estimated by using the Black-
    Scholes model.     
     
 Aggregated Option Exercises in 1996 and Year-End Option Values
 
  The following table sets forth certain information concerning the year-end
value on a fully converted basis of unexercised options owned by such
executive officers.
 
<TABLE>   
<CAPTION>
                                                             NUMBER/AMOUNT OF SECURITIES UNDERLYING
                                                                 UNEXERCISED OPTIONS AT YEAR-END
                                          -----------------------------------------------------------------------------
                      CLASS A                      CLASS A          HOMESTEAD COMMON STOCK       2014 CONVERTIBLE
                       SHARES                 SHARE OPTIONS (#)           OPTIONS (#)            DEBENTURE OPTIONS
                    ACQUIRED ON   VALUE   ------------------------- ----------------------- ---------------------------
NAME                EXERCISE (#) REALIZED EXERCISABLE UNEXERCISABLE EXERCISABLE EXERCISABLE UNEXERCISABLE UNEXERCISABLE
- ----                ------------ -------- ----------- ------------- ----------- ----------- ------------- -------------
<S>                 <C>          <C>      <C>         <C>           <C>         <C>         <C>           <C>
William D.
 Sanders(2).....        --         --       3,816.8      1,694.0        --           --      $2,160,243    $  409,500
C. Ronald
 Blankenship....        --         --       3,558.8      2,955.4        --           --       2,014,341     1,071,792
Thomas G.
 Wattles........        --         --       2,918.5      2,486.0        --           --       1,651,728       874,547
K. Dane
 Brooksher......        --         --         854.6      2,583.3        --           --         426,000     1,362,449
David C.
 Dressler, Jr.(3).      --         --       1,330.3      1,648.4        --        60,000        752,979       687,976
<CAPTION>
                      VALUE OF UNEXERCISED
                     IN-THE-MONEY OPTIONS AT
                      DECEMBER 31, 1996(1)
                    -------------------------
NAME                EXERCISABLE UNEXERCISABLE
- ----                ----------- -------------
<S>                 <C>         <C>
William D.
 Sanders(2).....    $4,300,573   $  356,110
C. Ronald
 Blankenship....     4,010,002    1,868,414
Thomas G.
 Wattles........     3,288,369    1,491,834
K. Dane
 Brooksher......       960,971    2,687,823
David C.
 Dressler, Jr.(3).   1,499,024    1,562,507
</TABLE>    
- --------
   
(1) Based on a December 31, 1996 estimate of fair market value of $1,237 per
    Class A Share.     
(2) Mr. Sanders also had exercisable warrants for 17,993 Class A Shares and
    $10,179,812 of 2014 Convertible Debentures on December 31, 1996. See
    "Certain Relationships and Transactions."
   
(3) Includes options to purchase 60,000 shares of Homestead common stock at
    $10 per share. The closing price of Homestead common stock on December 31,
    1996 was $18 per share.     
 
EMPLOYMENT CONTRACTS, TERMINATION OF EMPLOYMENT AND CHANGE-IN-CONTROL
ARRANGEMENTS
 
  Security Capital has no employment contracts with any executive officer and
no plans or arrangements by which any such executive officer will be
compensated as a result of his resignation or retirement or any other
 
                                      39
<PAGE>
 
termination of his employment with Security Capital and its subsidiaries or,
except as described below under "--1995 Option Plan," in connection with a
change in control of Security Capital.
 
OUTSIDE DIRECTORS PLAN
 
  On September 17, 1996, the Board approved the Security Capital Group
Incorporated Outside Directors Plan (the "Outside Directors Plan"). The
Outside Directors Plan has been filed as an exhibit to the registration
statement of which this Prospectus forms a part and the following summary of
the material terms of the Outside Directors Plan is qualified in its entirety
by reference to the actual terms thereof.
 
  The purpose of the Outside Directors Plan is to enable the directors of
Security Capital who are not employees or officers of Security Capital or any
of its affiliates ("Outside Directors") to increase their ownership of
Security Capital and thereby further the identity of their interests with
those of Security Capital's other shareholders. To achieve the foregoing
objective, the Outside Directors Plan provides for grants of options
("Options") to purchase Class A Shares. The Secretary of Security Capital (the
"Administrator") administers the Outside Directors Plan with a view to
Security Capital's best interests and the Outside Directors Plan's objectives.
The Administrator has authority to adopt administrative guidelines, rules and
regulations relating to the Outside Directors Plan and to make all
determinations necessary or advisable for the implementation and
administration of the Outside Directors Plan.
 
  The number of Class A Shares reserved for issuance upon exercise of Options
granted under the Outside Directors Plan is 7,000. The Class A Shares subject
to the Outside Directors Plan may be currently authorized but unissued Class A
Shares or treasury Class A Shares held or subsequently purchased by Security
Capital, including Class A Shares purchased in the open market or in private
transactions. If Security Capital shall effect any subdivision or
consolidation of Class A Shares, payment of a stock dividend, stock split,
combination of Class A Shares or recapitalization or other increase or
reduction of the number of Class A Shares outstanding without receiving
compensation therefor in money, services or property, then the Administrator
shall adjust: (i) the number of Class A Shares available under the Outside
Directors Plan; (ii) the number of Class A Shares available under any Outside
Directors Plan limits; (iii) the number of Class A Shares subject to any
outstanding Options; (iv) the number of Class A Shares subject to future
grant; and (v) the per share exercise price under any outstanding Option.
 
  On September 17, 1996, each Outside Director was granted an option to
purchase 150 Class A Shares at an exercise price of $1,066 per share, except a
recently appointed Outside Director who was granted options to purchase 75
Class A Shares at an exercise price of $1,066 per share, the fair market value
of the Class A Shares on the date of the grant. On January 1, 1997, each
Outside Director was granted an Option to purchase 150 Class A Shares at an
exercise price of $1,237 per share, the fair market value of the Class A
Shares on such date. On January 1 of each year, an Outside Director serving on
such date will be granted an Option to purchase 150 Class A Shares at an
exercise price equal to the fair market value of the Class A Shares on such
date. In the event an Outside Director is appointed during the year, such
person will receive an award reduced to reflect the portion of the year such
person will serve as an Outside Director.
 
  Each Option becomes exercisable one year from the date of grant, or earlier
in the event of death or disability of the director. Each Option shall expire
on the earlier of: (i) the ten-year anniversary of the date of grant; (ii) the
three-month anniversary of the director's termination for any reason other
than death, disability or retirement; or (iii) the one-year anniversary of the
director's termination by death, disability or retirement. Options are not
transferable prior to exercise, except as designated by the director by will
or by the laws of descent and distribution. Notwithstanding the previous
sentence, the Administrator may permit Options under the Outside Directors
Plan to be transferred to or for the benefit of the director's family.
 
  If Security Capital is reorganized, merged or consolidated or is party to a
plan or exchange with another corporation, pursuant to which reorganization,
merger, consolidation or plan of exchange the shareholders of Security Capital
receive any shares of stock or other securities or property, or Security
Capital shall distribute
 
                                      40
<PAGE>
 
securities of another corporation to its shareholders, there shall be
substituted for the Class A Shares subject to outstanding Options an
appropriate number of shares of each class of stock or amount of other
securities or property which were distributed to the shareholders of Security
Capital in respect of such Class A Shares; provided that, upon the occurrence
of a reorganization of Security Capital or any other event described in this
paragraph, any successor to Security Capital shall be substituted for Security
Capital.
 
  The Outside Directors Plan was approved by the shareholders of Security
Capital at a special meeting of shareholders in April 1997 and may be amended
or terminated at any time by the Board.
 
1995 OPTION PLAN
 
  The following description of certain provisions of the Security Capital
Group Incorporated 1995 Option Plan (the "1995 Option Plan") is qualified in
its entirety by reference to the 1995 Option Plan, a copy of which is filed as
an exhibit to this registration statement.
 
 General
 
  With respect to Options granted prior to December 3, 1996, the 1995 Option
Plan provided for the granting of Options to purchase Class A Shares in tandem
with Options to purchase 2014 Convertible Debentures. The Options must be
exercised in tandem and must be in a unit. With respect to Options granted on
or after December 3, 1996, the 1995 Option Plan provides for the granting of
Options to purchase only Class A Shares. The Compensation Committee
administers the 1995 Option Plan. The Compensation Committee determines the
key and emerging key employees of Security Capital or its subsidiaries or
affiliates to whom awards under the 1995 Option Plan will be granted
("Participants") and the terms and conditions of such awards. Each member of
the Compensation Committee must be a "non-employee" as such term is defined in
Rule 16b-3 promulgated under Section 16 of the Exchange Act.
 
 Options
 
  An Option may be granted so as to qualify for treatment as an incentive
stock option (an "Incentive Option") pursuant to Section 422 of the Internal
Revenue Code of 1986, as amended (the "Code"), or so as not to so qualify (a
"Non-Qualified Option"). The exercise price (the "Option Price") for each
Option shall be determined by the Compensation Committee and shall not be less
than the greater of the fair market value of the underlying Class A Shares on
the date of the grant of the Option or the par value of the underlying shares.
The full purchase price of each Class A Share and 2014 Convertible Debentures
purchased upon the exercise of any Option shall be paid at the time of
exercise. The Option Price shall be payable in cash. In addition, Participants
who own Class A Shares and 2014 Convertible Debentures for at least six months
may surrender such shares or debentures (valued at fair market value as of the
day such shares or debentures are tendered) for all or a portion of the Option
Price. No Option may be exercised unless cash or previously purchased Security
Capital securities are paid for the Option Price.
 
  Subject to certain adjustments described below, Options for up to 139,716
shares of Class A Shares (representing 5.4% of the outstanding Class A Shares
on a fully diluted basis) may be granted. Class A Shares issuable on
conversion of the 2014 Convertible Debentures are included in such maximum
number of shares for which Options may be granted. Class A Shares issued upon
exercise of Options granted under the 1995 Option Plan may be either
authorized and unissued shares or shares issued and thereafter acquired by
Security Capital. Class A Shares allocated to an Option which expires or
terminates without the issuance of Class A Shares may be allocated to new
Options granted under the 1995 Option Plan.
 
  If Security Capital shall effect any subdivision or consolidation of Class A
Shares or other capital readjustment, payment of stock dividend, stock split,
combination of Class A Shares or recapitalization or other increase or
reduction of the number of Class A Shares outstanding without receiving
compensation therefor, then the Compensation Committee shall adjust (i) the
number of Class A Shares available under the 1995 Option
 
                                      41
<PAGE>
 
Plan, (ii) the number of Class A Shares subject to outstanding Options, and
(iii) the per share price under any outstanding Option. If Security Capital is
reorganized, merged or consolidated or is party to a plan of exchange with
another corporation, pursuant to which reorganization, merger, consolidation
or plan of exchange, the shareholders of Security Capital receive any shares
of stock or other securities or property, or Security Capital shall distribute
securities of another corporation to its shareholders, there shall be
substituted for the Class A Shares subject to outstanding Options an
appropriate number of shares of each class of stock or amount of other
securities or property which were distributed to the shareholders of Security
Capital in respect of such Class A Shares, subject to the following: (i) if
the Compensation Committee determines that the substitution described in this
sentence would not be fully consistent with the purposes of the 1995 Option
Plan or the purposes of the outstanding Options under the 1995 Option Plan,
the Compensation Committee may make such other adjustments to the Options to
the extent that the Compensation Committee determines such adjustments are
consistent with the purposes of the 1995 Option Plan and of the affected
Options, (ii) all or any of the Options may be cancelled by the Compensation
Committee on or immediately prior to the effective date of the applicable
transaction, but only if the Compensation Committee gives reasonable advance
notice of the cancellation to each affected Participant, and only if either
(A) the Participant is permitted to exercise the Option in full for a
reasonable period prior to the effective date of the cancellation or (B) the
Participant receives payment or other benefits that the Compensation Committee
determines to be reasonable compensation for the value of the cancelled
Options, and (iii) upon the occurrence of a reorganization of Security Capital
or any other event described in this sentence, any successor to Security
Capital shall be substituted for Security Capital to the extent that Security
Capital and the successor agree to such substitution. Finally, upon the sale
to, or exchange with, a third party unrelated to Security Capital of all or
substantially all of the assets of Security Capital, all Options shall be
cancelled. If Options are cancelled, then, with respect to any affected
Participant, either (i) the Participant shall be provided with reasonable
advance notice of the cancellation, and the Participant shall be permitted to
exercise the Option in full for a reasonable period prior to the effective
date of the cancellation, or (ii) the Participant shall receive payment or
other benefits that the Compensation Committee determines to be reasonable
compensation for the value of the cancelled Options.
 
  Subject to earlier termination as described below, the expiration date for
each Option shall be determined by the Compensation Committee, but the
expiration date with respect to any Option shall be no later than the earliest
to occur of: (i) the ten-year anniversary of the date on which the Option is
granted; (ii) if the Participant's termination occurs by reason of death,
disability or retirement, the one-year anniversary of the date of termination,
except in the event of termination due to death or disability, all Options
become immediately exercisable; (iii) if the Participant's termination occurs
for reasons other than death, disability, retirement or cause, the three-month
anniversary of such date of termination; and (iv) if the Participant's
termination occurs for cause, the date of termination.
 
  In the event that (i) a Participant's employment is terminated by Security
Capital or a successor to Security Capital or an affiliated entity which is
his or her employer for reasons other than cause following a Change in Control
(as defined in the 1995 Option Plan) of Security Capital or (ii) the 1995
Option Plan is terminated by the Company or its successor following a Change
in Control without provision for the continuation of outstanding Options, all
Options which have not otherwise expired shall become immediately exercisable.
 
  Options granted under the 1995 Option Plan are not transferable other than
by will, by the laws of descent and distribution or, to the extent provided by
the Compensation Committee, pursuant to a qualified domestic relations order.
To the extent that the Participant who receives an Option under the 1995
Option Plan has the right to exercise such Option, the Option may be exercised
during the lifetime of the Participant only by the Participant.
Notwithstanding the foregoing, the Compensation Committee may permit Options
under the 1995 Option Plan to be transferred to or for the benefit of the
Participant's family, subject to such limits as the Compensation Committee may
establish. However, in no event shall an Incentive Option be transferable to
the extent that such transferability would violate the requirements applicable
to such Option under Section 422 of the Code.
 
  The Compensation Committee may provide the Participant with the right to
receive a replacement Option, in Class A Shares only, for the number of Class
A Shares and 2014 Convertible Debentures used to satisfy the
 
                                      42
<PAGE>
 
Participant's minimum tax obligations upon exercise of the original Option. In
order to receive the replacement Option, the original Option must be exercised
prior to termination of the Participant's employment. A replacement Option
shall be granted on the date of exercise of the original Option to which it
relates with an Option Price equal to the fair market value on the date of the
grant of the replacement Option. Additionally, a replacement Option shall have
the same expiration date as the original Option to which it relates and shall
be exercisable no earlier than six months after its grant date.
 
 Amendment and Termination
 
  The 1995 Option Plan may, at any time, be amended or terminated by the
Board, provided that, subject to the provision relating the adjustment of
Class A Shares, no amendment or termination may materially adversely affect
the rights of any Participant or beneficiary under any Option granted under
the 1995 Option Plan prior to the date such amendment is adopted by the Board.
 
OTHER OPTION PLANS
 
  Security Capital's predecessors also adopted the Security Capital Realty
Investors Incorporated Option Plans A and B (each a "Realty Option Plan") and
the Security Capital Group Incorporated 1991 and 1992 Option Plans A and the
1991 and 1992 Option Plans B (each a "Group Option Plan"). The Realty Option
Plans provide for the grant of options to purchase Class A Shares. In 1994, to
reflect a distribution of debt securities to shareholders, all of the
outstanding options under the Realty Option Plans were adjusted to add a
tandem right to purchase 2014 Convertible Debentures. Each of the Group Option
Plans provides for the grant of tandem options to purchase Class A Shares and
2014 Convertible Debentures. Generally, all of the plans contain terms
substantially similar to the 1995 Option Plan except that the Group 1991 and
1992 Option Plans A and B provide for the automatic grant of options to
purchase Class A Shares in tandem with 2014 Convertible Debentures. Each Class
A Share under an option must be exercised in tandem with a specified face
amount of 2014 Convertible Debentures (referred to as a "Unit"). The number of
Class A Shares reserved for issuance pursuant to options under the Realty
Option Plans A and B and the Group 1991 and 1992 Option Plans A and the 1991
and 1992 Option Plans B (including Class A Shares issuable upon the conversion
of the 2014 Convertible Debentures) are 16,366, 3,845, 9,982, 29,946, 7,010
and 21,031, respectively. Of such shares, 313, 0, 0, 0, 0 and 0, respectively,
remain available for the granting of Options thereunder.
 
                                      43
<PAGE>
 
                         
                      SELECTED FINANCIAL INFORMATION     
   
  The following table sets forth selected financial information for Security
Capital as of and for the three months ended March 31, 1997, for the three
months ended March 31, 1996 and as of and for the years ended December 31,
1996, 1995, 1994, 1993, 1992 and 1991. The Company's consolidated financial
information included below has been derived from the Company's consolidated
financial statements. Arthur Andersen LLPs report on the consolidated
financial statements for the years ended December 31, 1996, 1995 and 1994, and
the audited financial statements for those years, are included in this
Prospectus beginning on Page F-3. The following selected financial information
should be read in conjunction with "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and with the consolidated
financial statements and notes thereto included in this Prospectus.     
       
<TABLE>   
<CAPTION>
                             THREE MONTHS ENDED
                                  MARCH 31,                           YEARS ENDED DECEMBER 31,
                          ------------------------- ----------------------------------------------------------------
                             1997         1996         1996      1995 (1)        1994       1993     1992     1991
                          ---------- -------------- ----------- -----------   ----------  -------- -------- --------
                                 (UNAUDITED)
<S>                       <C>        <C>            <C>         <C>           <C>         <C>      <C>      <C>
Dollars in thousands, except per share data
OPERATING DATA:
Equity in earnings......  $   39,035   $   14,963    $  168,473   $  45,685   $    8,812  $  6,032 $  1,722  $   242
Rental revenues.........      50,667       30,809       145,907     103,634       55,071    10,916    1,592      --
Services Division
 revenues (2)...........      22,970       15,408        77,512      49,404          --        --       --       --
Total revenues..........     114,031       61,539       398,122     200,534      156,855    17,503    3,534      467
Rental expenses.........      18,694       11,816        54,050      37,948       23,052     1,428      292      --
Services Division
 expenses (2)...........      24,318       19,455        91,195      60,789          --        --       --       --
General, administrative
 and other (2)..........       9,970        3,837        24,927      18,311       18,755     2,555      679      205
Costs incurred in
 acquiring Services
 Division (2)...........         --           --            --      158,444          --        --       --       --
Interest expense:
 Security Capital:
 Convertible Debentures/
  notes (3).............      26,665       22,291        93,912      78,785       29,647     1,228      180      --
 Line of credit.........       1,412        2,240         6,256       5,977        6,424     2,196      960       88
Majority-owned
 subsidiaries (4).......       4,761        4,342        17,056      19,042       17,718       362      --       --
                          ----------   ----------   ----------- -----------   ----------  -------- -------- --------
Total interest expense..      32,838       28,873       117,224     103,804       53,789     3,786    1,140       88
Net earnings (loss)
 attributable to Class A
 Shares.................   $   3,349    $  (9,854)   $   32,067 $  (201,634)  $   (7,685) $  5,155 $  1,014  $   141
<CAPTION>
                             THREE MONTHS ENDED
                                  MARCH 31,                           YEARS ENDED DECEMBER 31,
                          ------------------------- ----------------------------------------------------------------
                             1997         1996         1996      1995 (1)        1994       1993     1992     1991
                          ---------- -------------- ----------- -----------   ----------  -------- -------- --------
                                 (UNAUDITED)
<S>                       <C>        <C>            <C>         <C>           <C>         <C>      <C>      <C>
PER SHARE DATA:
Series A Preferred Stock
 dividends..............  $    18.75          --    $     56.25         --           --        --       --       --
Net earnings (loss)
 attributable to Class A
 Shares.................  $     2.53   $    (9.91)   $    28.28  $  (224.87)  $   (16.74) $  39.12 $  21.61 $   3.96
Class A Share
 distributions paid (5).         --           --            --          --    $    33.50  $  60.00 $  55.00  $ 24.95
Weighted average Class A
 Shares outstanding.....   1,322,054      994,789     1,133,711     896,681      458,945   131,776   46,913   35,565
<CAPTION>
                                                                         AS OF DECEMBER 31,
                                         AS OF      ----------------------------------------------------------------
                                     MARCH 31, 1997    1996      1995 (1)        1994       1993     1992     1991
                                     -------------- ----------- -----------   ----------  -------- -------- --------
                                      (UNAUDITED)
<S>                       <C>        <C>            <C>         <C>           <C>         <C>      <C>      <C>
Dollars in thousands
BALANCE SHEET DATA:
Investments, at equity..               $1,512,391    $1,438,937   $ 930,043   $  230,756  $161,270 $ 68,160  $24,911
Real estate, net of
 accumulated
 depreciation (1).......                1,463,173     1,365,373     865,367    2,005,957   478,630   41,577      --
Total assets............                3,222,715     2,929,284   1,855,056    2,300,613   673,019  110,765   25,003
Long-term debt:
 Security Capital (3)...                1,036,712       940,197     718,611      514,383    48,970    6,532      --
 Majority-owned
  subsidiaries (4)......                  273,163       257,099     118,524      301,787    47,988      --       --
Minority interests......                  401,134       394,537     159,339      554,752   157,545    4,884      --
Total shareholders'
 equity.................               $1,018,809     $ 918,702   $ 528,539   $  359,859  $293,821 $ 57,847  $16,314
</TABLE>    
 
                                      44
<PAGE>
 
- --------
   
(1) Prior to 1995, Security Capital consolidated the accounts of SCI and
    PACIFIC. During 1995, Security Capital's ownership of SCI decreased to
    less than 50% and PACIFIC was merged into PTR. Accordingly, these entities
    were deconsolidated effective January 1, 1995.     
   
(2) Security Capital resulted from the 1995 Merger. See Note 1 to the
    Company's consolidated financial statements included in this Prospectus
    for more information concerning the 1995 Merger and the predecessor
    entity.     
   
(3) During 1994, Security Capital made a $757.50 per share distribution of the
    2014 Convertible Debentures resulting in a total increase of $417.2
    million in outstanding 2014 Convertible Debentures.     
   
(4) Security Capital does not guarantee the debt of any of its consolidated or
    unconsolidated operating companies.     
   
(5) For the years ended December 31, 1994, 1993 and 1992, Security Capital
    elected to be taxed as a REIT and made cash distributions to its
    shareholders.     
 
                                      45
<PAGE>
 
                     MANAGEMENT'S DISCUSSION AND ANALYSIS
               OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
  The following discussion should be read in conjunction with the "Selected
Financial Information" and the financial statements included elsewhere in this
Prospectus. Historical results and percentage relationships set forth in
"Selected Financial Information" and the consolidated financial statements of
Security Capital are not indicative of the future operations of Security
Capital.
 
OVERVIEW
 
  Security Capital has obtained its income historically from two sources: (1)
Security Capital's share of earnings in ATLANTIC, PTR, SCI, Security Capital
USREALTY and Homestead, some of which Security Capital accounts for by the
equity method where it owns less than a 50% controlling interest (PTR, SCI and
Security Capital USREALTY) and others of which are consolidated in Security
Capital's consolidated financial statements (ATLANTIC and Homestead) and (2)
financial services revenues earned by the Real Estate Research Group, the
Investment Research Group and the Financial Services Group and, prior to the
Mergers, the REIT management and property management companies. Revenues from
the Services Division are only reflected in Security Capital's consolidated
financial statements if they were earned from investees accounted for by the
equity method. Services Division revenues earned from consolidated investees
are eliminated in the Company's consolidated financial statements. Services
Division revenues earned from PTR and SCI have historically been based upon a
percentage of the cash flow from operations or a percentage of revenues, as
defined in the applicable REIT management and property management agreements,
respectively. See "Relationships with Operating Companies--PTR--PTR REIT
Management Agreement," "--PTR Property Management," "--SCI--SCI REIT
Management Agreement" and "--SCI Property Management."
   
  Security Capital USREALTY, in accordance with generally accepted accounting
principles, accounts for its investments at market value or estimated fair
value (depending on whether the investment is publicly traded) and reflects
changes in such values in its statement of income pursuant to fair value
accounting principles. The Company accounts for its investment in Security
Capital USREALTY using the equity method and, as a consequence, the Company's
results of operations are affected by changes in the fair value of Security
Capital USREALTY's investments. Security Capital USREALTY values its
investments in publicly traded companies at market determined by using closing
market prices as of the relevant balance sheet date. Security Capital USREALTY
values its investments in private companies at fair value, generally
determined at cost, or an appropriate lower value if the investment is not
performing as expected. If substantial additional capital is raised by an
investee from independent third parties in a private placement, Security
Capital USREALTY values its investment at the price at which that capital was
raised when a substantial percentage of the new subscriptions have been
funded. In addition, through an advisory relationship with Security Capital
USREALTY, the Services Division also earns advisory fee revenues based on a
percentage of the fair value of Security Capital USREALTY's investments (not
including short-term investments and investments in Security Capital). See
"Relationships with Operating Companies--Security Capital USREALTY--Advisory
Agreements" and "--Sub-Advisory Agreement."     
 
  Effective January 1, 1995, the predecessor of Security Capital, Security
Capital Realty Incorporated, acquired Security Capital Group Incorporated.
Subsequently, the merged entity was renamed Security Capital Group
Incorporated. As part of the 1995 Merger, Security Capital acquired the
Services Division. See Note 1 to the Company's consolidated financial
statements included herein. From 1992 until the 1995 Merger, Security Capital
Realty Incorporated elected to be taxed as a REIT and, accordingly, made cash
distributions to its shareholders. On March 23, 1995, the merger of PACIFIC
with and into PTR (the "PTR Merger") was completed. See "Relationships with
Operating Companies--PTR--Merger and Public Offerings" and Note 3 to the
Company's consolidated financial statements included herein. On October 17,
1996, Security Capital, ATLANTIC and PTR spun-off their respective extended-
stay lodging assets to Homestead. See "Relationship with Operating Companies--
Homestead--Homestead Transaction" and Note 3 to the Company's consolidated
financial statements included herein.
 
                                      46
<PAGE>
 
  If the proposed Mergers involving ATLANTIC, PTR and SCI are consummated,
Security Capital will exchange its interests in the applicable REIT management
companies and property management companies for common shares of ATLANTIC, PTR
and SCI, respectively. Although the effects of completion of the proposed
Mergers on the Company's future consolidated results of operations are
complex, the Company expects reductions in Services Division revenues relating
to the sale of the REIT management and property management companies for PTR
and SCI to be substantially offset by decreases in Company-level personnel and
other costs attributable to the operation of such companies and increases in
capital investments revenues attributable to its ownership of additional
common shares of PTR and SCI.
 
  Please refer to the Index to Financial Statements for the audited financial
statements of PTR, SCI and Security Capital USREALTY, Security Capital's
unconsolidated affiliates that are accounted for by the equity method.
 
1996 COMPARED TO 1995
 
CAPITAL DIVISION INVESTMENTS
 
 Dividends Received
 
  Security Capital's dividends received increased $19.0 million, or 21%, from
$89.6 million in 1995 to $108.6 million in 1996.
 
 Equity in earnings of less than 50% owned investees
   
  Security Capital's share of SCI's earnings increased 21% from $21.0 million
in 1995 to $25.4 million in 1996. This increase was primarily attributable to
an increase in the amount of distribution space owned and leased by SCI (80.6
million square feet at December 31, 1996 compared to 58.5 million square feet
at December 31, 1995) and increased rental rates on renewal leases for
previously occupied space, and was partly offset by a small decrease in SCI's
occupancy level (91.2% as of December 31, 1996 compared to 93.5% as of
December 31, 1995). At December 31, 1996 and 1995, Security Capital's
ownership interest in the outstanding common shares of SCI was 46% and 48%,
respectively.     
   
  Security Capital's share of PTR's earnings increased 62% from $24.6 million
in 1995 to $39.9 million in 1996. This increase was primarily attributable to
a substantial increase in the number of multifamily properties owned by PTR
(42,702 operating units at December 31, 1996 compared to 38,737 operating
units at December 31, 1995), and significant gains ($37.5 million) on sales of
properties in 1996. At December 31, 1996 and 1995, Security Capital's
ownership interest in the outstanding common shares of PTR was 36% and 38%,
respectively.     
   
  Security Capital's share of Security Capital USREALTY's earnings increased
substantially from $0.1 million in 1995 to $103.2 million in 1996. Security
Capital USREALTY effectively commenced its investment activities in October
1995, and at December 31, 1996, Security Capital USREALTY had investments at
cost of $1.18 billion with a fair market value of $1.43 billion, resulting in
unrealized appreciation of $250 million which is accounted for by Security
Capital USREALTY pursuant to fair value accounting principles. In addition,
Security Capital USREALTY recorded net investment income (defined as dividends
and other investment income net of administration expenses, advisor fees,
taxes and interest) of $16.4 million in 1996. At December 31, 1996 and 1995,
Security Capital's ownership interest in the outstanding common stock of
Security Capital USREALTY was 39% and 32%, respectively.     
 
 Rental Operations--from greater than 50% owned consolidated investees
 
 Rental Revenues
 
  Rental revenues increased $42.3 million, or 41%, from $103.6 million in 1995
to $145.9 million in 1996. This increase was primarily attributable to an
increase in the number of multifamily units owned and operated by ATLANTIC
(19,241 operating units at December 31, 1996 compared to 15,823 operating
units at December
 
                                      47
<PAGE>
 
   
31, 1995), coupled with stable occupancies (approximately 95%) in both 1996
and 1995. Also accounting for part of the increase in rental revenues is the
consolidation of Homestead after the spin-off transaction completed on October
17, 1996 by Security Capital, ATLANTIC and PTR of their extended-stay lodging
assets. Homestead generated $8.2 million in revenues for the two and one-half
month period ended December 31, 1996.     
 
 Other Income, Net
 
  Other income consists of interest and miscellaneous income of $3.4 million
and $1.8 million in 1996 and 1995, respectively, and in 1996 includes
miscellaneous gains on sales of ATLANTIC properties.
 
 Rental Expenses
 
  Rental expenses increased by $16.1 million, or 42%, to $54.0 million in 1996
from $37.9 million in 1995. The increase was primarily attributable to the
increase in the number of ATLANTIC's operating multifamily communities
discussed previously. ATLANTIC's rental expenses increased $12.0 million
(excluding REIT and property management fees) in 1996 compared to 1995.
Homestead's rental expenses were $4.1 million for the period from October 17,
1996 to December 31, 1996.
       
SERVICES DIVISION
 
 Revenues
 
  Services Division revenues increased from $49.4 million in 1995 to $77.5
million in 1996. Services Division revenues are only reflected in the
Company's consolidated financial statements if they were earned from investees
in which Security Capital owns less than a 50% interest. Financial services
revenues earned from PTR and SCI are based on a percentage of the cash flow
from operations or on a percentage of revenues, as defined by the REIT and
property management agreements, respectively. Through the Advisory Agreement
(as defined below) with Security Capital USREALTY, Security Capital earns
revenues based on a percentage of the fair value of Security Capital
USREALTY's investments (not including short term investments and investments
in Security Capital). The increase of $28.1 million in Services Division
revenues in 1996 as compared to 1995 was primarily attributable to growth in
operations at each of the Company's non-consolidated investees. In particular,
financial services revenues earned from SCI increased $13.8 million, financial
services revenues earned from PTR increased $3.8 million and advisory revenues
earned from Security Capital USREALTY increased $7.9 million. The remaining
services revenues of $2.6 million were earned by Security Capital Markets
Group. Services Division revenues and associated expenses will be reduced
substantially following completion of the proposed Mergers. See "--Overview."
   
 Expenses     
   
  Services Division expenses increased by $30.4 million, or 50%, in 1996 to
$91.2 million from $60.8 million in 1995. The increase was primarily
attributable to growth of the REIT and property management companies,
including the hiring of additional professionals. Security Capital continues
to make substantial investments in personnel, operating systems and research
capabilities in order to take advantage of future growth opportunities.
Services Division expenses will be reduced following the proposed Mergers as a
result of the transfer of personnel employed by Security Capital to PTR and
SCI. See "--Overview".     
 
 Depreciation and Amortization
   
  Total depreciation and amortization for Security Capital was $26.6 million
and $18.1 million in 1996 and 1995, respectively. Of those amounts, $22.1
million and $15.9 million represented depreciation and amortization from
rental operations (i.e., ATLANTIC and Homestead) in 1996 and 1995,
respectively. Depreciation for     
 
                                      48
<PAGE>
 
   
ATLANTIC increased $4.9 million to $20.8 million in 1996 from $15.9 million in
1995, an increase of 31%, due to the increase in the number of operating
multifamily communities between 1995 and 1996. Depreciation for Homestead was
$1.3 million for the two and one-half month period ended December 31, 1996. The
remaining depreciation and amortization of $4.5 million and $2.2 million in
1996 and 1995, respectively, is attributable to the Services Division and the
administrative support functions, representing an increase of $2.3 million over
such depreciation and amortization for 1995 of $2.2 million. The $2.3 million
increase between 1995 and 1996 is a result of additional depreciation on
furniture, fixtures and equipment (consisting primarily of computer and
communications equipment) acquired in connection with the expansion of the
Services Division and Security Capital's decision to fund additional
investments in information technology.     
 
INTEREST EXPENSE
 
  Security Capital's consolidated interest expense consists of interest on the
2014 Convertible Debentures and 2016 Convertible Debentures, interest on
revolving lines of credit which are obligations of Security Capital and
ATLANTIC and interest on mortgage notes payable which are obligations of
ATLANTIC and Homestead. Interest expense for 1996 and 1995 is summarized as
follows:
 
<TABLE>
<CAPTION>
                         SECURITY CAPITAL     ATLANTIC       HOMESTEAD       TOTAL
                         ---------------- -----------------  --------- ------------------
                           1996    1995     1996     1995      1996      1996      1995
                         -------- ------- --------  -------  --------- --------  --------
                                             DOLLARS IN THOUSANDS
<S>                      <C>      <C>     <C>       <C>      <C>       <C>       <C>
Convertible Debentures.. $ 93,912 $78,785      --       --        --   $ 93,912  $ 78,785
Lines of credit.........    6,256   5,977 $ 16,947  $15,784       --     23,203    21,761
Mortgage notes payable..      --      --     9,484    7,662   $ 2,978    12,462     7,662
Capitalized interest....      --      --   (10,250)  (4,404)   (2,103)  (12,353)   (4,404)
                         -------- ------- --------  -------   -------  --------  --------
Total................... $100,168 $84,762 $ 16,181  $19,042   $   875  $117,224  $103,804
                         ======== ======= ========  =======   =======  ========  ========
</TABLE>
 
  Debenture interest increased as a result of the issuance of 2016 Convertible
Debentures in 1996 totalling $226.5 million as well as the issuance of an
additional $185 million of 2014 Convertible Debentures during 1995. See the
discussion of "Convertible Debt" in Note 4 to the Company's consolidated
financial statements included herein.
 
  ATLANTIC's mortgage interest expense increase in 1996 was the result of an
increase in average mortgage debt outstanding.
 
  ATLANTIC's line of credit interest expense increase in 1996 was primarily
attributable to an increase in the average outstanding balance ($204.3 million
in 1996 as compared to $178.3 million in 1995) and was partially offset by a
lower weighted-average interest rate (7.39% in 1996 as compared to 7.92% in
1995). The increase was also attributable to increased amortization of loan-
related costs.
 
  The overall increase in interest expense for ATLANTIC was offset by an
increase in capitalized interest of $5.8 million in 1996 over 1995. The
increase in capitalized interest was attributable to ATLANTIC's increased
development activity.
   
  Homestead's mortgage interest expense for 1996 was attributable to
Homestead's borrowing under its funding commitment agreement with PTR for
development of extended-stay lodging facilities. Interest expense was recorded
for the period from October 17, 1996, the date of the spin-off transaction,
through December 31, 1996. Interest expense for Homestead was also affected by
the amortization of deferred financing costs and other loan-related costs
incurred as a result of the spin-off.     
       
       
                                       49
<PAGE>
 
   
GENERAL, ADMINISTRATIVE AND OTHER     
   
  General, administrative and other expenses increased by $6.6 million, or
36%, in 1996 to $24.9 million from $18.3 million in 1995. This increase
results primarily from the consolidation of Homestead's accounts ($2.2
million), the inclusion of ATLANTIC's provision for a possible loss on
investments ($2.5 million) as well as additional personnel and related costs
applicable to information systems, human resources and other administrative
support functions.     
 
PROVISION FOR INCOME TAXES
   
  The provision for income taxes in 1996 was primarily attributable to
deferred income taxes on the equity in earnings of Security Capital USREALTY.
In 1995, Security Capital had net deferred tax assets (primarily net operating
losses) that were completely offset by a valuation allowance. Accordingly, no
provision for income taxes was recorded in 1995. See Note 8 to the Company's
consolidated financial statements included herein.     
 
MINORITY INTERESTS
 
  Minority interests increased from $4.8 million in 1995 to $13.4 million in
1996 due to increased earnings at ATLANTIC, coupled with an increase in
minority interests in ATLANTIC in conjunction with its initial public offering
in October 1996.
 
PREFERRED STOCK DIVIDENDS
 
  On April 1, 1996, Security Capital issued 139,000 shares of Series A
Preferred Stock to a single investor. The Series A Preferred Stock carries a
7.5% preferential cash dividend rate, payable when and if authorized by the
Board quarterly in arrears. Security Capital paid $7.8 million in dividends on
the Series A Preferred Stock in 1996. See "Description of Capital Stock--
Preferred Stock."
 
1995 COMPARED TO 1994
 
CAPITAL DIVISION INVESTMENTS
 
 Dividends Received
 
  Security Capital's dividends received increased $41.4 million, or 86%, from
$48.2 million in 1994 to $89.6 million in 1995.
 
 Equity in earnings of less than 50% owned investees
   
  Security Capital consolidated SCI's operations in 1994 and reported earnings
of SCI based on the equity method in 1995. For purposes of comparison between
the years, SCI results of operations for 1994 are discussed below as if the
equity method was in effect for 1994. Security Capital's share of SCI's
earnings increased 65%, from $12.7 million in 1994 to $21.0 million in 1995.
This increase was primarily attributable to an increase in the amount of
distribution space owned and leased by SCI (58.5 million square feet at
December 31, 1995 compared to 39.1 million square feet at December 31, 1994),
improvements in SCI's occupancy level (93.5% as of December 31, 1995 compared
to 92.4% as of December 31, 1994) and increased rental rates on renewal leases
for previously occupied space. At December 31, 1995 and 1994, Security
Capital's ownership interest in the outstanding common shares of SCI was 48%
and 51%, respectively.     
 
  Security Capital reported earnings of PTR based on the equity method in both
1995 and 1994. However, PTR's 1995 earnings include the earnings of PACIFIC
which was merged into PTR in March 1995. For purposes of comparison between
the years, PTR's results of operations for 1994 are discussed below as if the
PTR Merger had occurred at the beginning of 1994. Security Capital's share of
PTR's earnings increased 69%, from $14.6 million in 1994 ($8.8 million from
PTR and $5.8 million from PACIFIC) to $24.6 million in 1995. This increase
 
                                      50
<PAGE>
 
was primarily attributable to a substantial increase in 1995 in the number of
multifamily properties owned by PTR (38,737 operating units at December 31,
1995 compared to 30,182 operating units at December 31, 1994) and Security
Capital's increased ownership interest in PTR. At December 31, 1995 and 1994,
Security Capital's ownership interest in the outstanding common shares of PTR
was 38% and 32%, respectively.
 
 Rental Operations--from greater than 50% owned consolidated investees
 
 Rental Revenues and Expenses
   
  During 1995 and 1994, all rental revenues and expenses of the Company
pertained solely to ATLANTIC's operations. Rental revenues increased $48.5
million, or 88%, to $103.6 million in 1995 from $55.1 million in 1994. Rental
expenses increased $14.8 million, or 64%, to $37.9 million in 1995 (excluding
REIT and property management fees) from $23.1 million in 1994. The increase in
rental revenues and expenses was primarily attributable to the increase in the
number of multifamily communities. At December 31, 1995, ATLANTIC had 15,823
operating multifamily units as compared to 11,990 operating multifamily units
at December 31, 1994. In 1994, ATLANTIC acquired 11,307 units and the majority
of its properties were not owned for the full year. At December 31, 1994,
94.7% of ATLANTIC's units were classified as "pre-stabilized" as compared to
25.7% at December 31, 1995. The term "pre-stabilized" means that renovation,
repositioning, new management and new marketing programs (or development and
marketing in the case of newly developed communities) have not been completed
and in effect for a sufficient period of time (but in no event longer than 12
months, except in cases of major rehabilitation) to achieve 93% occupancy at
market rents.     
       
SERVICES DIVISION
 
 Revenues
 
  Services Division revenues were $49.4 million in 1995. As mentioned
previously, the Services Division companies were acquired by Security Capital
on January 1, 1995 as a result of the 1995 Merger.
   
 Expenses     
   
  During 1995, Security Capital incurred Services Division expenses (primarily
payroll, occupancy and related expenses) of $60.8 million as a result of the
acquisition of the Services Division companies in the 1995 Merger.     
 
DEPRECIATION AND AMORTIZATION
   
  Total depreciation and amortization for Security Capital was $18.1 million
for 1995, which represented an increase of $9.3 million from depreciation and
amortization of $8.8 million for 1994. Depreciation and amortization from
rental operations (ATLANTIC) was $15.9 million and $8.8 million in 1995 and
1994, respectively. The $7.1 million increase in depreciation and amortization
from rental operations, which represented an increase of 81% over 1994, was
due to increases in ATLANTIC's portfolio of operating properties and the
reflection of a full year of depreciation in 1995 for properties acquired
during 1994. The remaining increase of $2.2 million in 1995 was attributable
to the Services Division and the administrative support functions and was
attributable to depreciation on furniture, fixtures and equipment (primarily
computer and communications equipment) which was not owned by Security Capital
in 1994.     
 
INTEREST EXPENSE
 
  Security Capital's interest expense for 1995 and 1994 consisted of interest
on the 2014 Convertible Debentures, interest on revolving lines of credit
which are obligations of Security Capital and ATLANTIC and
 
                                      51
<PAGE>
 
interest on mortgage notes payable which are obligations of ATLANTIC. Interest
expense for 1995 and 1994 can be summarized as follows:
 
<TABLE>
<CAPTION>
                               SECURITY
                                CAPITAL        ATLANTIC           TOTAL
                            --------------- ---------------  -----------------
                             1995    1994    1995     1994     1995     1994
                            ------- ------- -------  ------  --------  -------
                                         DOLLARS IN THOUSANDS
<S>                         <C>     <C>     <C>      <C>     <C>       <C>
2014 Convertible
 Debentures................ $78,785 $29,647     --      --   $ 78,785  $29,647
Lines of credit............   5,977   6,424 $15,784  $5,487    21,761   11,911
Mortgage notes payable.....     --      --    7,662   3,363     7,662    3,363
Capitalized interest.......     --      --   (4,404)   (793)   (4,404)    (793)
                            ------- ------- -------  ------  --------  -------
                            $84,762 $36,071 $19,042  $8,057  $103,804  $44,128
                            ======= ======= =======  ======  ========  =======
</TABLE>
 
  Interest on 2014 Convertible Debentures increased $49.1 million in 1995 from
$29.6 million in 1994. The increase was primarily due to the issuance of $461
million of 2014 Convertible Debentures in 1994, and the issuance of an
additional $185 million of 2014 Convertible Debentures in 1995.
 
  ATLANTIC's mortgage interest expense increased $4.3 million in 1995 as
compared to 1994, due to an increase in average mortgage debt outstanding.
 
  ATLANTIC's line of credit interest expense increased $10.3 million in 1995
over 1994. The increase was primarily attributable to an increase in the
average outstanding balance on its line of credit ($178.3 million in 1995 as
compared to $65.6 million in 1994) and a higher weighted-average interest rate
(7.92% in 1995 as compared to 7.34% in 1994). A portion of the increase was
also attributable to amortization of loan-related costs.
 
  The overall increase in interest expense was offset by an increase in
capitalized interest of $3.6 million in 1995 over 1994. The increase in
capitalized interest was the result of ATLANTIC's increased development
activity.
          
GENERAL, ADMINISTRATIVE AND OTHER     
          
  General, administrative and other expenses increased to $18.3 million in
1995 from $6.2 million in 1994 primarily as a result of the acquisition of the
Services Division in the 1995 Merger. Such expenses in 1995 relate primarily
to payroll, occupancy and related expenses applicable to corporate
administration, information systems, human resources, legal and accounting
departments. General, administrative and other expenses in 1994 consisted
primarily of a REIT management fee paid by Security Capital amounting to $5.3
million, which was eliminated in 1995 as a result of the acquisition of the
Services Division companies.     
 
PROVISION FOR INCOME TAXES
 
  Security Capital elected to be taxed as a REIT in 1994 and, therefore,
incurred no federal or state tax at the corporate level in 1994. In 1995,
Security Capital elected to be taxed as a C corporation. Security Capital
sustained a loss for tax purposes in 1995 and its deferred tax assets
(primarily net operating losses) were completely offset by a valuation
allowance.
   
COST INCURRED IN ACQUIRING SERVICES DIVISION FROM RELATED PARTY     
   
  The Services Division companies do not qualify as "businesses" for purposes
of applying APB Opinion No. 16, "Business Combinations". Accordingly, the
excess of the aggregate value of the securities issued ($233,708,000) over the
fair value of the net tangible assets acquired ($75,264,000) has been recorded
as "Costs incurred in acquiring Services Division from related party"
($158,444,000) in Security Capital's 1995 Consolidated Statement of
Operations.     
       
                                      52
<PAGE>
 
MINORITY INTERESTS
 
  Minority interests decreased $10.4 million, from $15.2 million in 1994 to
$4.8 million in 1995, primarily as a result of the deconsolidation of SCI and
PACIFIC.
   
THREE MONTHS ENDED MARCH 31, 1997 COMPARED TO THREE MONTHS ENDED MARCH 31,
1996.     
   
CAPITAL DIVISION INVESTMENTS     
   
Dividends Received     
   
  Security Capital's dividends received increased $2.0 million, or 7%, from
$26.8 million for the three months ended March 31, 1996 to $28.8 million for
the three months ended March 31, 1997.     
   
Equity in earnings of less than 50% owned investees     
   
  Security Capital's share of SCI's earning increased 32% from $5.7 million to
$7.5 million for the three months ended March 31, 1996 and 1997, respectively.
This increase was primarily attributable to an increase in the amount of
distribution space owned and leased by SCI (82.7 million square feet at March
31, 1997 compared to 65.1 million square feet at March 31, 1996) and increased
rental rates on renewal leases for previously occupied space, and was partly
offset by a small decrease in SCI's occupancy level (91.1% as of March 31,
1997 compared to 94.1% at March 31, 1996). At March 31, 1997 and 1996,
Security Capital's ownership interest in the outstanding common shares of SCI
was 44% and 48%, respectively.     
   
  Security Capital's share of PTR's earnings increased 97% from $7.4 million
for the first three months of 1997 to $14.6 million for the first three months
of 1997. This increase was attributable to a slight net increase in the number
of multifamily properties owned by PTR (40,874 operating units at March 31,
1997 compared to 38,970 operating units at March 31, 1996), interest income on
the Homestead convertible mortgage notes and gains of $25.3 million on sales
of properties in the first quarter of 1997. At March 31, 1997 and 1996,
Security Capital's ownership interest in the outstanding common shares of PTR
was 36% and 38%, respectively.     
   
  Security Capital's share of Security Capital USREALTY's earnings increased
substantially from $1.9 million for the three months ended March 31, 1996 to
$16.9 million for the three months ended March 31, 1997. Security Capital
USREALTY effectively commenced its investment activities in October 1995, and
at March 31, 1996, Security Capital USREALTY had investments at cost of
approximately $185 million with a fair market value of approximately $191
million. At March 31, 1997, Security Capital USREALTY had investments at a
cost of $1.50 billion with a fair market value of $1.78 billion. Unrealized
appreciation on Security Capital USREALTY's investments were $27.1 million and
$4.8 million for the three months ended March 31, 1997 and 1996, respectively.
In addition, Security Capital USREALTY recorded net investment income of $16.1
million and $0.3 million for the three months ended March 31, 1997 and 1996,
respectively. At March 31, 1997 and 1996, Security Capital's ownership
interest in the outstanding common stock of Security Capital USREALTY was 37%
and 39%, respectively.     
   
RENTAL OPERATIONS--FROM GREATER THAN 50% OWNED CONSOLIDATED INVESTEES     
   
Rental Revenues     
   
  Rental revenues increased $19.9 million, or 65%, from $30.8 million for the
three months ended March 31, 1996 to $50.7 million for the same period in
1997. This increase was attributable to an increase in the number of
multifamily units owned and operated by ATLANTIC (19,241 operating units at
March 31, 1997 compared to 16,159 operating units at March 31, 1996), coupled
with stable occupancies (approximately 95%) for the first quarter of both 1997
and 1996. This resulted in an $8.9 million increase in rental revenues between
the quarter periods. Also accounting for part of the increase in rental
revenues is the consolidation of Homestead after the spin-off transaction
completed on October 17, 1996 by Security Capital, ATLANTIC and PTR of their
extended-stay lodging assets. Homestead generated $11.0 million in revenues
for the three month period ended March 31, 1997.     
 
                                      53
<PAGE>
 
   
Other Income, Net     
   
  Other income consists of interest and miscellaneous income of $1.4 million
and $0.4 million for the three months ended March 31, 1997 and 1996,
respectively. The majority of the increase in other income is due to the
formation of SC-ERF. Security Capital's equity in earnings of SC-ERF amounted
to $0.7 million for the three months ended March 31, 1997 and was included in
other income.     
   
Rental Expenses     
   
  Rental expenses increased by $6.9 million, or 58%, to $18.7 million for the
three months ended March 31, 1997 from $11.8 million for the same period in
1996. The increase was primarily attributable to the increase in the number of
ATLANTIC's operating multifamily communities discussed previously. ATLANTIC's
rental expenses increased $2.1 million (excluding REIT and property management
fees) in the first quarter of 1997 compared to the first quarter of 1996.
Homestead's rental expenses were $4.8 million for the first quarter of 1997.
    
          
SERVICES DIVISION     
   
Revenues     
   
  Services Division revenues increased from $15.4 million for the three months
ended March 31, 1996 to $23.0 million for the same period in 1997. The
increase of $7.6 million in Services Division revenues in 1997 as compared to
1996 was primarily attributable to growth in operations at each of the
Company's non-consolidated investees. In particular, advisory revenues from
Security Capital USREALTY increased $4.5 million and financial services
revenues earned from SCI and PTR increased the remaining $2.9 million.     
   
Expenses     
   
  Services Division expenses increased by $4.9 million, or 25%, for the three
months ended March 31, 1997, to $24.3 million from $19.4 million for the same
period in 1996. This increase results from the expansion of the Services
Division, including the hiring of additional professionals primarily for the
REIT and property management companies.     
   
DEPRECIATION AND AMORTIZATION     
   
  Total depreciation and amortization for Security Capital was $8.8 million
and $5.5 million for the three months ended March 31, 1997 and 1996,
respectively. Of those amounts, $7.9 million and $4.8 million represented
depreciation and amortization from rental operations for those same periods in
1997 and 1996, respectively. Depreciation for ATLANTIC increased $1.3 million
to $6.1 million for the first quarter of 1997 from $4.8 million for the first
quarter of 1996, an increase of 27%, due to the increase in the number of
operating multifamily communities between those quarter periods. Depreciation
for Homestead was $1.8 million for the three months period ended March 31,
1997. The remaining depreciation and amortization of $0.9 million and $0.7
million in 1997 and 1996, respectively, is attributable to the Services
Division and the administrative support functions, representing an increase of
$0.2 million over such depreciation and amortization for the first quarter of
1996. The increase of $0.2 million between 1997 and 1996 is primarily a result
of depreciation on additional furniture, fixtures and equipment.     
   
INTEREST EXPENSE     
   
  Interest expenses on the Convertible Debentures increased $4.4 million or
20% to $26.7 million for the first quarter of 1997 compared to $22.3 million
for the same period in 1996. The increase is attributable to the receipt of
the subscriptions of the 2016 Convertible Debentures from a private placement
offering completed in March, 1996, which totalled $323 million.     
 
                                      54
<PAGE>
 
   
  Interest expense on other obligations decreased by $0.4 million from the
first quarter of 1996 to the same period in 1997, largely due to Homestead's
increased construction and development activity which resulted in additional
interest capitalization in the first quarter of 1997.     
          
GENERAL, ADMINISTRATIVE AND OTHER     
   
  General, administrative and other expenses increased by $6.1 million, or 160%
for the three months ended March 31, 1997, to $10.0 million from $3.9 million
for the same period in 1996. This increase resulted primarily from the
consolidation of Homestead's accounts in 1997 ($2.8 million) as well as
additional personnel and related costs and professional fees applicable to (a)
expansion of the Services Division and (b) enhancing information systems, human
resources and other administrative support functions.     
   
PROVISION FOR INCOME TAXES     
   
  The provision for income taxes for the first quarter of 1997 was primarily
attributable to deferred income taxes on the equity in earnings of Security
Capital USREALTY. During the first quarter of 1996, Security Capital had net
deferred tax assets (primarily net operating losses) that were completely
offset by a valuation allowance. Accordingly, no provision for income taxes was
recorded for the three months period ended March 31, 1996.     
   
MINORITY INTERESTS     
   
  Minority interests increased from $1.9 million for the three months ended
March 31, 1996 to $5.0 million for the three months ended March 31, 1997 due to
increased earnings at ATLANTIC and Homestead, coupled with an increase in
minority ownership interests in ATLANTIC in conjunction with its initial public
offering in October 1996 and the spin-off of Homestead which also occurred in
October 1996.     
   
PREFERRED STOCK DIVIDENDS     
   
  On April 1, 1996, Security Capital issued 139,000 shares of Series A
Preferred Stock to a single investor. The Series A Preferred Stock carries a
7.5% preferential cash dividend rate, payable when and if authorized by the
Board quarterly in arrears. Security Capital paid $2.6 million in dividends on
the Series A Preferred Stock for the three months ended March 31, 1997.     
          
LIQUIDITY AND CAPITAL RESOURCES     
 
OVERVIEW
 
  Security Capital's investment activities consist primarily of the investment
in the common shares of its Capital Division investees and capital expenditures
relating to expansion of its Services Division business. The investment
activities of Security Capital's operating companies consist primarily of the
acquisition and development of real estate. Security Capital has historically
financed its investment activities primarily through the sale of stock and
debentures in private placements and borrowings under its line of credit.
 
  Based on Security Capital's current level of operations and anticipated
growth as a result of pending new business initiatives, Security Capital
expects that cash flows from operations (including dividends and fees received
from its operating companies), the proceeds of the Offering and the exercise of
Warrants and funds currently available under its $300 million revolving line of
credit will be sufficient to enable Security Capital to satisfy its anticipated
requirements for operating and investing activities for the next twelve months.
Security Capital intends to finance its long-term business activities
(including investments in new business initiatives) through the proceeds of the
Offering and the exercise of Warrants, borrowings under an expanded line of
credit and the exercise of the Warrants to be issued as described below. In
addition, the Company anticipates that its operating companies will separately
finance their activities through cash flow from operations, sales of equity and
debt securities and the incurrence of mortgage debt or line of credit
borrowings.
 
                                       55
<PAGE>
 
   
  Concurrent with the Warrant Issuance, Security Capital has registered to
sell $250 million of Class B Shares to the public in the Offering.     
 
  Security Capital's consolidated investees have undertaken the following
recent financing activities:
     
  .  In May 1997, ATLANTIC completed an $87 million (gross proceeds) equity
     offering to finance development and acquisition plans for 1997.
     Additionally, cash on hand, borrowings under its $350 million line of
     credit and securities offerings are expected to provide the remaining
     source of capital for ATLANTIC's financing needs.     
     
  .  Homestead plans a development program for its extended-stay lodging
     properties which will be financed primarily through its funding
     commitment agreements with PTR and ATLANTIC, which agreements will
     provide up to $129 million and $111 million, respectively, in financing,
     as well as through outstanding warrants to purchase approximately $51
     million of Homestead common stock outstanding as of March 31, 1997 (if
     such warrants are exercised). Homestead is currently negotiating a
     revolving line of credit and is considering securities offerings to
     provide additional sources of capital to meet its financing needs.     
 
1996 INVESTING AND FINANCING ACTIVITIES
 
  Security Capital recorded investments of approximately $832.3 million in
1996, consisting primarily of (i) $267 million invested by ATLANTIC for the
development and acquisition of multifamily communities, (ii) $65 million
invested by Homestead for development of extended-stay lodging properties from
October 17, 1996 to December 31, 1996, (iii) $95 million invested by Security
Capital for common shares of SCI and ATLANTIC and (iv) $392.9 million invested
by Security Capital for common shares of Security Capital USREALTY.
 
  Security Capital's 1996 net financing activity of $807.7 million consisted
primarily of (i) net proceeds from sales of common and preferred stock of
$438.3 million and $139.0 million, respectively, (ii) $221.6 million in net
proceeds from the issuance of Convertible Debentures, (iii) a $45.9 million
increase in outstanding mortgage loans for ATLANTIC and Homestead, (iv) net
repayments on lines of credit of $10.0 million and (v) other financing
transactions resulting in an aggregate use of cash of $26 million.
 
  Also in 1996, ATLANTIC increased its line of credit to $350 million, and
Security Capital increased its line of credit to $300 million.
 
  Security Capital completed the following non-cash transaction in 1996:
 
  . On October 17, 1996, Security Capital, PTR, ATLANTIC and Homestead
    consummated the merger transactions described under "Relationship with
    Operating Companies--Homestead--Homestead Transaction." Since ATLANTIC
    and Homestead are consolidated with Security Capital, only the effect of
    PTR's transaction with Homestead is reflected in the Company's
    consolidated financial statements for the year ended December 31, 1996.
    With respect to the transaction between PTR and Homestead, Homestead
    acquired at the date of merger approximately $166 million of net assets
    in exchange for the issuance of 9,485,727 shares of Homestead common
    stock and $76 million of convertible mortgage notes payable.
 
1995 INVESTING AND FINANCING ACTIVITIES
 
  Security Capital recorded investments of approximately $493.9 million in
1995, consisting primarily of $235.1 million invested by ATLANTIC for the
development and acquisition of multifamily communities and $254.4 million
invested by the Company for the acquisition of common shares of PTR, SCI,
ATLANTIC and Security Capital USREALTY.
 
  Security Capital's 1995 net financing activity of $486.9 million primarily
consisted of (i) net proceeds from the sale of common stock of $363.3 million,
(ii) $184.8 million in net proceeds from the issuance of Convertible
Debentures, (iii) a decrease in outstanding mortgage loans of $7.0 million for
ATLANTIC, (iv) net repayments on lines of credit of $39.5 million and (v)
other financing transactions resulting in an aggregate use of cash of $14.7
million.
 
 
                                      56
<PAGE>
 
  Security Capital completed the following non-cash investing and financing
activities in 1995:
 
  . On January 1, 1995, Security Capital acquired through the 1995 Merger the
    net assets of the Services Division companies for $233.7 million in
    exchange for debt and equity securities of Security Capital.
 
  . On March 23, 1995, Security Capital exchanged the shares of its PACIFIC
    subsidiary for additional shares of PTR. The transaction was valued at
    approximately $136.0 million and resulted in Security Capital receiving
    an additional 8.5 million shares of PTR.
 
1994 INVESTING AND FINANCING ACTIVITIES
 
  Security Capital recorded investments of approximately $1.2 billion in 1994,
primarily as a result of ATLANTIC's development and acquisition of multifamily
communities and SCI's development and acquisition of distribution facilities.
Security Capital also invested approximately $73.8 million to acquire PTR
common shares.
 
 Security Capital's 1994 net financing activity of $1.2 billion primarily
consisted of (i) net proceeds from the sale of common stock of $788 million,
(ii) $48.2 million in net proceeds from the issuance of 2014 Convertible
Debentures; (iii) net borrowings on lines of credit of $400 million, (iv)
distributions to shareholders (primarily SCI shareholders) amounting to $50
million and (v) other financing transactions resulting in an aggregate use of
cash of $19 million.
 
  Security Capital completed the following non-cash investing and financing
activities in 1994:
 
  . In June 1994, the Board authorized a distribution of 2014 Convertible
    Debentures. For the year ended December 31, 1994, $417.2 million of 2014
    Convertible Debentures were distributed representing $757.50 for each
    common share outstanding or subscribed for.
 
  . During the year ended December 31, 1994, Security Capital assumed $274.1
    million in mortgage notes payable in connection with the acquisition of
    multifamily communities and distribution facilities through its ATLANTIC,
    PTR and SCI investees.
   
THREE MONTHS ENDED MARCH 31, 1997 INVESTING AND FINANCING ACTIVITIES     
   
  Security Capital recorded investments of $236 million for the first quarter
of 1997 consisting primarily of (i) $51 million invested by ATLANTIC for the
development and acquisition of multifamily communities; (ii) $52 million
invested by Homestead for the development of extended-stay lodging properties;
(iii) $55 million invested by Security Capital for common shares of Security
Capital USREALTY; (iv) $65 million invested by Security Capital in SC-ERF and
(v) $11 million invested by Security Capital to purchase Homestead warrants in
the open market.     
   
  Security Capital obtained financing of $234 million in the first quarter of
1997 primarily from (i) net proceeds from the sale of common stock of $97
million and convertible debentures of $97 million; and (ii) net proceeds from
line of credit borrowings $33 million. Other financing transactions resulted
in additional net proceeds from financing activities of $7 million.     
   
LINES OF CREDIT     
   
Security Capital     
 
  SC Realty, a wholly owned subsidiary of the Company, has entered into a $300
million secured revolving line of credit with Wells Fargo. The line of credit
matures in November 1998 and may be extended for one year periods with the
approval of Wells Fargo and the other participating lenders. Borrowings on the
line of credit bear interest, at SC Realty's option, at either (i) LIBOR plus
a margin of 1.50% or (ii) the higher of the federal funds rate plus a margin
of .50% or Wells Fargo's prime rate, with interest payable monthly in arrears.
SC Realty
 
                                      57
<PAGE>
 
pays a commitment fee ranging from .125% to .25% per annum based on the
average unfunded line of credit balance. The line of credit is guaranteed by
Security Capital and is secured by shares of PTR, SCI, ATLANTIC, Security
Capital USREALTY and Homestead, as well as warrants to purchase shares in
Homestead.
   
  The line of credit contains a restricted payments covenant which prohibits
dividends and distributions on SC Realty's capital stock in excess of 100% of
SC Realty's cash flow available for distribution (as defined). Security
Capital's guaranty of the line of credit also contains various financial and
other covenants applicable to the Company, including a minimum shareholders'
equity test, a total liabilities to net worth ratio and an interest coverage
ratio, as well as restrictions on the Company's ability to incur indebtedness
and effect consolidations, mergers (other than a consolidation or merger in
which the Company is the surviving entity) and sales of assets. The guaranty
also contains a restricted payments covenant which prohibits dividends and
distributions on the Company's capital stock in excess of 95% of the Company's
cash flow available for distribution (as defined). As of March 31, 1997,
Security Capital and SC Realty were in compliance with all financial
covenants.     
   
  The line of credit also provides for loans of up to $50,000,000 from SC
Realty to Security Capital. Any unpaid principal amounts are due thirty days
after written notice from SC Realty. Interest on unpaid principal amounts is
payable monthly at the rate paid by SC Realty under the credit agreement. If
SC Realty has no borrowings outstanding under the credit agreement, then
interest is computed using the "base rate" (defined as the higher of the Wells
Fargo prime rate or the Federal Funds Rate plus .50%).     
   
  As of May 31, 1997, SC Realty had borrowed $50 million under the line of
credit. The weighted average interest rate on the line of credit balance at
May 31, 1997 was 7.1875%. See "Use of Proceeds."     
          
ATLANTIC     
   
  ATLANTIC has obtained a $350 million unsecured line of credit from Morgan
Guaranty Trust Company of New York ("MGT"). The line of credit matures in
December 1998 and may be extended for one year with the approval of MGT and
the other participating lenders. Borrowings on the line of credit bear
interest at ATLANTIC's option, at either (i) LIBOR plus a margin ranging from
1.0% to 1.375% (currently 1.375% as compared to 1.5% under the previous
agreement) depending on ATLANTIC's debt rating, or (ii) the higher of the
federal funds rate plus a margin of .50% or MGT's prime rate, with interest
payable monthly in arrears. ATLANTIC pays a commitment fee ranging from .125%
to .25% per annum based on the average unfunded line of credit balance.
ATLANTIC's line of credit is not guaranteed by Security Capital.     
   
  ATLANTIC's line of credit contains restrictive covenants which prohibit
dividends and distributions on ATLANTIC's capital stock in excess of 95% of
ATLANTIC's Funds From Operations (as defined). The line of credit also
contains various financial and other covenants, including a net worth test, a
total liabilities to net worth ratio, an interest coverage ratio and a fixed
charge coverage ratio, as well as restrictions on ATLANTIC's ability to incur
indebtedness and effect consolidations, mergers and sales of assets. ATLANTIC
was in compliance with all financial covenants at March 31, 1997.     
   
  As of May 31, 1997, ATLANTIC had borrowed $257.8 million under the line of
credit.     
   
MORTGAGE NOTES PAYABLE     
   
  Mortgage notes payable totalled $273.2 million at March 31, 1997 and
consisted of the following: (i) conventional fixed rate mortgage obligations
of ATLANTIC in the amount of $34.1 million; (ii) tax exempt mortgage
obligations of ATLANTIC of $121.4 million; and (iii) convertible mortgage
obligations of Homestead of $117.7 million. Mortgage note obligations of
ATLANTIC and Homestead are not guaranteed by Security Capital.     
 
 
                                      58
<PAGE>
 
   
  The Homestead convertible mortgage notes are convertible, at the option of
PTR, into common shares of Homestead common stock beginning April 1, 1997. The
conversion price is equal to one share of common stock for every $11.50 of
principal amount outstanding.     
   
  Approximately principal payments due on mortgage notes payable during each
of the years in the five-year period ending December 31, 2001 and thereafter
are as follows (in thousands):     
 
<TABLE>   
     <S>                                                               <C>
     1997 (nine months from April 1 to December 31)................... $  1,164
     1998.............................................................    7,136
     1999.............................................................    1,576
     2000.............................................................    3,554
     2001.............................................................    1,812
     Thereafter.......................................................  257,921
                                                                       --------
                                                                       $273,163
                                                                       ========
</TABLE>    
   
CONVERTIBLE DEBENTURES     
   
2014 Convertible Debentures     
   
  At May 31, 1997, the Company had approximately $713.7 million principal
amount of 2014 Convertible Debentures outstanding. The 2014 Convertible
Debentures accrue interest at an annual rate of 12% and require semi-annual
cash interest payments at a minimum rate of 3.5%. Interest above the minimum
may be paid currently or deferred at the option of the Company. Any deferred
interest accrues interest at 12% and is due upon maturity. The principal
amount of the 2014 Convertible Debentures are convertible into Class A Shares
at $1,046.00 per share at the option of the holder at any time after the
earlier to occur of (i) the first anniversary of the Company's initial public
offering, (ii) July 1, 1999, (iii) the consolidation or merger of the Company
with another entity (other than a merger in which the Company is the surviving
entity) or any sale or disposition of substantially all the assets of the
Company or (iv) notice of redemption of the 2014 Convertible Debentures by the
Company. The Company may redeem the 2014 Convertible Debentures at any time,
in whole or in part, at par plus accrued and unpaid interest to the date of
redemption. On conversion, any accrued and unpaid deferred interest shall be
deemed to be paid in full upon delivery of the Class A Shares.     
   
2016 Convertible Debentures     
   
  At May 31, 1997, the Company had approximately $323.0 million principal
amount of 2016 Convertible Debentures outstanding. The 2016 Convertible
Debentures accrue interest at an annual rate of 6.5% and require semi-annual
cash interest payments. The principal amount of the 2016 Convertible
Debentures are convertible into Class A Shares at $1,153.90 per share at the
option of the holder at any time after the earlier to occur of (i) the first
anniversary of the Company's initial public offering, (ii) March 29, 2001,
(iii) the consolidation or merger of the Company with another entity (other
than a merger in which the Company is the surviving entity) or any sale or
disposition of substantially all the assets of the Company, (iv) a
recommendation by the Board of any tender offer or exchange offer for 50% or
more of the Company's outstanding common stock (provided that the 2016
Convertible Debentures have then become convertible pursuant to their terms)
or (v) notice of redemption of the 2016 Convertible Debentures by the Company.
The Company may redeem the 2016 Convertible Debentures at any time after March
29, 1999, in whole or in part, at par plus accrued and unpaid interest to the
date of redemption.     
 
                                      59
<PAGE>
 
                    RELATIONSHIPS WITH OPERATING COMPANIES
 
  In addition to the transactions with affiliates described elsewhere in this
Prospectus, Security Capital has entered into the following agreements with
its affiliated real estate operating companies:
 
ATLANTIC
 
 ATLANTIC REIT Management Agreement
   
  ATLANTIC's REIT manager, Security Capital (Atlantic) Incorporated (the
"ATLANTIC REIT Manager"), is owned by Security Capital. The ATLANTIC REIT
Manager's sole business and principal occupation since its formation in
October 1993 is advising ATLANTIC. The services provided or coordinated by the
ATLANTIC REIT Manager include strategic and day-to-day management, research,
investment analysis, acquisition and due diligence, multifamily property
development, asset management, capital markets, asset disposition, legal and
accounting services. All such services are included in the fee paid to the
ATLANTIC REIT Manager by ATLANTIC (the "ATLANTIC REIT Management fee"),
including capital markets and development services, which most REITs
capitalize (or, in the case of capital markets, deduct from proceeds). The
ATLANTIC REIT Management fee is paid monthly and was $3.0 million for the
three months ended March 31, 1997, and $10.4 million, $6.9 million and $3.7
million for the years ended December 31, 1996, 1995 and 1994, respectively.
This agreement will be terminated upon the closing of the Mergers and all the
employees of the ATLANTIC REIT Manager will become employees of ATLANTIC.     
 
 ATLANTIC Property Management
   
  Commencing May 12, 1994, SCG Realty Services (Atlantic) Incorporated (the
"ATLANTIC Property Manager"), an affiliate of the ATLANTIC REIT Manager and a
subsidiary of Security Capital, began providing property management services
for certain of ATLANTIC's properties. At May 31, 1997, the ATLANTIC Property
Manager managed approximately 88.3% of ATLANTIC's multifamily units. The
agreement terminates September 30, 1997, subject to earlier termination by
ATLANTIC on 30 days' notice, is renewable annually upon approval of ATLANTIC's
independent directors and contemplates a fee to the ATLANTIC Property Manager
of 3.5% per annum of property revenues for properties located in Atlanta and
Washington, D.C. markets and 3.75% per annum of property revenues for all
other properties, paid monthly, which was $1.3 million for the three months
ended March 31, 1997, and $4.2 million, $3.5 million and $1.5 million for the
years ended December 31, 1996, 1995 and 1994, respectively. Any management
contracts executed with the ATLANTIC Property Manager are expected to be at
market rates. This agreement will be terminated upon the closing of the
Mergers and all employees of the ATLANTIC Property Manager will become
employees of ATLANTIC.     
 
 ATLANTIC Investor Agreement
 
  ATLANTIC and Security Capital are parties to an Investor Agreement, dated as
of October 28, 1993 (the "ATLANTIC Investor Agreement"), which required
Security Capital to purchase $21.5 million in common stock of ATLANTIC,
subject to certain conditions. The ATLANTIC Investor Agreement, among other
things, requires ATLANTIC to obtain Security Capital's approval of (i) the
annual operating budget and substantial deviations therefrom, (ii) contracts
for investment management, property management or leasing services or that
contemplate annual payments in excess of $100,000 and (iii) acquisitions or
dispositions in a single transaction or a group of related transactions where
the purchase price exceeds $5 million. The ATLANTIC Investor Agreement also
provides that, so long as Security Capital owns at least 10% of the
outstanding common stock of ATLANTIC, ATLANTIC may not increase its Board of
Directors to more than seven members. Security Capital is entitled to
designate one or more persons as directors, and ATLANTIC is obligated to use
its best efforts to cause the election of such persons, as follows: (i) so
long as Security Capital owns at least 10%, but less than 20%, of the
outstanding common stock of ATLANTIC, it is entitled to nominate two persons;
and (ii) so long as Security Capital owns at least 20% of the outstanding
common stock of ATLANTIC, it is entitled to nominate three persons.
 
                                      60
<PAGE>
 
  In addition, the ATLANTIC Investor Agreement provides Security Capital with
registration rights pursuant to which, in certain circumstances, Security
Capital may demand, at any time, registration pursuant to Rule 415 under the
Securities Act of 1933, as amended (the "Securities Act") of all or any part
of the shares of ATLANTIC's common stock owned by Security Capital.
 
  At the closing of the Mergers, ATLANTIC and Security Capital will amend and
restate the ATLANTIC Investor Agreement (as so amended and restated, the
"ATLANTIC Amended Investor Agreement"), which will provide that, without first
having consulted with the nominees of Security Capital designated in writing,
ATLANTIC may not seek Board of Directors approval of (i) ATLANTIC's annual
budget; (ii) the incurrence of expenses in any year exceeding (a) any line
item in the annual budget by the greater of $500,000 or 20% and (b) the total
expenses set forth in the annual budget by 15%; (iii) the purchase or sale of
any assets in any single transaction or series of related transactions in the
ordinary course of ATLANTIC's business where the aggregate purchase price to
be paid or received by ATLANTIC would exceed $25 million; and (iv) the
entering into of any new contract with a service provider (a) for investment
management, property management or leasing services or (b) that reasonably
contemplates annual contract payments by ATLANTIC in excess of $1 million.
ATLANTIC is under no obligation to accept or comply with any advice offered by
Security Capital with respect to the foregoing matters.
 
  Additionally, so long as Security Capital beneficially owns at least 25% of
the common shares of ATLANTIC, Security Capital will have the right to approve
the following matters proposed by ATLANTIC: (i) the issuance or sale of any
common shares, (including the grant of any rights, options or warrants to
subscribe for or purchase common shares or any security convertible into or
exchangeable for common shares or the issuance or sale of any security
convertible into or exchangeable for common shares) at a price per share less
than the fair market value of a common share on the date of such issuance or
sale; (ii) the issuance and sale of any disqualified shares (as defined) if,
as a result thereof, ATLANTIC's Fixed Charge Coverage Ratio (as defined) would
be less than 1.4 to 1.0; (iii) the adoption of any employee benefit plan
pursuant to which shares of ATLANTIC or any securities convertible into shares
of ATLANTIC may be issued and any action with respect to the compensation of
the senior officers of ATLANTIC (including the granting or award of any
bonuses or share-based incentive awards); and (iv) the incurrence of any
additional indebtedness (including guarantees and including renegotiations and
restructurings of existing indebtedness) if, as a result thereof, ATLANTIC's
Interest Expense Coverage Ratio (as defined) would be less than 2.0 to 1.0.
The restriction referred to in clause (i) above does not apply to (A) the sale
or grant of any options to purchase shares of ATLANTIC pursuant to the
provisions of any benefit plan approved by the shareholders of ATLANTIC, (B)
the issuance or sale of shares upon the exercise of any rights, options or
warrants granted, or upon the conversion or exchange of any convertible or
exchangeable security issued or sold, prior to the closing date of the Mergers
or in accordance with the provisions of the ATLANTIC Amended Investor
Agreement, (C) the issuance and sale of any shares of ATLANTIC pursuant to any
dividend reinvestment and share purchase plan approved by the ATLANTIC Board
of Directors or (D) the issuance, grant of distribution of rights, options or
warrants to all holders of common shares entitling them to subscribe for or
purchase shares of ATLANTIC or securities convertible into or exercisable for
shares.
 
  The ATLANTIC Amended Investor Agreement will also provide that, so long as
Security Capital owns at least 10% of the outstanding common shares, ATLANTIC
may not increase the number of persons serving on the ATLANTIC Board of
Directors to more than seven. Security Capital also will be entitled to
designate one or more persons as directors of ATLANTIC, as follows: (i) so
long as Security Capital owns at least 10% but less than 25% of the
outstanding common shares, it is entitled to nominate one person; and (ii) so
long as Security Capital owns at least 25% of the outstanding common shares,
it is entitled to nominate that number of persons as shall bear approximately
the same ratio to the total number of members of the ATLANTIC Board of
Directors as the number of common shares beneficially owned by Security
Capital bears to the total number of outstanding common shares, provided, that
Security Capital shall be entitled to designate no more than three persons so
long as the ATLANTIC Board of Directors consists of no more than seven
members.
 
  As part of the ATLANTIC Amended Investor Agreement, Security Capital may
make employment opportunities with Security Capital or its affiliates
available to the officers and employees of ATLANTIC. Prior
 
                                      61
<PAGE>
 
to commencing discussions with a senior officer of ATLANTIC about any such
opportunity, Security Capital must give the ATLANTIC Board of Directors 14
days' prior written notice.
 
  In addition, the ATLANTIC Amended Investor Agreement provides Security
Capital with registration rights pursuant to which, in certain specified
circumstances, Security Capital may request at any time, registration of all
of Security Capital's common shares pursuant to Rule 415 under the Securities
Act. Security Capital may request one such registration for every $100 million
(based on market value) of common shares of ATLANTIC it owns.
 
 Administrative Services Agreement
 
  At the closing of the Mergers, ATLANTIC and Security Capital will enter into
an administrative services agreement, pursuant to which Security Capital will
provide ATLANTIC with certain administrative and other services with respect
to certain aspects of ATLANTIC's business, as selected from time to time by
ATLANTIC at its option. These services are expected to include, but are not
limited to, payroll and tax administration services, cash management and
accounts payable services, data processing and other computer services, human
resources, research, investor relations, insurance administration and legal
administration. The fees payable to Security Capital will be equal to Security
Capital's cost of providing such services plus 20%, subject to a maximum
amount of approximately $5.2 million during the initial term of the agreement,
of which approximately $1.5 million will apply to the period between the
closing of the Mergers and December 31, 1997 and the remainder will apply to
1998. Cost savings under this agreement will accrue to ATLANTIC. The agreement
will be for an initial term expiring on December 31, 1998 and will be
automatically renewed for consecutive one-year terms, subject to approval by a
majority of the independent members of the ATLANTIC Board of Directors.
 
 License Agreement
 
  At the closing of the Mergers, ATLANTIC and Security Capital will enter into
a license agreement pursuant to which Security Capital will grant ATLANTIC a
non-exclusive license to use Security Capital's registered logo and the non-
exclusive right to use the name "Security Capital." The term of the license
will be for a period of 15 years, subject to ATLANTIC's right to extend the
license for up to two additional five-year periods.
 
 Protection of Business Agreement
 
  At the closing of the Mergers, ATLANTIC and Security Capital will enter into
a protection of business agreement (the "ATLANTIC Protection of Business
Agreement"), which will prohibit Security Capital and its affiliates from
providing, anywhere within the United States, directly or indirectly,
substantially the same services as those currently provided by the ATLANTIC
REIT Manager and the ATLANTIC Property Manager to any entity that owns or
operates multifamily properties. The ATLANTIC Protection of Business Agreement
does not prohibit Security Capital or its affiliates from owning the
securities of any class of ATLANTIC or PTR. The ATLANTIC Protection of
Business Agreement will terminate in the event of an acquisition, directly or
indirectly, (other than by purchase from Security Capital or any of its
affiliates), by any person (or group of persons acting in concert), other than
Security Capital or any of its affiliates, of the greater of (i) 25% or more
of the outstanding shares of voting securities of ATLANTIC and (ii) the
percentage of outstanding voting securities of ATLANTIC owned directly or
indirectly by Security Capital and its affiliates, in either case without the
prior written consent of the ATLANTIC Board of Directors. Subject to earlier
termination pursuant to the preceding sentence, the ATLANTIC Protection of
Business Agreement will terminate on the third anniversary of the closing date
of the Mergers.
 
 ATLANTIC Development Agreements
 
  ATLANTIC and certain affiliates of Hanover Realty Services Inc. ("Hanover")
are parties to several development agreements, in connection with the
acquisition and development of six properties located in North Carolina. In
consideration for Hanover's development of these properties, the development
agreements provide
 
                                      62
<PAGE>
 
   
that ATLANTIC will make certain earnest payments to Hanover either in the form
of cash, shares of ATLANTIC's common stock or shares of Security Capital's
common stock, as determined in the sole discretion of Hanover. The amount of
such payments shall be determined on a per site basis and shall be a
percentage of the amount by which annualized net operating income exceeds the
total actual project costs. In February 1997, Hanover was paid $800,000 with
respect to one community. The aggregate amount of such earnout amounts for the
five remaining communities cannot exceed $5.8 million. Hanover was not
entitled to receive any earnout payment at May 31, 1997 on the five remaining
communities.     
 
HOMESTEAD
 
 Homestead Transaction
 
  In January 1996, Security Capital began considering ways for ATLANTIC, PTR
and Security Capital to maximize shareholder value with respect to their
Homestead Village properties and operations. In May 1996, ATLANTIC, PTR,
Security Capital and Homestead entered into a merger agreement, pursuant to
which each of ATLANTIC, PTR and Security Capital agreed to contribute, through
a series of merger transactions, all of their respective assets relating to
Homestead Village properties to Homestead, and ATLANTIC and PTR agreed to
enter into certain funding commitment agreements. ATLANTIC's and PTR's
respective shareholders approved the Homestead transaction on September 13,
1996 and September 12, 1996, respectively, and the closing of the Homestead
transaction occurred on October 17, 1996, which resulted in (i) ATLANTIC (a)
owning 4,201,220 shares of Homestead common stock, (b) owning 2,818,517
warrants each to purchase one share of Homestead common stock at $10 per
share, (c) agreeing to provide up to $111.1 million of mortgage financing to
Homestead in exchange for up to approximately $98 million in convertible
mortgage notes and (d) providing a cash payment of $16.6 million to Homestead
on the closing date; (ii) PTR (a) owning 9,485,727 shares of Homestead common
stock, (b) owning 6,363,789 warrants each to purchase one share of Homestead
common stock at $10 per share and (c) agreeing to provide up to $198.8 million
of mortgage financing to Homestead in exchange for up to approximately $221
million in convertible mortgage notes and (iii) Security Capital (a) owning
4,062,788 shares of Homestead common stock and (b) owning 817,694 warrants
each to purchase one share of Homestead common stock at $10 per share.
ATLANTIC and PTR both distributed the Homestead common stock and warrants
which each received to their respective shareholders pro rata in the Homestead
transaction on November 12, 1996 to shareholders of record on October 29,
1996. Each holder of record of a share of ATLANTIC's common stock received
0.110875 shares of Homestead common stock and warrants to purchase 0.074384
shares of Homestead common stock and each holder of record of a share of PTR's
common shares received 0.125694 shares of Homestead common stock and warrants
to purchase 0.084326 shares of Homestead common stock. As a result of the
Homestead transaction, including the distributions by each of ATLANTIC and
PTR, Security Capital owned 9,894,401 shares of Homestead common stock and
warrants to purchase 4,730,022 shares of Homestead common stock. As of March
31, 1997, Security Capital had purchased in the open market warrants to
purchase 1,420,700 shares of Homestead common stock and has exercised warrants
to purchase 3,250,000 shares of Homestead common stock, and as a result, as of
March 31, 1997 owned 13,144,401 shares of Homestead common stock and warrants
to purchase 2,900,722 shares of Homestead common stock.
 
 Protection of Business Agreement
 
  ATLANTIC, PTR and Security Capital entered into a protection of business
agreement with Homestead, dated as of October 17, 1996 (the "Homestead
Protection of Business Agreement"), which prohibits ATLANTIC, PTR and Security
Capital, and their respective affiliates, from engaging, directly or
indirectly, in the extended-stay lodging business except through Homestead and
its subsidiaries. The agreement also prohibits Homestead from, directly or
indirectly, engaging in the ownership, operation, development, management or
leasing of multifamily communities. The agreement does not prohibit ATLANTIC,
PTR or Security Capital from: (i) owning securities of Homestead; (ii) owning
up to 5% of the outstanding securities of another person engaged in owning,
operating, developing, managing or leasing extended-stay lodging properties,
so long as it does not actively participate in the business of such person;
(iii) owning the outstanding securities of another person, a majority-owned
subsidiary, division, group, franchise or segment of which is engaged in
owning,
 
                                      63
<PAGE>
 
operating, developing, managing or leasing extended-stay lodging properties,
so long as not more than 5% of such person's consolidated revenues are derived
from such properties; and (iv) owning securities of another person primarily
engaged in a business other than owning, operating, developing, managing or
leasing extended-stay lodging properties, including a person primarily engaged
in business as an owner, operator or developer of hotel properties, whether or
not such person owns, operates, develops, manages or leases extended-stay
lodging properties. The agreement does not prohibit Homestead from: (i) owning
securities of ATLANTIC, PTR or Security Capital; (ii) owning up to 5% of the
outstanding securities of another person engaged in owning, operating,
developing, managing or leasing multifamily communities; and (iii) owning the
outstanding securities of another person, a majority-owned subsidiary,
division, group, franchise or segment of which is engaged in owning,
operating, developing, managing or leasing multifamily communities, so long as
not more than 5% of such person's consolidated revenues are derived from such
properties. The agreement will terminate in the event of an acquisition,
directly or indirectly (other than by purchase from ATLANTIC, PTR or Security
Capital or any of their respective affiliates), by any person (or group of
associated persons acting in concert), other than ATLANTIC, PTR or Security
Capital or their respective affiliates, of 25% or more of the outstanding
voting stock of Homestead, without the prior written consent of Homestead's
Board of Directors. Subject to earlier termination pursuant to the preceding
sentence, the Homestead Protection of Business Agreement will terminate on
October 17, 2006.
 
 Homestead Investor Agreement
 
  Homestead and Security Capital have entered into an investor agreement (the
"Homestead Investor Agreement"), dated as of October 17, 1996, which requires
Security Capital, upon notice from Homestead, to exercise all of the warrants
to purchase shares of Homestead common stock (at an exercise price of $10 per
share) owned by Security Capital. Homestead may call for the exercise of such
warrants by Security Capital upon 10 days' prior written notice. The Homestead
Investor Agreement, among other things, provides that, without having first
consulted with the nominee of Security Capital designated in writing,
Homestead may not seek Homestead Board of Directors' approval of (i)
Homestead's annual budget, (ii) the incurrence of expenses in any year
exceeding (A) any line item in the annual budget by 20% and (B) the total
expenses set forth in the annual budget by 5%, (iii) acquisitions or
dispositions in a single transaction or group of related transactions where
the aggregate purchase price paid or received exceeds $5 million, (iv) new
contracts with a service provider (A) for investment management, property
management or leasing services or (B) that reasonably contemplates annual
contract payments by Homestead in excess of $200,000, (v) the declaration or
payment of any dividend or other distribution, (vi) the approval of stock
option plans, (vii) the offer or sale of any shares of stock of Homestead or
any securities convertible into shares of stock of Homestead (other than the
sale or grant of any stock or grants of options or exercise of options granted
under any benefit option plan approved by stockholders) and (viii) the
incurrence, restructuring, renegotiation or repayment of indebtedness for
borrowed money in which the aggregate amount involved exceeds $5 million. The
Homestead Investor Agreement also provides that, so long as Security Capital
owns at least 10% of the outstanding shares of Homestead's common stock,
Homestead may not increase the number of persons serving on the Homestead
Board of Directors to more than seven. Security Capital also will be entitled
to designate one or more persons as directors of Homestead, as follows: (i) so
long as Security Capital owns at least 10% but less than 30% of the
outstanding shares of Homestead's common stock, it is entitled to nominate one
person and (ii) so long as Security Capital owns at least 30% of the
outstanding shares of Homestead's common stock, it is entitled to nominate
that number of persons as shall bear approximately the same ratio to the total
number of members of the Homestead Board of Directors as the number of shares
of Homestead common stock beneficially owned by Security Capital bears to the
total number of outstanding shares of Homestead common stock, provided that
Security Capital shall be entitled to designate no more than two persons so
long as the Homestead Board of Directors consists of no more than seven
members. Any person who is employed by Security Capital or who is an employee,
a 25% shareholder or a director of any corporation of which Security Capital
is a 25% shareholder (except for Homestead) shall be deemed to be a designee
of Security Capital.
 
  In addition, the Homestead Investor Agreement provides Security Capital with
registration rights pursuant to which, in certain specified circumstances,
Security Capital may request, at any time after October 22, 1997,
 
                                      64
<PAGE>
 
and on not more than three occasions, registration pursuant to Rule 415 under
the Securities Act of all of the shares of Homestead's common stock owned by
Security Capital.
 
 Homestead Escrow Agreement
   
  Pursuant to an escrow agreement dated October 17, 1996 (the "Escrow
Agreement") among Homestead, Security Capital and State Street Bank and Trust
Company (the "Escrow Agent"), a portion of the shares of Homestead common
stock issuable to Security Capital as part of the Homestead transaction
described above was placed in an escrow account maintained with the Escrow
Agent. In general, as PTR and ATLANTIC advance funds to Homestead in
accordance with the terms of their respective funding commitment agreements
with Homestead, a portion of the shares of Homestead's common stock in the
escrow account will be released to Security Capital, together with a
proportionate amount of accrued dividends, if any. On January 1, 2000, unless
all of the shares of Homestead's common stock placed in the escrow account
have been released to Security Capital sooner in accordance with the
provisions of the Escrow Agreement, the Escrow Agent will release to Homestead
all of the shares of Homestead's common stock remaining in the escrow account.
All dividends or other distributions paid by Homestead in respect of the
shares of Homestead's common stock held in the escrow account shall be
retained by the Escrow Agent for the benefit of the party to whom the related
shares of Homestead's common stock are ultimately issued. The Escrow Agent
will vote all shares of Homestead's common stock held in the escrow account
proportionately in accordance with the vote of all other Homestead
shareholders as instructed by Homestead. In the event that instructions are
not received, the Escrow Agent will not vote such shares. As of May 31, 1997,
1,671,929 shares of Homestead common stock remain in the escrow account.     
 
 Homestead Administrative Services Agreement
   
  Homestead has entered into an administrative services agreement with
Security Capital (the "Homestead Administrative Services Agreement"), pursuant
to which Security Capital, through SCGroup, provides Homestead with
administrative services with respect to certain aspects of Homestead's
business. These services include, but are not limited to, insurance
administration, accounts payable administration, internal audit, cash
management, human resources, management information systems, tax and legal
administration, research, shareholder communications and investor relations.
The fees payable to Security Capital are based on Security Capital's cost of
the services provided plus an additional 20%. Any arrangements under the
Homestead Administrative Services Agreement for the provision of services are
required to be commercially reasonable and on terms not less favorable than
those which could be obtained from unaffiliated third parties. The Homestead
Administrative Services Agreement expires on December 31, 1997 and is
automatically renewed for successive one-year terms, subject to approval by a
majority of the disinterested members of the Homestead Board of Directors of
the annual compensation payable to Security Capital for services rendered to
Homestead. Homestead paid fees to Security Capital for administrative services
of $525,000 for the three months ended March 31, 1997 and $375,000 for the
period from October 17, 1996 (the spin-off date) to December 31, 1996.     
 
PTR
 
 Merger and Public Offerings
 
  On December 6, 1994, PTR entered into a merger agreement with PACIFIC and
Security Capital, providing for the merger (the "PTR Merger") of PACIFIC with
and into PTR. The PTR Merger was consummated on March 23, 1995 with 80.7% of
PTR's common shares being voted in favor of the PTR Merger. Pursuant to the
PTR Merger, each then outstanding share of PACIFIC common stock was converted
into the right to receive 0.611 PTR common shares. Security Capital was the
principal stockholder of PACIFIC prior to the PTR Merger, having owned
approximately 97.6% of PACIFIC's common stock outstanding at the time of the
PTR Merger. Security Capital's PACIFIC common stock was converted into
8,266,112 PTR common shares pursuant to the terms of the PTR Merger. In
addition, William D. Sanders, the Chairman of Security Capital, and William G.
Myers and John C. Schweitzer, both trustees of PTR, received 9,165, 9,165 and
7,637 PTR common shares,
 
                                      65
<PAGE>
 
respectively, upon conversion of their PACIFIC common stock pursuant to the
terms of the PTR Merger. Upon consummation of the PTR Merger, PTR changed its
name from "Property Trust of America" to "Security Capital Pacific Trust."
 
 PTR REIT Management Agreement
   
  Security Capital Pacific Incorporated (the "PTR REIT Manager") is owned by
Security Capital. All officers of PTR are employees of the PTR REIT Manager
and PTR has no employees. Pursuant to a REIT management agreement (the "PTR
REIT Management Agreement"), the PTR REIT Manager provides both strategic and
day-to-day management to PTR, including research, investment analysis,
acquisition and development services, asset management, capital markets
services, disposition of assets and legal and accounting services. The PTR
REIT Management Agreement requires PTR to pay a base annual fee of $855,000
plus 16% of cash flow (as defined in the PTR REIT Management Agreement) in
excess of $4,837,000. The PTR REIT Manager also receives a fee of 0.25% per
year on the average daily balance of cash equivalent investments. PTR is
obligated to reimburse the PTR REIT Manager for certain expenses incurred by
the PTR REIT Manager on behalf of PTR relating to PTR's operations, primarily
including third party legal, accounting and similar fees paid on behalf of
PTR, and travel expenses incurred in seeking financing, property acquisitions,
property sales, property development, attendance at trustee and shareholder
meetings and similar activities on behalf of PTR. The PTR REIT Management
Agreement is renewable by PTR annually, subject to a determination by the
independent trustees that the PTR REIT Manager's performance has been
satisfactory and that the compensation payable to the PTR REIT Manager is
fair. Each of PTR and the PTR REIT Manager may terminate the PTR REIT
Management Agreement on 60 days' notice. For the three months ended March 31,
1997 and the years ended December 31, 1996, 1995 and 1994, the PTR REIT
Manager earned REIT management fees totalling $4.6 million, $22.2 million,
$20.4 million and $13.2 million, respectively. This agreement will be
terminated upon the closing of the Mergers and all employees of the PTR REIT
Manager will become employees of PTR.     
 
 PTR Property Management
   
  At May 31, 1997, SCG Realty Services Incorporated ("SCG Realty Services"),
as property manager for most of PTR's multifamily communities, managed
approximately 93.9% of PTR's operating multifamily units, with the balance in
various stages of transition to SCG Realty Services' management. Security
Capital owns SCG Realty Services. Rates for services performed by SCG Realty
Services are subject to annual approval by PTR's independent trustees (who
receive an annual review of fees paid for similar services from an independent
third party). During the three months ended March 31, 1997 and the years ended
December 31, 1996, 1995 and 1994, PTR paid aggregate fees of $2.7 million,
$9.7 million, $7.9 million and $7.1 million, respectively, to SCG Realty
Services. This agreement will be terminated upon the closing of the Mergers
and all employees of SCG Realty Services will become employees of PTR.     
 
 PTR Investor Agreement
 
  Pursuant to various agreements, as amended, between PTR and Security Capital
(the "PTR Investor Agreement"), Security Capital is entitled to designate
three persons to be nominated for election to the PTR Board of Trustees. So
long as Security Capital beneficially owns at least 10% of PTR's common
shares, PTR is prohibited from increasing the number of members of the PTR
Board of Trustees to more than seven. Additionally, the PTR Investor
Agreement, among other things, requires PTR to obtain Security Capital's
approval of (i) the annual operating budget and substantial deviations
therefrom, (ii) contracts for investment management, property management or
leasing services or that contemplate annual payments in excess of $100,000 and
(iii) acquisitions or dispositions in a single transaction or a group of
related transactions where the purchase or sale price exceeds $5 million. The
PTR Investor Agreement also provides certain registration rights to Security
Capital in respect of PTR's common shares beneficially owned by Security
Capital.
 
  At the closing of the Mergers, PTR and Security Capital will amend and
restate the PTR Investor Agreement such that it will be substantially similar
to the ATLANTIC Amended Investor Agreement described above
 
                                      66
<PAGE>
 
except: (i) it will restrict the ability of Security Capital (or a group of
which it is a member) from acquiring in excess of 49% of PTR's common shares
subject to certain exceptions and (ii) it will permit PTR to increase the size
of the PTR Board of Trustees to eight members.
 
 Administrative Services Agreement
 
  At the closing of the Mergers, PTR and Security Capital will enter into an
administrative services agreement, pursuant to which Security Capital will
provide PTR with certain administrative and other services with respect to
certain aspects of PTR's business, as selected from time to time by PTR at its
option. These services are expected to include, but are not limited to,
payroll and tax administration services, cash management and accounts payable
services, data processing and other computer services, human resources,
research, investor relations, insurance administration and legal
administration. The fees payable to Security Capital will be equal to Security
Capital's cost of providing such services plus 20%, subject to a maximum
amount of approximately $7.7 million during the initial term of the agreement,
of which approximately $2.2 million will apply to the period between closing
of the Mergers and December 31, 1997 and the remainder will apply to 1998.
Cost savings under this agreement will accrue to PTR. The agreement will be
for an initial term expiring on December 31, 1998 and will be automatically
renewed for consecutive one-year terms, subject to approval by a majority of
the independent members of the PTR Board of Trustees.
 
 License Agreement
 
  At the closing of the Mergers, PTR and Security Capital will enter into a
license agreement (the "PTR License Agreement") pursuant to which Security
Capital will grant PTR a non-exclusive license to use Security Capital's
registered logo and the non-exclusive right to use the name "Security
Capital." The term of the license will be for a period of 15 years, subject to
PTR's right to extend the license for up to two additional five-year periods.
As part of the PTR License Agreement, Security Capital will agree that, during
the term of the agreement, it will not exercise its rights under the PTR
Declaration of Trust to cause PTR to change its name.
 
 Protection of Business Agreement
 
  At the closing of the Mergers, PTR and Security Capital will enter into a
protection of business agreement (the "PTR Protection of Business Agreement"),
which will prohibit Security Capital and its affiliates from providing,
anywhere within the United States, directly or indirectly, substantially the
same services as those currently provided by the PTR REIT Manager and the PTR
Property Manager to any entity that owns or operates multifamily properties.
The PTR Protection of Business Agreement does not prohibit Security Capital or
its affiliates from owning the securities of any class of PTR or ATLANTIC. The
PTR Protection of Business Agreement will terminate in the event of an
acquisition, directly or indirectly, (other than by purchase from Security
Capital or any of its affiliates), by any person (or group of persons acting
in concert), other than Security Capital or any of its affiliates, of the
greater of (i) 25% or more of the outstanding shares of voting securities of
PTR and (ii) the percentage of outstanding voting securities of PTR owned
directly or indirectly by Security Capital and its affiliates, in either case
without the prior written consent of the PTR Board of Trustees. Subject to
earlier termination pursuant to the preceding sentence, the PTR Protection of
Business Agreement will terminate on the third anniversary of the closing date
of the Mergers.
 
 PTR Development Services
   
  PTR owns all of the preferred stock of PTR Development Services Incorporated
("PTR Development Services"), which entitles PTR to 95% of the net operating
cash flow of PTR Development Services. Security Capital owned all of the
common stock of PTR Development Services during 1995. Effective as of January
1, 1996, Security Capital transferred such common stock to an unaffiliated
trust. The common stock is entitled to receive the remaining 5% of net
operating cash flow. During the three months ended March 31, 1997 and the year
ended December 31, 1996, PTR made mortgage loans to PTR Development Services
in an aggregate amount of $19.2 million and $18.8 million, respectively, for
the purchase of land for multifamily development.     
 
                                      67
<PAGE>
 
Owning land through PTR Development Services provides greater flexibility for
the use of such land and the disposition of excess parcels. PTR expects to
make similar loans to PTR Development Services in 1997. The aggregate amount
of such loans will vary depending upon the volume of development activity.
 
SCI
 
 SCI REIT Management Agreement
   
  Security Capital Industrial Incorporated (the "SCI REIT Manager") is owned
by Security Capital. All officers of SCI are employees of the SCI REIT Manager
and SCI has no employees. Pursuant to a REIT management agreement (the "SCI
REIT Management Agreement"), the SCI REIT Manager provides both strategic and
day-to-day management, research, investment analysis, acquisition and due
diligence, development, marketing, asset management, capital markets,
disposition of assets, management information systems support and legal and
accounting services. The SCI REIT Management Agreement requires SCI to pay a
base annual fee of approximately 16% of cash flow as defined in the SCI REIT
Management Agreement. The SCI REIT Manager also receives a fee of 0.20% per
year on the average daily balance of cash equivalent investments. SCI is
obligated to reimburse the SCI REIT Manager for all expenses incurred by the
SCI REIT Manager on behalf of SCI relating to SCI's operations, primarily
including third-party legal, accounting, property development and similar fees
paid on behalf of SCI, and travel expenses incurred in seeking financing,
property acquisitions, property sales, attendance at SCI Board of Trustees and
shareholder meetings and similar activities on behalf of SCI. The SCI REIT
Management Agreement is renewable annually by SCI, subject to a determination
by the independent trustees that the SCI REIT Manager's performance has been
satisfactory and that the compensation payable to the SCI REIT Manager is
fair. Each of SCI and the SCI REIT Manager may terminate the SCI REIT
Management Agreement on 60 days' notice. For the three months ended March 31,
1997 and the years ended December 31, 1996, 1995 and 1994, the SCI REIT
Manager earned REIT management fees of $6.6 million, $21.5 million, $14.2
million and $8.7 million, respectively, pursuant to the SCI REIT Management
Agreement. This agreement will be terminated upon the closing of the Mergers
and all employees of the SCI REIT Manager will become employees of SCI.     
 
 SCI Property Management
          
  SCI Client Services Incorporated ("Client Services"), an affiliate of the
SCI REIT Manager, began providing property management services for certain SCI
properties in January 1994. At May 31, 1997, the Property Manager was
providing property management services in 29 target market cities and was
actively managing 81.1 million square feet, 96.3% of SCI's operating portfolio
of 84.3 million square feet. Rates for services performed by Client Services
range between 1.5% and 3.0% per annum of property revenues and are subject to
annual approval by SCI's independent trustees and are at or below market
rates. SCI may terminate the property management agreements on 60 days'
notice. During the three months ended March 31, 1997 and the year ended
December 31, 1996, SCI paid property management fees and leasing commissions
of $3.6 million and $10.1 million to Client Services, respectively, and
reimbursed Client Services for maintenance recovery expenditures collected
from SCI's customers of $506,000 and $1.7 million, respectively. The
Management agreements between SCI and Client Services will be terminated upon
closing of the Mergers, and all employees of Client Services will become
employees of SCI.     
 
 SCI Investor Agreement
 
  SCI and Security Capital are parties to an Investor Agreement, dated as of
November 18, 1993 (the "SCI Investor Agreement"), which required Security
Capital to invest a minimum of $75 million in SCI's common shares in SCI's
December 1993 private rights offering to shareholders, subject to certain
conditions. The SCI Investor Agreement, among other things, requires SCI to
obtain Security Capital's approval of (i) the annual operating budget and
substantial deviations therefrom, (ii) contracts for investment management,
property management or leasing services or that contemplate annual payments in
excess of $100,000 and (iii) acquisitions
 
                                      68
<PAGE>
 
or dispositions in a single transaction or a group of related transactions
where the purchase or sale price exceeds $5 million. The SCI Investor
Agreement also provides that, so long as Security Capital beneficially owns at
least 10% of the outstanding SCI common shares, SCI may not increase the size
of its Board of Trustees to more than seven members. Security Capital is
entitled to designate one or more persons for nomination to election as
trustees, and SCI is obligated to use its best efforts to cause the election
of such persons, as follows: (i) so long as Security Capital beneficially owns
at least 10% but less than 20% of the outstanding SCI common shares, it is
entitled to designate two persons; and (ii) so long as Security Capital
beneficially owns at least 20% of the outstanding SCI common shares, it is
entitled to designate three persons. The SCI Investor Agreement also provides
certain registration rights to Security Capital with respect to SCI's common
shares beneficially owned by Security Capital.
   
  As of the closing of the Mergers, SCI and Security Capital will amend and
restate the SCI Investor Agreement such that it will be substantially similar
to the ATLANTIC Amended Investor Agreement described above.     
 
 Administrative Services Agreement
 
  At the closing of the Mergers, SCI and Security Capital will enter into an
administrative services agreement, pursuant to which Security Capital will
provide SCI with certain administrative and other services with respect to
certain aspects of SCI's business, as selected from time to time by SCI at its
option. These services are expected to include, but are not limited to,
payroll and tax administration services, cash management and accounts payable
services, data processing and other computer services, human resources,
research, investor relations, insurance administration and legal
administration. The fees payable to Security Capital will be equal to Security
Capital's cost of providing such services plus 20%, subject to a maximum
amount of approximately $7.1 million during the initial term of the agreement,
of which approximately $2.0 million will apply to the period between the
closing of the Mergers and December 31, 1997 and the remainder will apply to
1998. Cost savings under this agreement will accrue to SCI. The agreement will
be for an initial term expiring on December 31, 1998 and will be automatically
renewed for consecutive one-year terms, subject to approval by a majority of
the independent members of the SCI Board of Trustees.
 
 License Agreement
 
  At the closing of the Mergers, SCI and Security Capital will enter into a
license agreement (the "SCI License Agreement") pursuant to which Security
Capital will grant SCI a non-exclusive license to use Security Capital's
registered logo and the non-exclusive right to use the name "Security
Capital." The term of the license will be for a period of 15 years, subject to
SCI's right to extend the license for up to two additional five-year periods.
As part of the SCI License Agreement, Security Capital will agree that during
the term of the agreement, it will not exercise its rights under the SCI
Declaration of Trust to cause SCI to change its name.
 
 Protection of Business Agreement
 
  At the closing of the Mergers, SCI and Security Capital will enter into a
protection of business agreement (the "SCI Protection of Business Agreement"),
which will prohibit Security Capital and its affiliates from providing,
anywhere within the United States, directly or indirectly, substantially the
same services as those currently provided by the SCI REIT Manager and the SCI
Property Manager to any entity that owns or operates distribution properties.
The SCI Protection of Business Agreement does not prohibit Security Capital or
its affiliates from owning the securities of any class of SCI. The SCI
Protection of Business Agreement will terminate in the event of an
acquisition, directly or indirectly, (other than by purchase from Security
Capital or any of its affiliates), by any person (or group of persons acting
in concert), other than Security Capital or any of its affiliates, of the
greater of (i) 25% or more of the outstanding shares of voting securities of
SCI and (ii) the percentage of outstanding voting securities of SCI owned
directly or indirectly by Security Capital and its affiliates, in either case
without the prior written consent of the SCI Board of Trustees. Subject to
earlier termination pursuant to the preceding sentence, the SCI Protection of
Business Agreement will terminate on the third anniversary of the closing date
of the Mergers.
 
                                      69
<PAGE>
 
 SCI Development Services
   
  To better serve national companies which are valued SCI customers and enable
SCI to exclusively meet all of their distribution space needs, SCI Development
Services Incorporated ("SCI Development Services") develops for these
customers build-to-suit distribution space facilities which do not meet SCI's
strict investment criteria. SCI will not own these buildings but owns a
preferred stock interest representing 95% of the net operating cash flow of
SCI Development Services. Security Capital owned all of the common stock of
SCI Development Services during 1995. Effective as of January 1, 1996,
Security Capital transferred such common stock to an unaffiliated trust. The
common stock is entitled to receive the remaining 5% of net operating cash
flow. Through its preferred stock ownership, SCI will realize substantially
all economic benefits of SCI Development Services' activities. Under a
separate agreement, the SCI REIT Manager provides SCI Development Services
with day-to-day management services for a fee based on 16% of SCI Development
Services' pre-tax cash flow plus .20% of the average daily balance of cash
equivalent investments, including gains and losses realized on property sales.
The fee incurred for the three months ended March 31, 1997 and the years ended
December 31, 1996 and 1995 was approximately $606,000, $1.3 million and
$700,000, respectively (there was no fee incurred in 1994). During the three
months ended March 31, 1997 and the years ended December 31, 1996, 1995 and
1994, SCI earned $5.5 million, $8.5 million, $2.2 million and $17,000,
respectively, in interest income and had $6.9 million, $7.4 million, $1.9
million and $17,000, respectively, in accrued interest receivable from SCI
Development Services. As of March 31, 1997 and December 31, 1996, 1995 and
1994, SCI had outstanding $175.7 million, $162.0 million, $31.1 million and
$1.1 million, respectively, of mortgage loans to SCI Development Services for
development and acquisition of distribution facilities. SCI expects to make
similar loans to SCI Development Services in 1997, however, SCI is unable to
quantify the amount of such loans.     
 
SECURITY CAPITAL USREALTY
 
 Advisory Agreement
   
  Pursuant to an agreement dated July 1, 1997 (the "Advisory Agreement"),
Security Capital USREALTY appointed Security Capital (EU) Management S.A.
("USREALTY Adviser") as operating advisor to provide Security Capital USREALTY
with advice with respect to strategy, investments, financing, administrative
and all other operating matters affecting Security Capital USREALTY. The
USREALTY Adviser receives a single all-inclusive annual advisory fee equal to
1.25% of Security Capital USREALTY's assets, excluding investments in Security
Capital securities and investments of short-term cash and cash equivalents.
The fee payable to the USREALTY Adviser is reduced to the extent that the
third-party operating and administrative expenses of Security Capital USREALTY
exceed .25% of assets per annum. The USREALTY Adviser is responsible for
paying all fees of Security Capital Investment Research and Security Capital
Investment Research Group (described below) and any other Security Capital
advisory affiliates for services related to advising Security Capital
USREALTY. The Advisory Agreement is automatically renewable for successive
two-year periods, unless either the USREALTY Adviser, on one hand, or Security
Capital USREALTY and Security Capital Holdings S.A., a wholly owned subsidiary
of Security Capital USREALTY ("USREALTY Holdings"), acting together, on the
other hand, give sixty days' prior written notice that the Advisory Agreement
will not be renewed; provided, however, after the first anniversary date of
the agreement or the first anniversary date of any renewal date, both Security
Capital USREALTY and USREALTY Holdings, acting together, may terminate the
agreement on not less than sixty days' prior written notice to the USREALTY
Adviser. During the three months ended March 31, 1997 and the years ended
December 31, 1996 and 1995, the USREALTY Adviser received fees of $4.8
million, $8.0 million and $99,000, respectively, pursuant to the Advisory
Agreement.     
 
 Sub-Advisory Agreements
   
  Pursuant to an agreement dated July 1, 1997 (the "Sub-Advisory Agreement"),
the USREALTY Adviser appointed Security Capital Investment Research
Incorporated, a wholly owned subsidiary of Security Capital ("Security Capital
Investment Research") as sub-adviser to provide fundamental research,
investment identification, investment due diligence and investment monitoring
services. Pursuant to its Sub-Advisory     
 
                                      70
<PAGE>
 
   
Agreement, Security Capital Investment Research receives (i) an annual fee
based on .06% on the aggregate average monthly value of strategic investments
up to $1 billion and .03% on the aggregate average monthly value of strategic
investments in excess of $1 billion, (ii) a one time fee equal to .10% of the
consideration payable each time Security Capital USREALTY makes a strategic
investment, (iii) an annual fee equal to .50% on Security Capital USREALTY's
other investments and (iv) reimbursement of certain expenses. The Sub-Advisory
Agreement expires on July 1, 1999 and is automatically renewable for
successive two-year periods unless the USREALTY Adviser notifies Security
Capital Investment Research that such Sub-Advisory Agreement will not be
renewed; provided, however, after the first anniversary date of the agreement
or at any time during a renewal period, the USREALTY Adviser may terminate
such agreement on not less than sixty days' prior written notice to Security
Capital Investment Research. During the three months ended March 31, 1997 and
the years ended December 31, 1996 and 1995, Security Capital Investment
Research earned $664,000, $1.6 million and $60,000, respectively, pursuant to
the Sub-Advisory Agreement.     
       
OTHER TRANSACTIONS WITH AFFILIATES
 
  In ATLANTIC's March through June 1995 private offering, Security Capital
purchased $94.8 million of shares of ATLANTIC's common stock at $22 per share.
In ATLANTIC's December 1995 through May 1996 private offering, Security
Capital purchased an aggregate of $50 million of shares of ATLANTIC's common
stock, $21.1 million of which were purchased at $23 per share (which was the
price per share paid by other investors in the offering) and $28.9 million of
which were purchased at $23.136 per share. In ATLANTIC's October 1996 initial
public offering, Security Capital purchased $10 million of shares of
ATLANTIC's common stock at $24 per share. Except as described above, all
subscriptions were made on the same terms and at the same times as made
available to other investors.
   
  In previous offerings, Security Capital purchased approximately $75 million
of SCI's common shares in 1993 at a price of $11 per share, $98 million of
SCI's common shares in 1994 at a price of $11.50 per share, $53 million of
SCI's common shares in 1994 at a price of $15.125 per share, $150 million of
SCI's common shares in 1994 at a price of $15.25 per share, $100 million of
SCI's common shares in 1995 at a price of $15.375 per share and $64 million of
SCI's common shares in 1996 at a price of $17.25 per share. All such purchases
were made on the same terms and at the same time as such shares were made
available to other shareholders or investors.     
 
                    CERTAIN RELATIONSHIPS AND TRANSACTIONS
   
  On March 31, 1995, Security Capital entered into an unsecured, full recourse
promissory note with R. Scot Sellers, a Managing Director of PTR and PTR's
REIT Manager. Under the terms of the promissory note, Security Capital lent
Mr. Sellers $249,997, which amount is due on the earlier of January 4, 2005 or
120 days after Mr. Sellers is no longer an officer of PTR. Interest on the
unpaid balance accrues at a floating rate per annum equal to the lowest rate
charged by Morgan Guaranty Trust Company of New York to its most creditworthy
corporate customers for unsecured loans having a maturity of ninety days or
less, in effect from time to time, plus .25%, and is payable semiannually on
each July 4 and January 4. The proceeds of the promissory note were used by
Mr. Sellers to purchase common shares of PTR.     
 
  On March 31, 1995, Security Capital entered into an unsecured, full recourse
promissory note with Constance B. Moore, then a Managing Director of PTR and
PTR's REIT Manager. Under the terms of such promissory note, Security Capital
lent Ms. Moore $245,625, which amount is due on the earlier of January 4, 2005
or 120 days after Ms. Moore is no longer an officer of PTR or any affiliate
thereof. Interest on the unpaid balance accrues at a floating rate per annum
equal to the lowest rate charged by Morgan Guaranty Trust Company of New York
to its most creditworthy corporate customers for unsecured loans having a
maturity of ninety days or less, in effect from time to time, plus .25%, and
is payable semiannually on each July 4 and January 4. The proceeds of such
promissory note were used by Ms. Moore to purchase common shares of PTR.
 
                                      71
<PAGE>
 
   
  On October 3, 1995, Security Capital entered into an unsecured, full
recourse promissory note with K. Dane Brooksher, Co-Chairman and Chief
Operating Officer of SCI and SCI's REIT Manager. Under the terms of the
promissory note, Security Capital lent Mr. Brooksher $249,997, which amount is
due on the earlier of January 4, 2005 or 120 days after Mr. Brooksher is no
longer an officer of SCI. Interest on the unpaid balance accrues at a floating
rate per annum equal to the lowest rate charged by Morgan Guaranty Trust
Company of New York to its most creditworthy corporate customers for unsecured
loans having a maturity of ninety days or less, in effect from time to time,
plus .25%, and is payable semi-annually on each July 4 and January 4. The
proceeds of the promissory note were used by Mr. Brooksher to purchase common
shares of SCI.     
 
  On May 10, 1996, Security Capital entered into an unsecured, full recourse
promissory note with Ms. Moore, Co-Chairman and Chief Operating Officer of
ATLANTIC and ATLANTIC's REIT Manager. Under the terms of such promissory note,
Security Capital lent Ms. Moore $250,000, which amount is due on the earlier
of January 5, 2006 or 120 days after Ms. Moore is no longer an officer of
ATLANTIC. Interest on the unpaid balance accrues at a floating rate per annum
equal to the lowest rate charged by Morgan Guaranty Trust Company of New York
to its most creditworthy corporate customers for unsecured loans having a
maturity of ninety days or less, in effect from time to time, plus .25%, and
is payable semiannually on each July 5 and January 5. The proceeds of such
promissory note were used by Ms. Moore to purchase common shares of ATLANTIC.
 
  On May 17, 1996, Security Capital entered into an unsecured, full recourse
promissory note with James C. Potts, Co-Chairman and Chief Investment Officer
of ATLANTIC and ATLANTIC's REIT Manager. Under the terms of the promissory
note, Security Capital lent Mr. Potts $180,550, which amount is due on the
earlier of January 5, 2006 or 120 days after Mr. Potts is no longer an officer
of ATLANTIC. Interest on the unpaid balance accrues at a floating rate per
annum equal to the lowest rate charged by Morgan Guaranty Trust Company of New
York to its most creditworthy corporate customers for unsecured loans having a
maturity of ninety days or less, in effect from time to time, plus .25%, and
is payable semi-annually on each July 5 and January 5. The proceeds of the
promissory note were used by Mr. Potts to purchase common shares of ATLANTIC.
 
  On December 27, 1996, Security Capital entered into a secured promissory
note and related pledge agreement with C. Ronald Blankenship, a Managing
Director of Security Capital. Under the terms of the secured promissory note,
Security Capital lent Mr. Blankenship $925,000, which amount is due on the
earlier of January 15, 2000 or 120 days after Mr. Blankenship is no longer an
officer of Security Capital or an affiliate thereof. Interest on the unpaid
balance accrues at six percent per year and is payable annually on January 15
each year the secured promissory note is outstanding. The proceeds of the
secured promissory note were used by Mr. Blankenship to repay principal and
interest on earlier notes issued by Mr. Blankenship to Security Capital
between August 1992 and March 1995, aggregating approximately $370,000, for
repayment of other obligations and for the payment of taxes. The secured
promissory note is secured by Class A Shares of Security Capital, common
shares of PTR, SCI, ATLANTIC and Homestead, and by 2014 Convertible
Debentures, owned by Mr. Blankenship. The secured promissory note is also
secured by a life insurance policy on Mr. Blankenship in the amount of
$925,000 which policy names Security Capital as beneficiary. Mr. Blankenship
has also agreed that if he exercises any options for Security Capital
securities prior to repayment of the secured promissory note, any securities
obtained upon exercise of such options shall become subject to the pledge
agreement and the net proceeds (after payment of minimum withholding taxes) of
any securities obtained upon exercise of such options and disposed of by Mr.
Blankenship shall be immediately applied to the outstanding and unpaid
interest and principal on the secured promissory note.
 
  On April 1, 1997, Security Capital entered into a secured promissory note
and related pledge agreement with Thomas G. Wattles, a Managing Director of
Security Capital. Under the terms of the secured promissory note, Security
Capital lent Mr. Wattles $411,000, which amount may be increased by Mr.
Wattles up to $536,000, which amount is due on the earlier of January 15, 2000
or 120 days after Mr. Wattles is no longer an officer of Security Capital or
an affiliate thereof. Interest on the unpaid balance accrues at six percent
per year and is payable annually on January 15 each year the secured
promissory note is outstanding. The proceeds of the
 
                                      72
<PAGE>
 
secured promissory note were used by Mr. Wattles to repay principal and
interest on earlier notes issued by Mr. Wattles to Security Capital between
January 1991 and October 1995, aggregating approximately $362,000, for
repayment of other obligations and for the payment of taxes. The secured
promissory note is secured by Class A Shares of Security Capital, common
shares of SCI, and by 2014 Convertible Debentures, owned by Mr. Wattles. The
secured promissory note is also secured by a life insurance policy on Mr.
Wattles in the amount of $536,000 which policy has been assigned to Security
Capital. Mr. Wattles has also agreed that if he exercises any options for
Security Capital securities prior to repayment of the secured promissory note,
any securities obtained upon exercise of such options shall become subject to
the pledge agreement and the net proceeds (after payment of minimum
withholding taxes) of any securities obtained upon exercise of such options
and disposed of by Mr. Wattles shall be immediately applied to the outstanding
and unpaid interest and principal on the secured promissory note.
   
  As of April 24, 1997, Security Capital and William D. Sanders, Chairman and
Chief Executive Officer of Security Capital, entered into an agreement (the
"Sanders Agreement") under which Security Capital agreed to acquire all the
shares of a corporation owned by Mr. Sanders in exchange for 19,938 Class A
Shares, providing Mr. Sanders increased direct ownership in the Company. The
corporation's sole assets are warrants and options issued to Mr. Sanders
between 1991 and 1993 to purchase an aggregate of 16,143 Class A Shares and
$8,047,303 principal amount of 2014 Convertible Debentures (convertible into
an aggregate of 7,693 Class A Shares), or a total of 23,836 Class A Shares,
with an aggregate exercise price of approximately $11.3 million. All the
options and warrants are fully vested and expire in 2002. The Company and Mr.
Sanders agreed to use the estimated fair market value of the Class A Shares
between April 1 and April 21, 1997 of $1,205 per share in determining the
value of the 23,836 Class A Shares, which was approximately $28.7 million. The
Sanders Agreement was entered into as an alternative to Mr. Sanders funding
the exercise of the options and warrants with Class A Shares owned by Mr.
Sanders, which was rejected by the Company. Under the Sanders Agreement, the
Company issued $17.4 million of Class A Shares which is equal to the
difference between the total value of the shares issuable ($28.7 million), and
the total exercise price ($11.3 million) for the options and warrants. As
additional consideration in the transaction, the Company issued $6.6 million
of Class A Shares for the value of the holder's ability to defer exercising
the warrants and options until 2002 in accordance with their terms. As a
result, the Company agreed to issue 19,938 Class A Shares with an aggregate
value of $24 million. The transaction will result in a non-cash, non-recurring
charge to earnings of the Company in 1997 of approximately $6.6 million.     
   
  On April 24, 1997, SCI, through an affiliate of SCI, acquired the
refrigerated warehouse and distribution operations of Christian Salvesen, Inc.
and related companies located in the United States and Canada for $122.4
million. The acquired companies were subsequently transferred to a new entity,
CS Integrated LLC ("CSI"), which is 60% owned by an affiliate of SCI and 40%
owned by an affiliate of Hunt Financial Corporation. SCI's affiliate paid
approximately $73.4 million for its interest in CSI and the affiliate of Hunt
Financial Corporation paid approximately $49.0 million for its interest in
CSI, with approximately 80% being funded through debt and 20% being funded
through equity capital by each affiliate. Under the terms of its agreement
with Hunt Financial Corporation's affiliate, SCI's affiliate has the option to
increase its ownership interest in CSI to 80% as SCI's affiliate invests
additional equity capital. Hunt Financial Corporation is a wholly owned
subsidiary of Hunt Consolidated Inc., which is part of the Hunt family
interests headed by Ray L. Hunt, who is a director of Security Capital.     
 
                                      73
<PAGE>
 
                            PRINCIPAL SHAREHOLDERS
   
  The following table sets forth, as of May 31, 1997, the beneficial ownership
of Class A Shares and Class B Shares which could be received if the respective
Class A Shares were converted into Class B Shares by the holders thereof after
January 1, 1998 for (i) each director of Security Capital, (ii) each Named
Executive Officer, (iii) each person known to Security Capital to be the
beneficial owner of more than 5% of Class A Shares, and (iv) the directors and
executive officers of Security Capital or certain affiliates as a group and
the percentage ownership by each of such persons after the Offering and all of
such interests are owned directly, and the indicated person or entity has sole
voting and investment power. There are currently no Class B Shares
outstanding. The address for each director and executive officer listed below
is c/o Security Capital Group Incorporated at its administrative offices
located at 7777 Market Center Avenue, El Paso, Texas 79912.     
 
<TABLE>   
<CAPTION>
                                              CLASS A            CLASS B
                                            SHARES(1)(2)     SHARES(1)(2)(3)
      NAME AND ADDRESS                      ---------------- -------------------
      OF BENEFICIAL OWNER                   NUMBER       %     NUMBER        %
      -------------------                   -------     ---- ----------    -----
      <S>                                   <C>         <C>  <C>           <C>
      Samuel W. Bodman....................    3,933        *    196,650
      Hermann Buerger.....................      -- (4)     *        --
      John P. Frazee, Jr..................    3,527(5)     *    176,350
      Cyrus F. Freidheim, Jr..............    2,762        *    138,100
      H. Laurance Fuller..................    2,935(6)     *    146,750
      Ray L. Hunt.........................   20,041(7)  1.54  1,002,050(7)
      John T. Kelley III..................    2,658(8)     *    132,900
      William D. Sanders..................   59,063(9)  4.53  2,953,100
      Peter S. Willmott...................    3,353(10)    *    167,650
      C. Ronald Blankenship...............    3,853        *    192,650
      Thomas G. Wattles...................    3,177(11)    *    158,850
      K. Dane Brooksher...................    1,361        *     68,050
      David C. Dressler, Jr...............    2,326        *    116,300
      All directors and executive officers
       as a group (25 persons)............  111,092(12) 8.52  5,554,600
      The Allstate Corporation
       2775 Sanders Road
       Northbrook, IL 60062...............   69,474     5.34  3,473,700
</TABLE>    
- --------
*Less than 1%
 (1) Includes Class A Shares that may be acquired upon the exercise of options
     or warrants within 60 days for Messrs. Bodman (1,362), Buerger (0),
     Frazee (1,362), Freidheim (1,362), Fuller (1,362), Hunt (1,362), Kelley
     (1,362), Sanders (3,817), Willmott (1,362), Blankenship (3,559), Wattles
     (2,918), Brooksher (855) and Dressler (1,330).
 (2) For each person who owns options or warrants that are exercisable within
     60 days, the calculation of the percentage ownership assumes that only
     that person has exercised all of his options or warrants and that no
     other person has exercised any outstanding options or warrants.
 (3) Assumes full conversion of all Class A Shares into Class B Shares and
     does not give effect to the exercise of any Warrants that may be issued
     pursuant to the Merger Agreements.
 (4) Mr. Buerger is Executive Vice President of Commerzbank AG in New York.
     Commerzbank Aktiengesellschaft, Grand Cayman Branch, owns all 139,000
     shares of Series A Preferred Stock, which are convertible into a maximum
     of 105,896 Class A Shares as described under "Description of Capital
     Stock--Preferred Stock." Mr. Buerger disclaims beneficial ownership of
     these shares.
   
 (5) Includes one share held by Mr. Frazee's children, and one share held by
     his wife.     
 (6) Includes three shares held by Mr. Fuller's wife, and three shares held by
     his children.
 
                                      74
<PAGE>
 
 (7) Includes four shares held by family trusts for which Mr. Hunt is trustee
     and 3,572 shares for which Mr. Hunt shares beneficial ownership pursuant
     to a power of attorney. Excludes 1,430 shares that Mr. Hunt's wife owns as
     separate property, of which Mr. Hunt disclaims beneficial ownership.
   
 (8) Includes 1,296 shares held by a trust of which Mr. Kelley is trustee.     
   
 (9) Includes 430 shares held by the Sanders Foundation; an aggregate of 93
     shares held by Mr. Sanders' wife and children; 17,993 warrants held by Mr.
     Sanders; and one share held by a partnership.     
          
(10) Includes two shares held by Mr. Willmott's children.     
   
(11) Includes one share held by Mr. Wattles' wife; five shares held by his
     children; and 90 shares held in an IRA account.     
   
(12) Includes options to purchase 23,417 Class A Shares exercisable within 60
     days.     
   
  The following table sets forth, as of May 31, 1997, the beneficial ownership
of the outstanding common shares of each of the operating companies for (i)
each director of Security Capital, (ii) each Named Executive Officer and (iii)
the directors and executive officers of Security Capital as a group. The
address of each person listed below is c/o Security Capital Group Incorporated
at its administrative offices located at 7777 Market Center Avenue, El Paso,
Texas 79912. Unless otherwise indicated in the footnotes, all of such interests
are owned directly, and the indicated person or entity has sole voting and
investment power.     
 
<TABLE>   
<CAPTION>
                                                                                                SECURITY
                           ATLANTIC       HOMESTEAD            PTR               SCI             CAPITAL
                            (1)(2)          (2)(3)            (1)(2)           (1)(2)          USREALTY(2)
                          -------------- ----------------  ----------------  --------------- -------------------
NAME OF BENEFICIAL OWNER  NUMBER      %  NUMBER       %    NUMBER       %    NUMBER       %   NUMBER         %
- ------------------------  ------     --- -------     ----  -------     ----  -------     --- ---------     -----
<S>                       <C>        <C> <C>         <C>   <C>         <C>   <C>         <C> <C>           <C>
Samuel W. Bodman(4).....     --      --      --       --       --       --    48,308       *   196,705         *
Hermann Buerger(5)......     --      --   12,000      --       --       --       --      --        --        --
John P. Frazee, Jr.(6)..   6,250       *   6,758(7)     *    7,637        *   40,223       *       --        --
Cyrus F. Freidheim,
 Jr.(8).................   2,500       *   1,102        *    3,055        *    5,477       *     5,000         *
H. Laurance Fuller(9)...     500       *     216        *      610        *    2,850       *       --        --
Ray L. Hunt.............  17,000(10)   *  85,567(11)    *  390,404(12)    *  160,135(13)   * 2,131,056(14)  1.56
John T. Kelley III(15)..     250       *   2,739        *   16,835        *   90,288       *    25,000         *
William D. Sanders(16)..   6,155       * 232,486     1.00  287,938        *  269,403       *   611,038         *
Peter S. Willmott(17)...   1,250       *   3,447        *   15,327        *       10       *       --        --
C. Ronald
 Blankenship(18)........     500       *   7,311        *   34,385        *      447       *       --        --
Thomas G. Wattles(19)...      12       *   1,837        *    8,750        *   26,267       *       --        --
David C. Dressler(20)...     500       *  25,629        *    6,611        *    2,621       *     1,600         *
K. Dane Brooksher(21)...   1,075       *     325        *      611        *   30,246       *     5,000         *
All directors and
 executive officers as a
 group
 (25 persons)...........  39,578       * 383,434     1.38% 785,300     1.02% 689,329       * 3,050,330     2.23%
</TABLE>    
- --------
*Less than 1%
 (1) Assumes that (i) no common shares are issued pursuant to the rights
     offerings being conducted pursuant to the Merger Agreements and (ii)
     Security Capital receives       common shares of ATLANTIC,        common
     shares of PTR and        common shares of SCI, respectively, pursuant to
     the Merger Agreements.
 (2) For each person who owns options or warrants that are exercisable within
     60 days, the calculation of the percentage ownership assumes that only
     that person has exercised all of his options or warrants and that no other
     person has exercised any outstanding options or warrants. Does not give
     effect to the concurrent rights offerings being conducted by ATLANTIC, PTR
     and SCI, respectively, pursuant to the terms of the respective Merger
     Agreements.
 (3) Includes common shares and warrants.
 (4) SCI shares are owned by the Bodman Foundation, a charitable trust of which
     Mr. Bodman is a trustee. Security Capital USREALTY shares include 49,176
     shares owned by Elizabeth L. Bodman Trust. Mr. Bodman claims no beneficial
     interest in these shares.
 (5) Homestead shares include warrants to acquire 11,000 shares held by Mr.
     Buerger and warrants to acquire 1,000 shares held in trust for Mr.
     Buerger's daughter.
 
                                       75
<PAGE>
 
 (6) ATLANTIC and PTR shares are held in an IRA account; SCI shares include
     404 shares held by Mr. Frazee's wife and 2,428 shares held by children.
   
 (7) Includes option to acquire 4,000 shares.     
 (8) Security Capital USREALTY shares are held by Mr. Freidheim's wife.
 (9) Includes 250 ATLANTIC shares held by Mr. Fuller's wife, 108 Homestead
     shares held by Mr. Fuller's wife, 305 PTR shares held by Mr. Fuller's
     children, 404 SCI shares held by Mr. Fuller's children and two SCI shares
     held by Mr. Fuller's wife.
   
(10) Includes 750 shares held by a family trust for which Mr. Hunt is trustee,
     2,250 shares for which Mr. Hunt shares direct or indirect beneficial
     ownership pursuant to powers of attorney, 12,500 shares held by a family
     limited partnership of which a corporation that Mr. Hunt owns is the
     general partner, and 750 shares held by a corporation that Mr. Hunt owns.
     Excludes 750 shares that Mr. Hunt's wife owns as separate property, of
     which Mr. Hunt disclaims beneficial ownership.     
   
(11) Includes 198 shares held by family trusts for which Mr. Hunt is trustee,
     594 shares for which Mr. Hunt shares beneficial ownership pursuant to
     powers of attorney, 3,304 shares held by a family limited partnership of
     which a corporation that Mr. Hunt owns is the general partner, and 198
     shares held by a corporation that Mr. Hunt owns. Excludes 198 shares that
     Mr. Hunt's wife owns as separate property and 14,052 shares held by Hunt
     Financial Corporation, the capital stock of which is held, indirectly
     through a series of corporations, by trusts for the benefit of Mr. Hunt
     and members of his family, as to which Mr. Hunt disclaims beneficial
     ownership. Includes 132 warrants held by family trusts for which Mr. Hunt
     is trustee, 833 warrants for which Mr. Hunt shares beneficial ownership
     pursuant to powers of attorney, 2,217 warrants held by a family limited
     partnership of which a corporation that Mr. Hunt owns is the general
     partner, and 132 warrants held by a corporation that Mr. Hunt owns.
     Excludes 132 warrants that Mr. Hunt's wife owns as separate property and
     9,427 warrants held by Hunt Financial Corporation, as to which Mr. Hunt
     disclaims beneficial ownership.     
   
(12) Includes 917 shares held by a family trust for which Mr. Hunt is trustee,
     2,748 shares for which Mr. Hunt shares direct or indirect beneficial
     ownership pursuant to powers of attorney, 15,275 shares held by a family
     limited partnership of which a corporation that Mr. Hunt owns is the
     general partner, and 916 shares held by a corporation that Mr. Hunt owns.
     Excludes 916 shares that Mr. Hunt's wife owns as separate property and
     111,800 shares held by Hunt Financial Corporation, as to which Mr. Hunt
     disclaims beneficial ownership.     
   
(13) Includes 6,343 shares held by family trusts for which Mr. Hunt is
     trustee, 3,801 shares for which Mr. Hunt shares direct or indirect
     beneficial ownership pursuant to powers of attorney, 146,192 shares held
     by a family limited partnership of which a corporation that Mr. Hunt owns
     is the general partner, 1,266 shares held by a corporation that Mr. Hunt
     owns, and 1,266 shares of which Mr. Hunt may be deemed to be the
     beneficial owner as trustee of family trusts owning 50% of the stock of a
     corporation that owns those shares. Excludes 1,269 shares that Mr. Hunt's
     wife owns as separate property, of which Mr. Hunt disclaims beneficial
     ownership.     
   
(14) Includes 196,706 shares for which Mr. Hunt shares indirect beneficial
     ownership pursuant to powers of attorney, 1,671,997 shares held by a
     family limited partnership of which a corporation that Mr. Hunt owns is
     the general partner, and 98,353 shares held by a corporation that Mr.
     Hunt owns. Excludes 82,000 shares that Mr. Hunt's wife owns as separate
     property, of which Mr. Hunt disclaims beneficial ownership.     
   
(15) ATLANTIC shares, SCI shares and Homestead shares are held in a trust for
     which Mr. Kelley is trustee.     
   
(16) Homestead shares includes 40,340 shares and 61,080 shares held by
     partnerships and 3,500 shares held by a limited partnership. PTR shares
     include 74,188 shares and 9,165 shares held by partnerships and 12,500
     shares held by the Sanders Foundation. SCI shares include 74,005 shares
     and 22,666 shares held by partnerships and an aggregate of 2,730 shares
     held by Mr. Sanders' wife and children. Security Capital USREALTY shares
     include 207,117 shares held by partnerships and an aggregate of 510
     shares held by Mr. Sanders' children.     
   
(17) Includes eight SCI shares held by Mr. Willmott's children.     
 
                                      76
<PAGE>
 
(18) Includes 2,895 shares of Homestead stock held by Mr. Blankenship's child;
     13,791 PTR common shares owned by a corporation of which Mr. Blankenship
     is controlling shareholder.
(19) Includes 12 shares of ATLANTIC common stock held by Mr. Wattles'
     children; Homestead shares include one share held by Mr. Wattles' child,
     remaining Homestead shares are held in an IRA account; PTR shares are
     held in an IRA account; SCI shares include 1,970 shares held by Mr.
     Wattles' children, five shares held by his wife, and 7,422 shares held in
     an IRA account.
(20) ATLANTIC shares are held in trust accounts of which Mr. Dressler is
     trustee; Homestead shares include 25,000 shares of restricted securities;
     PTR common shares include 3,611 shares held in trust accounts for which
     Mr. Dressler is trustee and SCI shares include one share held by Mr.
     Dressler's son and shares held in trust accounts of which Mr. Dressler is
     trustee; Security Capital USREALTY shares are held in trust accounts for
     which Mr. Dressler is trustee.
   
(21) SCI shares include 648 shares held in Mr. Brooksher's wife's name;
     Security Capital USREALTY shares are held in an IRA account.     
 
                         DESCRIPTION OF CAPITAL STOCK
   
  The following summary of terms of the stock of Security Capital does not
purport to be complete and is subject to and qualified in its entirety by
reference to Maryland law and to the Charter and Bylaws, copies of which are
filed as exhibits to the Registration Statement of which this Prospectus is a
part.     
 
GENERAL
   
  The authorized stock of Security Capital consists of 250,000,000 shares,
consisting of 20,000,000 Class A Shares, 229,861,000 Class B Shares and
139,000 shares of Series A Preferred Stock. The Board may, by articles
supplementary, classify or reclassify any unissued shares of stock from time
to time by setting or changing the preferences, conversion or other rights,
voting powers, restrictions, limitations as to dividends and other
distributions, qualifications or terms or conditions of redemption of such
stock. No holder of any class of stock of Security Capital will have any
preemptive right to subscribe for any securities of Security Capital except as
may be granted by the Board pursuant to an agreement between Security Capital
and a shareholder. Under Maryland law, shareholders are generally not liable
for Security Capital's debts or obligations. For a description of certain
provisions that could have the effect of delaying, deferring or preventing a
change in control, see "Risk Factors--Limitations on Acquisition of Shares and
Change in Control" and "Certain Provisions of Maryland Law and of Security
Capital's Charter and Bylaws."     
 
  The transfer agent and registrar for the Shares is The First National Bank
of Boston, 150 Royall Street, Canton, Massachusetts 02021.
 
COMMON STOCK
   
  The holders of outstanding Class A Shares are entitled to one vote, and the
holders of outstanding Class B Shares are entitled to one two-hundredth
(1/200th) of a vote, for each share held of record on all matters submitted to
a vote of shareholders. Unless otherwise required by Maryland law, the Class A
Shares and the Class B Shares will vote as a single class with respect to all
matters submitted to a vote of shareholders of Security Capital, including the
election of directors. Shareholders do not have the right to cumulate their
votes in the election of directors, which means that the holders of a majority
of the outstanding Class A Shares can elect all of the directors then standing
for election.     
 
  Commencing January 1, 1998, each Class A Share may be converted into 50
Class B Shares at the holder's option at any time. Class B Shares are not
convertible into Class A Shares or any other security.
   
  Holders of Class A Shares are entitled to receive ratably such dividends as
may be authorized by the Board out of funds legally available therefor.
Holders of Class B Shares are entitled to dividends equal to one-fiftieth     
 
                                      77
<PAGE>
 
(1/50th) of the amount per share declared by the Board for each Class A Share.
Dividends with respect to the Class B Shares will be paid in the same form and
at the same time as dividends with respect to the Class A Shares, except that,
in the event of a stock split or stock dividend, holders of Class A Shares
will receive Class A Shares and holders of Class B Shares will receive Class B
Shares, unless otherwise specifically designated by resolution of the Board.
Security Capital has no present intention to pay a dividend on Class B Shares
or Class A Shares (which would necessitate a one-fiftieth (1/50th) equivalent
dividend on Class B Shares) in the future.
 
  In the event of the liquidation, dissolution or winding-up of Security
Capital, holders of Class A Shares and Class B Shares are entitled to share
ratably in all assets remaining after the payment of liabilities, with holders
of Class B Shares entitled to receive per share one-fiftieth (1/50th) of any
amount per share received by holders of Class A Shares. Neither holders of
Class A Shares or Class B Shares shall have preemptive rights to subscribe for
additional shares of either class. All outstanding Class A Shares are, and all
Class B Shares to be outstanding upon completion of the Offering will be,
fully paid and non-assessable.
 
PREFERRED STOCK
 
  The Board is empowered by the Charter, without the approval of shareholders,
to cause shares of preferred stock to be issued in one or more series and to
determine, among other things, the number of preferred shares of each series
and the rights, preferences, powers and limitations of each series which may
be senior to the rights of Shares. The issuance of preferred stock could have
the effect of delaying, deferring or preventing a change in control of
Security Capital and may adversely affect the voting and other rights of
shareholders. Upon completion of the Warrant Issuance and the Offering and
except for the Series A Preferred Stock described below, no shares of
preferred stock will be outstanding and Security Capital has no present plans
to issue any preferred stock following completion of the Warrant Issuance and
the Offering other than as contemplated by the Rights Agreement (as defined
below).
 
  Security Capital currently has outstanding 139,000 shares of Series A
Preferred Stock. Generally, the Series A Preferred Stock is entitled to
receive quarterly cumulative cash dividends in an annual amount equal to $75
per share. The Series A Preferred Stock is entitled to receive $1,000 per
share, plus an amount equal to accrued and unpaid dividends, if any, upon any
liquidation, dissolution or winding up of Security Capital before any
distribution could be made to holders of Class A Shares or Class B Shares.
Each share of Series A Preferred Stock is convertible at the option of the
holder, into 0.76184 Class A Shares, subject to customary adjustments to
prevent dilution. In the event that a holder of the Series A Preferred Stock
would be prohibited under the Bank Holding Company Act of 1956, as amended,
from owning securities constituting or convertible into 5% or more of the
outstanding Class A Shares, then the conversion rights of the shares of Series
A Preferred Stock by such holder shall be modified as follows: (i) the number
of shares of Series A Preferred Stock held by such holder which may then be
converted by such holder without resulting in such holder owning 5% or more of
the Class A Shares outstanding after such conversion shall be convertible into
Class A Shares; and (ii) any shares of Series A Preferred Stock held by such
holder in excess of the number of shares which may then be converted as
described in clause (i) will not be convertible into Class A Shares until such
time as (and only to the extent that) (A) such shares may be converted without
resulting in such holder owning 5% or more of the Class A Shares outstanding
after such conversion or (B) such shares are held by a person not prohibited
from owning securities constituting or convertible into 5% or more of Class A
Shares as described above.
  The Series A Preferred Stock is not redeemable before March 29, 1999. On and
after such date, the Series A Preferred Stock is redeemable, in whole or in
part, at the option of Security Capital upon not less than 30 days' notice, in
cash at $1,000 per share plus accrued and unpaid dividends, if any. The vote
or consent of a majority of the Series A Preferred Stock is necessary (i) to
amend, alter or repeal any provision of the Articles Supplementary governing
the Series A Preferred Stock in a manner which materially and adversely
affects the voting powers, rights or preferences of the Series A Preferred
Stock or (ii) to authorize, reclassify, create or increase the authorized
amount of any stock of any class (or any security convertible into stock of
any class) ranking prior to the Series A Preferred Stock in the distribution
of assets on any liquidation, dissolution or
 
                                      78
<PAGE>
 
winding up of Security Capital or in the payment of dividends. The Series A
Preferred Stock is entitled to one vote per Class A Share into which the
Series A Preferred Stock is then convertible, voting together with the Class A
Shares, on any of the following matters if the Class A Shares are entitled to
vote thereon: (i) an amendment, alteration or repeal of any of the provisions
of the Charter, (ii) a consolidation or merger of Security Capital with or
into another entity or of another entity with or into Security Capital, (iii)
a sale or transfer of all or substantially all of Security Capital's assets or
(iv) the voluntary liquidation or dissolution of Security Capital. Also, the
Series A Preferred Stock is entitled to one-half vote per Class A Share into
which the Series A Preferred Stock is then convertible, voting together with
the Class A Shares, on any other matter submitted to a vote of Security
Capital's shareholders.
 
PURCHASE RIGHTS
 
  On April 21, 1997, the Board declared a dividend of one Purchase Right for
each Share outstanding at the close of business on April 21, 1997 (the "Rights
Record Date") to the holders of Shares of record as of the Rights Record Date.
The dividend was paid on the Rights Record Date. The holders of any additional
Shares issued after the Rights Record Date and before the redemption or
expiration of the Purchase Rights will also be entitled to one Shareholder
Purchase Right for each such additional Share. Each Purchase Right entitles
the registered holder, under certain circumstances, to purchase from Security
Capital, in the event the underlying share is a Class A Share, one one-
hundredth of a Participating Preferred Share of Security Capital at a price of
$6,000 per one one-hundredth of a Participating Preferred Share (the "Purchase
Price"), subject to adjustment. In the event the underlying share is a Class B
Share, the Purchase Right entitles the registered holder under certain
circumstances to purchase from Security Capital one five-thousandth of a
Participating Preferred Share of Security Capital at a price of $120 per one
five-thousandth of a Participating Preferred Share. The description and terms
of the Purchase Rights are set forth in the Rights Agreement dated as of April
21, 1997 between Security Capital and The First National Bank of Boston, as
rights agent (the "Rights Agreement").
 
  The Purchase Rights will be exercisable and will be evidenced by separate
certificates only after the earlier to occur of: (1) 10 days following a
public announcement that a person or group of affiliated or associated
persons, other than Security Capital USREALTY and certain affiliates of
Security Capital, has acquired beneficial ownership of 20% or more of the
voting power of the voting equity securities of Security Capital (thereby
becoming an "Acquiring Person") or (2) 15 business days (or such later date as
may be determined by action of the Board prior to such time as any person or
group of affiliated persons becomes an Acquiring Person) following the
commencement of, or announcement of an intention to make, a tender offer or
exchange offer the consummation of which would result in the beneficial
ownership by a person or group of persons of 25% or more of the voting power
of the voting equity securities of Security Capital (the first to occur of
such dates being called the "Rights Distribution Date"). With respect to any
of the Class A Share or Class B Share certificates outstanding as of the
Rights Record Date, until the Rights Distribution Date the Purchase Rights
will be evidenced by such certificate. Until the Rights Distribution Date (or
earlier redemption or expiration of the Purchase Rights), new certificates
issued after the Rights Record Date upon transfer or new issuance of Class A
Shares or Class B Shares will contain a notation incorporating the Rights
Agreement by reference. Notwithstanding the foregoing, if the Board in good
faith determines that a person who would otherwise be an Acquiring Person
under the Rights Agreement has become such inadvertently, and such person
divests as promptly as practicable a sufficient number of Class A Shares or
Class B Shares so that such person would no longer be an Acquiring Person,
then such person shall not be deemed to be an Acquiring Person for purposes of
the Rights Agreement.
 
  The Purchase Rights will expire on April 21, 2007 (the "Final Expiration
Date"), unless the Final Expiration Date is extended or unless the Rights are
earlier redeemed or exchanged by Security Capital, in each case as described
below.
 
  The Purchase Price payable, and the number of Participating Preferred Shares
or other securities or property issuable, upon exercise of the Purchase Rights
are subject to adjustment under certain circumstances from time
 
                                      79
<PAGE>
 
to time to prevent dilution. With certain exceptions, no adjustment in the
Purchase Price will be required until cumulative adjustments require an
adjustment of at least 1% in such Purchase Price.
 
  Participating Preferred Shares purchasable upon exercise of the Purchase
Rights will not be redeemable. Each Participating Preferred Share will be
entitled to a minimum preferential quarterly distribution payment of $1 per
share but will be entitled to an aggregate distribution of 100 times the
distribution declared per Class A Share, or if no Class A Shares are
outstanding, 2 times the distribution declared per Class B Share. Each
Participating Preferred Share will have 100 votes, voting together with the
Shares. In the event of liquidation, the holders of the Participating
Preferred Shares will be entitled to a minimum preferential liquidation
payment of $1 per share but will be entitled to an aggregate payment of 100
times the payment made per Class A Share, or if no Class A Shares are
outstanding, 2 times the payment made per Class B Share. In the event of any
merger, consolidation or other transaction in which Class A Shares or Class B
Shares are exchanged, each Participating Preferred Share will be entitled to
receive 100 times the amount received per Class A Share or Class B Share, as
the case may be. In the event of issuance of Participating Preferred Shares
upon exercise of the Purchase Rights, in order to facilitate trading, a
depositary receipt may be issued for each one one-hundredth or one five-
thousandth of a Participating Preferred Share. The Purchase Rights will be
protected by customary antidilution provisions.
 
  In the event that any person or group of affiliated or associated persons
becomes an Acquiring Person, proper provision will be made so that each holder
of a Purchase Right, other than Purchase Rights beneficially owned by the
Acquiring Person (which will thereafter be void), will thereafter have the
right to receive upon exercise a number of Class A Shares or Class B Shares,
as the case may be, having a market value (determined in accordance with the
Rights Agreement) of twice the Purchase Price. In lieu of the issuance of
Class A Shares or Class B Shares, as the case may be, upon exercise of
Purchase Rights, the Board may under certain circumstances, and if there is an
insufficient number of Class A Shares or Class B Shares, as the case may be,
authorized but unissued or held as treasury Shares to permit the exercise in
full of the Purchase Rights, the Board is required to, take such action as may
be necessary to cause Security Capital to issue or pay upon the exercise of
Purchase Rights, cash (including by way of a reduction of purchase price),
property, other securities or any combination of the foregoing having an
aggregate value equal to that of the Class A Shares or Class B Shares, as the
case may be, which otherwise would have been issuable upon the exercise of
Purchase Rights.
 
  In the event that, after any person or group becomes an Acquiring Person,
Security Capital is acquired in a merger or other business combination
transaction of 50% or more of its consolidated assets or earning power are
sold, proper provision will be made so that each holder of a Purchase Right
will thereafter have the right to receive, upon the exercise thereof at the
then current Purchase Price, a number of shares of common stock of the
acquiring company having a market value (determined in accordance with the
Rights Agreement) of twice the Purchase Price.
 
  At any time after any person or group becomes an Acquiring Person and prior
to the acquisition by that person or group of 50% or more of the outstanding
Class A Shares or Class B Shares, the Board may exchange the Purchase Rights
(other than Purchase Rights owned by that person or group which will have
become void), in whole or in part, at an exchange ratio of one Class A Share
or Class B Share, as the case may be (or one one-hundredth or one five-
thousandth of a Participating Preferred Share as the case may be), per
Purchase Right (subject to adjustment).
 
  As soon as practicable after a Rights Distribution Date, Security Capital is
obligated to use its best efforts to file a registration statement under the
Securities Act relating to the securities issuable upon exercise of Purchase
Rights and to cause such registration statement to become effective as soon as
practicable.
 
  At any time prior to the time a person or group of persons becomes an
Acquiring Person, the Board may redeem the Purchase Rights in whole, but not
in part, at a price of $.01 per Purchase Right (the "Redemption Price")
payable in cash, Shares or any other form of consideration deemed appropriate
by the Board. The redemption of the Purchase Rights may be made effective at
such time, on such basis and with such conditions
 
                                      80
<PAGE>
 
as the Board in its sole discretion may establish. Immediately upon the
effectiveness of any redemption of the Purchase Rights, the right to exercise
the Purchase Rights will terminate and the only right of the holders of
Purchase Rights will be to receive the Redemption Price.
 
  The terms of the Purchase Rights may be amended by the Board without the
consent of the holders of the Purchase Rights, except that from and after the
time any person or group of affiliated or associated persons becomes an
Acquiring Person no such amendment may adversely affect the interests of the
holders of the Purchase Rights and in no event shall any such amendment change
the 20% threshold at which a person acquiring beneficial ownership of Class A
Shares or Class B Shares becomes an Acquiring Person.
 
  The Purchase Rights have certain anti-takeover effects. The Purchase Rights
will cause substantial dilution to a person or group that attempts to acquire
Security Capital on terms not approved by its Board, except pursuant to an
offer conditioned on a substantial number of Purchase Rights being acquired.
The Purchase Rights should not interfere with any merger or other business
combination approved by the Board since the Purchase Rights may be redeemed by
Security Capital at the Redemption Price prior to the time that a person or
group has acquired beneficial ownership of 20% or more of the voting power of
the voting equity securities of Security Capital. The form of Rights Agreement
specifying the terms of the Purchase Rights has been incorporated by reference
into the registration statement of which this Prospectus forms a part and is
incorporated herein by reference. The foregoing description of the Purchase
Rights does not purport to be complete and is subject to, and is qualified in
its entirety by reference to, the Rights Agreement, including the definitions
therein of certain terms.
 
WARRANTS
 
  The Warrants are to be issued under a Warrant Agreement (the "Warrant
Agreement") between Security Capital and The First National Bank of Boston, as
Warrant Agent (the "Warrant Agent"), a copy of which has been filed as an
exhibit to the Registration Statement of which this Prospectus forms a part.
The following is a summary of the material terms of the Warrants and the
Warrant Agreement. The summary is subject to, and is qualified in its entirety
by reference to, all the provisions of the Warrants and the Warrant Agreement,
including the definitions therein of certain terms.
 
 General
 
  Each Warrant will entitle the registered holder thereof, subject to and upon
compliance with the provisions thereof and of the Warrant Agreement, at such
holder's option, to purchase one Class B Share at an exercise price (the
"Exercise Price") per share equal to the closing price of the Class B Shares
on the day on which the Warrants are delivered to the Warrant Agent for
subsequent distribution to Securityholders. The number of Class B Shares for
which a Warrant may be exercised is subject to adjustment as set forth in the
Warrant Agreement.
 
  Warrants may be exercised at any time by surrendering the certificate
evidencing such Warrants (the "Warrant Certificates") with the form of
election to purchase Class B Shares set forth on the reverse side thereof duly
completed and executed by the holder thereof and paying in full the Exercise
Price for such Warrant at the office or agency designated for such purpose,
which will initially be the corporate trust office of the Warrant Agent in New
York, New York. Each Warrant may be exercised only in whole and the exercise
price may be paid only in cash or by certified or official bank check. The
Warrants will expire at 5:00 p.m., New York time, on the first anniversary of
the Warrant Issuance Record Date.
 
  The Warrant Certificates evidencing the Warrants may be surrendered for
exercise or exchange, and the transfer of Warrant Certificates will be
registrable, at the office or agency of Security Capital maintained for such
purpose, which initially will be the corporate trust office of the Warrant
Agent in New York, New York. The Warrant Certificates will be issued only in
fully registered form. No service charge will be made for any exercise,
exchange or registration of transfer of Warrant Certificates, but Security
Capital may require payment of a sum sufficient to cover any tax or other
governmental charge payable in connection therewith.
 
                                      81
<PAGE>
 
  Fractional Class B Shares will not be issued upon exercise of Warrants. In
lieu thereof Security Capital will pay a cash adjustment based on the
difference between the Current Market Value (as defined in the Warrant
Agreement) of a Class B Share on the date the Warrant Certificate is
surrendered for conversion and the exercise price of the Warrants.
 
  Holders of Warrants will not be entitled, by virtue of being such holders,
to receive dividends, vote, receive notice of any meetings of stockholders or
otherwise have any right of stockholders of Security Capital.
 
 Adjustments
 
  The number of Class B Shares issuable upon exercise of a Warrant (the
"Exercise Rate") is subject to adjustment upon the occurrence of certain
events, including (a) dividends or distributions on Class B Shares payable in
Class B Shares or certain other stock of Security Capital; (b) subdivisions,
combinations or certain reclassifications of Class B Shares; (c) distributions
to all holders of Class B Shares of rights, warrants or options entitling them
to subscribe for Class B Shares at a price per share less than 94% of the
Current Market Value at the Time of Determination (each as defined in the
Warrant Agreement); (d) sales by Security Capital of Class B Shares or of
securities convertible into or exchangeable or exercisable for Class B Shares
(other than pursuant to (1) the exercise of the Warrants (2) any security
convertible into, or exchangeable or exercisable for, Class B Shares as to
which the issuance thereof has previously been the subject of any required
adjustment pursuant to the Warrant Agreement and (3) the conversion of Class A
Shares into Class B Shares pursuant to their terms) at a price per share less
than the Current Market Value at the Time of Determination; and (e)
distributions to stockholders of assets or debt securities of Security Capital
or certain rights, warrants or options to purchase assets or debt securities
or other securities of Security Capital (excluding cash dividends or other
cash distributions from consolidated retained earnings other than any
Extraordinary Cash Dividend (as defined in the Warrant Agreement)). No
adjustment in the Exercise Rate will be required unless such adjustment would
require an increase or decrease of at least one percent (1%) in the Exercise
rate; provided that any adjustment that is not made will be carried forward
and taken into account in any subsequent adjustment.
 
  If Security Capital is a party to a consolidation or merger, or certain
transfers of all or substantially all of its assets occur, a Warrant shall
automatically become exercisable for the kind and amount of securities, cash
or other assets which the holder of Warrants would have received immediately
after the consolidation, merger or transfer if the holder exercised the
Warrant immediately before the effective date of the transaction.
 
  In the event of a taxable distribution to holders of Class B Shares which
results in an adjustment to the number of Class B Shares or other
consideration for which a Warrant may be exercised, the holders of the
Warrants may, in certain circumstances, be deemed to have received a
distribution subject to United States Federal income tax.
 
RESTRICTION ON SIZE OF HOLDINGS OF SHARES
 
  The Charter contains certain restrictions on the number of Shares that
individual shareholders may own. For the operating companies to qualify as
REITs under the Code, no more than 50% of the value of their shares (after
taking into account options to acquire shares) may be owned, directly or
indirectly, by five or fewer individuals (as defined in the Code to include
certain entities and constructive ownership among specified family members)
during the last half of a taxable year (other than the first taxable year), by
100 or more persons during at least 335 days of a taxable year or during a
proportionate part of a shorter taxable year. Because certain of the operating
companies are REITs, their respective charters and Security Capital's Charter
contain restrictions on the acquisition of shares intended to ensure
compliance with these requirements.
 
  Subject to certain exceptions specified in the Charter, no holder may own,
or be deemed to own by virtue of the attribution provisions of the Code, more
than 9.8% (the "Ownership Limit") of the number or value of the issued and
outstanding shares of Security Capital's stock. The Board, upon receipt of a
ruling from the U.S. Internal Revenue Service (the "IRS") or an opinion of
counsel or other evidence satisfactory to the Board and
 
                                      82
<PAGE>
 
upon such other conditions as the Board may direct, may also exempt a proposed
transferee from the Ownership Limit. As a condition of such exemption, the
proposed transferee must give written notice to Security Capital of the
proposed transfer no later than the fifteenth day prior to any transfer which,
if consummated, would result in the intended transferee owning shares of
Security Capital's stock in excess of the Ownership Limit. The Board may
require such opinions of counsel, affidavits, undertakings or agreements as it
may deem necessary or advisable in order to determine or ensure the operating
companies' status as REITs. Any transfer of Shares that would (i) create a
direct or indirect ownership of shares of Security Capital's stock in excess
of the Ownership Limit or (ii) result in a Security Capital investee being
"closely held" within the meaning of Section 856(h) of the Code, shall be null
and void ab initio, and the intended transferee will acquire no rights to the
shares of Security Capital's stock. The foregoing restrictions on
transferability and ownership will not apply if the Board determines, which
determination must be approved by the shareholders, that it is no longer in
the best interests of Security Capital to attempt to, or to continue to,
assist Security Capital's operating companies in qualifying as REITs. The
Charter excludes Security Capital USREALTY (and its transferees) from the
Ownership Limit.
 
  Any shares of Security Capital's stock, the purported transfer of which
would result in a person owning Shares in excess of the Ownership Limit or
cause any or all of the operating companies to become "closely held" under
Section 856(h) of the Code, that is not otherwise permitted as provided above
will constitute excess shares ("Excess Shares"), which will be transferred
pursuant to the Charter to a party not affiliated with Security Capital
designated by Security Capital as the trustee of a trust for the exclusive
benefit of an organization or organizations described in Sections 170(b)(1)(A)
and 170(c) of the Code and identified by the Board as the beneficiary or
beneficiaries of the trust (the "Charitable Beneficiary"), until such time as
the Excess Shares are transferred to a person whose ownership will not violate
the restrictions on ownership. While these Excess Shares are held in trust,
they will be entitled to share in any distributions which will be paid to the
trust for the benefit of the Charitable Beneficiary and may only be voted by
the trustee for the benefit of the Charitable Beneficiary. Subject to the
Ownership Limit, the Excess Shares shall be transferred by the trustee at the
direction of Security Capital to any person (if the Excess Shares would not be
Excess Shares in the hands of such person). The purported transferee will
receive the lesser of (i) the price paid by the purported transferee for the
Excess Shares (or, if no consideration was paid, fair market value on the day
of the event causing the Excess Shares to be held in trust) and (ii) the price
received from the sale or other disposition of the Excess Shares held in
trust. Any proceeds in excess of the amount payable to the purported
transferee will be paid to the Charitable Beneficiary. In addition, such
Excess Shares held in trust are subject to purchase by Security Capital for a
90-day period at a purchase price equal to the lesser of (i) the price paid
for the Excess Shares by the purported transferee (or, if no consideration was
paid, fair market value at the time of the event causing the Shares to be held
in trust) and (ii) the fair market value of the Excess Shares on the date
Security Capital elects to purchase. Fair market value, for these purposes,
means the last reported sales price reported on the NYSE on the trading day
immediately preceding the relevant date, or if not then traded on the NYSE,
the last reported sales price on the trading day immediately preceding the
relevant date as reported on any exchange or quotation system over or through
which the relevant class of shares of stock may be traded, or if not then
traded over or through any exchange or quotation system, then the market price
on the relevant date as determined in good faith by the Board.
 
  From and after the purported transfer to the purported transferee of the
Excess Shares, the purported transferee shall cease to be entitled to
distributions, voting rights and other benefits with respect to the Excess
Shares except the right to payment on the transfer of the Excess Shares as
described above. Any distribution paid to a purported transferee on Excess
Shares prior to the discovery by Security Capital that such Excess Shares have
been transferred in violation of the provisions of the Charter shall be
repaid, upon demand, to Security Capital, which shall pay any such amounts to
the trust for the benefit of the Charitable Beneficiary. If the foregoing
transfer restrictions are determined to be void, invalid or unenforceable by
any court of competent jurisdiction, then the purported transferee of any
Excess Shares may be deemed, at the option of Security Capital, to have acted
as an agent on behalf of Security Capital in acquiring such Excess Shares and
to hold such Excess Shares on behalf of Security Capital.
 
  All certificates representing Shares will bear a legend referring to the
restrictions described above.
 
                                      83
<PAGE>
 
  Each shareholder shall upon demand be required to disclose to Security
Capital in writing such information with respect to the direct, indirect and
constructive ownership of Shares as the Board deems reasonably necessary to
assist its operating companies in complying with the provisions of the Code
applicable to REITs, to determine Security Capital's operating companies
status as REITs, to comply with the requirements of any taxing authority or
governmental agency or to determine any such compliance.
 
  These ownership limitations could have the effect of discouraging a takeover
or other transaction in which holders of some, or a majority, of the Shares
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.
 
   CERTAIN PROVISIONS OF MARYLAND LAW AND OF SECURITY CAPITAL'S CHARTER AND
                                    BYLAWS
   
  The following paragraphs summarize certain provisions of Maryland law and
the Charter and Bylaws. The summary does not purport to be complete and is
subject to and qualified in its entirety by reference to Maryland law and to
the Charter and Bylaws, copies of which have been filed as exhibits to the
Registration Statement of which this Prospectus is a part.     
 
CLASSIFICATION OF THE BOARD
 
  The Bylaws provide that the number of directors may be established by the
Board but may not be fewer than three nor more than fifteen. Any vacancy will
be filled, at any regular meeting or at any special meeting called for that
purpose, by a majority of the remaining directors, except that a vacancy
resulting from an increase in the number of directors will be filled by a
majority of the entire Board. Pursuant to the terms of the Charter, the
directors are divided into three classes. One class holds office for a term
expiring at the annual meeting of shareholders to be held in 1998, another
class holds office for a term expiring at the annual meeting of shareholders
to be held in 1999 and another class holds office for a term expiring at the
annual meeting of shareholders to be held in 2000. As the term of each class
expires, directors in that class will be elected for a term of three years and
until their successors are duly elected and qualify. Security Capital believes
that classification of the Board will help to assure the continuity and
stability of Security Capital's business strategies and policies as determined
by the Board.
 
  The classified director provision could have the effect of making the
removal of incumbent directors more time-consuming and difficult, which could
discourage a third party from making a tender offer or otherwise attempting to
obtain control of Security Capital, even though such an attempt might be
beneficial to Security Capital and its shareholders. At least two annual
meetings of shareholders, instead of one, will generally be required to effect
a change in a majority of the Board. Thus, the classified board provision
could increase the likelihood that incumbent directors will retain their
positions.
 
DIRECTOR LIABILITY LIMITATION AND INDEMNIFICATION
 
  Maryland law permits a Maryland corporation to include in its charter a
provision limiting the liability of its directors and officers to the
corporation and its stockholders for money damages except for liability
resulting from (a) actual receipt of an improper benefit or profit in money,
property or services or (b) active and deliberate dishonesty established by a
final judgment as being material to the cause of action. The Charter contains
such a provision which eliminates such liability to the maximum extent
permitted by Maryland law.
 
  The Bylaws provide that Security Capital will, to the maximum extent
permitted by Maryland law in effect from time to time, indemnify and pay or
reimburse reasonable expenses in advance of final disposition of a proceeding
to (a) any individual who is a present or former director or officer of
Security Capital or (b) any individual who, while a director of Security
Capital and at the request of Security Capital, serves or has served another
corporation, partnership, joint venture, trust, employee benefit plan or any
other enterprise as a director,
 
                                      84
<PAGE>
 
officer, partner or trustee of such corporation, partnership, joint venture,
trust, employee benefit plan or other enterprise. Security Capital has the
power with the approval of the Board, to provide such indemnification and
advancement of expenses to a person who has served a predecessor of Security
Capital in any of the capacities described in (a) or (b) above and to any
employee or agent of Security Capital or its predecessors.
   
  Maryland law requires a corporation (unless its charter requires otherwise,
which the Charter does not) to indemnify a director or officer who has been
successful, on the merits or otherwise, in the defense of any proceeding to
which he or she is made a party by reason of his or her service in that
capacity. Maryland law permits a corporation to indemnify its present and
former directors and officers, among others, against judgments, penalties,
fines, settlements and reasonable expenses actually incurred by them in
connection with any proceeding to which they may be made party by reason of
their service in those or other capacities unless it is established that (a)
the act or omission of the director or officer was material to the matter
giving rise to the proceeding and (i) was committed in bad faith or (ii) was
the result of active and deliberate dishonesty, (b) the director or officer
actually received an improper personal benefit in money, property or services
or (c) in the case of any criminal proceeding, the director or officer had
reasonable cause to believe that the act or omission was unlawful. However, a
Maryland corporation may not indemnify for an adverse judgment in a suit by or
in the right of the corporation or for a judgment of liability on the basis
that personal benefit was improperly received, unless in either case a court
orders indemnification and then only for expenses. In addition, Maryland law
permits a corporation to advance reasonable expenses to a director or officer
upon the corporation's receipt of (a) a written affirmation by the director of
officer of his or her good faith belief that he or she has met the standard of
conduct necessary for indemnification by the corporation and (b) a written
statement by or on his or her behalf to repay the amount paid or reimbursed by
the corporation if it shall ultimately be determined that the standard of
conduct was not met.     
 
  Additionally, Security Capital has entered into indemnity agreements with
each of its officers and directors which provide for reimbursement of all
expenses and liabilities of such officer or director, arising out of any
lawsuit or claim against such officer or director due to the fact that he or
she was or is serving as an officer or director, except for such liabilities
and expenses (a) the payment of which is judicially determined to be unlawful,
(b) relating to claims under Section 16(b) of the Exchange Act or (c) relating
to judicially determined criminal violations.
 
  Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors, officers or persons controlling Security
Capital pursuant to the foregoing provisions, Security Capital has been
informed that in the opinion of the Commission such indemnification is against
public policy as expressed in the Securities Act and is therefore
unenforceable.
 
BUSINESS COMBINATIONS
   
  Under Maryland law, certain "business combinations" (including a merger,
consolidation, share exchange, or, in certain circumstances, an asset transfer
or issuance or reclassification of equity securities) between a Maryland
corporation and any person who beneficially owns 10% or more of the voting
power of the corporation's shares or an affiliate of the corporation who, at
any time within the two-year period prior to the date in question, was the
beneficial owner of 10% or more of the voting power of the then-outstanding
voting stock of the corporation (an "Interested Stockholder") or an affiliate
thereof are prohibited for five years after the most recent date on which the
Interested Stockholder becomes an Interested Stockholder. Thereafter, any such
business combination must be recommended by the Board of such corporation and
approved by the affirmative vote of at least (a) 80% of the votes entitled to
be cast by holders of outstanding voting shares of the corporation and (b)
two-thirds of the votes entitled to be cast by holders of outstanding voting
shares of the corporation other than shares held by the Interested Stockholder
with whom the business combination is to be effected, unless, among other
things, the corporation's stockholders receive a minimum price (as defined
under Maryland law) for their shares and the consideration is received in cash
or in the same form as previously paid by the Interested Stockholder for its
shares. These provisions of Maryland law do not apply, however, to business
    
                                      85
<PAGE>
 
combinations that are approved or exempted by the Board of the corporation
prior to the time that the Interested Stockholder becomes an Interested
Stockholder.
   
  Security Capital's Charter exempts from these provisions of Maryland law any
business combination with Security Capital USREALTY and its affiliates and
successors. As a result, Security Capital USREALTY and its affiliates and
successors may be able to enter into business combinations with Security
Capital that may not be in the best interests of its stockholders without
compliance by Security Capital with the supermajority vote requirements and
other provisions of the statute.     
 
CONTROL SHARE ACQUISITIONS
 
  Maryland law provides that "Control Shares" of a Maryland corporation
acquired in a "Control Share acquisition" have no voting rights except to the
extent approved by a vote of two-thirds of the votes entitled to be cast on
the matter, excluding shares of stock owned by the acquiror or by officers or
directors who are employees of the corporation. "Control Shares" are voting
shares of stock which, if aggregated with all other such shares of stock
previously acquired by the acquiror, or in respect of which the acquiror is
able to exercise or direct the exercise of voting power, would entitle the
acquiror to exercise voting power in electing directors within one of the
following ranges of voting power: (i) one-fifth or more but less than one-
third, (ii) one-third or more but less than a majority, or (iii) a majority of
all voting power. Control Shares do not include shares the acquiring person is
then entitled to vote as a result of having previously obtained stockholder
approval. A "Control Share acquisition" means the acquisition of Control
Shares, subject to certain exceptions.
 
  A person who has made or proposes to make a Control Share acquisition, upon
satisfaction of certain conditions (including an undertaking to pay expenses),
may compel the Board to call a special meeting of stockholders to be held
within 50 days of demand to consider the voting rights of the shares. If no
request for a meeting is made, the corporation may itself present the question
at any stockholders meeting.
 
  If voting rights are not approved at the meeting or if the acquiring person
does not deliver an acquiring person statement as required by the statute,
then, subject to certain conditions and limitations, the corporation may
redeem any or all of the Control Shares (except those for which voting rights
have previously been approved) for fair value determined, without regard to
the absence of voting rights for the Control Shares, as of the date of the
last Control Share acquisition or of any meeting of stockholders at which the
voting rights of such shares are considered and not approved. If voting rights
for Control Shares are approved at a stockholders meeting and the acquiror
becomes entitled to vote a majority of the shares entitled to vote, all other
stockholders may exercise appraisal rights. The fair value of the shares as
determined for purposes of such appraisal rights may not be less than the
highest price per share paid by the acquiror in the Control Share acquisition.
 
  The Control Share acquisition statute does not apply to shares acquired in a
merger, consolidation or share exchange if the corporation is a party to the
transaction, or to acquisitions approved or exempted by the charter or bylaws
of the corporation.
 
  Security Capital's Bylaws contain a provision exempting Security Capital
USREALTY and its affiliates and successors from the provisions of the Control
Share acquisition statute.
 
ADVANCE NOTICE OF DIRECTOR NOMINATIONS AND NEW BUSINESS
 
  For nominations or other business to be properly brought before an annual
meeting of shareholders by a stockholder, the Bylaws require such shareholder
to deliver a notice to the Secretary, absent specified circumstances, not less
than 60 days nor more than 90 days prior to the first anniversary of the
preceding year's annual meeting setting forth: (i) as to each person whom the
shareholder proposes to nominate for election or reelection as a director, all
information relating to such person that is required to be disclosed in
solicitations of proxies for the election of directors, pursuant to Regulation
14A of the Exchange Act; (ii) as to any other business that the shareholder
proposes to bring before the meeting, a brief description of the business
desired to
 
                                      86
<PAGE>
 
be brought before the meeting, the reasons for conducting such business at the
meeting and any material interest in such business of such shareholder and of
the beneficial owner, if any, on whose behalf the proposal is made; and (iii)
as to the shareholder giving notice and the beneficial owner, if any, on whose
behalf the nomination or proposal is made, (x) the name and address of such
shareholder as they appear on Security Capital's books, and of such beneficial
owner and (y) the number of Shares which are owned beneficially and of record
by such shareholder and such beneficial owner, if any.
 
                       SHARES AVAILABLE FOR FUTURE SALE
   
  At May 31, 1997, Security Capital had 1,320,955 Class A Shares issued and
outstanding, which will be convertible beginning January 1, 1998 into a total
of 66,047,750 Class B Shares. After consummation of the Mergers, Security
Capital is expected to have outstanding Warrants to purchase a total of $250
million of Class B Shares (based on the price of the Class B Shares on a date
to be established following completion of the Offering). To the extent such
Warrants are exercised, the Class B Shares may be sold in the public markets
without limitation. Additionally, upon completion of the Offering, Security
Capital will have        Class B Shares outstanding. In addition, Security
Capital has 139,000 Series A Preferred Shares outstanding, convertible into a
maximum of 105,896 Class A Shares. Security Capital also has outstanding (i)
approximately $714 million principal amount of its 2014 Convertible
Debentures, convertible into an aggregate of 682,293 Class A Shares, (ii)
approximately $323 million principal amount of its 2016 Convertible
Debentures, convertible into an aggregate of 279,941 Class A Shares, (iii)
warrants to purchase 40,241 Class A Shares and $30,483,000 principal amount of
2014 Convertible Debentures (convertible into 29,142 Class A Shares), and (iv)
options to purchase 114,684 Class A Shares and $55,209,000 principal amount of
2014 Convertible Debentures (convertible into 52,818 Class A Shares) reserved
for issuance upon exercise of options under Security Capital's employee
benefit plans. All such Class A Shares, except those held by affiliates, and
the Class B Shares into which they may be converted, may be sold in the public
market in the future pursuant to registration rights or available exemptions
from registration. No prediction can be made regarding the effect of future
sales of Class B Shares on the market prices of Class B Shares.     
 
  All of the Class B Shares to be issued or sold by Security Capital in the
Offering or upon the exercise of Warrants, other than any Class B Shares
purchased by affiliates, will be tradeable without restriction under the
Securities Act. The Class A Shares currently issued and outstanding or
reserved for issuance upon exercise of options or warrants or conversion of
debentures will be eligible for sale, subject to the volume resale, manner of
sale and notice limitations of Rule 144 of the Securities Act. In general,
under Rule 144, a person (or persons whose shares are aggregated in accordance
with the Rule) who has beneficially owned his or her shares for at least one
year, including any such persons who may be deemed "affiliates" of Security
Capital (as defined in the Securities Act), would be entitled to sell within
any three-month period a number of shares that does not exceed the greater of
1% of the then outstanding number of shares or the average weekly trading
volume of the shares during the four calendar weeks preceding each such sale.
After shares are held for two years, a person who is not deemed an "affiliate"
of Security Capital is entitled to sell such shares under Rule 144 without
regard to the volume limitations described above. Sales of shares by
affiliates will continue to be subject to the volume limitations. As defined
in Rule 144, an "affiliate" of an issuer is a person that directly or
indirectly, through the use of one or more intermediaries, controls, is
controlled by, or is under common control with, such issuer.
 
  No prediction can be made as to the effect, if any, that future sales of
Shares or the availability of Shares for future sale will have on the market
price prevailing from time to time. Sales of substantial amounts of Shares
(including Shares issued upon the exercise of options or warrants or
conversion of Convertible Debentures and Series A Preferred Stock), or the
perception that such sales could occur, could adversely affect the prevailing
market price of the Shares.
 
  For a description of certain restrictions on transfers of Shares by Security
Capital (and certain of its directors, officers and affiliates), see
"Underwriting."
 
                                      87
<PAGE>
 
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
   
  The following is a summary of certain U.S. federal income tax consequences
to Securityholders resulting from receiving, holding and disposing of the
Warrants. To the extent such summary discusses matters of law, it is based
upon the opinion of Mayer, Brown & Platt. The following discussion is based
upon current provisions of the Code, its legislative history, administrative
pronouncements, judicial decisions and Treasury Regulations, all of which are
subject to change, possibly with retroactive effect. The following discussion
does not purport to be a complete discussion of all U.S. federal income tax
considerations resulting from receiving, holding and disposing of the
Warrants. The following discussion does not address the tax consequences from
receiving, holding and disposing of the Warrants under state, local or non-
U.S. tax laws. In addition, the following discussion may not apply, in whole
or in part, to particular categories of Securityholders, such as dealers in
securities, insurance companies, foreign persons, tax-exempt organizations and
financial institutions. THE FOLLOWING DISCUSSION IS INCLUDED FOR GENERAL
INFORMATION ONLY. ALL SECURITYHOLDERS ARE URGED TO CONSULT THEIR TAX ADVISORS
TO DETERMINE THE SPECIFIC TAX CONSEQUENCES FROM HOLDING AND DISPOSING OF THE
WARRANTS, INCLUDING ANY STATE, LOCAL OR NON-U.S. TAX CONSEQUENCES.     
 
RECEIPT OF WARRANTS
   
  Security Capital, PTR, SCI, and ATLANTIC have each received a private letter
ruling from the IRS stating that the issuance of the Warrants by Security
Capital to the Securityholders will be treated for federal income tax purposes
as a direct issuance of the Warrants by Security Capital to the
Securityholders, and not as a distribution by PTR, SCI or ATLANTIC.
Accordingly, (i) a Securityholder will have ordinary income upon receipt of a
Warrant pursuant to the Warrant Issuance in an amount equal to the fair market
value of the Warrants received on the Warrant Issuance Date, (ii) a holder's
tax basis in the Warrants received will equal the fair market value of the
Warrants received on the Warrant Issuance Date, and (iii) a holder's holding
period for the Warrants received will begin on the Warrant Issuance Date.
Section 511 of the Code imposes on organizations exempt from federal income
tax under Section 501(a) of the Code a tax at corporate income tax rates on
such organizations' "unrelated business taxable income." In the opinion of
Mayer, Brown & Platt, the receipt by a tax-exempt Securityholder of the
Warrants pursuant to the Warrant Issuance will be treated as unrelated
business taxable income.     
 
SALE, DISPOSITION, EXERCISE OR EXPIRATION OF WARRANTS
 
  In general, upon a sale or other disposition of a Warrant, a holder of
Warrants will recognize gain or loss measured by the difference between the
amount realized on the sale or other disposition and the Warrant holder's tax
basis in the Warrant. In general, such gain or loss will be a capital gain or
loss if the stock into which the Warrants are exercisable would be a capital
asset in the Warrant holder's hands and will be a short-term capital gain or
loss because the Warrants will expire in one year from the date of issuance.
 
EXERCISE OF WARRANTS
 
  Except as discussed below with respect to cash received in lieu of
fractional Class B Shares, a Warrant holder will not recognize gain or loss
upon the exercise of a Warrant. A Warrant holder's tax basis in the Class B
Shares received upon exercise of a Warrant will be equal to the sum of (1) the
Warrant holder's tax basis in the Warrant exercised and (2) the exercise price
paid. The holding period of the Class B Shares received upon the exercise of a
Warrant will begin on the date of exercise. Holders receiving cash in lieu of
fractional Class B Shares upon exercise of a Warrant will recognize gain to
the extent that the cash received exceeds the Warrant holder's tax basis in
the portion of the Warrant exercised for cash in lieu of fractional Class B
Shares.
 
 
                                      88
<PAGE>
 
EXPIRATION OF THE WARRANTS
 
  If a Warrant holder's Warrants expire without being exercised, the Warrant
Holder will recognize a loss equal to its tax basis in the expired Warrants.
In general, such loss will be a capital loss if the stock into which the
Warrants were exercisable would be a capital asset in the Warrant Holder's
hands and will be a short-term loss because the Warrants will expire in one
year from the date of issuance.
 
ADJUSTMENT OF CONVERSION RATIO
   
  The terms of the Warrants distributed pursuant to the Merger Agreements
provide for adjustment of the price for exercise if Security Capital makes
certain distributions of stock, cash or other property to its shareholders.
While Security Capital does not presently contemplate making such a
distribution, if Security Capital makes a distribution of cash or property
resulting in an adjustment to the exercise price, the holders of the Warrants
may be viewed as receiving a "deemed distribution" under Section 305 of the
Code, even if such Warrant holder does not hold any Class B Shares at such
time. The deemed distribution would constitute a taxable dividend, taxable as
ordinary income, to the extent that the earnings and profits of Security
Capital were allocable to the deemed distribution. The amount of the deemed
distribution which exceeded the allocated earnings and profits of Security
Capital would be considered a return of capital, and would reduce the Warrant
holder's tax basis in the Warrants (but not below zero) by the value of the
deemed distribution. To the extent that the value of the deemed distribution
exceeds the Warrant holder's tax basis in its Warrants, the deemed
distribution would result in gain to such Warrant holder. In such event, the
Warrant holder's tax basis in its Warrants would then immediately be increased
by the value of the property deemed to have been distributed.     
 
               CERTAIN UNITED STATES FEDERAL TAX CONSIDERATIONS
                    FOR NON-U.S. HOLDERS OF CLASS B SHARES
   
  The following is a summary discussion of certain U.S. federal tax
consequences of the ownership and disposition of Class B Shares by a
beneficial owner of such shares that is not a U.S. person (a "non-U.S.
holder"). To the extent such summary discusses matters of law, it is based
upon the opinion of Mayer, Brown & Platt. For purposes of this discussion, a
"U.S. person" means a citizen or resident of the United States, a corporation
or partnership created or organized in the United States or under the law of
the United States or of any State or political subdivision of the foregoing,
any estate whose income is includible in gross income for U.S. federal income
tax purposes regardless of its source, or a "United States Trust." A United
States Trust is (a) for taxable years beginning after December 31, 1996, or if
the trustee of a trust elects to apply the following definition to an earlier
taxable year, any trust if, and only if, (i) a court within the United States
is able to exercise primary supervision over the administration of the trust
and (ii) one or more U.S. fiduciaries have the authority to control all
substantial decisions of the trust, and (b) for all other taxable years, any
trust whose income is includible in gross income for United States Federal
income tax purposes regardless of its source. This discussion does not deal
with all aspects of U.S. federal income and estate taxation that may be
relevant to non-U.S. holders in light of their particular circumstances, and
does not address state, local or non-U.S. tax considerations. Furthermore, the
following discussion is based on provisions of the Code, Treasury Regulations
promulgated thereunder and administrative and judicial interpretations as of
the date hereof, all of which are subject to change, possibly with retroactive
effect. Treasury Regulations were recently proposed that would, if adopted in
their present form, revise in certain respects the rules applicable to non-
U.S. holders of Class B Shares (the "Proposed Regulations"). The Proposed
Regulations are generally proposed to be effective with respect to payments
made after December 31, 1997. It is not certain whether, or in what form, the
Proposed Regulations will be adopted as final regulations. Each prospective
investor is urged to consult its own tax adviser with respect to the
particular U.S. federal, state and local consequences to it of owning and
disposing of Class B Shares, as well as any tax consequences arising under the
laws of any other taxing jurisdiction.     
 
 
                                      89
<PAGE>
 
U.S. INCOME AND ESTATE TAX CONSEQUENCES
 
  Although Security Capital does not currently intend to pay dividends on
either its Class A Shares or Class B Shares, dividends paid to a non-U.S.
holder are subject to U.S. withholding tax at a rate of 30% of the gross
amount of the dividend or, if applicable, a lower treaty rate, unless the
dividend is effectively connected with the conduct of a trade or business in
the United States by a non-U.S. holder (and, if certain tax treaties apply, is
attributable to a United States permanent establishment maintained by such
non-U.S. holder) and a Form 4224 stating that the dividends are so connected
is filed with Security Capital. A dividend that is effectively connected with
the conduct of a trade or business in the United States by a non-U.S. holder
(and, if certain tax treaties apply, is attributable to a United States
permanent establishment maintained by such non-U.S. holder) will be exempt
from the withholding tax described above and subject instead (i) to the U.S.
federal income tax on net income that applies to U.S. persons and (ii) with
respect to corporate holders under certain circumstances, a 30% (or, if
applicable, lower treaty rate) branch profits tax that in general is imposed
on its "effectively connected earnings and profits" (within the meaning of the
Code) for the taxable year, as adjusted for certain items.
 
  Under current Treasury Regulations, dividends paid to an address in a
foreign country are presumed to be paid to a resident of that country (unless
the payor has knowledge to the contrary) for purposes of the withholding
discussed above and, under the current interpretation of the Treasury
Regulations, for purposes of determining the applicability of a tax treaty
rate. Under the Proposed Regulations, however, a non-U.S. holder of Class B
Shares who wishes to claim the benefit of an applicable treaty rate would be
required to satisfy applicable certification and other requirements. In the
case of a foreign partnership, the certification requirement would generally
be applied to the partners of the partnership. In addition, the Proposed
Regulations would also require the partnership to provide certain information,
including a United States taxpayer identification number, and would provide
look-through rules for tiered partnerships. A non-U.S. holder that is eligible
for a reduced rate of U.S. withholding tax pursuant to an income tax treaty
may obtain a refund of any excess amount withheld by filing an appropriate
claim for refund with the IRS.
 
  Under current law, a non-U.S. holder generally will not be subject to U.S.
federal income tax on any gain recognized on a sale or other disposition of a
Class B Share unless (i) subject to the exception discussed in the paragraph
below Security Capital is or has been at any time within the shorter of the
five-year period preceding such disposition or such holder's holding period a
"United States real property holding corporation" for U.S. federal income tax
purposes, (ii) the gain is effectively connected with the conduct of a trade
or business within the United States of the non-U.S. holder (and, if certain
tax treaties apply, is attributable to a United States permanent establishment
maintained by the non-U.S. holder), (iii) the gain is not described in clause
(ii) above, the non-U.S. holder is an individual who holds the share as a
capital asset, is present in the United States for 183 days or more in the
taxable year of the disposition and the gain is attributable to an office or
other fixed place of business maintained in the United States by such
individual, or (iv) the non-U.S. holder is subject to tax pursuant to the Code
provisions applicable to certain U.S. expatriates. In the case of a non-U.S.
holder that is described under clause (ii) above, its gain will be subject to
the U.S. federal income tax on net income that applies to U.S. persons and, in
addition, if such non-U.S. holder is a foreign corporation, it may be subject
to the branch profits tax as described in the second preceding paragraph. An
individual non-U.S. holder that is described under clause (iii) above will be
subject to a flat 30% tax on the gain derived from the sale, which may be
offset by capital losses which are treated as U.S. source (notwithstanding the
fact that he or she is not considered a resident of the United States).
   
  In the opinion of Mayer, Brown & Platt, based on certain representations of
Security Capital, Security Capital currently is not, as of the date hereof, a
"United States real property holding corporation." However, such opinion is
not binding on the IRS nor will it preclude the IRS from adopting a contrary
position. Moreover, since no ruling from the IRS will be sought, there can be
no complete assurance that the IRS will agree with the conclusions set forth
herein. In general, if Security Capital were treated as or were to become a
"United States real property holding corporation" under the Foreign Investment
in Real Property Tax Act ("FIRPTA"), a non-U.S. holder of Class B Shares
deemed to own more than 5% of the Class B Shares would be subject to United
States federal income tax on a sale or other disposition of such Class B
Shares, and a non-U.S. holder that is not     
 
                                      90
<PAGE>
 
deemed to own more than 5% of the Class B Shares would not be subject to
United States federal income tax on gain on a sale or other disposition of
such shares provided that such shares are "regularly traded on an established
securities market" (within the meaning of Section 897(c)(3) of the Code and
the temporary regulations issued pursuant thereto). Additionally if the Class
B Shares are not "regularly traded on an established securities market" a non-
U.S. holder of such shares would be subject to a United States withholding tax
equal to 10% of the amount realized on a disposition of such shares. There is
no assurance that Security Capital is not currently or will not become a
"United States real property holding corporation."
 
  Class B Shares owned or treated as owned by an individual who is not a
citizen or resident (as specially defined for United States federal income tax
purposes) of the United States at the date of death, or Class B Shares subject
to certain lifetime transfers made by such an individual, will be included in
such individual's estate for United States federal estate tax, unless an
applicable estate tax treaty provides otherwise.
 
BACKUP WITHHOLDING AND INFORMATION REPORTING
 
 Dividends
 
  Except as provided below, Security Capital must report annually to the IRS
and to each non-U.S. holder the amount of dividends paid to and the tax
withheld with respect to such holder. These information reporting requirements
apply regardless of whether withholding was reduced or eliminated by an
applicable tax treaty. Copies of these information returns may also be
available under the provisions of a specific treaty or agreement with the tax
authorities in the country in which the non-U.S. holder resides. In general,
backup withholding at a rate of 31% and additional information reporting will
apply to dividends paid on Class B Shares to holders that are not "exempt
recipients" and that fail to provide in the manner required certain
identifying information (such as the holder's name, address and taxpayer
identification number). Generally, individuals are not exempt recipients,
whereas corporations and certain other entities generally are exempt
recipients. However, dividends that are subject to U.S. withholding tax at the
30% statutory rate or at a reduced tax treaty rate are exempt from backup
withholding of U.S. federal income tax and such additional information
reporting.
 
 Broker Sales
 
  If a non-U.S. holder sells Class B Shares through a U.S. office of a U.S. or
foreign broker, the broker is required to file an information return and is
required to withhold 31% of the sale proceeds unless the non-U.S. holder is an
exempt recipient or has provided the broker with the information and
statements, under penalties of perjury, necessary to establish an exemption
from backup withholding. If payment of the proceeds of the sale of a share by
a non-U.S. holder is made to or through the foreign office of a broker, that
broker will not be required to backup withhold or, except as provided in the
next sentence, to file information returns. In the case of proceeds from a
sale of a share by a non-U.S. holder paid to or through the foreign office of
a U.S. broker or a foreign office of a foreign broker that is (i) a controlled
foreign corporation for U.S. tax purposes or (ii) a person 50% or more of
whose gross income for the three-year period ending with the close of the
taxable year preceding the year of payment (or for the part of that period
that the broker has been in existence) is effectively connected with the
conduct of a trade or business within the United States (a "Foreign U.S.
Connected Broker"), information reporting is required unless the broker has
documentary evidence in its files that the payee is not a U.S. person and
certain other conditions are met, or the payee otherwise establishes an
exemption. In addition, the Treasury Department has indicated that it is
studying the possible application of backup withholding in the case of such
foreign offices of U.S. and Foreign U.S. Connected Brokers.
 
  The Proposed Regulations would, if adopted, alter the foregoing rules in
certain respects. Among other things, the Proposed Regulations would provide
certain presumptions under which a non-U.S. holder would be subject to backup
withholding and information reporting unless Security Capital receives
certification from the holder of its non-U.S. status.
 
 
                                      91
<PAGE>
 
 Refunds
 
  Any amounts withheld under the backup withholding rules from a payment to a
non-U.S. holder may be refunded or credited against the non-U.S. holder's U.S.
federal income tax liability, provided that the required information is
furnished to the IRS.
 
                                 ERISA MATTERS
 
  The fiduciary requirements of Title I of the Employee Retirement Income
Security Act of 1974, as amended ("ERISA"), require the investments of a
pension, profit sharing or other employee benefit plan subject to ERISA (an
"ERISA Plan") to be (i) prudent and in the best interests of the ERISA Plan,
its participants and beneficiaries; (ii) diversified in order to reduce the
risk of large losses, unless it is clearly prudent not to do so; and (iii)
authorized under the terms of the governing documents of the ERISA Plan. Each
fiduciary of an ERISA Plan should carefully consider whether an investment in
the Class B Shares is consistent with his or her fiduciary duties.
 
  A fiduciary making the decision to invest in the Class B Shares on behalf of
an ERISA Plan, a governmental plan, an Individual Retirement Account or
certain non-ERISA plans (a "Plan") is advised to consult his or her own legal
advisor regarding the specific considerations arising under ERISA, the Code or
state law with respect to the purchase, ownership or sale of Class B Shares by
such Plan.
 
  A regulation promulgated by the Department of Labor (the "DOL Regulation")
provides that, except under certain circumstances set forth therein,
investment by a Plan in a corporation, partnership or other entity may result
in the assets of that entity being treated as the assets of the investing
Plan.
 
  An investment in an "operating company" is one circumstance in which the
entity's assets will not be deemed to be "plan assets." The DOL Regulation
includes in the definition of "operating company" a "venture capital operating
company" ("VCOC"). A VCOC is an entity which, as of its "initial valuation
date" and annually on its "annual valuation date" (as defined by the DOL
Regulation), has at least 50% of its assets (other than short-term assets
pending long-term investment or distribution), valued at cost, invested in
venture capital investments or derivative instruments and which actually
exercises, in the ordinary course of its business, management rights in one or
more of the operating companies in which it invests. The Company has received
opinions from Mayer, Brown and Platt that it is a VCOC as of its most recent
valuation date and, assuming that at the relevant future valuation dates
(including after giving effect to the Mergers) its investments in qualifying
venture capital investments constitute at least 50% of its assets valued at
cost, and that it continues to exercise its management rights in at least one
of the operating companies in which it invests, it will qualify as a VCOC and
its assets will not be deemed "plan assets" under the DOL Regulation.
 
  The DOL Regulation also provides that an entity's assets will not be treated
as "plan assets" because of an ERISA Plan's investment if the Plan acquires a
"publicly offered security" which is an equity interest in the entity. The DOL
Regulation defines a publicly offered security as a security that is freely
transferable, part of a class of securities that is widely held and either (i)
part of a class of securities registered under Section 12(b) or 12(g) of the
Exchange Act or (ii) sold pursuant to an effective registration statement
under the Securities Act (provided that the securities are registered under
the Exchange Act within 120 days after the end of the fiscal year of the
issuer during which the offering occurred). The Class B Shares are expected to
be registered under Section 12(b) of the Exchange Act upon completion of the
Offering and, prior to the completion of the Offering, the Class A Shares will
be registered under Section 12(g) of the Exchange Act.
 
  A security is "widely held" if it is part of a class of securities owned by
100 or more investors independent of the issuer and of one another. The
Company believes that the Class A Shares are widely held and expects the Class
B Shares to be widely held upon completion of the Offering.
 
 
                                      92
<PAGE>
 
  Whether a security is "freely transferable" is a factual question to be
determined on the basis of all relevant facts and circumstances. The DOL
Regulation creates certain safe harbors for securities with a minimum
investment of $10,000 or less, which safe harbor is not available for Class B
Shares offered hereby. Nevertheless, the Company believes that any restrictions
on the transfer of Class A Shares or Class B Shares are limited to the type of
restrictions permitted by the DOL Regulation. The DOL Regulation only
establishes a presumption in favor of free transferability, and no assurance
can be given that the Department of Labor or the U.S. Treasury Department will
not reach a contrary conclusion.
 
  Assuming that the Class A Shares and Class B Shares will be "widely held" and
that no facts and circumstances other than those referred to in the preceding
paragraph exist that restrict transferability, the Company believes that, while
the issue is not entirely free from doubt because of its factual nature, the
Class A Shares and Class B Shares will be publicly offered securities and the
assets of the Company will not be deemed to be "plan assets" of any Plan which
invests in Class B Shares.
 
  Notwithstanding the foregoing, if the assets of the Company were deemed to be
"plan assets" under ERISA, the Company's ability to engage in business
transactions could be hampered because: (i) certain persons exercising
discretion as to the Company's assets might be considered to be fiduciaries
under ERISA; (ii) transactions involving the Company undertaken at their
direction or pursuant to their advice might violate ERISA; and (iii) certain
transactions that the Company might enter into in the ordinary course of its
business might constitute "prohibited transactions" under ERISA and the Code.
 
                                    EXPERTS
 
  The consolidated financial statements and related schedules of Security
Capital and SCI included in this Prospectus and elsewhere in the registration
statement of which this Prospectus forms a part, have been audited by Arthur
Andersen LLP, independent public accountants to the extent indicated in their
reports thereon also appearing elsewhere herein and in the registration
statement. Such financial statements have been included herein in reliance upon
such reports given upon the authority of such firm as experts in accounting and
auditing.
 
  The financial statements and related schedule of PTR included in this
Prospectus and elsewhere in the registration statement, of which this
Prospectus forms a part, have been audited by KPMG Peat Marwick LLP,
independent public accountants to the extent indicated in their reports thereon
also appearing elsewhere herein and in the registration statement. Such
financial statements have been included or consolidated herein in reliance upon
such reports given upon the authority of such firm as experts in accounting and
auditing.
 
  The financial statements and related schedules of ATLANTIC and Homestead
consolidated into the financial statements of Security Capital, have been
audited by Ernst & Young LLP, independent public accountants to the extent
indicated in their reports thereon appearing elsewhere herein and in the
registration statement. Such financial statements have been consolidated in
reliance upon such reports given upon the authority of such firm as experts in
accounting and auditing.
   
  With respect to the unaudited condensed interim financial statements for the
three-month periods ended March 31, 1997 and 1996, included in this Prospectus,
Arthur Andersen LLP and KPMG Peat Marwick LLP have reported that they have
applied limited procedures in accordance with professional standards for a
review of such information. However, their separate reports each state that
they did not audit and they do not express an opinion on that interim financial
information. Accordingly, the degree of reliance on their reports on such
information should be restricted considering the limited nature of the review
procedures applied. Neither of such accountants are subject to the liability
provisions of Section 11 of the Securities Act for their reports on the
unaudited interim financial information because neither of those reports is a
"report" or a "part" of the Registration Statement prepared or certified by the
accountants within the meaning of Sections 7 and 11 of the Securities Act.     
 
 
                                       93
<PAGE>
 
  The financial statements and related schedules of Security Capital USREALTY
included in this Prospectus and elsewhere in the registration statement of
which this Prospectus forms a part, have been audited by Price Waterhouse LLP,
independent public accountants to the extent indicated in their reports
thereon also appearing elsewhere herein and in the registration statement.
Such financial statements have been included herein in reliance upon such
reports given upon the authority of such firm as experts in accounting and
auditing.
 
                                 LEGAL MATTERS
 
  Certain legal matters in respect of the validity of the issuance of the
Warrants and the Class B Shares offered hereby will be passed upon for
Security Capital by Mayer, Brown & Platt, Chicago, Illinois. Mayer, Brown &
Platt has in the past represented and is currently representing Security
Capital and certain of its affiliates, including representation of Security
Capital in connection with the Offering and the proposed Mergers. As to
certain matters of Maryland law, Mayer, Brown & Platt may rely upon the
opinion of Ballard Spahr Andrews & Ingersoll, Baltimore, Maryland.
 
                             AVAILABLE INFORMATION
 
  Security Capital has filed with the Commission a registration statement (of
which this Prospectus forms a part) on Form S-4 under the Securities Act with
respect to the securities offered hereby. This Prospectus does not contain all
of the information set forth in the registration statement, certain portions
of which have been omitted as permitted by the rules and regulations of the
Commission. Statements contained in this Prospectus as to the content of any
contract or other document are not necessarily complete, and in each instance
reference is made to the copy of such contract or other document filed as an
exhibit to the registration statement, each such statement being qualified in
all respect by such reference and the exhibits and schedules hereto. For
further information regarding Security Capital and the Warrants and the Class
B Shares offered hereby, reference is hereby made to the registration
statement and such exhibits and schedules.
 
  The registration statement, the exhibits and schedules forming a part
thereof filed by Security Capital with the Commission can be inspected and
copies obtained from the Commission at Room 1204, Judiciary Plaza, 450 Fifth
Street, N.W., Washington, D.C. 20549, and at the following regional offices of
the Commission: Seven World Trade Center, Suite 1300, New York, New York 10048
and Citicorp Center, 500 West Madison Street, Suite 1400, Chicago, Illinois
60611-2511. Copies of such material can be obtained from the Public Reference
Section of the Commission, 450 Fifth Street, N.W., Washington, D.C. 20549, at
prescribed rates. In addition, such material can also be obtained from the
Commission's Web site at http://www.sec.gov.
 
 
                                      94
<PAGE>
 
                         INDEX TO FINANCIAL STATEMENTS
 
<TABLE>   
<S>                                                                       <C>
Security Capital Group Incorporated
  Report of Independent Public Accountants...............................   F-3
  Consolidated Balance Sheets as of March 31, 1997 and December 31, 1996.   F-4
  Consolidated Statements of Operations for the three month periods ended
   March 31, 1997 and 1996...............................................   F-5
  Consolidated Statement of Shareholders' Equity for the three month
   period ended March 31, 1997 ..........................................   F-6
  Consolidated Statements of Cash Flows for the three month periods ended
   March 31, 1997 and 1996...............................................   F-7
  Notes to Consolidated Financial Statements.............................   F-8
  Report of Independent Public Accountants...............................  F-23
  Consolidated Balance Sheets as of December 31, 1996 and 1995...........  F-24
  Consolidated Statements of Operations for the years ended December 31,
   1996, 1995 and 1994...................................................  F-25
  Consolidated Statements of Shareholders' Equity for the years ended
   December 31, 1996, 1995 and 1994......................................  F-26
  Consolidated Statements of Cash Flows for the years ended December 31,
   1996, 1995 and 1994...................................................  F-27
  Notes to Consolidated Financial Statements.............................  F-30
  Schedule I--Condensed Financial Information of Registrant..............  F-48
  Schedule III--Real Estate and Accumulated Depreciation.................  F-53
Security Capital Group Incorporated (acquired company)
  Report of Independent Public Accountants...............................  F-62
  Consolidated Balance Sheet as of December 31, 1994.....................  F-63
  Consolidated Statement of Operations for the year ended December 31,
   1994..................................................................  F-64
  Consolidated Statement of Shareholders' Equity for the year ended
   December 31, 1994.....................................................  F-64
  Consolidated Statement of Cash Flows for the year ended December 31,
   1994..................................................................  F-65
  Notes to Consolidated Financial Statements.............................  F-66
Security Capital Pacific Trust
  Report of Independent Public Accountants...............................  F-71
  Condensed Balance Sheets as of March 31, 1997 and December 31, 1996....  F-72
  Condensed Statement of Operations for the three month periods ended
   March 31, 1997 and 1996...............................................  F-73
  Condensed Statement of Shareholders' Equity for the three month period
   ended March 31, 1997..................................................  F-74
  Condensed Statements of Cash Flows for the three month periods ended
   March 31, 1997 and 1996...............................................  F-75
  Notes to Condensed Financial Statements................................  F-76
  Report of Independent Public Accountants...............................  F-84
  Balance Sheets as of December 31, 1996 and 1995........................  F-85
  Statements of Earnings for the years ended December 31, 1996, 1995 and
   1994..................................................................  F-86
  Statements of Shareholders' Equity for the years ended December 31,
   1996, 1995 and 1994...................................................  F-87
  Statements of Cash Flows for the years ended December 31, 1996, 1995
   and 1994..............................................................  F-88
  Notes to Financial Statements..........................................  F-89
  Schedule III--Real Estate and Accumulated Depreciation................. F-107
Security Capital Industrial Trust
  Report of Independent Public Accountants............................... F-113
  Consolidated Balance Sheets as of March 31, 1997 and December 31, 1996. F-114
  Consolidated Statement of Operations for the three month periods ended
   March 31, 1997 and 1996............................................... F-115
  Consolidated Statements of Cash Flows for the three month periods ended
   March 31, 1997 and 1996............................................... F-116
  Notes to Consolidated Financial Statements............................. F-117
  Report of Independent Public Accountants............................... F-122
  Consolidated Balance Sheets as of December 31, 1996 and 1995........... F-123
  Consolidated Statements of Operations for the years ended December 31,
   1996, 1995 and 1994................................................... F-124
  Consolidated Statements of Shareholders' Equity for the years ended
   December 31, 1996, 1995 and 1994...................................... F-125
  Consolidated Statements of Cash Flows for the years ended December 31,
   1996, 1995 and 1994................................................... F-126
  Notes to Consolidated Financial Statements............................. F-127
  Report of Independent Public Accountants............................... F-143
  Schedule III--Real Estate and Accumulated Depreciation................. F-144
</TABLE>    
 
 
                                      F-1
<PAGE>
 
<TABLE>   
<S>                                                                       <C>
Security Capital U.S. Realty
  Report of Independent Public Accountants............................... F-160
  Consolidated Statement of Net Assets at December 31, 1996.............. F-161
  Consolidated Statement of Operations for the year ended December 31,
   1996.................................................................. F-162
  Consolidated Statement of Cash Flows for the year ended December 31,
   1996.................................................................. F-163
  Consolidated Statement of Changes in Net Assets for the year/period
   ended December 31, 1996 and 1995...................................... F-164
  Consolidated Statement of Changes in Shares Outstanding for the
   year/period ended December 31, 1996 and 1995.......................... F-164
  Consolidated Financial Highlights for the year/period ended December
   31, 1996 and 1995..................................................... F-164
  Consolidated Schedule of Investments in Strategic Positions at December
   31, 1996.............................................................. F-165
  Consolidated Schedule of Investments in Special Opportunity Positions
   at December 31, 1996.................................................. F-165
  Notes to the Consolidated Financial Statements......................... F-166
  Report of Independent Public Accountants............................... F-171
  Statement of Net Assets at December 31, 1995........................... F-172
  Statement of Operations for the period from incorporation (July 7,
   1995) to December 31, 1995............................................ F-173
  Statement of Changes in Net Assets for the period from incorporation
   (July 7, 1995) to December 31, 1995................................... F-174
  Statement of Changes in Shares Outstanding for the period from
   incorporation (July 7, 1995) to December 31, 1995..................... F-174
  Statement of Funds from Operations for the period from incorporation
   (July 7, 1995) to December 31, 1995................................... F-175
  Financial Highlights for the period from incorporation (July 7, 1995)
   to December 31, 1995.................................................. F-175
  Schedule of Strategic Investments in Real Estate Companies at December
   31, 1995.............................................................. F-176
  Schedule of Special Opportunity Investments at December 31, 1995....... F-176
  Notes to Financial Statements.......................................... F-177
Security Capital Atlantic Incorporated
  Report of Independent Public Accountants............................... F-181
Homestead Village Incorporated
  Report of Independent Public Accountants............................... F-182
</TABLE>    
 
                                      F-2
<PAGE>
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Board of Directors and Shareholders of
Security Capital Group Incorporated:
   
We have reviewed the accompanying consolidated balance sheet of Security
Capital Group Incorporated and subsidiaries (see Note 1) as of March 31, 1997,
and the related consolidated statements of operations for the three-month
periods ended March 31, 1997 and 1996, the statement of shareholders' equity
for the three-month period ended March 31, 1997 and the statements of cash
flows for the three-month periods ended March 31, 1997 and 1996. These
financial statements are the responsibility of the Company's management. We
were furnished with the reports of other accountants on their reviews of the
financial statements of Security Capital Pacific Trust, Security Capital
Atlantic Incorporated and Homestead Village Incorporated, whose total assets
represent 60.1% of the total assets of Security Capital Group Incorporated and
subsidiaries as of March 31, 1997 and whose income represent 57.7% and 62.0% of
the total income in the consolidated statements of operations of Security
Capital Group Incorporated and subsidiaries for the three-month periods ended
March 31, 1997 and 1996, respectively.     
   
We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures to
financial data and making inquiries of persons responsible for financial and
accounting matters. It is substantially less in scope than an audit in
accordance with generally accepted auditing standards, the objective of which
is the expression of an opinion regarding the financial statements taken as a
whole. Accordingly, we do not express such an opinion.     
   
Based on our review and the reports of other accountants, we are not aware of
any material modifications that should be made to the financial statements
referred to above for them to be in conformity with generally accepted
accounting principles.     
 
We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet of Security Capital Group
Incorporated and subsidiaries as of December 31, 1996, and, in our report dated
February 28, 1997, we expressed an unqualified opinion on that statement. In
our opinion, the information set forth in the accompanying consolidated balance
sheet as of December 31, 1996, is fairly stated, in all material respects, in
relation to the balance sheet from which it has been derived.
 
                                        Arthur Andersen LLP
 
Chicago, Illinois
May 14, 1997
 
                                      F-3
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
                          CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)
 
<TABLE>
                                                             -----------------
<CAPTION>
                                                        MARCH 31,    DECEMBER
                                                             1997    31, 1996
                       ASSETS                         (UNAUDITED)   (AUDITED)
                       ------                         -----------  ----------
<S>                                                   <C>          <C>
Investments, at equity:
  Security Capital Industrial Trust                   $  544,179   $  548,194
  Security Capital Pacific Trust                         380,040      374,317
  Security Capital U.S. Realty                           588,172      516,426
                                                      ----------   ----------
                                                       1,512,391    1,438,937
                                                      ----------   ----------
Real estate, less accumulated depreciation, held by:
  Security Capital Atlantic Incorporated               1,160,932    1,116,069
  Homestead Village Incorporated                         302,241      249,304
                                                      ----------   ----------
                                                       1,463,173    1,365,373
                                                      ----------   ----------
Total real estate investments                          2,975,564    2,804,310
Cash and cash equivalents                                 41,360       23,662
Other assets                                             205,791      101,312
                                                      ----------   ----------
Total assets                                          $3,222,715   $2,929,284
                                                      ==========   ==========
<CAPTION>
        LIABILITIES AND SHAREHOLDERS' EQUITY
        ------------------------------------
<S>                                                   <C>          <C>
LIABILITIES:
  Lines of credit                                     $  295,250   $  262,000
  Mortgage notes payable                                 273,163      257,099
  Convertible debt                                     1,036,712      940,197
  Accrued interest on convertible debt                    69,115       42,450
  Accounts payable and accrued expenses                   89,215       83,427
  Deferred income taxes                                   39,317       30,872
                                                      ----------   ----------
Total liabilities                                      1,802,772    1,616,045
                                                      ----------   ----------
Minority interests                                       401,134      394,537
SHAREHOLDERS' EQUITY:
  Common shares, $.01 par value; 20,000,000 shares
   authorized, 1,301,027 and 1,209,009 shares issued
   and outstanding in 1997 and 1996, respectively             13           12
  Series A Preferred shares, $.01 par value; 139,000
   shares issued and outstanding in 1997 and 1996;
   stated liquidation preference of $1,000 per share     139,000      139,000
  Additional paid-in capital                           1,082,149      985,392
  Accumulated deficit                                   (202,353)    (205,702)
                                                      ----------   ----------
Total shareholders' equity                             1,018,809      918,702
                                                      ----------   ----------
Total liabilities and shareholders' equity            $3,222,715   $2,929,284
                                                      ==========   ==========
</TABLE>
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-4
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                       (IN THOUSANDS, EXCEPT SHARE DATA)
 
<TABLE>   
                                                             -------------
<CAPTION>
                                                     THREE MONTHS ENDED
                                                         MARCH 31,
                                                   ----------------------
                                                         1997        1996
                                                   ---------- -----------
<S>                                                <C>        <C>
INCOME:
  Equity in earnings of:
    Security Capital Industrial Trust              $    7,510  $    5,705
    Security Capital Pacific Trust                     14,624       7,356
    Security Capital U.S. Realty                       16,901       1,902
  Rental revenues                                      50,667      30,809
  Services Division revenues from related parties      22,970      15,408
  Other income                                          1,359         359
                                                   ---------- -----------
                                                      114,031      61,539
                                                   ---------- -----------
EXPENSES:
  Rental expenses                                      18,694      11,816
  Services Division expenses                           24,318      19,455
  Depreciation and amortization                         8,827       5,521
  Interest expense--convertible debt                   26,665      22,291
  Interest expense--other obligations                   6,173       6,582
  General, administrative and other                     9,970       3,837
                                                   ---------- -----------
                                                       94,647      69,502
                                                   ---------- -----------
Earnings (loss) before income taxes and minority
 interests                                             19,384      (7,963)
Provision for income taxes                              8,445           -
Minority interests in net earnings of
 subsidiaries                                           4,984       1,891
                                                   ---------- -----------
Net earnings (loss)                                     5,955      (9,854)
Less Series A Preferred Share dividends                 2,606           -
                                                   ---------- -----------
Net earnings (loss) attributable to common shares
 and common equivalent shares                      $    3,349 $    (9,854)
                                                   ========== ===========
Weighted average common shares outstanding          1,322,054     994,789
                                                   ========== ===========
Net earnings (loss) per common share and common
 equivalent share                                  $     2.53 $     (9.91)
                                                   ========== ===========
</TABLE>    
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-5
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
                 
              CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY     
 
                       THREE MONTHS ENDED MARCH 31, 1997
                         (IN THOUSANDS, EXCEPT SHARES)
 
<TABLE>   
                     -------------------------------------------------------------------------
<CAPTION>
                                                 SERIES A
                                                PREFERRED
                                                SHARES AT
                            COMMON     COMMON   AGGREGATE ADDITIONAL                     TOTAL
                            SHARES  SHARES AT LIQUIDATION    PAID-IN ACCUMULATED SHAREHOLDERS'
                       OUTSTANDING  PAR VALUE  PREFERENCE    CAPITAL     DEFICIT        EQUITY
                       ----------- ---------  ----------- ---------- ----------- -------------
<S>                    <C>         <C>        <C>         <C>        <C>         <C>
Balances at December
 31, 1996 (Audited)     1,209,009    $12.090    $139,000  $  985,392  $(205,702)  $  918,702
  Issuance of common
   shares                  92,018      0.920           -      96,531          -       96,532
  Income tax benefit
   from stock options
   exercised                    -          -           -         226          -          226
  Net earnings                  -          -           -           -      5,955        5,955
  Series A Preferred
   Share dividends              -          -           -           -     (2,606)      (2,606)
                       ---------   ---------  ---------   ---------- ---------    ----------
Balances at March 31,
 1997 (Unaudited)       1,301,027    $13.010    $139,000  $1,082,149  $(202,353)  $1,018,809
                       =========   =========  =========   ========== =========    ==========
</TABLE>    
 
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-6
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
                                                             --------------
<CAPTION>
                                                      THREE MONTHS ENDED
                                                           MARCH 31,
                                                     ---------------------
                                                           1997        1996
                                                     ---------   ---------
<S>                                                  <C>         <C>
OPERATING ACTIVITIES:
Net earnings (loss)                                  $   5,955   $  (9,854)
Adjustments to reconcile net earnings (loss) to
 cash flows provided by operating activities:
  Provision for deferred income taxes                    8,445           -
  Minority interests                                     4,984       1,891
  Equity in earnings of unconsolidated investees       (39,035)    (14,963)
  Distributions from unconsolidated investees           20,426      18,428
  Depreciation and amortization                          8,827       5,521
  Other                                                    286         657
Increase in other assets                                (8,529)     (2,416)
Increase in accrued interest on convertible debt        26,665      22,291
Decrease (increase) in accounts payable and accrued
 expenses                                               (7,592)      3,918
                                                     ---------   ---------
    Net cash flows provided by operating activities     20,432      25,473
                                                     ---------   ---------
INVESTING ACTIVITIES:
Real estate properties                                (102,820)    (47,201)
Investment in shares of:
  Security Capital U.S. Realty                         (54,845)    (59,910)
  Security Capital Employee REIT Fund Incorporated     (64,934)          -
Purchase of Homestead Village Incorporated warrants    (10,714)          -
Other                                                   (3,011)       (679)
                                                     ---------   ---------
    Net cash flows used in investing activities       (236,324)   (107,790)
                                                     ---------   ---------
FINANCING ACTIVITIES:
Proceeds from lines of credit                        $ 216,000   $ 111,500
Payments on lines of credit                           (182,750)    (30,500)
Proceeds from mortgage notes payable                    16,250       5,000
Principal payments on mortgage notes payable              (372)       (233)
Proceeds from issuance of convertible debt              96,515           4
Proceeds from issuance of common shares, net of
 expenses                                               96,532           8
Distributions paid to minority interest holders         (6,351)     (3,318)
Proceeds from issuance of stock to minority
 interest holders                                          210         431
Preferred dividends paid                                (2,606)          -
Other                                                      162        (302)
                                                     ---------   ---------
Net cash flows provided by financing activities        233,590      82,590
                                                     ---------   ---------
Net increase in cash and cash equivalents               17,698         273
Cash and cash equivalents, beginning of period          23,662      13,708
                                                     ---------   ---------
Cash and cash equivalents, end of period             $  41,360   $  13,981
                                                     =========   =========
NON-CASH FINANCING AND INVESTING ACTIVITIES:
Liability for securities purchased by Security
 Capital Employee REIT Fund Incorporated             $  12,042   $       -
                                                     =========   =========
</TABLE>
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-7
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                 MARCH 31, 1997
                                  (UNAUDITED)
 
1. DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
 
Business:
   
Security Capital Group Incorporated ("Security Capital"), formerly Security
Capital Realty Incorporated, is a corporation organized under the laws of the
state of Maryland engaged in real estate research, investment and management.
Security Capital has invested in five real estate operating companies (the
"Capital Division"). Three such investees are highly focused, fully integrated
real estate operating companies formed as real estate investment trusts
("REITs"), which own, develop, acquire, and operate income-producing
multifamily properties and distribution facilities. The fourth investee is a
European-based company formed with the objective of owning strategic positions
in United States real estate operating companies focused on specific subsectors
of retail, office and other well researched property types. The fifth investee
develops, owns and operates moderately priced, extended-stay lodging properties
across the United States. In addition, Security Capital has invested in a real
estate investment fund that invests in securities of publicly traded real
estate companies in the United States. Security Capital also includes a
"Services Division", which provides management and property management services
to the companies in which Security Capital has made investments. The Services
Division provides strategic guidance, research, investment analysis,
acquisition and development services, asset management, property management,
capital markets services and legal and accounting services.     
 
Merger:
Security Capital was formed by the merger of two affiliated, but not commonly
controlled, entities on January 1, 1995. Security Capital Group Incorporated
("GROUP"), a Delaware corporation, which consisted of the Services Division
companies, was merged with and into Security Capital Realty Incorporated
("REALTY"). Subsequently REALTY changed its name to that of its merged
affiliate, Security Capital Group Incorporated, and the combined entity is
referred to herein as Security Capital. In the merger, all of GROUP's
outstanding stock and principal amount of GROUP convertible subordinated
debentures were exchanged for REALTY stock and REALTY convertible subordinated
debentures due June 30, 2014 (the "2014 Convertible Debentures"). REALTY issued
135,261 shares of common stock, $70,178,000 of 2014 Convertible Debentures and
options to acquire 58,772 shares of REALTY common stock and $29,298,000 of 2014
Convertible Debentures for an aggregate securities issuance of $233,708,000.
The REALTY options were issued in exchange for GROUP options and warrants held
by certain employees and directors and such options are exercisable subject to
their prior terms regarding vesting and aggregate exercise price.
          
The Services Division companies do not qualify as "businesses" for purposes of
applying APB Opinion No. 16, "Business Combinations". Accordingly, the excess
of the aggregate value of the securities issued ($233,708,000) over the fair
value of the net tangible assets acquired ($75,264,000) has been recorded as
"Costs incurred in acquiring Services Division from related party"
($158,444,000) in the 1995 Consolidated Statement of Operations.     
 
Principles of Financial Presentation:
The accompanying consolidated financial statements include the results of
Security Capital, its majority-owned operating companies (Security Capital
Atlantic Incorporated and Homestead Village Incorporated) and its wholly-owned
Services Division subsidiaries. All significant intercompany accounts and
transactions have been eliminated in consolidation. Minority interest is
comprised of the minority shareholders of Security Capital Atlantic
Incorporated and Homestead Village Incorporated.
 
Security Capital accounts for its 20% or greater (but not more than 50%) owned
investees by the equity method. For an investee accounted for under the equity
method, Security Capital's share of net earnings or losses of the investee is
reflected in income as earned and dividends are credited against the investment
as received.
 
Cash and Cash Equivalents:
   
Security Capital considers all cash on hand, demand deposits with financial
institutions and short-term, highly liquid investments with original maturities
of three months or less to be cash equivalents.     
 
                                      F-8
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
Real Estate and Depreciation:
Real estate is carried at cost, which is not in excess of net realizable value.
Costs directly related to the acquisition, renovation or development of real
estate for Security Capital's majority owned operating companies are
capitalized. Costs incurred in connection with the pursuit of unsuccessful
acquisitions or developments are expensed at the time the pursuit is abandoned.
 
Repairs and maintenance are expensed as incurred. Renovations and improvements
are capitalized and depreciated over their estimated useful lives.
 
Depreciation is computed over the expected useful lives of depreciable property
on a straight-line basis. Properties are depreciated principally over the
useful lives of 20 to 40 years for multifamily and extended-stay buildings and
improvements and 2 to 10 years for furnishings and other equipment.
 
Interest:
Security Capital capitalizes interest as part of the cost of real estate
projects under development. During the three months ended March 31, 1997 and
1996, the total interest paid on all outstanding debt was $9,115,000 and
$8,023,000, respectively, including $5,913,000 and $2,036,000, respectively,
which was capitalized.
 
Cost of Raising Capital:
Costs incurred in connection with the issuance of common shares are deducted
from shareholders' equity. Costs incurred in connection with the issuance or
renewal of debt are capitalized, included with other assets and amortized over
the term of the related loan in the case of issuance costs or twelve months in
the case of renewal costs. Amortization of deferred financing costs included in
interest expense for the three months ended March 31, 1997 and 1996 was
$714,000 and $658,000, respectively.
 
Revenue Recognition:
Rental, fee and interest income are recorded on the accrual method of
accounting. A provision for possible loss is made when collection of
receivables is considered doubtful.
 
Per Share Data:
Per share data is computed based on weighted average shares outstanding during
the period. In the computation of net loss per common share, outstanding
options and warrants are not included as common stock equivalents as to do so
would have an anti-dilutive effect. In the computation of net earnings per
common share, outstanding options and warrants are included as common stock
equivalents using the treasury stock method. The conversion of convertible debt
into common shares is not assumed as the effect would be anti-dilutive.
 
Use of Estimates:
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 and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
 
Recent Accounting Pronouncements:
Properties and other long-lived assets are periodically evaluated for
impairment and provisions for possible losses are made if required. Statement
of Financial Accounting Standards No. 121, Accounting For The Impairment Of
Long-Lived Assets And For Long-Lived Assets To Be Disposed Of, has been adopted
by Security Capital and its affiliates, as required, effective January 1, 1996.
The adoption of this accounting standard had no material impact on the
financial statements as of the date of adoption.
   
In March 1997, the Financial Accounting Standards Board ("FASB") released
Statement of Financial Accounting Standards No. 128, Earnings Per Share ("SFAS
No. 128"). The new statement is effective December 15, 1997 and will require
restatement of prior years' earnings per share; early adoption is not
permitted. The adoption of SFAS No. 128 will have no material effect on
Security Capital's reported earnings per share.     
 
                                      F-9
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
   
The FASB has also released Statement of Financial Accounting Standards No. 129,
Disclosure of Information about Capital Structure ("SFAS No. 129"). Security
Capital already complies with the requirements of the standard which is
effective for periods ending after December 15, 1997.     
 
Reclassifications:
Certain amounts in the 1996 consolidated financial statements and notes to
consolidated financial statements have been reclassified to conform to the 1997
presentation.
 
General:
In the opinion of management, the accompanying unaudited financial statements
contain all adjustments, consisting of normal recurring adjustments, necessary
for a fair presentation of Security Capital's financial position and results of
operations for the interim period.
 
2. SERVICES DIVISION
   
Certain Security Capital Services Division subsidiaries, under the terms of
separate agreements, manage the operations of the separate REITs ("REIT
Managers"), provide property management services to those REITs ("Property
Managers") and manage the operations of Security Capital U.S. Realty
("USREALTY") ("Operating Advisor"). Each REIT Manager is paid a REIT management
fee based on a percentage of the REIT's pre-management fee cash flow, after
deducting actual and assumed regularly scheduled principal payments for long-
term debt and dividends paid on non-convertible preferred shares, as defined in
the REIT Management Agreements. The fee is generally 16% of cash flow, as so
defined, for the REIT. Property management fees are at market rates and are
paid separately to Security Capital's property management subsidiaries. The
REIT and Property Management Agreements are generally one year in term,
renewable annually by the REIT and cancelable upon sixty days notice. The
Operating Advisor is paid a management fee of 1.25% of USREALTY's investments
at fair value (other than liquid short-term investments and investments in
Security Capital). The Operating Advisor agreement dated August 7, 1995 is for
a term of two years, renewable every two years on the same terms and cancelable
upon sixty days notice.     
   
In late January 1997, Security Capital made a proposal to Security Capital
Industrial Trust ("SCI"), Security Capital Pacific Trust ("PTR") and Security
Capital Atlantic Incorporated ("ATLANTIC") to exchange the REIT and Property
Managers for additional shares of the respective REITs. As a result of the
proposed transaction, each of the REITs would become internally managed. The
board of trustees or directors of each REIT appointed a special committee
comprised of independent directors or trustees to review the proposed
transaction.     
   
On March 24, 1997, the board of trustees or directors of SCI, PTR and ATLANTIC
each unanimously approved an agreement with Security Capital to exchange its
REIT common stock for Security Capital's REIT management and property
management companies. The transactions, subject to approval by the shareholders
of Security Capital, SCI, PTR and ATLANTIC, are expected to be consummated
during the third quarter of 1997. Under the terms of the agreements, SCI, PTR
and ATLANTIC will issue $81.9 million, $75.8 million and $54.6 million of their
common stock, respectively, in exchange for Security Capital's REIT management
and property management companies and operating systems. After giving effect to
income taxes and the effect of the investees' accounting for these
acquisitions, Security Capital expects the gain on sale of the management
companies to SCI and PTR will be approximately $55,000,000. No gain will be
recorded on the sale to ATLANTIC as Security Capital consolidates ATLANTIC's
accounts.     
 
In order to allow existing shareholders to maintain their relative ownership
interests, SCI, PTR and ATLANTIC will conduct rights offerings during the time
proxies are solicited from their shareholders. Also, as part of the
transaction, Security Capital will issue warrants to acquire $250 million of
Class B shares to the common and convertible preferred shareholders of SCI, PTR
and ATLANTIC. The warrants are expected to be publicly traded and have a term
of twelve months. On April 29, 1997 Security Capital filed a registration
statement with the Securities and Exchange Commission covering its initial
public offering of Class B shares, which is expected to be effective in the
third quarter of 1997.
 
                                      F-10
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
REIT, Property and Operating Advisor management fees for the three months ended
March 31, 1997 and 1996 were earned from the following sources (in thousands):
 
<TABLE>
                                                             ---
<CAPTION>
                                                 1997       1996
                                           ---------  ---------
<S>                                        <C>        <C>
REIT management fees:
  Security Capital Industrial Trust          $ 6,606    $ 4,641
  Security Capital Pacific Trust               4,617      5,555
  Security Capital Atlantic Incorporated       3,029      2,123
                                           ---------  ---------
                                              14,252     12,319
                                           ---------  ---------
Property management fees:
  Security Capital Industrial Trust            4,129      2,070
  Security Capital Pacific Trust               2,689      2,854
  Security Capital Atlantic Incorporated       1,280        920
                                           ---------  ---------
                                               8,098      5,844
                                           ---------  ---------
Security Capital U.S. Realty advisory fee      4,813        288
Administrative services and other fees           641          -
                                           ---------  ---------
Total Services Division revenues              27,804     18,451
  Less amounts eliminated in consolidation     4,834      3,043
                                           ---------  ---------
Consolidated Services Division revenues      $22,970    $15,408
                                           =========  =========
</TABLE>
   
Services Division expenses in the accompanying Consolidated Statements of
Operations represent direct operating expenses consisting primarily of payroll,
occupancy and related costs.     
 
3. REAL ESTATE INVESTMENTS:
 
Security Capital holds investments at March 31, 1997 through its wholly-owned
subsidiary, SC Realty Incorporated ("SC Realty"), as follows:
     
  .  SCI, a publicly held REIT, acquires, develops, markets, operates and
     owns distribution facilities and develops master-planned distribution
     parks and build-to-suit facilities throughout the United States and in
     Mexico and Europe. At March 31, 1997 and December 31, 1996, Security
     Capital owned 44.08% and 46.00%, respectively, of the issued and
     outstanding common shares of beneficial interest of SCI. Security
     Capital accounts for its investment in SCI by the equity method.     
     
  .  PTR, a publicly held REIT, primarily owns, develops, acquires and
     operates income-producing multifamily properties in the western United
     States. At March 31, 1997 and December 31, 1996, Security Capital owned
     36.00% and 36.28%, respectively, of the issued and outstanding common
     shares of beneficial interest of PTR. Security Capital accounts for its
     investment in PTR by the equity method.     
     
  .  ATLANTIC, a publicly held REIT as of October 18, 1996, owns, acquires,
     develops and operates income-producing multifamily properties in the
     southeastern United States. On July 1, 1996, Security Capital purchased
     1,250,000 shares of ATLANTIC stock from a minority interest holder at a
     total cost of $30,663,000. On October 18, 1996 Security Capital
     purchased an additional 416,666 shares of ATLANTIC in ATLANTIC's initial
     public offering at a cost of $24 per share. At March 31, 1997 and
     December 31, 1996, Security Capital owned 56.86% of the issued and
     outstanding common shares of ATLANTIC. Security Capital consolidates
     ATLANTIC's accounts in the accompanying consolidated financial
     statements.     
 
  .  USREALTY is a Luxembourg real estate corporation formed at the direction
     of Security Capital with the objective of becoming one of Europe's
     preeminent publicly held real estate entities that will principally own
     real estate through strategic positions in both public and private real
     estate companies in the United States. Security Capital has funded total
     subscriptions of $200,000,000 for the common stock of USREALTY
     ($199,700,000 was invested by Security Capital and $300,000 by Security
     Capital (EU) Management S.A., a wholly-owned subsidiary of Security
     Capital and the advisor to USREALTY). In
 
                                      F-11
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
     addition to the subscriptions, on July 1, 1996, Security Capital
     purchased 9,132,420 shares of USREALTY in a public European offering at
     a cost of $11.06 per share and an additional 6,282,241 shares in a
     public European offering, at a cost of $12.44 a share, on December 17,
     1996. Also, during 1996, Security Capital purchased shares of USREALTY
     with a total value of $34,041,000 in the open market and in a privately
     negotiated transaction. At March 31, 1997 and December 31, 1996,
     Security Capital owned 36.92% and 39.44%, respectively, of the issued
     and outstanding common shares of USREALTY. Security Capital accounts for
     its investment in USREALTY by the equity method.
 
  .  On October 17, 1996, Security Capital, ATLANTIC and PTR completed the
     spin-out of their extended stay lodging assets to Homestead Village
     Incorporated ("Homestead"). As described below, upon consummation of the
     transaction, Homestead's common shares are held by Security Capital and
     shareholders of ATLANTIC and PTR. Given the common ownership of the
     "Homestead assets" before and after the spin-out, Security Capital did
     not record a gain on this transaction in its consolidated financial
     statements.
       
    Security Capital contributed the contractual rights (primarily fees)
    from the PTR and ATLANTIC REIT management agreements and property
    management agreements relating to the Homestead properties in exchange
    for 4,062,788 shares of Homestead common stock, including 1,671,929
    shares remaining in escrow which will be released as funds are advanced
    under the ATLANTIC and PTR Funding Commitment Agreements described
    below. In addition, Security Capital contributed the Homestead
    trademark, the operating system and certain Homestead development
    properties Security Capital had acquired as they were outside the target
    markets of ATLANTIC and PTR. Security Capital also received 817,694
    warrants to purchase Homestead shares at $10 per share in exchange for
    providing funding to Homestead during the time between the execution of
    the merger agreement and the closing date and the use of office
    facilities for one year. Under the terms of the Investor Agreement,
    Homestead can require Security Capital to exercise all or a portion of
    its warrants with proper written notice.     
 
    ATLANTIC and PTR contributed assets consisting of operating properties
    as well as properties under construction or in planning (or the rights
    to acquire such properties) and ATLANTIC contributed $16.8 million in
    cash. In addition, ATLANTIC and PTR entered into Funding Commitment
    Agreements to provide secured financing of up to $111.1 million and
    $199.0 million, respectively, to Homestead for completing the
    development and construction of the properties contributed in the
    transaction. ATLANTIC and PTR received 4,201,220 and 9,485,727 shares,
    respectively, of Homestead common stock in exchange for the assets
    contributed and 2,818,517 and 6,363,789 warrants, respectively, to
    purchase Homestead shares at $10 per share in exchange for entering into
    the Funding Commitment Agreements. ATLANTIC and PTR will receive
    convertible mortgage notes from Homestead as fundings occur under the
    Funding Commitment Agreements. On November 12, 1996 ATLANTIC and PTR
    distributed the Homestead common stock and warrants to their
    shareholders of record as of October 29, 1996. This distribution caused
    Security Capital to receive an additional 5,831,613 shares of Homestead
    common stock and 3,912,328 warrants to purchase Homestead shares at $10
    per share. Additionally, Security Capital made purchases of Homestead
    warrants in the open market totaling 206,400 shares for $1,313,000.
    Security Capital exercised $17,500,000 in warrants between October 17,
    1996 and December 31, 1996.
 
    During the first quarter of 1997, Security Capital exercised $15,000,000
    of warrants and purchased 1,214,300 Homestead warrants in the open
    market for $10,714,000. Security Capital's ownership of Homestead's
    outstanding common shares as of March 31, 1997 and December 31, 1996 was
    61.97% and 59.14%, respectively. Security Capital consolidates
    Homestead's accounts in the accompanying consolidated financial
    statements.
     
  .  Security Capital Employee REIT Fund ("SC-ERF") is a real estate
     investment fund that invests in securities of publicly traded real
     estate companies in the United States. Between December 23, 1996 and
     March 31, 1997, Security Capital and a wholly-owned subsidiary purchased
     8,362,849 shares of SC-ERF for $86,903,000. Such amount is included in
     other assets in the accompanying consolidated balance     
 
                                      F-12
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
        
     sheets. Shares of SC-ERF are being offered only to Security Capital,
     directors, trustees, employees of Security Capital and its affiliates
     and members of their families and approved 401(k) plans of Security
     Capital and its affiliates. As of March 31, 1997, a wholly-owned
     subsidiary of Security Capital was the sole shareholder of SC-ERF.
     Security Capital is not consolidating its investment in SC-ERF as its
     ownership interest is expected to fall below 50% prior to the end of
     1997. Security Capital's equity in earnings of SC-ERF for the three
     months ended March 31, 1997 of $671,000 is included in other income in
     the accompanying 1997 consolidated statement of operations.     
 
Security Capital received cash dividends from its investees for the three
months ended March 31, 1997 and 1996 as follows (in thousands):
 
<TABLE>   
 
<CAPTION>
                     1997       1996
               ---------  ---------
     <S>       <C>        <C>
     SCI         $11,525    $ 9,937
     PTR           8,901      8,491
     ATLANTIC      8,404      8,349
               ---------  ---------
                 $28,830    $26,777
               =========  =========
</TABLE>    
 
The following summarizes real estate investments of Security Capital's
consolidated investees as of March 31, 1997 and December 31, 1996 (in
thousands):
 
<TABLE>
                                                       ------------------
<CAPTION>
                                                          1997       1996
                                                    ---------- ----------
     <S>                                            <C>        <C>
     Multifamily properties (ATLANTIC):
       Operating properties                         $  956,345 $  952,770
       Developments under construction                 238,176    194,587
       Developments in planning                         11,625      7,795
       Land held for future development                  2,083      2,083
                                                    ---------- ----------
     Subtotal                                        1,208,229  1,157,235
                                                    ---------- ----------
     Extended-stay lodging properties (Homestead):
       Operating properties                            153,470    129,035
       Developments under construction                 139,869    108,691
       Developments in planning                          9,264     12,256
       Land held for future development                  1,452      1,448
       Land held for sale                                7,361      5,590
                                                    ---------- ----------
     Subtotal                                          311,416    257,020
                                                    ---------- ----------
     Total real estate, at cost                      1,519,645  1,414,255
     Less accumulated depreciation                      56,472     48,882
                                                    ---------- ----------
     Total real estate                              $1,463,173 $1,365,373
                                                    ========== ==========
</TABLE>
 
                                      F-13
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
Presented below is the summary balance sheet information for SCI as of March
31, 1997 and December 31, 1996 (in thousands):
 
<TABLE>
                                                       -----------------
<CAPTION>
                                                         1997       1996
                                                   ---------- ----------
     <S>                                           <C>        <C>
     Net real estate investments                   $2,466,043 $2,399,600
     Cash and other assets                            112,351     62,706
                                                   ---------- ----------
       Total assets                                $2,578,394 $2,462,306
                                                   ========== ==========
     Total liabilities                             $  824,344 $  805,933
     Minority interest                                 56,472     56,984
     Total shareholders' equity                     1,697,578  1,599,389
                                                   ---------- ----------
       Total liabilities and shareholders' equity  $2,578,394 $2,462,306
                                                   ========== ==========
</TABLE>
 
Presented below is the summary statement of earnings information for SCI for
the three months ended March 31, 1997 and 1996 (in thousands):
 
<TABLE>
                                                       -----------------
<CAPTION>
                                                         1997       1996
                                                   ---------  ---------
     <S>                                           <C>        <C>
     Rental and other income                         $69,231    $50,362
                                                   ---------  ---------
     Expenses:
       Rental expenses, net of recoveries              5,828      6,145
       Depreciation and amortization                  18,048     13,089
       Interest                                       11,375      8,508
       General and administrative, including REIT
        management fee                                 7,524      5,387
                                                   ---------  ---------
                                                      42,775     33,129
                                                   ---------  ---------
     Net earnings before minority interest            26,456     17,233
       Minority interest share in net earnings           895        756
                                                   ---------  ---------
     Net earnings                                     25,561     16,477
       Less Preferred Share dividends                  8,829      4,673
                                                   ---------  ---------
     Net earnings attributable to common shares      $16,732    $11,804
                                                   =========  =========
     Security Capital share of net earnings          $ 7,510    $ 5,705
                                                   =========  =========
</TABLE>
 
Presented below is the summary balance sheet information for PTR as of March
31, 1997 and December 31, 1996 (in thousands):
 
<TABLE>
                                                       -----------------
<CAPTION>
                                                         1997       1996
                                                   ---------- ----------
     <S>                                           <C>        <C>
     Net real estate investments                   $2,339,191 $2,245,619
     Cash and other assets                            102,786     36,813
                                                   ---------- ----------
       Total assets                                $2,441,977 $2,282,432
                                                   ========== ==========
     Total liabilities                             $1,135,018 $1,014,924
     Total shareholders' equity                     1,306,959  1,267,508
                                                   ---------- ----------
       Total liabilities and shareholders' equity  $2,441,977 $2,282,432
                                                   ========== ==========
</TABLE>
 
 
                                      F-14
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
Presented below is the summary statement of earnings information for PTR for
the three months ended March 31, 1997 and 1996 (in thousands):
 
<TABLE>
                                                       -----------------
<CAPTION>
                                                         1997       1996
                                                   ---------  ---------
     <S>                                           <C>        <C>
     Rental and other income                         $83,494    $76,356
                                                   ---------  ---------
     Expenses:
       Rental expenses                                30,575     30,297
       Depreciation                                   12,049     10,618
       Interest                                       13,961      6,520
       General and administrative, including REIT
        management fee                                 6,633      6,001
                                                   ---------  ---------
                                                      63,218     53,436
                                                   ---------  ---------
     Earnings from operations                         20,276     22,920
       Gain on sale of investments                    25,335      2,923
                                                   ---------  ---------
     Net earnings                                     45,611     25,843
       Less Preferred Share dividends                  5,035      6,388
                                                   ---------  ---------
     Net earnings attributable to common shares      $40,576    $19,455
                                                   =========  =========
     Security Capital share of net earnings          $14,624    $ 7,356
                                                   =========  =========
</TABLE>
 
Presented below is the summary balance sheet information for USREALTY as of
March 31, 1997 and December 31, 1996 (in thousands):
 
<TABLE>
                                                       -----------------------
<CAPTION>
                                                               1997       1996
                                                         ---------- ----------
     <S>                                                 <C>        <C>
     Investments in common shares of real estate
      operating companies, at fair value                 $1,669,917 $1,408,140
     Investment in common shares and debentures of
      Security Capital, at cost which approximates fair
      value                                                 110,000     22,500
     Cash and other assets                                    7,070     63,617
                                                         ---------- ----------
       Total assets                                      $1,786,987 $1,494,257
                                                         ========== ==========
     Total liabilities                                   $  184,662 $  175,158
     Total shareholders' equity                           1,602,325  1,319,099
                                                         ---------- ----------
       Total liabilities and shareholders' equity        $1,786,987 $1,494,257
                                                         ========== ==========
</TABLE>
 
 
                                      F-15
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
Presented below is the summary statement of earnings information for USREALTY
for the three months ended March 31, 1997 and 1996 (in thousands):
 
<TABLE>
                                                       -------------------------
<CAPTION>
                                                                 1997       1996
                                                           ---------  ---------
     <S>                                                   <C>        <C>
     Revenues:
       Dividends                                             $16,216     $  195
       Realized gains                                          9,292        237
       Increase in unrealized gains                           27,106      4,800
       Other income                                              373        414
                                                           ---------  ---------
                                                              52,987      5,646
                                                           ---------  ---------
     Expenses:
       Interest on line of credit                              4,117          -
       General and administrative, including advisory fee      5,644        541
                                                           ---------  ---------
                                                               9,761        541
                                                           ---------  ---------
     Net earnings                                            $43,226     $5,105
                                                           =========  =========
     Security Capital share of net earnings                  $16,901     $1,902
                                                           =========  =========
</TABLE>
 
4. INDEBTEDNESS:
 
Lines of Credit:
At March 31, 1997, Security Capital and its consolidated REIT subsidiary,
ATLANTIC, had revolving bank lines of credit. Security Capital has a
$300,000,000 revolving line of credit with Wells Fargo Realty Advisors,
Incorporated ("Wells Fargo") as agent for a group of lenders. The agreement is
effective through November 15, 1998 with an option to renew for successive one
year periods, with the approval of Wells Fargo and the participating lenders.
Borrowings bear interest, at Security Capital's option, at either LIBOR plus
1.50% (1.75% prior to August 19, 1996) or a base rate (defined as the higher of
Wells Fargo prime rate or the Federal Funds Rate plus .50%) with interest
payable monthly in arrears. Commitment fees range from .125% to .25% per annum
based on the average unfunded line of credit balance (such fees were .125% on
all unfunded balances prior to October 1, 1996). Security Capital's line is
secured by its holdings in SCI, PTR, ATLANTIC, USREALTY and Homestead,
including warrants to purchase shares of Homestead's common stock, as well as
any unfunded subscriptions for Security Capital's common stock and convertible
subordinated debentures. There were no unfunded subscriptions as of March 31,
1997.
 
The Security Capital line of credit is a primary obligation of SC Realty.
Security Capital guarantees the line. SC Realty is a legal entity which is
separate and distinct from Security Capital and its affiliates, and has
separate assets, liabilities, business functions and operations.
 
On December 18, 1996, ATLANTIC obtained a $350,000,000 unsecured line of credit
from Morgan Guaranty Trust Company of New York ("MGT"), as agent for a group of
lenders, that replaced its previous $350,000,000 secured line of credit.
Borrowings bear interest at prime, or at ATLANTIC's option, LIBOR plus a margin
ranging from 1.0% to 1.375% (currently 1.375% as compared to 1.5% under the
previous agreement) depending on ATLANTIC's debt rating. ATLANTIC currently
pays a commitment fee on the average unfunded line of credit balance of
0.1875%. The line of credit matures December 1998 and may be extended for one
year with the approval of MGT and the other participating lenders.
 
In August 1995, ATLANTIC entered into a swap agreement with Goldman Sachs
Capital Markets, L.P. covering $100,000,000 of borrowings under the line of
credit. Under this one-year agreement which became effective on February 5,
1996, ATLANTIC paid a fixed rate of interest of 7.46% from February 5, 1996 to
December 17, 1996 and 7.335% thereafter. Upon expiration of the existing swap
agreement on February 5, 1997, a swap agreement
 
                                      F-16
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
with MGT took effect. The MGT agreement provides for a fixed rate of 7.325% on
$100,000,000 of borrowing through February 5, 1998. The interest rate ATLANTIC
will pay under the new agreement will be reduced if ATLANTIC achieves an
investment-grade debt rating and will range from 6.95% to 7.2% depending on the
rating achieved. ATLANTIC paid $332,000 more in interest during 1996 than was
received under the swap agreement. ATLANTIC is exposed to credit loss in the
event of non-performance by the swap counterparty, however, ATLANTIC believes
the risk of loss is minimal. Each line requires maintenance of certain
financial covenants. Security Capital, SC Realty and ATLANTIC were in
compliance with all such covenants at March 31, 1997.
 
A summary of the lines of credit borrowings as of and for the three months
ended March 31, 1997 is as follows (dollar amounts in thousands):
 
<TABLE>
     <S>                                              <C>
     Total lines of credit                             $650,000
     Borrowings outstanding at March 31,               $295,250
     Weighted average daily borrowings                 $314,236
     Maximum borrowings outstanding at any month end   $340,000
     Weighted average daily interest rate                  7.10%
     Weighted average interest rate as of March 31,        7.08%
</TABLE>
 
Mortgage Notes Payable:
Mortgage notes payable, which are obligations of ATLANTIC and Homestead,
consisted of the following at March 31, 1997 (dollar amounts in thousands):
 
<TABLE>
- ----------------------------------------------------------------------------------------
<CAPTION>
                            INTEREST       MATURITY     PERIODIC PAYMENT       PRINCIPAL
MORTGAGE TYPE                   RATE           DATE                TERMS         BALANCE
- -------------             ---------      ---------  --------------------      ---------
<S>                       <C>            <C>        <C>                       <C>
Conventional fixed rate       7.000%       9/10/98  (a) fully amortizing       $  5,839
Conventional fixed rate       7.750%      11/01/00           (b)                  1,995
Conventional fixed rate       7.655%       7/01/02           (c)                  5,918
Conventional fixed rate       8.000%       7/10/03           (d)                  5,967
Conventional fixed rate       8.750%       4/01/24    fully amortizing            6,327
Conventional fixed rate       7.125%       3/01/29    fully amortizing            8,005
                                                                              ---------
                                                                                 34,051
                                                                              ---------
Tax exempt fixed rate         6.000%        6/1/07     interest only             14,500
Tax exempt variable rate
 subject to 7 year
 interest rate
 protection agreement         6.480%(f)     6/1/25     interest only             23,085
Tax exempt variable rate
 subject to 7 year
 interest rate
 protection agreement         6.510%(f)     6/1/25     interest only             15,500
Tax exempt variable rate
 subject to 10 year
 interest rate
 protection agreement         6.740%(f)     6/1/25     interest only             64,635
Tax exempt variable note
 subject to 10 year
 interest rate
 protection agreement         6.180%(f)     6/1/25     interest only              5,000
Less amounts held in
 principal reserve fund
 (e)                                                                             (1,353)
                                                                              ---------
                                                                                121,367
                                                                              ---------
Convertible fixed rate
 (g)                          9.000%      10/31/06     interest only            130,728
Less discount                                                                   (12,983)
                                                                              ---------
                                                                                117,745
                                                                              ---------
                                                                               $273,163
                                                                              =========
</TABLE>
- --------
(a) This loan is callable at the option of the mortgage lender on September 10,
1998 and at subsequent five-year intervals through September 10, 2013.
(b) Interest and principal payments due monthly; balloon payment of $1,849,000
due at maturity.
 
                                      F-17
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
(c) Interest and principal payments due monthly; balloon payment of $5,539,000
due at maturity.
(d) Interest and principal payments due monthly; balloon payment of $5,556,000
due at maturity.
(e) ATLANTIC has a thirty-year credit enhancement agreement with the Federal
National Mortgage Association related to eight tax exempt bond issues. This
credit enhancement agreement requires ATLANTIC to make monthly payments on each
mortgage, based upon a thirty-year amortization, into a principal reserve
account.
(f) Interest rate is fixed through swap agreements executed in conjunction with
the credit enhancement agreement with the Federal National Mortgage
Association.
(g) In connection with the Homestead spin-out transaction described in Note 3,
Homestead executed a funding commitment agreement with PTR which provides
borrowing capability in the amount of $199,000,000. Under this funding
agreement, Homestead may call for funding from PTR through March 31, 1998 for
the development of the projects acquired from PTR in the transaction. As a
result of the fundings, PTR will receive convertible mortgage notes in stated
amounts of up to $221,000,000. The notes are collaterized by Homestead
properties.
 
ATLANTIC's swap agreements related to its tax-exempt variable rate mortgages
are summarized as follows:
 
<TABLE>
- -----------------------------------------------------------------------------------------------------
<CAPTION>
 AMOUNTS OF                                     FIXED
    BONDS                 TERM            INTEREST RATE (1)                  ISSUER
 ----------               ----            -----------------                  ------
<S>            <C>                        <C>               <C>
$23.1 million  June 1995 to June 2002           6.48%       General Re Financial Products Corporation
$64.6 million  June 1995 to June 2005           6.74        Morgan Guaranty Trust Company of NY
$5.0 million   March 1996 to March 2006         6.21        Morgan Guaranty Trust Company of NY
$15.5 million  August 1996 to August 2006       6.50        Morgan Stanley Derivative Products Inc.
                                                ----
Weighted-average interest rate                  6.63%
                                                ====
</TABLE>
- --------
(1) Includes the fixed interest rate provided by the swap agreements, annual
fees associated with the swap agreements and credit enhancement agreement and
amortization of capitalized costs associated with the credit enhancement
agreement.
 
ATLANTIC paid $493,000 and $428,000 more in interest during the three months
ended March 31, 1997 and 1996, respectively, than was received under the swap
agreements. The swap agreements cover the principal amount of the bonds, net of
amounts deposited in the principal reserve fund. ATLANTIC pays interest on that
portion of bonds not covered by the swap agreements at the variable rates as
provided by the mortgage agreements. ATLANTIC is exposed to credit loss in the
event of non-performance by the swap counterparties; however, ATLANTIC believes
the risk of loss is minimal.
 
Real estate with an aggregate undepreciated cost at March 31, 1997 of
$51,019,000 and $207,462,000 serves as collateral for the conventional mortgage
notes payable and the tax exempt mortgages, respectively.
 
Homestead issued warrants to PTR in exchange for entering into the funding
commitment agreements (Note 3). The costs associated with the issuance of the
warrants have been recorded as deferred financing costs. The premium/discount
(i.e. the difference between the stated amount and the funded amount), the
value attributable to the conversion feature, and the costs associated with the
warrants are amortized to interest expense over the term of the related
mortgage note payable using a method which approximates the effective interest
method. The effective interest rate on the PTR convertible mortgage note
payable after giving effect to the related discount, conversion feature, and
warrants is estimated to be 13.56%.
 
The mortgage notes are convertible, at the option of PTR, into common shares of
Homestead common stock beginning April 1, 1997. The conversion price is equal
to one share of common stock for every $11.50 of principal amount outstanding.
 
 
                                      F-18
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
Approximate principal payments due on mortgage notes payable during each of the
years in the five-year period ending December 31, 2001 and thereafter are as
follows (in thousands):
 
<TABLE>
       <S>                                             <C>
       1997 (nine months from April 1 to December 31)   $  1,164
       1998                                                7,136
       1999                                                1,576
       2000                                                3,554
       2001                                                1,812
       Thereafter                                        257,921
                                                       ---------
                                                        $273,163
                                                       =========
</TABLE>
 
Convertible Debt:
Security Capital's 2014 Convertible Debentures totaling $713,678,000 at March
31, 1997 and $713,677,000 at December 31, 1996 accrue interest at 12% per annum
but require semi-annual cash interest payments at a minimum rate per annum of
3.5%. Interest above the minimum may be paid currently or deferred at the
option of Security Capital. Any deferred interest accrues interest at 12% and
is due upon maturity. The Board of Directors of Security Capital approved a
cash interest payment rate of 10.535% and 9.939% per annum for 1997 and 1996,
respectively.
 
Security Capital's convertible subordinated debentures due March 29, 2016 (the
"2016 Convertible Debentures") totaling $323,034,000 at March 31, 1997 and
$226,520,000 at December 31, 1996 accrue interest at 6.5% per annum and require
semi-annual interest payments on the last business day of June and December.
Security Capital has received subscriptions from its March 1996 private
placement offering for 2016 Convertible Debentures of $323,048,500.
 
The principal amount of the 2014 and 2016 Convertible Debentures are
convertible into Security Capital common stock at $1,046.00 and $1,153.90 per
share, respectively, at the option of the holder any time after the earlier to
occur of (i) the first anniversary of Security Capital's initial public
offering of its common stock, (ii) July 1, 1999 and March 29, 2001 for the 2014
and 2016 Convertible Debentures, respectively, (iii) the consolidation or
merger of Security Capital with another entity (other than a merger in which
Security Capital is the surviving entity) or any sale or disposition of
substantially all the assets of Security Capital or (iv) notice of redemption
of the debentures by Security Capital. On conversion of the 2014 Convertible
Debentures, any accrued and unpaid deferred interest shall be deemed to be paid
in full upon delivery of the common shares to the debenture holder. Security
Capital may redeem the 2014 Convertible Debentures at any time and the 2016
Convertible Debentures may be redeemed at any time after March 29, 1999. To
redeem the debentures, Security Capital must provide not less than 60 days nor
more than 90 days prior written notice to the holders. The redemption price is
par plus any accrued and unpaid interest to the redemption date.
   
5. SHAREHOLDERS' EQUITY:     
 
Security Capital has received subscriptions from its March 1996 private
placement offerings of securities totaling $785,097,000. Such subscriptions
consist of preferred stock of $139,000,000, common stock of $323,048,500, and
2016 Convertible Debentures of $323,048,500. All subscriptions have been funded
as of March 31, 1997. Included in the fundings was $110,000,000 received from
USREALTY.
 
On April 1, 1996 Security Capital issued 139,000 shares of its Series A
Cumulative Convertible Redeemable Voting Preferred Stock (Series A Preferred
Shares). The Series A Preferred Shares have a liquidation preference of $1,000
per share for an aggregate preference of $139,000,000 plus any accrued but
unpaid dividends. The holder of the Series A Preferred Shares is entitled to
voting rights, equal to the number of common shares into which the Series A
Preferred Shares are convertible, on matters of amendments of Security
Capital's Articles of Incorporation and merger of Security Capital, or sale of
substantially all assets or liquidation or dissolution, and one-half of such
number of common shares on other matters submitted to a vote of the common
shareholders. Each Series A
 
                                      F-19
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
   
Preferred Share is convertible, at the option of the holder at any time, into
0.76184 of Security Capital common shares (a conversion price of $1,312.61 per
share). In the event that the holder of the Series A Preferred Shares would be
prohibited under the Bank Holding Company Act of 1956, as amended, from owning
securities constituting or convertible into 5% or more of the outstanding
common shares, then the conversion rights of the shares of Series A Preferred
Shares by such holder shall be modified as follows: (i) the number of shares of
Series A Preferred Shares held by such holder which may then be converted by
such holder without resulting in such holder owning 5% or more of the common
shares outstanding after such conversion shall be convertible into common
shares; and (ii) any shares of Series A Preferred Shares held by such holder in
excess of the number of shares which may then be converted as described in
clause (i) will not be convertible into common shares until such time as (and
only to the extent that) (A) such shares may be converted without resulting in
such holder owning 5% or more of the common shares outstanding after such
conversion or (B) such shares are held by a person not prohibited from owning
securities constituting or convertible into 5% or more of common shares as
described above. Holders of the Series A Preferred Shares will be entitled to
receive, when, as and if declared by the Board of Directors, out of funds
legally available for the payment of dividends, cumulative preferential cash
distributions at the rate of 7.5% of the liquidation preference per annum
(equivalent to $75.00 per share). Such distributions are cumulative from the
date of original issue and are payable quarterly in arrears on the last day of
each March, June, September and December or, if not a business day, the next
succeeding business day. The Series A Preferred Shares are redeemable, at the
option of Security Capital, after March 31, 1999.     
 
On April 17, 1997 Security Capital shareholders approved an amended and
restated charter which created Class A and Class B Shares. All outstanding
common stock as of April 18, 1997 was automatically changed to Class A Shares.
All references to Security Capital common stock are to Class A Shares unless
otherwise noted.
 
Participants in Security Capital's Debenture Interest Reinvestment Plans may
reinvest the cash portion of their interest payments applicable to Security
Capital's 2014 and 2016 Convertible Debentures in Security Capital common stock
at the estimated fair value per share determined as of the prior quarter end
date. As of March 31, 1997, 74,602 shares of Security Capital's common stock
have been reserved for issuance under these plans.
 
6. STOCK OPTION PLANS AND WARRANTS:
 
Security Capital has stock and convertible debenture option plans for
directors, officers and key employees which provide for grants of non-qualified
and incentive options. Prior to 1996, all options and warrants were issued in
units consisting of common stock and 2014 Convertible Debentures. Such options
must be exercised in units which consist of both shares and debentures. In
1996, most option grants were for common stock only. Shares totaling 262,615
have been reserved for options and warrants, including shares obtainable upon
conversion of debentures. Under all plans, the option exercise price equals the
fair value of the stock or stock and debentures, as applicable as of the date
of grant. Vesting of the options commences no more than three years from grant
date and options are fully vested no more than six years from grant date.
Options expire ten years from date of grant.
 
Security Capital has adopted the disclosure-only provisions of Statement of
Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation
("SFAS No. 123"). Accordingly, no compensation cost has been recognized for the
option plans. As permitted by SFAS No. 123, Security Capital has applied its
provisions to options granted subsequent to December 31, 1994, and considers
the resulting pro forma compensation cost to be immaterial for options granted
during the three months ended March 31, 1997.
 
                                      F-20
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
A summary of the status of Security Capital's stock option plans as of March
31, 1997 and changes during the three months then ended is presented in the
following table:
 
<TABLE>
                                  -------------------------------------------
<CAPTION>
                                                         2014 CONVERTIBLE
                                   COMMON STOCK             DEBENTURES
                               ---------------------  -----------------------
                                                                    WTD. AVG.
                                            WTD. AVG.              CONVERSION
                                   SHARES   EX. PRICE      AMOUNT       PRICE
                               ---------   ---------  -----------  ----------
     <S>                       <C>         <C>        <C>          <C>
     Outstanding at December
      31, 1996                   140,314      $  928  $56,739,674     $1,048
       Granted                     1,481       1,238            -          -
       Exercised                       -           -            -          -
       Forfeited                  (3,703)        834   (1,165,164)     1,047
                               ---------   ---------  -----------  ---------
     Outstanding at March 31,
      1997                       138,092      $  934  $55,574,510     $1,047
                               =========   =========  ===========  =========
</TABLE>
   
The following table summarizes information about options and warrants for
common stock and convertible debentures outstanding at March 31, 1997:     
 
<TABLE>   
 ------------------------------------------------------------------------------------
<CAPTION>
                    OPTIONS OUTSTANDING                        OPTIONS EXERCISABLE
 ----------------------------------------------------------- ------------------------
                                        WTD. AVG.  WTD. AVG.                WTD. AVG.
                                        REMAINING  EXERCISE/                EXERCISE/
RNGEAOF EXERCISE AND    NUMBER/AMOUNT CONTRACTUAL CONVERSION NUMBER/AMOUNT CONVERSION
   CONVERSION PRICES      OUTSTANDING        LIFE      PRICE   EXERCISABLE      PRICE
 ---------------------  ------------- ----------- ---------- ------------- ----------
 <S>                    <C>           <C>         <C>        <C>           <C>
  Stock
  -------------------
            $  100-247         69,314  5.25 years      $ 207        52,209      $ 216
            $  882-948         23,706  8.25 years      $ 943           613      $ 948
            $1139-1239         45,072  9.80 years      $1089             -        n/a
                          -----------                          -----------
                              138,092                               52,822
                          ===========                          ===========
  Convertible Deben-
   tures
  -------------------
             $    1043    $15,279,856  8.25 years      $1043   $   254,980      $1043
            $1046-1191     40,294,654  5.25 years      $1051    29,067,294      $1046
                          -----------                          -----------
                          $55,574,510                          $29,322,274
                          ===========                          ===========
</TABLE>    
 
In connection with ATLANTIC's acquisition of a portfolio of multifamily assets
in June 1994, Security Capital issued a warrant to the seller to purchase
40,241 shares and $30,500,000 of 2014 Convertible Debentures for an aggregate
price of $60,000,000 ($865 per fully converted share).The warrant expires March
31, 1998; however, if Security Capital's common stock is not registered by that
date, the warrant will automatically be exercised according to its cashless
exercise provisions. Due to its immateriality, no value has been assigned to
the warrant in the accompanying consolidated balance sheets.
 
7. LEASES
 
Minimum future rental payments due under non-cancelable operating leases,
principally for office space, having remaining terms in excess of one year as
of March 31, 1997 are as follows (in thousands):
 
<TABLE>   
                                                             ----
<CAPTION>
       YEAR ENDED DECEMBER 31,                             AMOUNT
       -----------------------                         ---------
       <S>                                             <C>
       1997 (nine months from April 1 to December 31)    $ 2,289
       1998                                                2,566
       1999                                                2,170
       2000                                                1,774
       2001                                                1,496
       Thereafter                                          3,622
                                                       ---------
                                                         $13,917
                                                       =========
</TABLE>    
 
                                      F-21
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
Lease expense for the three months ended March 31, 1997 and 1996 was $971,900
and $828,400, respectively, including $420,100 and $281,600 in 1997 and 1996,
respectively, paid to SCI. Included above are lease agreements with SCI with a
total remaining obligation of $10,803,000.
 
8. INCOME TAXES:
 
Security Capital accounts for income taxes under Statement of Financial
Accounting Standards No. 109, Accounting For Income Taxes ("SFAS No. 109").
Security Capital files a consolidated federal income tax return. Homestead also
accounts for income taxes under SFAS No. 109 and its tax effects are included
in Security Capital's consolidated financial statements. Homestead files a
separate Federal income tax return. ATLANTIC has elected to be taxed as a real
estate investment trust under the Internal Revenue Code of 1986, as amended.
Accordingly, no provisions have been made for federal income taxes for its
operations in Security Capital's consolidated financial statements.
 
Federal income tax expense for the three months ended March 31, 1997 and 1996
consisted of $8,445,000 and none, respectively. Security Capital had tax net
operating loss carryforwards of approximately $63,000,000 at March 31, 1997. If
not previously utilized, the loss carryforwards will expire beginning 2005
through 2010. Utilization of existing net operating loss carryforwards is
limited by IRC Section 382 (limitation on net operating loss carryforwards
following ownership change) and the Separate Return Limitation Year rules.
 
Security Capital's deferred tax assets relate primarily to its net operating
loss carryforwards and such deferred tax assets are completely offset by a
valuation allowance. Deferred tax liabilities result from Security Capital's
investments in equity method operating companies.
 
9. COMMITMENTS AND CONTINGENCIES
 
Security Capital and its investees are parties to various claims and routine
litigation arising in the ordinary course of business. Based on discussion with
legal counsel, Security Capital does not believe that the results of all claims
and litigation, individually or in the aggregate, will have a material adverse
effect on its business, financial position or results of operations.
 
Security Capital's investees are subject to environmental regulations related
to the ownership, operation, development and acquisition of real estate. As
part of due diligence procedures, Security Capital's investees conduct Phase I
environmental assessments on each property prior to acquisition. The cost of
complying with environmental regulations was not material to Security Capital's
results of operations. Security Capital and its investees are not aware of any
environmental condition on any of their properties which is likely to have a
material adverse effect on financial condition or results of operations.
 
At March 31, 1997, Security Capital had approximately $243,900,000 of unfunded
development commitments for developments under construction, which consist of
ATLANTIC and Homestead's commitments of $96,800,000 and $147,100,000,
respectively.
 
10. FAIR VALUES OF FINANCIAL INSTRUMENTS
 
The carrying amount of cash and cash equivalents, other assets, accounts
payable and accrued expenses approximate fair value as of March 31, 1997 and
December 31, 1996, because of the short maturity of these instruments.
Similarly, the carrying value of line of credit borrowings approximates fair
value as of those dates because the interest rates fluctuate based on published
market rates. In the opinion of management, the interest rates associated with
the conventional mortgages payable and the tax exempt mortgages payable
approximate the market interest rates for this type of instrument, and as such,
the carrying values approximate fair value at March 31, 1997 and December 31,
1996, in all material respects.
 
PTR's convertible mortgage notes are convertible into Homestead common stock
after March 31, 1997 on the basis of one share of Homestead common stock for
every $11.50 of principal amount outstanding. The fair value of the convertible
mortgage notes (assuming conversion), based upon the trading price of
Homestead's common stock on the American Stock Exchange at March 31, 1997,
($16.875) is $191,829,000.
 
                                      F-22
<PAGE>
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Board of Directors and Shareholders of
Security Capital Group Incorporated:
   
We have audited the accompanying consolidated balance sheets of Security
Capital Group Incorporated and subsidiaries as of December 31, 1996 and 1995
and the related consolidated statements of operations, shareholders' equity,
and cash flows for each of the three years ended December 31, 1996. These
financial statements and the schedules referred to below are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these financial statements and schedules referred to below based on our audits.
We did not audit the financial statements and accompanying Schedule IIIs of
Security Capital Pacific Trust, Security Capital Atlantic Incorporated,
Security Capital U.S. Realty and Homestead Village Incorporated, for which the
accompanying statements reflect $2,315,847,000 (79.1%) and $1,316,951,000
(71.0%) of the total consolidated assets of Security Capital Group Incorporated
and subsidiaries as of December 31, 1996 and 1995, respectively, and
$289,515,000 (72.7%), $128,589,000 (64.1%) and $84,841,000 (54.1%) of the total
consolidated income in the consolidated statements of operations of Security
Capital Group Incorporated and subsidiaries for each of the three years ended
December 31, 1996, respectively. Those statements and the accompanying Schedule
IIIs were audited by other auditors whose reports have been furnished to us and
our opinion, insofar as it relates to the amounts included for those entities,
is based solely on the reports of the other auditors.     
 
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits and the reports of other
auditors provide a reasonable basis for our opinion.
 
In our opinion, based on our audits and reports of other auditors, the
financial statements referred to above present fairly, in all material
respects, the financial position of Security Capital Group Incorporated and
subsidiaries as of December 31, 1996 and 1995, and the results of their
operations and their cash flows for each of the three years ended December 31,
1996, in conformity with generally accepted accounting principles.
   
Our audits were made for the purpose of forming an opinion on the basic
consolidated financial statements taken as a whole. The attached Schedules I
and III are presented for purposes of complying with the Securities and
Exchange Commission's rules and are not part of the basic consolidated
financial statements. These schedules have been subjected to the auditing
procedures applied in the audit of the basic consolidated financial statements
and, in our opinion, based on our audits and the reports of other auditors,
fairly state in all material respects the financial data required to be set
forth therein in relation to the basic financial statements taken as a whole.
    
                                        ARTHUR ANDERSEN LLP
 
Chicago, Illinois
February 28, 1997
 
(except with respect to the matters discussed in Note 11, as to which the date
 is April 18, 1997)
 
                                      F-23
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
                          CONSOLIDATED BALANCE SHEETS
 
                           DECEMBER 31, 1996 AND 1995
                                 (IN THOUSANDS)
 
                                                             ------------------
<TABLE>   
<CAPTION>
                        ASSETS                               1996        1995
                        ------                         ----------  ----------
<S>                                                    <C>         <C>
Investments, at equity:
  Security Capital Industrial Trust                    $  548,194  $  498,916
  Security Capital Pacific Trust                          374,317     410,793
  Security Capital U.S. Realty                            516,426      20,334
                                                       ----------  ----------
                                                        1,438,937     930,043
                                                       ----------  ----------
Real estate, less accumulated depreciation, held by:
  Security Capital Atlantic Incorporated                1,116,069     865,367
  Homestead Village Incorporated                          249,304           -
                                                       ----------  ----------
                                                        1,365,373     865,367
                                                       ----------  ----------
Total real estate investments                           2,804,310   1,795,410
Cash and cash equivalents                                  23,662      13,708
Other assets                                              101,312      45,938
                                                       ----------  ----------
Total assets                                           $2,929,284  $1,855,056
                                                       ==========  ==========
<CAPTION>
         LIABILITIES AND SHAREHOLDERS' EQUITY
         ------------------------------------
<S>                                                    <C>         <C>
LIABILITIES:
  Lines of credit                                      $  262,000  $  272,000
  Mortgage notes payable                                  257,099     118,524
  Convertible debt                                        940,197     718,611
  Accrued interest on convertible debt                     42,450      24,523
  Accounts payable and accrued expenses                    83,427      33,520
  Deferred income taxes                                    30,872           -
                                                       ----------  ----------
Total liabilities                                       1,616,045   1,167,178
                                                       ----------  ----------
Minority interests                                        394,537     159,339
SHAREHOLDERS' EQUITY:
  Common shares, $.01 par value; 20,000,000 shares
   authorized, 1,209,009 and 994,791 shares issued and
   outstanding in 1996 and 1995, respectively                  12          10
  Series A Preferred stock, $.01 par value; 139,000
   shares issued and outstanding in 1996; stated
   liquidation preference of $1,000 per share             139,000           -
  Additional paid-in capital                              985,392     766,298
  Accumulated deficit                                    (205,702)   (237,769)
                                                       ----------  ----------
Total shareholders' equity                                918,702     528,539
                                                       ----------  ----------
Total liabilities and shareholders' equity             $2,929,284  $1,855,056
                                                       ==========  ==========
</TABLE>    
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-24
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                       (IN THOUSANDS, EXCEPT SHARE DATA)
 
                                                    ---------------------------
<TABLE>   
<CAPTION>
                                                             YEARS ENDED DECEMBER 31,
                                                               1996       1995        1994
                                                         ---------- ----------  ---------
<S>                                                      <C>        <C>         <C>
INCOME:
  Equity in earnings of:
    Security Capital Industrial Trust                    $   25,439  $  20,975    $     -
    Security Capital Pacific Trust                           39,864     24,646      8,812
    Security Capital U.S. Realty                            103,170         64          -
  Rental revenues                                           145,907    103,634     55,071
  Services Division revenues from related parties            77,512     49,404          -
  Other income, net                                           6,230      1,811        312
  Security Capital Industrial Trust income                        -          -     71,702
  Security Capital Pacific Incorporated income                    -          -     20,958
                                                         ---------- ----------  ---------
                                                            398,122    200,534    156,855
                                                         ---------- ----------  ---------
EXPENSES:
  Rental expenses                                            54,050     37,948     23,052
  Services Division expenses                                 91,195     60,789          -
  Depreciation and amortization                              26,598     18,109      8,770
  Interest expense--convertible debt                         93,912     78,785     29,647
  Interest expense--other obligations                        23,312     25,019     14,481
  Loss on exchange of convertible notes for stock and
   debentures                                                     -          -      5,650
  General, administrative and other                          24,927     18,311      6,172
  Costs incurred in acquiring Services Division from
   related party                                                  -    158,444          -
  Security Capital Industrial Trust expenses                      -          -     46,561
  Security Capital Pacific Incorporated expenses                  -          -     15,030
                                                         ---------- ----------  ---------
                                                            313,994    397,405    149,363
                                                         ---------- ----------  ---------
Earnings (loss) before income taxes and minority
 interests                                                   84,128   (196,871)     7,492
Provision for income taxes                                   30,872          -          -
Minority interests in net earnings of subsidiaries           13,370      4,763     15,177
                                                         ---------- ----------  ---------
Net earnings (loss)                                          39,886   (201,634)    (7,685)
Less Series A Preferred Stock dividends                       7,819          -          -
                                                         ---------- ----------  ---------
Net earnings (loss) attributable to common shares
 and common equivalent shares                            $   32,067  $(201,634)  $ (7,685)
                                                         ========== ==========  =========
Weighted average common shares outstanding                1,133,711    896,681    458,945
                                                         ========== ==========  =========
Net earnings (loss) per common share and common
 equivalent share                                        $    28.28 $  (224.87)  $ (16.74)
                                                         ========== ==========  =========
</TABLE>    
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-25
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
 
                  YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996
                         (IN THOUSANDS, EXCEPT SHARES)
 
                     ----------------------------------------------------------
<TABLE>   
<CAPTION>
                                                          SERIES A
                                                         PREFERRED
                                                          STOCK AT
                                    COMMON     COMMON    AGGREGATE ADDITIONAL                      TOTAL
                                    SHARES  SHARES AT  LIQUIDATION    PAID-IN  ACCUMULATED SHAREHOLDERS'
                               OUTSTANDING  PAR VALUE   PREFERENCE    CAPITAL      DEFICIT        EQUITY
                               ----------- ---------   ----------- ----------  ----------- -------------
<S>                            <C>         <C>         <C>         <C>         <C>         <C>
Balances at December 31, 1993     246,322    $ 2.463     $      -  $ 298,964     $ (5,143)  $  293,823
 Subscriptions receivable
  collected                        19,281      0.193            -     26,994            -       26,994
 Sale of subscriptions for
  common shares, net of
  offering costs                  587,081      5.870            -    690,646            -      690,652
 Less subscriptions
  receivable                     (243,862)    (2.439)           -   (215,086)           -     (215,088)
 Distribution of convertible
  subordinated debentures               -          -            -   (417,185)           -     (417,185)
 Cash distributions                     -          -            -          -      (11,652)     (11,652)
 Net loss                               -          -            -          -       (7,685)      (7,685)
                               ---------   ---------   ---------   ---------   ---------    ----------
Balances at December 31, 1994     608,822    $ 6.087     $      -  $ 384,333     $(24,480)  $  359,859
 Retirement of shares in
  connection with the
  purchase of GROUP               (40,252)    (0.403)           -    (26,618)     (11,655)     (38,273)
 Issuance of shares in
  connection with the
  purchase of GROUP               135,261      1.353            -    163,529            -      163,530
 Issuance of common shares on
  January 1 for 7.25% and 7%
  convertible notes                43,493      0.435            -     26,643            -       26,644
 Subscriptions receivable
  collected                       243,862      2.439            -    215,086            -      215,088
 Exercise of stock options            538      0.005            -        140            -          140
 Interest Reinvestment Plan         3,683      0.037            -      3,536            -        3,536
 Issuance of common shares             26          -            -         24            -           24
 Repurchase of common shares         (642)    (0.006)           -       (375)           -         (375)
 Net loss                               -          -            -          -     (201,634)    (201,634)
                               ---------   ---------   ---------   ---------   ---------    ----------
Balances at December 31, 1995     994,791    $ 9.947     $      -  $ 766,298    $(237,769)  $  528,539
 Sale of subscriptions for
  common shares, net of
  offering costs                  307,958      3.080            -    320,116            -      320,119
 Less subscriptions
  receivable                      (92,012)    (0.920)           -    (96,521)           -      (96,522)
 Issuance of Series A
  preferred stock                       -          -      139,000          -            -      139,000
 Repurchase of common shares      (12,326)    (0.123)           -    (11,483)           -      (11,483)
 Interest Reinvestment Plans        5,214      0.052            -      5,516            -        5,516
 Exercise of stock options          5,353      0.054            -      1,430            -        1,430
 Issuance of common shares             31          -            -         36            -           36
 Net earnings                           -          -            -          -       39,886       39,886
 Series A preferred stock
  dividends                             -          -            -          -       (7,819)      (7,819)
                               ---------   ---------   ---------   ---------   ---------    ----------
Balances at December 31, 1996   1,209,009    $12.090     $139,000  $ 985,392    $(205,702)  $  918,702
                               =========   =========   =========   =========   =========    ==========
</TABLE>    
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-26
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
                                                   ----------------------------
<TABLE>   
<CAPTION>
                                              YEARS ENDED DECEMBER 31,
                                          ----------------------------------
                                                1996        1995        1994
                                          ---------   ---------   ----------
<S>                                       <C>         <C>         <C>
OPERATING ACTIVITIES:
Net earnings (loss)                       $  39,886   $(201,634)  $   (7,685)
Adjustments to reconcile net earnings
 (loss) to cash flows provided by
 operating activities:
  Costs incurred in acquiring Services
   Division                                       -     158,444            -
  Provision for deferred income taxes        30,872           -            -
  Minority interests                         13,370       4,763       15,177
  Equity in earnings of unconsolidated
   investees                               (168,473)    (45,685)      (8,812)
  Distributions from unconsolidated
   investees                                 74,653      62,838       13,169
  Depreciation and amortization              26,598      18,109        8,770
  Amortization of deferred financing
   costs                                      2,923       2,404        1,283
  Other                                      (2,792)          -            -
Increase in other assets                    (21,172)     (5,053)      (3,830)
Increase in accrued interest on
 convertible debt                            17,927      18,195        6,807
Increase in accounts payable and accrued
 expenses                                    20,799       1,289       16,822
Net operating cash flows of:
  Security Capital Industrial Trust               -           -       22,121
  Security Capital Pacific Incorporated           -           -        1,680
                                          ---------   ---------   ----------
        Net cash flows provided by
         operating activities                34,591      13,670       65,502
                                          ---------   ---------   ----------
INVESTING ACTIVITIES:
  Real estate properties                   (396,578)   (259,008)    (392,718)
  Disposition of real estate properties      61,872      23,859            -
  Investment in shares of:
    Security Capital Industrial Trust       (64,528)   (100,113)           -
    Security Capital Pacific Trust                -     (50,000)     (73,843)
    Security Capital U.S. Realty           (392,922)       (300)           -
  Purchase of Security Capital Atlantic
   Incorporated minority interest           (30,700)    (83,972)           -
  Advances on notes receivable from
   Security Capital U.S. Realty                   -     (53,000)           -
  Payment on notes receivable from
   Security Capital U.S. Realty                   -      33,030            -
  Cash acquired in purchase of GROUP              -       4,940            -
  Other                                      (9,453)     (9,354)           -
  Net investing cash flows of:
    Security Capital Industrial Trust             -           -     (631,871)
    Security Capital Pacific
     Incorporated                                 -           -     (132,921)
                                          ---------   ---------   ----------
        Net cash flows used in investing
         activities                        (832,309)   (493,918)  (1,231,353)
                                          ---------   ---------   ----------
</TABLE>    
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-27
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                                 (IN THOUSANDS)
 
                                                   ----------------------------
<TABLE>
<CAPTION>
                                          YEARS ENDED DECEMBER 31,
                                      ----------------------------------
                                            1996        1995        1994
                                      ---------   ---------   ----------
<S>                                   <C>         <C>         <C>
FINANCING ACTIVITIES:
  Proceeds from lines of credit       $ 778,000   $ 695,000   $  999,121
  Payments on lines of credit          (788,000)   (734,525)    (717,596)
  Proceeds from mortgage notes
   payable                               45,863           -            -
  Principal payments on mortgage
   notes payable                         (1,101)     (7,001)        (190)
  Increase in accounts payable--
   developments                           6,599           -            -
  Proceeds from issuance of
   convertible debt                     229,426     184,990       48,228
  Proceeds from sale of common
   shares, net of expenses              230,579     218,786      502,560
  Proceeds from sale of preferred
   stock                                139,000           -            -
  Distributions paid to shareholders          -           -      (11,652)
  Distributions paid to minority
   interest holders                     (19,090)     (8,404)      (3,887)
  Debt issuance costs                    (5,688)     (6,265)      (9,303)
  Proceeds from issuance of stock to
   minority interest holders            219,226     144,884        3,348
  Repurchase of common shares           (11,483)       (375)           -
  Retirement of convertible debt         (7,840)       (194)           -
  Preferred dividends paid               (7,819)          -            -
  Net financing cash flows of:
    Security Capital Industrial Trust         -           -      312,608
    Security Capital Pacific
     Incorporated                             -           -       43,652
                                      ---------   ---------   ----------
        Net cash flows provided by
         financing activities           807,672     486,896    1,166,889
                                      ---------   ---------   ----------
Net increase in cash and cash
 equivalents                              9,954       6,648        1,038
Cash and cash equivalents, beginning
 of year                                 13,708       7,060        6,022
                                      ---------   ---------   ----------
Cash and cash equivalents, end of
 year                                 $  23,662   $  13,708   $    7,060
                                      =========   =========   ==========
</TABLE>
 
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-28
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
               CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                                 (IN THOUSANDS)
 
                                                   ----------------------------
<TABLE>   
<CAPTION>
                                              YEARS ENDED DECEMBER 31,
                                          ---------------------------------
                                                1996        1995        1994
                                          ---------   ---------   ---------
<S>                                       <C>         <C>         <C>
NON-CASH INVESTING AND FINANCING
 ACTIVITIES:
Homestead purchase from PTR:
  Depreciated cost of assets acquired      $177,983   $       -    $      -
  Liabilities assumed                       (11,818)          -           -
  Convertible mortgages issued              (75,946)          -           -
  Reallocation of investment in PTR to
   Homestead                                (42,376)          -           -
  Minority interest contributed             (48,271)          -           -
  Net cash acquired                             428           -           -
                                          ---------   ---------   ---------
                                           $      -   $       -    $      -
                                          =========   =========   =========
Dividend distribution declared for 1st
 quarter 1997 to minority interest
 holders                                   $  6,375   $       -    $      -
                                          =========   =========   =========
Purchase of GROUP on January 1, 1995:
  Fair value of identifiable assets
   acquired, net of cash                   $      -    $ 86,476    $      -
  Costs incurred in acquiring Services
   Division                                       -     158,444           -
  Liabilities assumed                             -     (16,152)          -
  Securities issued                               -    (233,708)          -
  Net cash acquired                               -       4,940           -
                                          ---------   ---------   ---------
                                           $      -   $       -    $      -
                                          =========   =========   =========
Exchange of 7.25% and 7.0% convertible
 notes:
  Issuance of securities to convertible
   note holders:
    -convertible subordinated debentures   $      -   $  32,947    $      -
    -common stock, including value
     attributable to induced conversion           -      26,644           -
  Retirement of 7.25% and 7.0%
   convertible notes                              -     (53,201)          -
  Loss on exchange of convertible notes           -      (5,650)          -
  Reduction in interest accrued on
   convertible notes                              -        (740)          -
                                          ---------   ---------   ---------
                                           $      -   $       -    $      -
                                          =========   =========   =========
Assumption of existing mortgage notes
 payable in conjunction with real estate
 acquired                                  $ 17,867   $  24,678    $274,086
                                          =========   =========   =========
Exchange of ownership interest in
 Security Capital Pacific Incorporated
 for ownership interest in Security
 Capital Pacific Trust                     $      -   $ 135,996    $      -
                                          =========   =========   =========
Receipt of Security Capital U.S. Realty
 shares in satisfaction of indebtedness    $      -   $  19,970    $      -
                                          =========   =========   =========
Reduction of mortgages payable upon sale
 of property                               $      -   $  (6,500)   $      -
                                          =========   =========   =========
Increase in minority interest as
 consideration for real estate acquired    $      -   $       -    $100,000
                                          =========   =========   =========
Minority ownership interest contributed    $      -   $       -    $ 16,780
                                          =========   =========   =========
Distribution of convertible subordinated
 debentures                                $      -   $       -    $417,185
                                          =========   =========   =========
Disposition proceeds applied to real
 estate purchase                           $      -   $       -    $    113
                                          =========   =========   =========
</TABLE>    
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-29
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                        DECEMBER 31, 1996, 1995 AND 1994
 
1. DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
Business:
Security Capital Group Incorporated ("Security Capital"), formerly Security
Capital Realty Incorporated, is a corporation organized under the laws of the
state of Maryland engaged in the creation and operation of real estate
operating companies. Security Capital has invested in five operating companies
(the "Capital Division"). Three such investees are highly focused, fully
integrated real estate operating companies formed as real estate investment
trusts (REITs), which own, develop, acquire, and operate income-producing
multifamily properties and distribution facilities. The fourth investee is a
European-based company formed with the objective of owning strategic positions
in United States real estate operating companies focused on specific subsectors
of retail, office and other well researched property types. The fifth investee
develops, owns and operates moderately priced, extended-stay lodging properties
across the United States. Security Capital also includes a "Services Division",
which provides management and property management services to the companies in
which Security Capital has made investments. The Services Division provides
strategic guidance, research, investment analysis, acquisition and development
services, asset management, property management, capital markets services and
legal and accounting services.
 
Merger:
   
Security Capital was formed by the merger of two affiliated, but not commonly
controlled, entities on January 1, 1995. Security Capital Group Incorporated
("GROUP"), a Delaware corporation, which consisted of the Services Division
companies, was merged with and into Security Capital Realty Incorporated
("REALTY"). Subsequently REALTY changed its name to that of its merged
affiliate, Security Capital Group Incorporated, and the combined entity is
referred to herein as Security Capital. For purposes of determining the value
of GROUP's Services Division companies acquired by REALTY on January 1, 1995,
Security Capital calculated for the six month period ending December 31, 1994
and for each of the years ending December 31, 1997, 1996 and 1995, the
projected management fees, net of operating overhead, which Security Capital
would have received under existing management agreements for assets currently
owned or forecasted to be owned by the operating companies during this time
period. Security Capital then multiplied the 1997 net operating income derived
from such fees by a multiple of 9.0x and discounted this value along with the
net operating income derived from such fees between 1994 and 1996 back to July
1, 1994 using an annual discount rate of 17.5%. In the merger, all of GROUP's
outstanding stock and principal amount of GROUP convertible subordinated
debentures were exchanged for REALTY stock and REALTY convertible subordinated
debentures due June 30, 2014 (the "2014 Convertible Debentures"). REALTY issued
135,261 shares of common stock, $70,178,000 of 2014 Convertible Debentures and
options to acquire 58,772 shares of REALTY common stock and $29,298,000 of 2014
Convertible Debentures for an aggregate securities issuance of $233,708,000.
The REALTY options were issued in exchange for GROUP options and warrants held
by certain employees and directors and such options are exercisable subject to
their prior terms regarding vesting and aggregate exercise price.     
          
The Services Division companies do not qualify as "businesses" for purposes of
applying APB Opinion No. 16, "Business Combinations". Accordingly, the excess
of the aggregate value of the securities issued ($233,708,000) over the fair
value of the net tangible assets acquired ($75,264,000) has been recorded as
"Costs incurred in acquiring Services Division from related party"
($158,444,000) in the accompanying 1995 Consolidated Statement of Operations.
    
Principles of Financial Presentation:
The accompanying consolidated financial statements include the results of
Security Capital, its majority-owned operating companies (Security Capital
Atlantic Incorporated and Homestead Village Incorporated) and its wholly owned
Services Division subsidiaries. All significant intercompany accounts and
transactions have been eliminated in consolidation. Minority interest is
comprised of the minority shareholders of Security Capital Atlantic
Incorporated and Homestead Village Incorporated.
 
 
                                      F-30
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
Security Capital accounts for its 20% or greater (but not more than 50%) owned
investees by the equity method. For an investee accounted for under the equity
method, Security Capital's share of net earnings or losses of the investee is
reflected in income as earned and dividends are credited against the investment
as received.
       
Cash and Cash Equivalents:
Security Capital considers all cash on hand, demand deposits with financial
institutions and short-term, highly liquid investments with original maturities
of three months or less to be cash equivalents.
 
Real Estate and Depreciation:
Real estate is carried at cost, which is not in excess of net realizable value.
Costs directly related to the acquisition, renovation or development of real
estate for Security Capital's majority-owned operating companies are
capitalized. Costs incurred in connection with the pursuit of unsuccessful
acquisitions or developments are expensed at the time the pursuit is abandoned.
 
Repairs and maintenance are expensed as incurred. Renovations and improvements
are capitalized and depreciated over their estimated useful lives.
 
Depreciation is computed over the expected useful lives of depreciable property
on a straight-line basis. Properties are depreciated principally over the
useful lives of 20 to 40 years for multifamily and extended-stay buildings and
improvements and 2 to 10 years for furnishings and other equipment.
 
Interest:
Security Capital capitalizes interest as part of the cost of real estate
projects under development. During 1996, 1995 and 1994, the total interest paid
on all outstanding debt was $100,423,000, $82,336,000 and $46,760,000,
respectively, including $12,353,000, $4,404,000 and $3,184,000, respectively,
which was capitalized.
 
Cost of Raising Capital:
Costs incurred in connection with the issuance of common shares are deducted
from shareholders' equity. Costs incurred in connection with the issuance or
renewal of debt are capitalized, included with other assets and amortized over
the term of the related loan in the case of issuance costs or twelve months in
the case of renewal costs. Amortization of deferred financing costs included in
interest expense for the years ended December 31, 1996, 1995 and 1994 was
$2,923,000, $2,404,000 and $2,387,000, respectively.
 
Revenue Recognition:
Rental, fee and interest income are recorded on the accrual method of
accounting. A provision for possible loss is made when collection of
receivables is considered doubtful.
 
Per Share Data:
Per share data is computed based on weighted-average shares outstanding during
the period. In the computation of net loss per common share, outstanding
options and warrants are not included as common stock equivalents as to do so
would have an anti-dilutive effect. In the computation of net earnings per
common share, outstanding options and warrants are included as common stock
equivalents using the treasury stock method. The conversion of convertible debt
into common shares is not assumed as the effect would be anti-dilutive.
 
Use of Estimates:
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 and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
 
Recent Accounting Pronouncement:
Properties and other long-lived assets are periodically evaluated for
impairment and provisions for possible losses are made if required. Statement
of Financial Accounting Standards No. 121, Accounting For The Impairment Of
 
                                      F-31
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
Long-Lived Assets And For Long-Lived Assets To Be Disposed Of, has been adopted
by Security Capital and its affiliates, as required, effective January 1, 1996.
The adoption of this accounting standard had no material impact on the
financial statements as of the date of adoption.
 
Reclassifications:
Certain amounts in the 1995 and 1994 consolidated financial statements and
notes to consolidated financial statements have been reclassified to conform to
the 1996 presentation.
 
2. SERVICES DIVISION
 
Certain Security Capital Services Division subsidiaries, under the terms of
separate agreements, manage the operations of the separate REITs ("REIT
Managers"), provide property management services to those REITs ("Property
Managers") and manage the operations of Security Capital U.S. Realty
("USREALTY") ("Operating Advisor"). Each REIT Manager is paid a REIT management
fee based on a percentage of the REIT's pre-management fee cash flow, after
deducting actual and assumed regularly scheduled principal payments for long-
term debt and dividends paid on non-convertible preferred shares, as defined in
the REIT Management Agreements. The fee is generally 16% of cash flow, as so
defined, for the REIT. Property management fees are at market rates and are
paid separately to Security Capital's property management subsidiaries. The
REIT and Property Management Agreements are generally one year in term,
renewable annually by the REIT and cancelable upon sixty days notice. The
Operating Advisor is paid a management fee of 1.25% of USREALTY's investments
at fair value (other than liquid short-term investments and investments in
Security Capital). The Operating Advisor agreement dated August 7, 1995 is for
a term of two years, renewable every two years on the same terms and cancelable
upon sixty days notice.
 
There were no Services Division revenues reported for the year ended 1994.
These subsidiaries were acquired January 1, 1995 in the GROUP/REALTY merger.
See Note 1.
 
In late January 1997, Security Capital made a proposal to Security Capital
Industrial Trust, Security Capital Pacific Trust and Security Capital Atlantic
Incorporated to exchange the REIT and Property Managers for additional shares
of the respective REITs. As a result of the proposed transaction, each of the
REITs would become internally managed. The board of trustees or directors of
each REIT has appointed a special committee comprised of independent directors
or trustees to review the proposed transaction. The proposed transaction is
subject to approval (see Note 11) by each REIT's special committee as well as
its board of directors or trustees and shareholders.
 
 
                                      F-32
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
REIT, Property and Operating Advisor management fees for the years ended
December 31, 1996 and 1995 were earned from the following sources (in
thousands):
 
                                                     ------------------
<TABLE>
<CAPTION>
                                                              1996       1995
                                                        ---------  ---------
      <S>                                               <C>        <C>
      REIT management fees:
        Security Capital Industrial Trust                 $21,472    $14,207
        Security Capital Pacific Trust                     22,191     20,354
        Security Capital Pacific Incorporated                   -        581
        Security Capital Atlantic Incorporated             10,445      6,923
                                                        ---------  ---------
                                                           54,108     42,065
                                                        ---------  ---------
      Property management fees:
        Security Capital Industrial Trust                  11,781      5,251
        Security Capital Pacific Trust                     11,466      8,805
        Security Capital Pacific Incorporated                   -        107
        Security Capital Atlantic Incorporated              4,244      3,499
                                                        ---------  ---------
                                                           27,491     17,662
                                                        ---------  ---------
      Security Capital U.S. Realty advisory fee             8,041         99
      Security Capital Markets Group Incorporated fees      2,561          -
                                                        ---------  ---------
      Total Services Division revenues                     92,201     59,826
        Less amounts eliminated in consolidation           14,689     10,422
                                                        ---------  ---------
      Consolidated Services Division revenues             $77,512    $49,404
                                                        =========  =========
</TABLE>
   
Services Division expenses in the accompanying Consolidated Statements of
Operations represent direct operating expenses consisting primarily of payroll,
occupancy and related costs.     
 
3. REAL ESTATE INVESTMENTS:
 
Security Capital holds investments at December 31, 1996 through its wholly-
owned subsidiary, SC Realty Incorporated ("SC Realty"), as follows:
 
  .  Security Capital Industrial Trust ("SCI"), a publicly held REIT,
     acquires, develops, markets, operates and owns distribution facilities
     and develops master-planned distribution parks and build-to-suit
     facilities throughout the United States. At December 31, 1996 and 1995,
     Security Capital owned 46.00% and 48.33%, respectively, of the issued
     and outstanding common shares of beneficial interest of SCI. During 1996
     and 1995, Security Capital accounted for its investment in SCI by the
     equity method as Security Capital's ownership in SCI fell below 50% upon
     completion of SCI's September 1995 rights offering. In 1994, Security
     Capital consolidated SCI's accounts.
 
  .  Security Capital Pacific Trust ("PTR"), a publicly held REIT, primarily
     owns, develops, acquires and operates income-producing multifamily
     properties in the western United States. On March 23, 1995, Security
     Capital Pacific Incorporated ("PACIFIC"), a real estate investment trust
     owned 97.61% by Security Capital, was merged with and into PTR, and PTR
     changed its name to Security Capital Pacific Trust. In the merger each
     share of PACIFIC was converted into 0.611 shares of PTR. At December 31,
     1996 and 1995, Security Capital owned 36.28% and 37.93%, respectively,
     of the issued and outstanding common shares of beneficial interest of
     PTR.
        
     Security Capital accounts for its investment in PTR by the equity
     method. Due to PACIFIC's merger into PTR in 1995, Security Capital has
     accounted for its investment in PACIFIC in 1995 by the equity method and
     combined such amounts with PTR's in the accompanying 1995 consolidated
     financial statements. In 1994, Security Capital consolidated PACIFIC's
     accounts.     
 
  .  Security Capital Atlantic Incorporated ("ATLANTIC"), a publicly held
     REIT as of October 18, 1996, owns, acquires, develops and operates
     income-producing multifamily properties in the southeastern United
     States. In consideration for Security Capital's participation in
     ATLANTIC's March 31, 1995 and
 
                                      F-33
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                               AND SUBSIDIARIES
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
     November 15, 1995 private placement offerings, ATLANTIC assumed Security
     Capital's Put Obligations to purchase 3,750,000 shares of ATLANTIC
     stock, owned by the holder of the Put Obligations, at a total cost of
     $83,920,000. On July 1, 1996, Security Capital purchased 1,250,000
     shares of ATLANTIC stock from a minority interest holder at a total cost
     of $30,663,000. On October 18, 1996, Security Capital purchased an
     additional 416,666 shares of ATLANTIC in ATLANTIC's initial public
     offering at a cost of $24 per share. At December 31, 1996 and 1995,
     Security Capital owned 56.86% and 71.60%, respectively, of the issued
     and outstanding common shares of ATLANTIC. Security Capital consolidates
     ATLANTIC's accounts in the accompanying consolidated financial
     statements.
 
  .  USREALTY is a Luxembourg real estate corporation formed at the direction
     of Security Capital with the objective of becoming one of Europe's
     preeminent publicly held real estate entities that will principally own
     real estate through strategic positions in both public and private real
     estate companies in the United States. Security Capital made its first
     investment of $19,970,000 in USREALTY, by converting $19,970,000 of the
     principal of a $53,000,000 note receivable to an investment in 1,997,000
     shares of USREALTY, on October 30, 1995 as part of its subscription
     commitment. Security Capital has funded total subscriptions of
     $200,000,000 for the common stock of USREALTY ($199,700,000 was invested
     by Security Capital and $300,000 by Security Capital (EU) Management
     S.A., a wholly-owned subsidiary of Security Capital and the advisor to
     USREALTY). In addition to the subscriptions, on July 1, 1996, Security
     Capital purchased 9,132,420 shares of USREALTY in a public European
     offering at a cost of $11.06 per share and an additional 6,282,241
     shares in a public European offering, at a cost of $12.44 a share, on
     December 17, 1996. Also, during 1996, Security Capital purchased shares
     of USREALTY with a total value of $34,041,000 in the open market and in
     a privately negotiated transaction. At December 31, 1996 and 1995
     Security Capital owned 39.44% and 32.20%, respectively, of the issued
     and outstanding common shares of USREALTY. Security Capital accounts for
     its investment in USREALTY by the equity method.
     
  .  On October 17, 1996, Security Capital, ATLANTIC and PTR completed the
     spin-off of their extended stay lodging assets to Homestead Village
     Incorporated ("Homestead"). As described below, upon consummation of the
     transaction, Homestead's common shares were held by Security Capital and
     shareholders of ATLANTIC and PTR. Given the common ownership of the
     "Homestead assets" before and after the spin-out, Security Capital did
     not record a gain on this transaction in its consolidated financial
     statements.     
 
    Security Capital contributed the contractual rights (primarily fees)
    from the PTR and ATLANTIC REIT management agreements and property
    management agreements relating to the Homestead properties in exchange
    for 4,062,788 shares of Homestead common stock, including 2,150,892
    shares which are in escrow and will be released as funds are advanced
    under the ATLANTIC and PTR Funding Commitment Agreements described
    below. In addition, Security Capital contributed the Homestead
    trademark, the operating system and certain Homestead development
    properties Security Capital had acquired as they were outside the target
    markets of ATLANTIC and PTR. Security Capital also received 817,694
    warrants to purchase Homestead shares at $10 per share in exchange for
    providing funding to Homestead during the time between the execution of
    the merger agreement and the closing date and the use of office
    facilities for one year. Under the terms of an Investor Agreement,
    Homestead can require Security Capital to exercise all or a portion of
    its warrants with proper written notice.
 
    ATLANTIC and PTR contributed assets consisting of operating properties
    as well as properties under construction or in planning (or the rights
    to acquire such properties) and ATLANTIC contributed $16.8 million in
    cash. In addition, ATLANTIC and PTR entered into Funding Commitment
    Agreements to provide secured financing of up to $111.1 million and
    $199.0 million, respectively, to Homestead for completing the
    development and construction of the properties contributed in the
    transaction. ATLANTIC and PTR received 4,201,220 and 9,485,727 shares,
    respectively, of Homestead common stock in exchange for the assets
    contributed and 2,818,517 and 6,363,789 warrants, respectively, to
    purchase Homestead shares at $10 per share in exchange for entering into
    the Funding Commitment Agreements. ATLANTIC and PTR will receive
    convertible mortgage notes from Homestead as fundings occur under the
    Funding
 
                                     F-34
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
    Commitment Agreements. On November 12, 1996 ATLANTIC and PTR distributed
    the Homestead common stock and warrants to their shareholders of record
    as of October 29,1996. This distribution caused Security Capital to
    receive an additional 5,831,613 shares of Homestead common stock and
    3,912,328 warrants to purchase Homestead shares at $10 per share.
    Additionally, Security Capital made purchases of Homestead warrants in
    the open market totaling 206,400 shares for $1,312,807. Security Capital
    exercised $17,500,000 in warrants between October 17, 1996 and December
    31, 1996.
 
    Security Capital's ownership of Homestead's outstanding common shares as
    of December 31, 1996 was 59.14%. In 1996, Security Capital consolidated
    Homestead's accounts in the accompanying consolidated financial
    statements.
 
Security Capital received dividends from its investees for the years ended
December 31, 1996, 1995 and 1994 as follows (in thousands):
 
                                           ----------------------------
<TABLE>
<CAPTION>
                      1996       1995       1994
                ---------  ---------  ---------
      <S>       <C>        <C>        <C>
      SCI         $40,689    $32,233    $18,886
      PTR          33,963     28,244     13,169
      PACIFIC           -      2,361      5,389
      ATLANTIC     33,975     26,715     10,761
                ---------  ---------  ---------
                 $108,627    $89,553    $48,205
                =========  =========  =========
</TABLE>
 
The following summarizes real estate investments of Security Capital's
consolidated investees as of December 31, 1996 and 1995 (in thousands):
 
                                                     ------------------
<TABLE>
<CAPTION>
                                                           1996       1995
                                                     ---------- ---------
      <S>                                            <C>        <C>
      Multifamily properties (ATLANTIC):
        Operating properties                         $  952,770  $781,083
        Developments under construction                 194,587    95,293
        Developments in planning                          7,795    11,258
        Land held for future development                  2,083     1,294
                                                     ---------- ---------
      Subtotal                                        1,157,235   888,928
                                                     ---------- ---------
      Extended-stay lodging properties (Homestead):
        Operating properties                            129,035         -
        Developments under construction                 108,691         -
        Developments in planning                         12,256         -
        Land held for future development                  1,448         -
        Land held for sale                                5,590         -
                                                     ---------- ---------
      Subtotal                                          257,020         -
                                                     ---------- ---------
      Total real estate, at cost                      1,414,255   888,928
      Less accumulated depreciation                      48,882    23,561
                                                     ---------- ---------
      Total real estate                              $1,365,373  $865,367
                                                     ========== =========
</TABLE>
 
 
                                      F-35
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
Presented below is the summary balance sheet information for SCI as of December
31, 1996 and 1995 (in thousands):
 
                                                     ------------------
<TABLE>
<CAPTION>
                                                          1996       1995
                                                    ---------- ----------
      <S>                                           <C>        <C>
      Net real estate investments                   $2,399,600 $1,771,264
      Cash and other assets                             62,706     62,708
                                                    ---------- ----------
        Total assets                                $2,462,306 $1,833,972
                                                    ========== ==========
      Total liabilities                             $  805,933 $  639,040
      Minority interest                                 56,984     58,741
      Total shareholders' equity                     1,599,389  1,136,191
                                                    ---------- ----------
        Total liabilities and shareholders' equity  $2,462,306 $1,833,972
                                                    ========== ==========
</TABLE>
 
Presented below is the summary statement of earnings information for SCI for
the years ended December 31, 1996 and 1995 (in thousands):
 
<TABLE>
<CAPTION>
                                                    ---------------------
                                                          1996       1995
                                                    ---------  ---------
      <S>                                           <C>        <C>
      Rental and other income                        $233,434   $159,556
                                                    ---------  ---------
      Expenses:
        Rental expenses, net of recoveries             26,674     18,460
        Depreciation and amortization                  59,850     39,767
        Interest                                       38,819     32,005
        General and administrative, including REIT
         management fee                                25,410     17,280
                                                    ---------  ---------
                                                      150,753    107,512
                                                    ---------  ---------
      Net earnings before minority interest            82,681     52,044
        Minority interest share in net earnings         3,326      3,331
                                                    ---------  ---------
      Net earnings                                     79,355     48,713
        Less Preferred Share dividends                 25,895      6,698
                                                    ---------  ---------
      Net earnings attributable to common shares     $ 53,460   $ 42,015
                                                    =========  =========
      Security Capital share of net earnings         $ 25,439   $ 20,975
                                                    =========  =========
</TABLE>
 
Presented below is the summary balance sheet information for PTR as of December
31, 1996 and 1995 (in thousands):
 
<TABLE>
<CAPTION>
                                                    ---------------------
                                                          1996       1995
                                                    ---------- ----------
      <S>                                           <C>        <C>
      Net real estate investments                   $2,245,619 $1,789,731
      Cash and other assets                             36,813     51,268
                                                    ---------- ----------
        Total assets                                $2,282,432 $1,840,999
                                                    ========== ==========
      Total liabilities                             $1,014,924 $  565,331
      Total shareholders' equity                     1,267,508  1,275,668
                                                    ---------- ----------
        Total liabilities and shareholders' equity  $2,282,432 $1,840,999
                                                    ========== ==========
</TABLE>
 
 
                                      F-36
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
Presented below is the summary statement of earnings information for PTR for
the years ended December 31, 1996, 1995 and 1994 (in thousands) (1995
information includes the operating results of PACIFIC):
 
                                           ----------------------------
<TABLE>
<CAPTION>
                                                     1996       1995       1994
                                               ---------  ---------  ---------
      <S>                                      <C>        <C>        <C>
      Rental and other income                   $326,246   $267,496   $186,105
                                               ---------  ---------  ---------
      Expenses:
        Rental expenses                          128,122    104,046     79,013
        Depreciation                              44,887     36,685     24,614
        Interest                                  35,288     19,584     19,442
        General and administrative, including
         REIT management fee                      24,730     22,862     16,317
                                               ---------  ---------  ---------
                                                 233,027    183,177    139,386
                                               ---------  ---------  ---------
      Earnings from operations                    93,219     84,319     46,719
        Gain on sale of investments               37,492          -          -
                                               ---------  ---------  ---------
      Net earnings                               130,711     84,319     46,719
        Less Preferred Share dividends            24,167     21,823     16,100
                                               ---------  ---------  ---------
      Net earnings attributable to common
       shares                                   $106,544   $ 62,496   $ 30,619
                                               =========  =========  =========
      Security Capital share of net earnings    $ 39,864   $ 24,646   $  8,812
                                               =========  =========  =========
</TABLE>
 
Presented below is the summary balance sheet information for USREALTY as of
December 31, 1996 and 1995 (in thousands):
 
<TABLE>
<CAPTION>
                                                          ---------------------
                                                                1996       1995
                                                          ---------- ---------
      <S>                                                 <C>        <C>
      Investments in common shares of real estate
       operating companies, at fair value                 $1,408,140   $54,780
      Investment in common shares and debentures of
       Security Capital, at cost which approximates fair
       value                                                  22,500         -
      Cash and other assets                                   63,617     8,620
                                                          ---------- ---------
        Total assets                                      $1,494,257   $63,400
                                                          ========== =========
      Total liabilities                                   $  175,158   $   252
      Total shareholders' equity                           1,319,099    63,148
                                                          ---------- ---------
        Total liabilities and shareholders' equity        $1,494,257   $63,400
                                                          ========== =========
</TABLE>
 
 
                                      F-37
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
Presented below is the summary statement of earnings information for USREALTY
for the year ended December 31, 1996 and the period from inception (July 1,
1995) to December 31, 1995 (in thousands):
 
<TABLE>
<CAPTION>
                                                        ---------------------
                                                              1996       1995
                                                        ---------  ---------
      <S>                                               <C>        <C>
      Revenues:
        Dividends                                        $ 32,163       $504
        Realized gains                                      3,480          -
        Unrealized gains                                  252,294        126
        Other income                                        2,673         84
                                                        ---------  ---------
                                                          290,610        714
                                                        ---------  ---------
      Expenses:
        Interest on line of credit                          6,168        163
        General and administrative, including advisory
         fee                                               15,729        349
                                                        ---------  ---------
                                                           21,897        512
                                                        ---------  ---------
      Net earnings                                       $268,713       $202
                                                        =========  =========
      Security Capital share of net earnings             $103,170       $ 64
                                                        =========  =========
</TABLE>
 
4. INDEBTEDNESS:
 
Lines of Credit:
At December 31, 1996, Security Capital and its consolidated REIT subsidiary,
ATLANTIC, had revolving bank lines of credit. Security Capital has a
$300,000,000 revolving line of credit with Wells Fargo Realty Advisors,
Incorporated ("Wells Fargo") as agent for a group of lenders. The agreement is
effective through November 15, 1998 with an option to renew for successive one
year periods, with the approval of Wells Fargo and the participating lenders.
Borrowings bear interest, at Security Capital's option, at either LIBOR plus
1.50% (1.75% prior to August 19, 1996) or a base rate (defined as the higher of
Wells Fargo prime rate or the Federal Funds Rate plus .50%) with interest
payable monthly in arrears. Commitment fees range from .125% to .25% per annum
based on the average unfunded line of credit balance (such fees were .125% on
all unfunded balances prior to October 1, 1996). Security Capital's line is
secured by its holdings in SCI, PTR, ATLANTIC, USREALTY and Homestead,
including warrants to purchase shares of Homestead's common stock, as well as
any unfunded subscriptions for Security Capital's common stock and convertible
subordinated debentures. Subscriptions receivable for Security Capital's 1996
private placement offering totaled $193,045,000 as of December 31, 1996.
 
The Security Capital line of credit is a primary obligation of SC Realty.
Security Capital guarantees the line. SC Realty is a legal entity which is
separate and distinct from Security Capital and its affiliates, and has
separate assets, liabilities, business functions and operations.
   
Dividends, redemptions, repurchases of stock, or other payments or transfers in
respect of such stock are limited to 95% of Security Capital's cash flow
available for distribution if no event of default has occurred and is
continuing. During default, no such payments other than mandatory interest on
subordinated debentures may be made. Additionally, dividends, redemptions,
repurchases of stock, or other payments or transfers in respect of such stock
are limited to 100% of SC Realty's cash flow available for distribution if no
event of default has occurred and is continuing. During default, no such
payments may be made.     
 
On December 18, 1996, ATLANTIC obtained a $350,000,000 unsecured line of credit
from Morgan Guaranty Trust Company of New York ("MGT"), as agent for a group of
lenders, that replaced its previous $350,000,000 secured line of credit.
Borrowings bear interest at prime, or at ATLANTIC's option, LIBOR plus a margin
ranging from 1.0% to 1.375% (currently 1.375% as compared to 1.5% under the
previous agreement) depending on ATLANTIC's debt rating. ATLANTIC currently
pays a commitment fee on the average unfunded line of credit
 
                                      F-38
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
balance of 0.1875%. The line of credit matures December 1998 and may be
extended for one year with the approval of MGT and the other participating
lenders.
   
In August 1995, ATLANTIC entered into a swap agreement with Goldman Sachs
Capital Markets, L.P. covering $100,000,000 of borrowings under the line of
credit. Under this one-year agreement which became effective on February 5,
1996, ATLANTIC paid a fixed rate of interest of 7.46% from February 5, 1996 to
December 17, 1996 and 7.335% thereafter. Upon expiration of the existing swap
agreement on February 5, 1997, a swap agreement with MGT took effect. The MGT
agreement provides for a fixed rate of 7.325% on $100,000,000 of borrowing
through February 5, 1998. The interest rate ATLANTIC will pay under the new
agreement will be reduced if ATLANTIC achieves an investment-grade debt rating
and will range from 6.95% to 7% depending on the rating achieved. ATLANTIC paid
$332,000 more in interest during 1996 than was received under the swap
agreement. ATLANTIC is exposed to credit loss in the event of non-performance
by the swap counterparty; however, ATLANTIC believes the risk of loss is
minimal.     
 
Each line requires maintenance of certain financial covenants. Security
Capital, SC Realty and ATLANTIC were in compliance with all such covenants at
December 31, 1996.
 
A summary of the lines of credit borrowings as of and for the years ended
December 31, 1996 and 1995 is as follows (dollar amounts in thousands):
 
                                                     ------------------
<TABLE>
<CAPTION>
                                                               1996        1995
                                                         ---------   ---------
      <S>                                                <C>         <C>
      Total lines of credit                               $650,000    $600,000
      Borrowings outstanding at December 31,              $262,000    $272,000
      Weighted average daily borrowings                   $268,600    $238,650
      Maximum borrowings outstanding at any month end     $353,000    $383,500
      Weighted average daily interest rate                    7.34%       7.95%
      Weighted average interest rate as of December 31,       7.29%       7.70%
</TABLE>
 
 
                                      F-39
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
Mortgage Notes Payable:
Mortgage notes payable, which are obligations of ATLANTIC and Homestead,
consisted of the following at December 31, 1996 (dollar amounts in thousands):
 
                                      -----------------------------------------
<TABLE>
<CAPTION>
                              INTEREST    MATURITY         PERIODIC  PRINCIPAL
MORTGAGE TYPE                     RATE        DATE    PAYMENT TERMS    BALANCE
- -------------                 --------    -------- ---------------- ---------
<S>                           <C>         <C>      <C>              <C>
Conventional fixed rate        7.125%      3/1/29  fully amortizing  $  8,021
Conventional fixed rate         8.75%      4/1/24  fully amortizing     6,343
Conventional fixed rate          7.0%      9/1/13  fully amortizing     5,888
Conventional fixed rate        7.750%     11/1/00        (a)            2,004
Conventional fixed rate        7.655%     7/01/02        (c)            5,933
Conventional fixed rate          8.0%     7/10/03        (b)            5,979
                                                                    ---------
                                                                       34,168
                                                                    ---------
Tax exempt fixed rate            6.0%      6/1/07   interest only      14,500
Tax exempt variable rate
 subject to 7 year interest
 rate protection agreement      6.48%(e)   6/1/25   interest only      23,085
Tax exempt variable rate
 subject to 7 year interest
 rate protection agreement      6.51%(e)   6/1/25   interest only      15,500
Tax exempt variable rate
 subject to 10 year interest
 rate protection agreement      6.74%(e)   6/1/25   interest only      64,635
Tax exempt variable note
 subject to 10 year interest
 rate protection agreement      6.18%(e)   6/1/25   interest only       5,000
Less amounts held in
 principal reserve fund (d)                                            (1,098)
                                                                    ---------
                                                                      121,622
                                                                    ---------
Convertible fixed rate (f)       9.0%     10/31/06  interest only     112,639
Less discount                                                         (11,330)
                                                                    ---------
                                                                      101,309
                                                                    ---------
                                                                     $257,099
                                                                    =========
</TABLE>
- --------
(a) Interest and principal payments due monthly; balloon payment of $1,849,000
due at maturity.
(b) Interest and principal payments due monthly; balloon payment of $5,556,000
due at maturity.
(c) Interest and principal payments due monthly; balloon payment of $5,539,000
due at maturity.
(d) ATLANTIC has a thirty-year credit enhancement agreement with the Federal
National Mortgage Association related to eight tax-exempt bond issues. This
credit enhancement agreement requires ATLANTIC to make monthly payments on each
mortgage, based upon a thirty-year amortization, into a principal reserve
account.
(e) Interest rate is fixed through swap agreements executed in conjunction with
the credit enhancement agreement with the Federal National Mortgage
Association.
(f) In connection with the Homestead spin-out transaction described in Note 3,
Homestead executed a funding commitment agreement with PTR which provides
borrowing capability in the amount of $199,000,000. Under this funding
agreement, Homestead may call for funding from PTR through March 31, 1998 for
the development of the projects acquired from PTR in the transaction. As a
result of the fundings, PTR will receive convertible mortgage notes in stated
amounts of up to $221,000,000. The notes are collaterized by Homestead
properties.
 
 
                                      F-40
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
ATLANTIC's swap agreements related to its tax-exempt variable rate mortgages
are summarized as follows:
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
 AMOUNTS OF                                    FIXED
    BONDS                 TERM            INTEREST RATE (1)                  ISSUER
 ----------               ----            ----------------                   ------
<S>            <C>                        <C>               <C>
$23.1 million  June 1995 to June 2002           6.48%       General Re Financial Products Corporation
$64.6 million  June 1995 to June 2005           6.74        Morgan Guaranty Trust Company of NY
$5.0 million   March 1996 to March 2006         6.18        Morgan Guaranty Trust Company of NY
$15.5 million  August 1996 to August 2006       6.51        Morgan Stanley Derivative Products Inc.
                                                ----
Weighted-average interest rate                  6.64%
                                                ====
</TABLE>
- --------
(1) Includes the fixed interest rate provided by the swap agreements, annual
fees associated with the swap agreements and credit enhancement agreement and
amortization of capitalized costs associated with the credit enhancement
agreement.
 
ATLANTIC paid $1,832,000 more in interest during 1996 and $575,000 more in
interest during 1995 than was received under the swap agreements. The swap
agreements cover the principal amount of the bonds, net of amounts deposited in
the principal reserve fund. ATLANTIC pays interest on that portion of bonds not
covered by the swap agreements at the variable rates as provided by the
mortgage agreements. ATLANTIC is exposed to credit loss in the event of non-
performance by the swap counterparties; however, ATLANTIC believes the risk of
loss is minimal.
 
Real estate with an aggregate undepreciated cost at December 31, 1996 of
$50,714,000 and $206,963,000 serves as collateral for the conventional mortgage
notes payable and the tax-exempt mortgages, respectively.
 
Homestead issued warrants to PTR in exchange for entering into the funding
commitment agreements (Note 3). The costs associated with the issuance of the
warrants have been recorded as deferred financing costs. The premium/discount
(i.e. the difference between the stated amount and the funded amount), the
value attributable to the conversion feature, and the costs associated with the
warrants are amortized to interest expense over the term of the related
mortgage note payable using a method which approximates the effective interest
method. The effective interest rate on the PTR convertible mortgage note
payable after giving effect to the related discount, conversion feature, and
warrants is estimated to be 13.56%.
 
The mortgage notes are convertible, at the option of PTR, into common shares of
Homestead common stock beginning April 1, 1997. The conversion price is equal
to one share of common stock for every $11.50 of principal amount outstanding.
 
Approximate principal payments due on mortgage notes payable during each of the
years in the five-year period ending December 31, 2001 and thereafter are as
follows (in thousands):
 
<TABLE>
           <S>         <C>
           1997        $  1,537
           1998           1,654
           1999           1,765
           2000           3,760
           2001           2,037
           Thereafter   246,346
                       --------
                       $257,099
                       ========
</TABLE>
 
Convertible Debt:
Security Capital's 2014 Convertible Debentures totaling $713,677,000 at
December 31, 1996 and $718,611,000 at December 31, 1995 accrue interest at 12%
per annum but require semi-annual cash interest payments at a minimum rate per
annum of 3.5%. Interest above the minimum may be paid currently or deferred at
the option of Security
 
                                      F-41
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
Capital. Any deferred interest accrues interest at 12% and is due upon
maturity. The Board of Directors of Security Capital approved a cash interest
payment rate of 9.939% and 9.376% per annum for 1996 and 1995, respectively.
 
Security Capital's convertible subordinated debentures due March 29, 2016 (the
"2016 Convertible Debentures") totaling $226,520,000 at December 31, 1996 and
none at December 31, 1995 accrue interest at 6.5% per annum and require semi-
annual interest payments on the last business day of June and December.
Security Capital has received subscriptions from its March 1996 private
placement offering for 2016 Convertible Debentures of $323,048,500.
 
The principal amount of the 2014 and 2016 Convertible Debentures are
convertible into Security Capital common stock at $1,046.00 and $1,153.90 per
share, respectively, at the option of the holder any time after the earlier to
occur of (i) the first anniversary of Security Capital's initial public
offering of its common stock, (ii) July 1, 1999 and March 29, 2001 for the 2014
and 2016 Convertible Debentures, respectively, (iii) the consolidation or
merger of Security Capital with another entity (other than a merger in which
Security Capital is the surviving entity) or any sale or disposition of
substantially all the assets of Security Capital or (iv) notice of redemption
of the debentures by Security Capital. On conversion of the 2014 Convertible
Debentures, any accrued and unpaid deferred interest shall be deemed to be paid
in full upon delivery of the common shares to the debenture holder. Security
Capital may redeem the 2014 Convertible Debentures at any time and the 2016
Convertible Debentures may be redeemed at any time after March 29, 1999. To
redeem the debentures, Security Capital must provide not less than 60 days nor
more than 90 days prior written notice to the holders. The redemption price is
par plus any accrued and unpaid interest to the redemption date.
 
5. SHAREHOLDERS' EQUITY:
 
Security Capital has received subscriptions from its March 1996 private
placement offerings of securities totaling $785,097,000. Such subscriptions
consist of preferred stock of $139,000,000, common stock of $323,048,500, and
2016 Convertible Debentures of $323,048,500.
   
On April 1, 1996 Security Capital issued 139,000 shares of its Series A
Cumulative Convertible Redeemable Voting Preferred Stock ("Series A Preferred
Shares"). The Series A Preferred Shares have a liquidation preference of $1,000
per share for an aggregate preference of $139,000,000 plus any accrued but
unpaid dividends. The holder of the Series A Preferred Shares is entitled to
voting rights, equal to the number of common shares into which the Series A
Preferred Shares are convertible, on matters of amendments of Security
Capital's Articles of Incorporation and merger of Security Capital, or sale of
substantially all assets or liquidation or dissolution, and one-half of such
number of common shares on other matters submitted to a vote of the common
shareholders. Each Series A Preferred Share is convertible, at the option of
the holder at any time, into 0.76184 of Security Capital common shares (a
conversion price of $1,312.61 per share). In the event that the holder of the
Series A Preferred Shares would be prohibited under the Bank Holding Company
Act of 1956, as amended, from owning securities constituting or convertible
into 5% or more of the outstanding common shares, then the conversion rights of
the shares of Series A Preferred Shares by such holder shall be modified as
follows: (i) the number of shares of Series A Preferred Shares held by such
holder which may then be converted by such holder without resulting in such
holder owning 5% or more of the common shares outstanding after such conversion
shall be convertible into common shares; and (ii) any shares of Series A
Preferred Shares held by such holder in excess of the number of shares which
may then be converted as described in clause (i) will not be convertible into
common shares until such time as (and only to the extent that) (A) such shares
may be converted without resulting in such holder owning 5% or more of the
common shares outstanding after such conversion or (B) such shares are held by
a person not prohibited from owning securities constituting or convertible into
5% or more of common shares as described above. Holders of the Series A
Preferred Shares will be entitled to receive, when, as and if declared by the
Board of Directors, out of funds legally available for the payment of
dividends, cumulative preferential cash distributions at the rate of 7.5% of
the liquidation preference per annum (equivalent to $75.00 per share). Such
distributions are cumulative from the date of original issue and are payable
quarterly in arrears on the last day of each March, June, September and
December or, if not a business day, the next succeeding business day. The
Series A Preferred Shares are redeemable, at the option of Security Capital,
after March 31, 1999.     
 
                                      F-42
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
Through December 31, 1996 Security Capital has received fundings for the
issuance of 215,946 shares of common stock ($226,526,000) and 2016 Convertible
Debentures ($226,526,000). Included in the fundings was $22,500,000 received
from USREALTY. USREALTY has committed to a total subscription of $110,000,000
in Security Capital's offering.
 
Participants in Security Capital's Debenture Interest Reinvestment Plans may
reinvest the cash portion of their interest payments applicable to Security
Capital's 2014 and 2016 Convertible Debentures in Security Capital common stock
at the estimated fair value per share determined as of the prior quarter end
date. As of December 31, 1996, 74,602 shares of Security Capital's common stock
have been reserved for issuance under these plans.
 
6. STOCK OPTION PLANS AND WARRANTS:
 
Security Capital has stock and convertible debenture option plans for
directors, officers and key employees which provide for grants of non-qualified
and incentive options. Prior to 1996, all options and warrants were issued in
units consisting of common stock and 2014 Convertible Debentures. Such options
must be exercised in units which consist of both shares and debentures. In
1996, most option grants were for common stock only. Shares totaling 262,615
have been reserved for options and warrants, including shares obtainable upon
conversion of debentures. Under all plans, the option exercise price equals the
fair value of the stock or stock and debentures, as applicable as of the date
of grant. Vesting of the options commences no more than three years from grant
date and options are fully vested no more than six years from grant date.
Options expire ten years from date of grant.
 
Security Capital has adopted the disclosure-only provisions of Statement of
Financial Accounting Standards No. 123, Accounting for Stock-Based
Compensation. Accordingly, no compensation cost has been recognized for the
option plans. As permitted by Statement 123, Security Capital has applied its
provisions to options granted subsequent to December 31, 1994. Since the
Statement 123 method of accounting has not been applied to options granted
prior to 1995, the resulting pro forma compensation cost may not be
representative of such costs to be expected in future years. The pro forma
effect of Statement 123 is summarized as follows (in thousands, except share
data):
 
                                                     ------------------
<TABLE>
<CAPTION>
                                                    1996       1995
                                              ---------  ---------
      <S>                                     <C>        <C>
      Net earnings (loss)--as reported          $24,145   $(51,112)
      Net earnings (loss)--pro forma            $20,915   $(52,762)
      Earnings (loss) per share--as reported    $ 21.30   $ (57.00)
      Earnings (loss) per share--pro forma      $ 18.45   $ (58.84)
</TABLE>
 
The fair value of each option grant is estimated on the date of grant using the
Black-Scholes option-pricing model with the following weighted-average
assumptions used for grants in 1996 and 1995, respectively: risk-free interest
rates of 6.32% and 6.26%; expected lives of seven years for 1996 and 1995;
expected dividends--none; and expected volatility of 20% for both years.
 
                                      F-43
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
A summary of the status of Security Capital's stock option plans at December
31, 1996, 1995 and 1994 and changes during the years then ended is presented in
the following table:
 
                                        ---------------------------------------
<TABLE>
<CAPTION>
                                                          2014 CONVERTIBLE
                                   COMMON STOCK              DEBENTURES
                             ------------------------- -----------------------
                                                                     WTD. AVG.
                                         WTD. AVG. EX.              CONVERSION
                                 SHARES          PRICE      AMOUNT       PRICE
                             ---------   ------------- -----------  ----------
<S>                          <C>         <C>           <C>          <C>
Outstanding at December 31,
 1993                            14,259         $  242 $10,374,616      $1,046
  Granted                         3,627            242   2,693,450       1,046
  Exercised                           -              -           -           -
  Forfeited                        (146)           242    (110,876)      1,046
                             ---------      ---------  -----------  ---------
Outstanding at December 31,
 1994                            17,740            242  12,957,190       1,046
                             ---------      ---------  -----------  ---------
  Granted--GROUP merger          58,772            203  29,298,305       1,046
  Other grants                   24,141            948  16,597,259       1,043
  Exercised                        (538)           213    (174,682)      1,046
  Forfeited                        (879)           213    (461,286)      1,046
                             ---------      ---------  -----------  ---------
Outstanding at December 31,
 1995                            99,236            672  58,216,786       1,045
                             ---------      ---------  -----------  ---------
  Granted                        47,982          1,132   2,099,880       1,133
  Exercised                      (5,353)           217  (2,659,650)      1,046
  Forfeited                      (1,551)           785    (917,342)      1,045
                             ---------      ---------  -----------  ---------
Outstanding at December 31,
 1996                           140,314         $  928 $56,739,674      $1,048
                             =========      =========  ===========  =========
</TABLE>
 
The following table summarizes information about options and warrants for
common stock and debentures outstanding at December 31, 1996:
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                   OPTIONS OUTSTANDING                        OPTIONS EXERCISABLE
- ----------------------------------------------------------- ------------------------
                                       WTD. AVG.  WTD. AVG.                WTD. AVG.
                                       REMAINING  EXERCISE/                EXERCISE/
RANGE OF EXERCISE AND  NUMBER/AMOUNT CONTRACTUAL CONVERSION NUMBER/AMOUNT CONVERSION
    CONVERSION PRICES    OUTSTANDING        LIFE      PRICE   EXERCISABLE      PRICE
- ---------------------  ------------- ----------- ---------- ------------- ----------
<S>                    <C>           <C>         <C>        <C>           <C>
      Stock
      ---------------
          $   123-247         72,462   5.5 years      $ 215        52,023      $ 216
          $       948         23,706   8.5 years      $ 948           372      $ 948
          $ 1139-1239         44,146    10 years      $1140             -        n/a
                         -----------                          -----------
                             140,314                               52,395
                         ===========                          ===========
      Convertible De-
             bentures
      ---------------
          $      1043    $15,737,733   8.5 years      $1043   $   254,980      $1043
          $1046-$1191     41,001,941   5.5 years      $1051    29,067,294      $1046
                         -----------                          -----------
                         $56,739,674                          $29,322,274
                         ===========                          ===========
</TABLE>
 
The weighted-average fair value per share of options granted during 1996 and
1995 was $447 and $368, respectively.
 
In connection with ATLANTIC's acquisition of a portfolio of multifamily assets
in June 1994, Security Capital issued a warrant to the seller to purchase
40,241 shares and $30,500,000 of 2014 Convertible Debentures for an aggregate
price of $60,000,000 ($865 per fully converted share).The warrant expires March
31, 1998; however, if Security Capital's common stock is not registered by that
date, the warrant will automatically be exercised according to its cashless
exercise provisions. Due to its immateriality, no value has been assigned to
the warrant in the accompanying consolidated balance sheets.
 
                                      F-44
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
7. LEASES
 
Minimum future rental payments due under non-cancelable operating leases,
principally for office space, having remaining terms in excess of one year as
of December 31, 1996 are as follows (in thousands):
 
<TABLE>
<CAPTION>
                        ---------
           YEAR ENDED
           DECEMBER
           31,              AMOUNT
           ----------   ---------
           <S>          <C>
           1997           $ 2,984
           1998             2,503
           1999             2,101
           2000             1,701
           2001             1,423
           Thereafter       3,391
                        ---------
                          $14,103
                        =========
</TABLE>
 
Lease expense for the years ended December 31, 1996 and 1995 was $3,659,000 and
$2,692,000, respectively, including $1,390,000 and $813,000 in 1996 and 1995,
respectively, paid to SCI. There was no lease expense during 1994. Included
above are lease agreements with SCI with a total remaining obligation of
$10,647,000.
 
8. INCOME TAXES:
 
Security Capital accounts for income taxes under Statement of Financial
Accounting Standards No. 109, Accounting For Income Taxes. Security Capital
files a consolidated Federal income tax return. Homestead also accounts for
income taxes under Statement 109 and its tax effects are included in Security
Capital's consolidated financial statements. Homestead files a separate Federal
income tax return. ATLANTIC has elected to be taxed as a real estate investment
trust under the Internal Revenue Code of 1986, as amended. Accordingly, no
provisions have been made for Federal income taxes for its operations in
Security Capital's consolidated financial statements.
 
Federal income tax expense for the years ended December 31, 1996 and 1995
consisted of deferred tax provisions of $30,872,000 and none, respectively.
Prior to 1995, Security Capital had elected to be taxed as a REIT; therefore
there is no tax provision for 1994. Security Capital terminated its REIT status
as of January 1, 1995 as a result of the merger with GROUP.
 
A reconciliation of income tax expense computed at the applicable Federal tax
rate of 35% in 1996 and 1995 to the amount recorded in the consolidated
financial statements is as follows (in thousands):
 
<TABLE>   
<CAPTION>
                                                     ---------------------
                                                           1996        1995
                                                     ---------   ---------
      <S>                                            <C>         <C>
      Computed expected provision/(benefit)            $29,445    $(68,904)
      ATLANTIC minority interest                        (4,840)     (1,667)
      Change in valuation allowance                     (2,674)     15,315
      Net deferred tax assets in consolidated
       subsidiaries                                     10,824           -
      Costs incurred in acquiring Services Division          -      55,455
      Other                                             (1,883)       (199)
                                                     ---------   ---------
                                                       $30,872    $      -
                                                     =========   =========
</TABLE>    
 
Security Capital had tax net operating loss carryforwards of approximately
$61,000,000 at December 31, 1996 and 1995. If not previously utilized, the loss
carryforwards will expire beginning 2005 through 2010. Utilization of existing
net operating loss carryforwards is limited by IRC Section 382 (limitation on
net operating loss carryforwards following ownership change) and the Separate
Return Limitation Year ("SRLY") rules.
 
As mentioned above, prior to 1995, Security Capital elected to be taxed as a
REIT. For 1994, total distributions per share were $791.00, consisting of
$33.50 in cash distributions and a $757.50 debenture distribution. For Federal
income tax purposes, the estimated taxability of distributions was as follows--
ordinary income ($7.91 per share); return of capital ($783.09 per share). Also,
for the period that Security Capital elected to be taxed as a REIT, its
Accumulated Deficit included only ordinary income and did not include any
undistributed net realized gains on disposition of real estate.
 
 
                                      F-45
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
The tax effects of temporary differences that give rise to significant portions
of deferred tax assets and liabilities at December 31, 1996 and 1995, are as
follows (in thousands):
 
<TABLE>
<CAPTION>
                                                     ---------------------
                                                           1996        1995
                                                     ---------   ---------
      <S>                                            <C>         <C>
      Deferred tax assets:
        Security Capital's net operating loss
         carryforwards ("NOL's")                      $ 21,375    $ 21,375
        Homestead's NOL's                                1,112           -
        Loan costs                                       3,547           -
        Investments in equity method operating
         companies                                           -       2,674
                                                     ---------   ---------
        Gross deferred tax assets                       26,034      24,049
        Homestead valuation allowance                   (4,659)          -
        Security Capital valuation allowance           (21,375)    (24,049)
                                                     ---------   ---------
        Gross deferred tax assets, net of valuation
         allowances                                          -           -
                                                     ---------   ---------
      Deferred tax liabilities:
        Investments in equity method operating
         companies                                      30,872           -
                                                     ---------   ---------
      Net deferred tax liability                      $ 30,872     $     -
                                                     =========   =========
</TABLE>
 
9. COMMITMENTS AND CONTINGENCIES
 
Security Capital and its investees are parties to various claims and routine
litigation arising in the ordinary course of business. Based on discussion with
legal counsel, Security Capital does not believe that the results of all claims
and litigation, individually or in the aggregate, will have a material adverse
effect on its business, financial position or results of operations.
 
Security Capital's investees are subject to environmental regulations related
to the ownership, operation, development and acquisition of real estate. As
part of due diligence procedures, Security Capital's investees conduct Phase I
environmental assessments on each property prior to acquisition. The cost of
complying with environmental regulations was not material to Security Capital's
results of operations. Security Capital and its investees are not aware of any
environmental condition on any of their properties which is likely to have a
material adverse effect on financial condition or results of operations.
 
At December 31, 1996, Security Capital had approximately $323,353,000 of
unfunded development commitments for developments under construction. ATLANTIC
and Homestead's commitments were $95,900,000 and $227,453,000, respectively.
 
10. FAIR VALUES OF FINANCIAL INSTRUMENTS
 
The carrying amount of cash and cash equivalents, other assets, accounts
payable and accrued expenses approximates fair value as of December 31, 1996
and 1995 because of the short maturity of these instruments. Similarly, the
carrying value of line of credit borrowings approximates fair value as of those
dates because the interest rates fluctuate based on published market rates. In
the opinion of management, the interest rates associated with the conventional
mortgages payable and the tax exempt mortgages payable approximate the market
interest rates for this type of instrument, and as such, the carrying values
approximate fair value at December 31, 1996 and 1995, in all material respects.
 
PTR's convertible mortgage notes are convertible into Homestead common stock
after March 31, 1997 on the basis of one share of Homestead common stock for
every $11.50 of principal amount outstanding. The fair value of the convertible
mortgage notes (assuming conversion), based upon the trading price of
Homestead's common stock on the American Stock Exchange at December 31, 1996,
($18.00) is $176,304,000.
 
                                      F-46
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
                                AND SUBSIDIARIES
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
11. SUBSEQUENT EVENTS
   
On March 24, 1997, the board of trustees or directors of SCI, PTR and ATLANTIC
each unanimously approved an agreement with Security Capital to exchange its
REIT common stock for Security Capital's REIT management and property
management companies. The transactions, subject to approval by the shareholders
of Security Capital SCI, PTR and ATLANTIC, are expected to be consummated
during the third quarter of 1997. Under the terms of the agreements, SCI, PTR
and ATLANTIC, will issue $81.9 million, $75.8 million and $54.6 million of
their common stock, respectively, in exchange for Security Capital's REIT
management and property management companies and operating systems. After
giving effect to income taxes and the effect of the investees' accounting for
these acquisitions, Security Capital expects the gain on sale of the management
companies to SCI and PTR will be approximately $55,000,000. No gain will be
recorded on the sale to ATLANTIC as Security Capital consolidates ATLANTIC's
accounts.     
 
In order to allow existing shareholders to maintain their relative ownership
interests, SCI, PTR and ATLANTIC will conduct rights offerings during the time
proxies are solicited from their shareholders. Also, as part of the
transaction, Security Capital will issue warrants to acquire $250 million of
Class B shares to the common and convertible preferred shareholders of SCI, PTR
and ATLANTIC. The warrants are expected to be publicly traded and have a term
of twelve months. Security Capital expects to file a registration statement
with the Securities and Exchange Commission covering its initial public
offering of Class B shares in the third quarter of 1997.
 
On April 17, 1997 Security Capital shareholders approved an amended and
restated charter which created Class A and Class B Shares. All outstanding
common stock as of April 18, 1997 was automatically changed to Class A Shares.
All references to Security Capital common stock are to Class A Shares unless
otherwise noted.
 
                                      F-47
<PAGE>
 
                       
                    SECURITY CAPITAL GROUP INCORPORATED     
            
         SCHEDULE I--CONDENSED FINANCIAL INFORMATION OF REGISTRANT     
                         
                      BALANCE SHEETS (UNCONSOLIDATED)     
                           
                        DECEMBER 31, 1996 AND 1995     
                                 
                              (IN THOUSANDS)     
 
                                                             ------------------
<TABLE>   
<CAPTION>
                        ASSETS                               1996        1995
                        ------                         ----------  ----------
<S>                                                    <C>         <C>
Investments in and advances to subsidiaries            $1,882,028  $1,261,540
Cash and cash equivalents                                   7,876         535
Other assets                                               18,464      11,347
                                                       ----------  ----------
Total assets                                           $1,908,368  $1,273,422
                                                       ==========  ==========
<CAPTION>
         LIABILITIES AND SHAREHOLDERS' EQUITY
         ------------------------------------
<S>                                                    <C>         <C>
LIABILITIES:
  Convertible debt                                     $  940,197  $  718,611
  Accrued interest on convertible debt                     42,450      24,523
  Accounts payable and accrued expenses                     7,019       1,749
                                                       ----------  ----------
Total liabilities                                         989,666     744,883
                                                       ----------  ----------
SHAREHOLDERS' EQUITY:
  Common shares, $.01 par value; 20,000,000 shares
   authorized, 1,209,009 and 994,791 shares issued and
   outstanding in 1996 and 1995, respectively                  12          10
  Series A Preferred stock, $.01 par value; 139,000
   shares issued and outstanding in 1996; stated
   liquidation preference of $1,000 per share             139,000           -
  Additional paid-in capital                              985,392     766,298
  Accumulated deficit                                    (205,702)   (237,769)
                                                       ----------  ----------
Total shareholders' equity                                918,702     528,539
                                                       ----------  ----------
Total liabilities and shareholders' equity             $1,908,368  $1,273,422
                                                       ==========  ==========
</TABLE>    
     
  See notes to consolidated financial statements and accompanying notes.     
 
                                      F-48
<PAGE>
 
                       
                    SECURITY CAPITAL GROUP INCORPORATED     
            
         SCHEDULE I--CONDENSED FINANCIAL INFORMATION OF REGISTRANT     
                    
                 STATEMENTS OF OPERATIONS (UNCONSOLIDATED)     
                                 
                              (IN THOUSANDS)     
 
                                                   ----------------------------
<TABLE>   
<CAPTION>
                                                YEARS ENDED DECEMBER 31,
                                            --------------------------------
                                                  1996       1995        1994
                                            ---------  ---------   ---------
<S>                                         <C>        <C>         <C>
INCOME:
  Equity in earnings of subsidiaries         $130,445  $  36,074    $ 34,554
  Interest and other income                     7,384      3,631       1,421
                                            ---------  ---------   ---------
                                              137,829     39,705      35,975
                                            ---------  ---------   ---------
EXPENSES:
  Interest expense--convertible debt           93,912     78,785      29,647
  Interest expense--line of credit                  -      1,374       5,617
  Loss on exchange of convertible notes for
   stock and debentures                             -          -       5,650
  General, administrative and other             4,031      2,736       2,746
  Costs incurred in acquiring Services
   Division from related party                      -    158,444           -
  Provision for income taxes                        -          -           -
                                            ---------  ---------   ---------
                                               97,943    241,339      43,660
                                            ---------  ---------   ---------
Net earnings (loss)                            39,886   (201,634)     (7,685)
Less Series A Preferred Stock dividends         7,819          -           -
                                            ---------  ---------   ---------
Net earnings (loss) attributable to common
 shares                                      $ 32,067  $(201,634)   $ (7,685)
                                            =========  =========   =========
</TABLE>    
     
  See notes to consolidated financial statements and accompanying notes.     
 
                                      F-49
<PAGE>
 
                       
                    SECURITY CAPITAL GROUP INCORPORATED     
            
         SCHEDULE I--CONDENSED FINANCIAL INFORMATION OF REGISTRANT     
                    
                 STATEMENTS OF CASH FLOWS (UNCONSOLIDATED)     
                                 
                              (IN THOUSANDS)     
 
                                                   ----------------------------
<TABLE>   
<CAPTION>
                                               YEARS ENDED DECEMBER 31,
                                           ---------------------------------
                                                 1996        1995        1994
                                           ---------   ---------   ---------
<S>                                        <C>         <C>         <C>
OPERATING ACTIVITIES:
Net earnings (loss)                        $   39,886  $ (201,634) $   (7,685)
Adjustments to reconcile net earnings
 (loss) to cash flows provided by
 operating activities:
  Equity in earnings of subsidiaries         (130,445)    (36,074)    (34,554)
  Distributions from subsidiaries              51,964      47,500      48,205
  Costs incurred in acquiring Services
   Division                                         -     158,444           -
Increase in other assets                       (6,765)     (3,388)     (3,456)
Increase in accrued interest on
 convertible debt                              17,927      18,195       6,807
Increase (decrease) in accounts payable
 and accrued expenses                           5,269      (5,010)      6,124
<CAPTION>
                                           ---------   ---------   ---------
<S>                                        <C>         <C>         <C>
      Net cash flows provided by (used in)
       operating activities                   (22,164)    (21,967)     15,441
<CAPTION>
                                           ---------   ---------   ---------
<S>                                        <C>         <C>         <C>
INVESTING ACTIVITIES:
  Investments in and advances to
   subsidiaries                              (542,008)   (245,244)   (711,324)
  Other                                          (350)      5,166       8,000
<CAPTION>
                                           ---------   ---------   ---------
<S>                                        <C>         <C>         <C>
      Net cash flows used in investing
       activities                            (542,358)   (240,078)   (703,324)
<CAPTION>
                                           ---------   ---------   ---------
<S>                                        <C>         <C>         <C>
FINANCING ACTIVITIES:
  Proceeds from issuance of convertible
   debt                                       229,426     184,990      48,228
  Proceeds from sale of common shares, net
   of expenses                                230,579     218,786     502,560
  Proceeds from line of credit                      -           -     790,800
  Payments on line of credit                        -    (141,425)   (662,275)
  Proceeds from sale of preferred stock       139,000           -           -
  Distributions paid to shareholders                -           -     (11,652)
  Repurchase of common shares                 (11,483)       (375)          -
  Retirement of convertible debt               (7,840)       (194)          -
  Preferred dividends paid                     (7,819)          -           -
<CAPTION>
                                           ---------   ---------   ---------
<S>                                        <C>         <C>         <C>
      Net cash flows provided by financing
       activities                             571,863     261,782     667,661
<CAPTION>
                                           ---------   ---------   ---------
<S>                                        <C>         <C>         <C>
Net increase (decrease) in cash and cash
 equivalents                                    7,341        (263)    (20,222)
Cash and cash equivalents, beginning of
 year                                             535         798      21,020
<CAPTION>
                                           ---------   ---------   ---------
<S>                                        <C>         <C>         <C>
Cash and cash equivalents, end of year     $    7,876  $      535  $      798
<CAPTION>
                                           =========   =========   =========
</TABLE>    
     
  See notes to consolidated financial statements and accompanying notes.     
 
                                      F-50
<PAGE>
 
                           
                    SECURITY CAPITAL GROUP INCORPORATED     
            
         SCHEDULE I--CONDENSED FINANCIAL INFORMATION OF REGISTRANT     
                    
                 STATEMENTS OF CASH FLOWS (UNCONSOLIDATED)     
                                 
                              (IN THOUSANDS)          
 
                                                   ----------------------------
<TABLE>       
<CAPTION>
                                               YEARS ENDED DECEMBER 31,
                                           --------------------------------
                                                 1996       1995        1994
                                           ---------  ---------   ---------
<S>                                        <C>        <C>         <C>
NON-CASH INVESTING AND FINANCING
 ACTIVITIES:
Distribution of convertible subordinated
 debentures                                $       -  $       -   $  417,185
                                           =========  =========   =========
Purchase of GROUP on January 1, 1995:
  Fair value of identifiable assets
   acquired, net of cash                   $      -   $  86,476   $      -
  Costs incurred in acquiring Services
   Division                                       -     158,444          -
  Liabilities assumed                             -     (16,152)         -
  Securities issued                               -    (233,708)         -
  Net cash acquired                               -       4,940          -
                                           ---------  ---------   ---------
                                           $      -   $      -    $      -
                                           =========  =========   =========
Exchange of 7.25% and 7.0% convertible
 notes:
  Issuance of securities to convertible
   note holders:
    -convertible subordinated debentures   $      -   $  32,947   $      -
    -common stock, including value
     attributable to induced conversion           -      26,644          -
  Retirement of 7.25% and 7.0% convertible
   notes                                          -     (53,201)         -
  Loss on exchange of convertible notes           -      (5,650)         -
  Reduction in interest accrued on
   convertible notes                              -        (740)         -
                                           ---------  ---------   ---------
                                           $      -   $      -    $      -
                                           =========  =========   =========
Formation of SC Realty Incorporated:
  Deferred loan fees assumed by SC Realty  $      -   $   3,446   $      -
                                           =========  =========   =========
  Line of credit assumed by SC Realty      $      -   $ (17,100)  $      -
                                           =========  =========   =========
</TABLE>         
     
  See notes to consolidated financial statements and accompanying notes.     
 
                                      F-51
<PAGE>
 
                       
                    SECURITY CAPITAL GROUP INCORPORATED     
            
         SCHEDULE I--CONDENSED FINANCIAL INFORMATION OF REGISTRANT     
            
         NOTES TO CONDENSED FINANCIAL STATEMENTS (UNCONSOLIDATED)     
   
1. INVESTMENTS IN SUBSIDIARIES     
   
Security Capital has investments in SC Realty Incorporated ("SC Realty") and a
Services Division. SC Realty and the entities that comprise the Services
Division are wholly-owned subsidiaries of Security Capital.     
   
SC Realty commenced operations February 17, 1995 when Security Capital
contributed its investments in Security Capital Industrial Trust, Security
Capital Pacific Trust, Security Capital Pacific Incorporated and Security
Capital Atlantic Incorporated. At December 31, 1996, SC Realty holds interests
in the above-mentioned companies as well as Security Capital U.S. Realty and
Homestead Village Incorporated. The Services Division subsidiaries provide
management and property management services to the companies in which SC Realty
has made investments. The Services Division provides strategic guidance,
research, investment analysis, acquisition and development services, asset
management, property management, capital markets services and legal accounting
services. As described in note 1 to Security Capital's consolidated financial
statements, the Services Division companies were acquired January 1, 1995.     
   
Dividends from consolidated subsidiaries amounted to $51,964,000, $47,500,000
and $35,036,000, during 1996, 1995 and 1994 respectively. In addition, during
1994 Security Capital received dividends from an unconsolidated subsidiary
amounting to $13,169,000.     
   
Effective February 17, 1995, SC Realty became the primary obligor under
Security Capital's revolving bank line of credit. The line is guaranteed by
Security Capital and it contains financial covenants that are applicable to
both SC Realty and Security Capital. The line of credit agreement generally
requires some or all of the following: minimum net worth, liabilities to net
worth, specified interest coverage ratios and limitations on the amount
available for dividends. At December 31, 1996, SC Realty's net assets were
approximately $1.9 billion substantially all of which were restricted and
unavailable for dividends.     
   
The SC Realty line of credit agreement provides for loans of up to $50,000,000
to Security Capital. Any unpaid principal amounts are due thirty days after
written notice from SC Realty. Interest on unpaid principal amounts is payable
monthly at the rate per annum equal to the average interest rate paid by SC
Realty under the terms of the credit agreement. If SC Realty had no borrowings
outstanding under the credit agreement, then interest would be computed using
the "base rate" (defined as the higher of the Wells Fargo prime rate or the
Federal Funds Rate plus .50%). At December 31, 1996 and 1995, Security
Capital's loans payable to SC Realty amounted to $0 and $16,408,000,
respectively. Interest expense on these loans during 1996 and 1995 was
approximately $369,000 and $293,000, respectively, and is included in general,
administrative and other expenses in the accompanying condensed Statements of
Operations.     
   
2. INCOME TAXES     
   
Security Capital files a consolidated Federal income tax return which includes
SC Realty and the Services Division companies. At December 31, 1996 Security
Capital's consolidated net operating loss ("NOL") carryforwards amounted to
approximately $61,000,000. The deferred tax asset applicable to this NOL
carryforward is entirely offset by a valuation allowance. In 1996, a deferred
tax liability was recorded by SC Realty applicable to its equity method
investments. Accordingly, Security Capital's equity in earnings of SC Realty
for 1996 has been reduced by deferred income tax expense of $30,872,000.     
 
                                      F-52
<PAGE>
 
              SECURITY CAPITAL GROUP INCORPORATED AND SUBSIDIARIES
 
             SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                            -----------------------------------------------
                                                                          
                                           INITIAL COST              COSTS
                                      ----------------------   CAPITALIZED
                              ENCUM-           BUILDINGS AND SUBSEQUENT TOR
 MUTIFAMILY COMMUNITIESL     BRANCES      LAND  IMPROVEMENTS   ACQUISITIOND
- -----------------------     --------  -------- ------------- --------------
   <S>                      <C>       <C>      <C>           <C>          
   COMMUNITIES                                                            
   ACQUIRED:                                                              
   Atlanta, Georgia:                                                      
    Azalea Park.....        $ 15,500  $  3,717   $ 21,076      $    975   
    Balmoral                                                              
    Village.........               -     2,871     16,270            74   
    Cameron                                                               
    Ashford.........               -     3,672     20,841           399   
    Cameron                                                               
    Briarcliff......              (b)    2,105     11,953           191   
    Cameron Brook...          19,500     3,318     18,784           326   
    Cameron Creek                                                         
    I...............               -     3,627     20,589           328   
    Cameron Crest...               -     3,525     20,009           290   
    Cameron                                                               
    Dunwoody........               -     2,486     14,114           252   
    Cameron Forest..               -       884      5,008           352   
    Cameron Place...               -     1,124      6,372           579   
    Cameron Pointe..               -     2,172     12,306           413   
    Cameron                                                               
    Station.........          14,500     2,338     13,246           496   
    Clairmont                                                             
    Crest...........          11,600     1,603      9,102           315   
    The Greens......          10,400     2,004     11,354           382   
    Lake Ridge......               -     2,001     11,359         4,012   
    Morgan's                                                              
    Landing.........               -     1,168      6,646           857   
    Old Salem.......               -     1,053      6,144           919   
    Trolley Square..               -     2,031     11,528           347   
    Vinings                                                               
    Landing.........               -     1,363      7,902           714   
    WintersCreek....           5,000     1,133      6,434           220   
    Woodlands.......               -     3,785     21,471           485   
   Birmingham,                                                            
   Alabama:                                                               
    Cameron on the                                                        
    Cahaba I........               -     1,020      5,784           352   
    Cameron on the                                                        
    Cahaba II.......           8,021     1,688      9,580           501   
    Colony Woods I..               -     1,560      8,845           281   
    Morning Sun                                                           
    Villas..........               -     1,260      7,309           732   
   Charlotte, North                                                       
   Carolina:                                                              
    Cameron at                                                            
    Hickory Grove...           5,979     1,203      6,808           381   
    Cameron Oaks....               -     2,255     12,800           306   
</TABLE>
 

<TABLE>
<CAPTION>
                           --------------------------------------------------------------------
                           GROSS AMOUNT AT WHICH CARRIED AT
                                   DECEMBER 31, 1996
                           ---------------------------------
                                    BUILDINGS AND     TOTALS  ACCUMULATED CONSTRUCTION     YEAR
 MUTIFAMILY COMMUNITIESL       LAND  IMPROVEMENTS        (C) DEPRECIATION         YEAR ACQUIRED
- -----------------------    -------- ------------- ---------- ------------ ------------ --------
   <S>                     <C>      <C>           <C>        <C>          <C>          <C>
   COMMUNITIES             
   ACQUIRED:               
   Atlanta, Georgia:       
    Azalea Park.....       $  3,717   $ 22,051    $   25,768   $   715        1987       1995
    Balmoral               
    Village.........          2,871     16,344        19,215        73        1990       1996
    Cameron                
    Ashford.........          3,672     21,240        24,912     1,551        1990       1994
    Cameron                
    Briarcliff......          2,105     12,144        14,249       897        1989       1994
    Cameron Brook...          3,318     19,110        22,428     1,279        1988       1994
    Cameron Creek          
    I...............          3,627     20,917        24,544     1,473        1988       1994
    Cameron Crest...          3,525     20,299        23,824     1,426        1988       1994
    Cameron                
    Dunwoody........          2,486     14,366        16,852     1,050        1989       1994
    Cameron Forest..            884      5,360         6,244       145        1981       1995
    Cameron Place...          1,124      6,951         8,075       185        1979       1995
    Cameron Pointe..          2,172     12,719        14,891       192        1987       1996
    Cameron                
    Station.........          2,338     13,742        16,080       354          (c)      1995
    Clairmont              
    Crest...........          1,603      9,417        11,020       626        1987       1994
    The Greens......          2,004     11,736        13,740       794        1986       1994
    Lake Ridge......          2,001     15,371        17,372     1,200        1979       1993
    Morgan's               
    Landing.........          1,168      7,503         8,671       608        1983       1993
    Old Salem.......          1,053      7,063         8,116       485        1968       1994
    Trolley Square..          2,031     11,875        13,906       911        1989       1994
    Vinings                
    Landing.........          1,363      8,616         9,979       613        1978       1994
    WintersCreek....          1,133      6,654         7,787       233        1984       1995
    Woodlands.......          3,785     21,956        25,741       761          (d)      1995
   Birmingham,             
   Alabama:                
    Cameron on the         
    Cahaba I........          1,020      6,136         7,156       281        1987       1995
    Cameron on the         
    Cahaba II.......          1,688     10,081        11,769       463        1990       1995
    Colony Woods I..          1,560      9,126        10,686       676        1991       1994
    Morning Sun            
    Villas..........          1,260      8,041         9,301       554        1985       1994
   Charlotte, North        
   Carolina:               
    Cameron at             
    Hickory Grove...          1,203      7,189         8,392       137        1988       1996
    Cameron Oaks....          2,255     13,106        15,361       974        1989       1994
</TABLE>
 

                                      F-53
<PAGE>
 
              SECURITY CAPITAL GROUP INCORPORATED AND SUBSIDIARIES
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
 
                       --------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                 GROSS AMOUNT AT WHICH CARRIED AT
                                           INITIAL COST                 COSTS           DECEMBER 31, 1996
                                      -------------------------   CAPITALIZED   ------------------------------------
                              ENCUM-              BUILDINGS AND SUBSEQUENT TO               BUILDINGS AND    TOTALS   ACCUMULATED
 MUTIFAMILY COMMUNITIESL     BRANCES      LAND     IMPROVEMENTS                      LANDACQUIMPROVEMENTSISITION(C)  DEPRECIATION
- -----------------------     --------  --------    ------------- -------------   ---------- ------------------------- ------------
   <S>                      <C>       <C>         <C>           <C>             <C>        <C>            <C>        <C>
   Ft.
   Lauderdale/West
   Palm Beach,
   Florida:
    Cypress Lakes...        $      -  $  1,225      $  6,961      $    324        $  1,225     $  7,285     $  8,510   $   271
    Park Place at
    Turtle Run......               -     2,208        12,223         1,283           2,208       13,506       15,714       223
    Parrot's Landing
    I...............          15,835     2,691        15,276           684           2,691       15,960       18,651     1,072
    The Pointe at
    Bayberry Lake...               -     2,508        14,210           303           2,508       14,513       17,021       222
    Spencer Run.....              (b)    2,852        16,194           425           2,852       16,619       19,471     1,133
    Sun Pointe
    Cove............           8,500     1,367         7,773           229           1,367        8,002        9,369       550
    Trails at Meadow
    Lakes...........               -     1,285         7,293           262           1,285        7,555        8,840       282
   Ft. Myers,
   Florida:
    Forestwood......          11,485     2,031        11,540           210           2,031       11,750       13,781       815
   Greenville, South
   Carolina:
    Cameron Court...               -     1,602         9,369            89           1,602        9,458       11,060       163
   Jacksonville,
   Florida:
    Bay Club........               -     1,789        10,160           273           1,789       10,433       12,222       773
   Memphis,
   Tennessee:
    Cameron Century
    Center..........               -     2,382        13,496            50           2,382       13,546       15,928        60
    Cameron at Kirby
    Parkway.........               -     1,386         7,959           829           1,386        8,788       10,174       686
    Country Oaks....           5,933     1,246         7,061           177           1,246        7,238        8,484        63
    Stonegate.......               -       985         5,608           483             985        6,091        7,076       360
   Miami, Florida:
    Park Hill.......               -     1,650         9,377        (2,185)(e)       1,650        7,192        8,842       606
   Nashville,
   Tennessee:
    Arbor Creek.....               -         -(f)     17,671           512               -       18,183       18,183     1,267
    Enclave at
    Brentwood.......               -     2,263        12,847         1,016           2,263       13,863       16,126       605
   Orlando, Florida:
    Camden Springs..               -     2,477        14,072           808           2,477       14,880       17,357     1,056
    Cameron Villas
    I...............           6,343     1,087         6,317           609           1,087        6,926        8,013       473
    Cameron Villas
    II..............              (b)      255         1,454            64             255        1,518        1,773        56
    Kingston
    Village.........               -       876         4,973           164             876        5,137        6,013       192
    The Wellington..              (b)    1,155         6,565           282           1,155        6,847        8,002       466
   Raleigh, North
   Carolina:
    Cameron Lake....               -     1,385         7,848            60           1,385        7,908        9,293        35
    Cameron Ridge...           5,888     1,503         8,519           109           1,503        8,628       10,131        38
    Cameron Square..               -     2,314        13,143           525           2,314       13,668       15,982       959
    Emerald Forest..               -     2,202        12,478             -           2,202       12,478       14,680         -
<CAPTION>
                            CONSTRUCTION     YEAR
 MUTIFAMILY COMMUNITIESL            YEAR ACQUIRED
- -----------------------     ------------ --------
   <S>                      <C>          <C>
   Ft.
   Lauderdale/West
   Palm Beach,
   Florida:
    Cypress Lakes...            1987       1995
    Park Place at
    Turtle Run......            1989       1996
    Parrot's Landing
    I...............            1986       1994
    The Pointe at
    Bayberry Lake...            1988       1996
    Spencer Run.....            1987       1994
    Sun Pointe
    Cove............            1986       1994
    Trails at Meadow
    Lakes...........            1983       1995
   Ft. Myers,
   Florida:
    Forestwood......            1986       1994
   Greenville, South
   Carolina:
    Cameron Court...            1991       1996
   Jacksonville,
   Florida:
    Bay Club........            1990       1994
   Memphis,
   Tennessee:
    Cameron Century
    Center..........            1988       1996
    Cameron at Kirby
    Parkway.........            1985       1994
    Country Oaks....            1985       1996
    Stonegate.......            1986       1994
   Miami, Florida:
    Park Hill.......            1968       1994
   Nashville,
   Tennessee:
    Arbor Creek.....            1986       1994
    Enclave at
    Brentwood.......            1988       1995
   Orlando, Florida:
    Camden Springs..            1986       1994
    Cameron Villas
    I...............            1982       1994
    Cameron Villas
    II..............            1981       1995
    Kingston
    Village.........            1982       1995
    The Wellington..            1988       1994
   Raleigh, North
   Carolina:
    Cameron Lake....            1985       1996
    Cameron Ridge...            1985       1996
    Cameron Square..            1987       1994
    Emerald Forest..            1986       1996
</TABLE>
 
 
                                      F-54
<PAGE>
 
              SECURITY CAPITAL GROUP INCORPORATED AND SUBSIDIARIES
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                            ------------------------------------------------------------------------------------
                                                                            GROSS AMOUNT AT WHICH CARRIED AT   
                                           INITIAL COST              COSTS         DECEMBER 31, 1996           
                                      ----------------------   CAPITALIZED ------------------------------------
                              ENCUM-           BUILDINGS AND SUBSEQUENT TO             BUILDINGS AND    TOTALS 
 MUTIFAMILY COMMUNITIESL     BRANCES      LAND  IMPROVEMENTS                    LANDACQUIMPROVEMENTSISITION(C) 
- -----------------------     --------  -------- ------------- ------------- ---------- --------------------------
   <S>                      <C>       <C>      <C>           <C>           <C>        <C>            <C>       
   Richmond,                                                                                                   
   Virginia:                                                                                                   
    Camden at                                                                                                  
    Wellesley.......        $      -  $  2,878   $ 16,339      $    293    $    2,878   $   16,632   $   19,510
    Potomac Hunt....              (b)    1,486      8,452           181         1,486        8,633       10,119
   Sarasota,                                                                                                   
   Florida:                                                                                                    
    Camden at Palmer                                                                                           
    Ranch...........               -     3,534     20,057           607         3,534       20,664       24,198
   Tampa, Florida:                                                                                             
    Camden Downs....               -     1,840     10,447           305         1,840       10,752       12,592
    Cameron                                                                                                    
    Bayshore........               -     1,607      9,105             -         1,607        9,105       10,712
    Cameron Lakes...               -     1,126      6,418         1,107         1,126        7,525        8,651
    Country Place                                                                                              
    Village I.......           2,004       567      3,219           140           567        3,359        3,926
    Country Place                                                                                              
    Village II......               -       644      3,658            94           644        3,752        4,396
    Foxbridge on the                                                                                           
    Bay.............          10,400     1,591      9,036           328         1,591        9,364       10,955
    Summer Chase....              (b)      542      3,094           136           542        3,230        3,772
   Washington, D.C.:                                                                                           
    Camden at                                                                                                  
    Kendall Ridge...               -     1,708      9,698           295         1,708        9,993       11,701
    Cameron at                                                                                                 
    Saybrooke.......               -     2,802     15,906           258         2,802       16,164       18,966
    Sheffield                                                                                                  
    Forest..........               -     2,269     12,859           418         2,269       13,277       15,546
    West Springfield                                                                                           
    Terrace.........               -     2,417     13,695            98         2,417       13,793       16,210
    Less amounts                                                                                               
    held in                                                                                                    
    principal                                                                                                  
    reserve                                                                                                    
    fund(g).........          (1,098)        -          -             -             -            -            -
                            --------  --------   --------      --------    ----------   ----------   ----------
    Total Operating                                                                                            
    Communities                                                                                                
    Acquired........        $155,790  $124,701   $726,004      $ 27,324    $  124,701   $  753,328   $  878,029
                            --------  --------   --------      --------    ----------   ----------   ----------
   COMMUNITIES                                                                                                 
   DEVELOPED:                                                                                                  
   Birmingham,                                                                                                 
   Alabama:                                                                                                    
    Colony Woods                                                                                               
    II..............        $      -  $  1,254   $      -      $  9,261    $    1,551   $    8,964   $   10,515
   Charlotte, North                                                                                            
   Carolina:                                                                                                   
    Waterford                                                                                                  
    Hills...........               -     1,508          -        11,109         1,943       10,674       12,617
    Waterford Square                                                                                           
    I...............               -     1,890          -        17,763         2,053       17,600       19,653
   Jacksonville,                                                                                               
   Florida:                                                                                                    
    Cameron Lakes                                                                                              
    I...............               -     1,759          -        14,358         1,959       14,158       16,117
   Raleigh, North                                                                                              
   Carolina:                                                                                                   
    Waterford                                                                                                  
    Point...........               -       985          -        14,854         1,493       14,346       15,839
                            --------  --------   --------      --------    ----------   ----------   ----------   
    Total Operating
    Communities
    Developed.......        $      -  $  7,396   $      -      $ 67,345    $    8,999   $   65,742   $   74,741   
                            --------  --------   --------      --------    ----------   ----------   ----------   
    TOTAL OPERATING
    COMMUNITIES.....        $155,790  $132,097   $726,004      $ 94,669    $  133,700   $  819,070   $  952,770   
                            --------  --------   --------      --------    ----------   ----------   ----------   
</TABLE>
 
<TABLE>
<CAPTION>
                            ----------------------------------
                            
                            
                            
                             ACCUMULATED CONSTRUCTION     YEAR
 MUTIFAMILY COMMUNITIESL    DEPRECIATION         YEAR ACQUIRED
- -----------------------     ------------ ------------ --------
   <S>                      <C>          <C>          <C>
   Richmond,                
   Virginia:                
    Camden at               
    Wellesley.......          $ 1,240        1989       1994
    Potomac Hunt....              464        1987       1994
   Sarasota,                
   Florida:                 
    Camden at Palmer        
    Ranch...........            1,469        1988       1994
   Tampa, Florida:          
    Camden Downs....              780        1988       1994
    Cameron                 
    Bayshore........                -        1984       1996
    Cameron Lakes...              365        1986       1995
    Country Place           
    Village I.......              125        1982       1995
    Country Place           
    Village II......              141        1983       1995
    Foxbridge on the        
    Bay.............              652        1986       1994
    Summer Chase....              219        1988       1994
   Washington, D.C.:        
    Camden at               
    Kendall Ridge...              755        1990       1994
    Cameron at              
    Saybrooke.......            1,190        1990       1994
    Sheffield               
    Forest..........              374        1987       1995
    West Springfield        
    Terrace.........               92        1978       1996
    Less amounts            
    held in                 
    principal               
    reserve                 
    fund(g).........                -
                              -------
    Total Operating         
    Communities             
    Acquired........          $38,948
                              -------
   COMMUNITIES              
   DEVELOPED:               
   Birmingham,              
   Alabama:                 
    Colony Woods            
    II..............          $   365        1995       1994
   Charlotte, North         
   Carolina:                
    Waterford               
    Hills...........              476        1995       1993
    Waterford Square        
    I...............              436        1996       1994
   Jacksonville,            
   Florida:                 
    Cameron Lakes           
    I...............              216        1996       1995
   Raleigh, North           
   Carolina:                
    Waterford               
    Point...........              519        1996       1994
                              -------
    Total Operating         
    Communities             
    Developed.......          $ 2,012
                              -------
    TOTAL OPERATING         
    COMMUNITIES.....          $40,960
                              -------
</TABLE>
 
 
                                      F-55
<PAGE>
 
              SECURITY CAPITAL GROUP INCORPORATED AND SUBSIDIARIES
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
 
<TABLE>
<CAPTION>
                            -----------------------------------------------------------------------------------
                                                                           GROSS AMOUNT AT WHICH CARRIED AT   
                                          INITIAL COST              COSTS         DECEMBER 31, 1996           
                                     ----------------------   CAPITALIZED ------------------------------------
                              ENCUM-          BUILDINGS AND SUBSEQUENT TO             BUILDINGS AND    TOTALS 
 MUTIFAMILY COMMUNITIESL     BRANCES     LAND  IMPROVEMENTS                    LANDACQUIMPROVEMENTSISITION(C) 
- -----------------------     -------- -------- ------------- ------------- ---------- -------------------------
   <S>                      <C>      <C>      <C>           <C>           <C>        <C>            <C>       
   COMMUNITIES UNDER                                                                                          
   CONSTRUCTION:                                                                                              
   Atlanta, Georgia:                                                                                          
    Cameron Creek                                                                                             
    II..............        $      - $  2,730   $      -      $ 16,602    $    2,897   $   16,435   $   19,332
   Birmingham,                                                                                                
   Alabama:                                                                                                   
    Cameron at the                                                                                            
    Summit I........               -    2,774          -         5,709         2,778        5,705        8,483
   Charlotte, North                                                                                           
   Carolina:                                                                                                  
    Waterford Square                                                                                          
    II..............               -    2,014          -         4,578         2,065        4,527        6,592
   Ft.                                                                                                        
   Lauderdale/West                                                                                            
   Palm Beach,                                                                                                
   Florida:                                                                                                   
    Parrot's Landing                                                                                          
    II..............               -    1,328          -         6,742         1,367        6,703        8,070
   Jacksonville,                                                                                              
   Florida:                                                                                                   
    Cameron                                                                                                   
    Deerwood........               -    2,331          -        12,173         2,332       12,172       14,504
    Cameron Lakes                                                                                             
    II..............               -    1,340          -         1,529         1,340        1,529        2,869
    Cameron                                                                                                   
    Timberlin Parc                                                                                            
    I...............               -    2,167          -        13,280         2,282       13,165       15,447
   Nashville,                                                                                                 
   Tennessee:                                                                                                 
    Cameron                                                                                                   
    Overlook........               -    2,659          -         4,679         2,659        4,679        7,338
   Raleigh, North                                                                                             
   Carolina:                                                                                                  
    Cameron Brooke..               -    1,353          -         8,717         1,382        8,688       10,070
    Waterford                                                                                                 
    Forest..........               -    2,371          -        17,978         2,480       17,869       20,349
   Richmond,                                                                                                  
   Virginia:                                                                                                  
    Cameron at                                                                                                
    Wyndham.........               -    2,038          -         2,366         2,052        2,352        4,404
    Cameron Crossing                                                                                          
    I & II..........               -    2,752          -         8,450         2,768        8,434       11,202i)
   Washington, D.C.:                                                                                          
    Cameron at                                                                                                
    Milestone.......               -    5,477          -        24,867         5,607       24,737       30,344
    Woodway at                                                                                                
    Trinity Center..               -    5,342          -        30,241         5,584       29,999       35,583
                            -------- --------   --------      --------    ----------   ----------   ----------   
    TOTAL
    COMMUNITIES
    UNDER
    CONSTRUCTION....        $      - $ 36,676   $      -      $157,911    $   37,593   $  156,994   $  194,587   
                            -------- --------   --------      --------    ----------   ----------   ----------   
</TABLE>
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                            ----------------------------------
                            
                            
                            
                             ACCUMULATED CONSTRUCTION     YEAR
 MUTIFAMILY COMMUNITIESL    DEPRECIATION         YEAR ACQUIRED
- -----------------------     ------------ ------------ --------
   <S>                      <C>          <C>          <C>
   COMMUNITIES UNDER        
   CONSTRUCTION:            
   Atlanta, Georgia:        
    Cameron Creek           
    II..............          $     39         -(h)     1994
   Birmingham,              
   Alabama:                 
    Cameron at the          
    Summit I........                 -         -        1996
   Charlotte, North         
   Carolina:                
    Waterford Square        
    II..............                 -         -        1995
   Ft.                      
   Lauderdale/West          
   Palm Beach,              
   Florida:                 
    Parrot's Landing        
    II..............                 -         -        1994
   Jacksonville,            
   Florida:                 
    Cameron                 
    Deerwood........                 -         -(h)     1996
    Cameron Lakes           
    II..............                 -         -        1996
    Cameron                 
    Timberlin Parc          
    I...............                16         -(h)     1995
   Nashville,               
   Tennessee:               
    Cameron                 
    Overlook........                 -         -        1996
   Raleigh, North           
   Carolina:                
    Cameron Brooke..                 -         -        1995
    Waterford               
    Forest..........                52         -(h)     1995
   Richmond,                
   Virginia:                
    Cameron at              
    Wyndham.........                 -         -        1993
    Cameron Crossing        
    I & II..........                 -         -        1995(i)
   Washington, D.C.:        
    Cameron at              
    Milestone.......                43         -(h)     1995
    Woodway at              
    Trinity Center..                56         -(h)     1994
                              --------
    TOTAL                   
    COMMUNITIES             
    UNDER                   
    CONSTRUCTION....          $    206
                              --------
</TABLE>
 
                                      F-56
<PAGE>
 
              SECURITY CAPITAL GROUP INCORPORATED AND SUBSIDIARIES
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                            ---------------------------------------------------------------------------------------------
                                                                          GROSS AMOUNT AT WHICH CARRIED AT              
                                          INITIAL COST              COSTS         DECEMBER 31, 1996                     
                                     ----------------------   CAPITALIZED ---------------------------------             
                              ENCUM-          BUILDINGS AND SUBSEQUENT TO          BUILDINGS AND     TOTALS  ACCUMULATEDR
 MUTIFAMILY COMMUNITIESL     BRANCES     LAND  IMPROVEMENTS                   LANDACIMPROVEMENTSQUISITIO(C)NDEPRECIATIOND
- -----------------------     -------- -------- ------------- ------------- -------- ------------- ---------- -------------
   <S>                      <C>      <C>      <C>           <C>           <C>      <C>           <C>        <C>         
   COMMUNITIES IN                                                                                                       
   PLANNING:                                                                                                            
   Atlanta, Georgia:                                                                                                    
    Cameron                                                                                                             
    Landing.........        $      - $  1,508   $      -      $    512    $  1,508   $    512    $    2,020   $     -   
   Ft.                                                                                                                  
   Lauderdale/West                                                                                                      
   Palm Beach,                                                                                                          
   Florida:                                                                                                             
    Cameron                                                                                                             
    Waterway........               -    4,025          -           361       4,029        357         4,386         -   
   Jacksonville,                                                                                                        
   Florida:                                                                                                             
    Cameron                                                                                                             
    Timberlin Parc                                                                                                      
    II..............               -    1,294          -            95       1,294         95         1,389         -   
                            -------- --------   --------      --------    --------   --------    ----------   -------   
    TOTAL                                                                                                               
    COMMUNITIES IN                                                                                                      
    PLANNING........        $      - $  6,827   $      -      $    968    $  6,831   $    964    $    7,795   $     -   
                            -------- --------   --------      --------    --------   --------    ----------   -------   
   LAND HELD FOR                                                                                                        
   FUTURE                                                                                                               
   DEVELOPMENT:                                                                                                         
   Birmingham,                                                                                                          
   Alabama:                                                                                                             
    Cameron at the                                                                                                      
    Summit II.......               -    2,008          -            75       2,083          -         2,083         -   
                            -------- --------   --------      --------    --------   --------    ----------   -------
    TOTAL LAND HELD
    FOR FUTURE
    DEVELOPMENT.....        $      - $  2,008   $      -      $     75    $  2,083   $      -    $    2,083   $     -
                            -------- --------   --------      --------    --------   --------    ----------   -------
    TOTAL
    MULTIFAMILY
    COMMUNITIES,
    HELD BY
    ATLANTIC........        $155,790 $177,608   $726,004      $253,623    $180,207   $977,028    $1,157,235   $41,166           
                            -------- --------   --------      --------    --------   --------    ----------   -------
</TABLE>
 
 
<TABLE>
<CAPTION>
                            ------------------------
                            
                            
                            
                            ED CONSTRUCTION     YEAR
 MUTIFAMILY COMMUNITIESL    ON         YEAR ACQUIRED
- -----------------------     -- ------------ --------
   <S>                         <C>          <C>
   COMMUNITIES IN           
   PLANNING:                
   Atlanta, Georgia:        
    Cameron                 
    Landing.........                 -        1996
   Ft.                      
   Lauderdale/West          
   Palm Beach,              
   Florida:                 
    Cameron                 
    Waterway........                 -        1996
   Jacksonville,            
   Florida:                 
    Cameron                 
    Timberlin Parc          
    II..............                 -        1995
                            
    TOTAL                   
    COMMUNITIES IN          
    PLANNING........        
                            
   LAND HELD FOR            
   FUTURE                   
   DEVELOPMENT:             
   Birmingham,              
   Alabama:                 
    Cameron at the          
    Summit II.......                 -        1996
                            
    TOTAL LAND HELD         
    FOR FUTURE              
    DEVELOPMENT.....        
                            
    TOTAL                   
    MULTIFAMILY             
    COMMUNITIES,            
    HELD BY                 
    ATLANTIC........        
                            
</TABLE>
 
 
                                      F-57
<PAGE>
 
              SECURITY CAPITAL GROUP INCORPORATED AND SUBSIDIARIES
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                        ----------------------------------------------------------------------------------
                                                                    GROSS AMOUNT AT WHICH CARRIED AT     
                                    INITIAL COST                            DECEMBER 31, 1996            
                                ---------------------         COSTS -------------------------------------
  EXTENDED-STAY                                         CAPITALIZED                                      
     LODGING             ENCUM-         BUILDINGS AND SUBSEQUENT TO             BUILDINGS AND    TOTALS  R
   PROPERTIES           BRANCES    LAND  IMPROVEMENTS   ACQUISITION     LAND     IMPROVEMENTS       (C)  D
  -------------         ------- ------- ------------- ------------- ---------- ---------------------------
<S>                     <C>     <C>     <C>           <C>           <C>        <C>            <C>        
Albuquerque, New                                                                                         
Mexico:                                                                                                  
 I-40............          (l)  $   770    $     -      $  1,489    $      776   $     1,483  $     2,259
 Osuna/North I-                                                                                          
 25..............          (l)      832          -         4,598           840         4,590        5,430
Atlanta, Georgia:                                                                                        
 Cumberland......          (m)    1,321        524         2,419         1,321         2,943        4,264
 Gwinnett Place..          (m)      743          -           241           790           194          984
 North Druid                                                                                             
 Hills...........          (m)    1,814        144         1,064         1,814         1,208        3,022
 Peachtree.......          (m)    1,091      5,085            87         1,095         5,168        6,263
 Perimeter.......          (m)    2,356        982         2,100         2,381         3,057        5,438
 Roswell.........          (m)    1,923        110           829         1,923           939        2,862
Austin, Texas:                                                                                           
 Burnet Road.....          (l)      525          -         3,616           723         3,418        4,141
 Midtown.........          (l)      600          -         4,085           643         4,042        4,685
 Pavillion.......          (l)      633          -         4,459           633         4,459        5,092
 Round Rock......          (l)      483          -           351           506           328          834
Charlotte, North                                                                                         
Carolina:                                                                                                
 1-77 Billy                                                                                              
 Graham Pkwy.....           -     1,500          -           366         1,524           342        1,866
Dallas, Texas:                                                                                           
 Coit Road/North                                                                                         
 Central.........          (l)      425          -         3,051           496         2,980        3,476
 Ft.                                                                                                     
 Worth/Downtown                                                                                          
 Freeway.........          (l)      350          -         2,653           384         2,619        3,003
 Las                                                                                                     
 Colinas/Irving..          (l)      800          -         3,900           805         3,895        4,700
 North                                                                                                   
 Arlington/Six                                                                                           
 Flags Hills.....          (l)      340          -         3,487           407         3,420        3,827
 North Richland                                                                                          
 Hills Road......          (l)      470          -         3,113           544         3,039        3,583
 South Arlington.          (l)      550          -         3,371           642         3,279        3,921
 Skillman/Northwest.       (l)      400          -         2,765           400         2,765        3,165
 Stemmons/NW                                                                                             
 Highway Worth...          (l)      356          -         4,275           424         4,207        4,631
 Tollway/Addison                                                                                         
 Colinas.........          (l)      275          -         2,529           353         2,451        2,804
Denver, Colorado:                                                                                        
 Cherry Creek....          (l)    1,070          -         1,677         1,078         1,669        2,747
 Bellview/Denver                                                                                         
 Tech Center.....          (l)      876          -         5,318           942         5,252        6,194
 Iliff/Aurora....          (l)      615          -         4,543           624         4,534        5,158
 Inverness.......          (l)    1,041          -         2,110         1,064         2,087        3,151
Houston, Texas:                                                                                          
 Astrodome/Medical                                                                                       
 Center..........          (l)    1,530          -         3,902         1,669         3,763        5,432
 Bammel/Cypress                                                                                          
 Station.........          (l)      516          -         3,112           595         3,033        3,628
 Fuqua/Hobby                                                                                             
 Airport.........          (l)      416          -         3,034           491         2,959        3,450
 Park Ten........          (l)      791          -         3,212           860         3,143        4,003
 Stafford/Sugarland.       (l)      575          -         3,127           665         3,037        3,702
 West by                                                                                                 
 Northwest/Hwy                                                                                           
 290.............          (l)      519          -         2,997           568         2,948        3,516
 Westheimer/Beltway.       (l)      796          -         3,296           897         3,195        4,092
 Willowbrook/Northwest.    (l)      575          -         3,437           669         3,343        4,012
Jacksonville,                                                                                            
Florida:                                                                                                 
 JTB.............          (m)    1,137        379           976         1,206         1,286        2,492
</TABLE>
 

                                      F-58
 
<TABLE>
<CAPTION>

                        
                        
  EXTENDED-STAY         
     LODGING             ACCUMULATED CONSTRUCTION     YEAR
   PROPERTIES           DEPRECIATION         YEAR ACQUIRED
  -------------         ------------ ------------ --------
<S>                     <C>          <C>          <C>
Albuquerque, New        
Mexico:                 
 I-40............             (j)          (j)      1996
 Osuna/North I-         
 25..............            157         1996       1995
Atlanta, Georgia:       
 Cumberland......             (j)          (j)      1996
 Gwinnett Place..             (j)          (j)      1996
 North Druid            
 Hills...........             (j)          (j)      1996
 Peachtree.......             45         1996       1996
 Perimeter.......             (j)          (j)      1996
 Roswell.........             (j)          (j)      1996
Austin, Texas:          
 Burnet Road.....            243         1995       1994
 Midtown.........            109         1996       1995
 Pavillion.......              -         1996       1995
 Round Rock......             (j)          (j)      1995
Charlotte, North        
Carolina:               
 1-77 Billy             
 Graham Pkwy.....             (j)          (j)      1996
Dallas, Texas:          
 Coit Road/North        
 Central.........            463         1994       1993
 Ft.                    
 Worth/Downtown         
 Freeway.........             82         1996       1994
 Las                    
 Colinas/Irving..            126         1996       1994
 North                  
 Arlington/Six          
 Flags Hills.....            296         1995       1993
 North Richland         
 Hills Road......            464         1994       1993
 South Arlington.            302         1995       1994
 Skillman/Northwest.         373         1993       1992
 Stemmons/NW            
 Highway Worth...            441         1995       1992
 Tollway/Addison        
 Colinas.........            468         1993       1993
Denver, Colorado:       
 Cherry Creek....             (j)          (j)      1996
 Bellview/Denver        
 Tech Center.....            120         1996       1994
 Iliff/Aurora....            125         1996       1994
 Inverness.......             (j)          (j)      1996
Houston, Texas:         
 Astrodome/Medical      
 Center..........            236         1995       1994
 Bammel/Cypress         
 Station.........            303         1994       1993
 Fuqua/Hobby            
 Airport.........            412         1994       1993
 Park Ten........            320         1994       1993
 Stafford/Sugarland.         332         1994       1993
 West by                
 Northwest/Hwy          
 290.............            434         1994       1993
 Westheimer/Beltway.         383         1994       1993
 Willowbrook/Northwest.      250         1995       1994
Jacksonville,           
Florida:                
 JTB.............             (j)          (j)      1996
</TABLE>
<PAGE>
 
              SECURITY CAPITAL GROUP INCORPORATED AND SUBSIDIARIES
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                       ------------------------------------------------------------------------------------------------------------
                                                                  GROSS AMOUNT AT WHICH CARRIED
                                                                                AT
                                  INITIAL COST              COSTS       DECEMBER 31, 1996
  EXTENDED-STAY               ---------------------   CAPITALIZED ------------------------------
     LODGING           ENCUM-         BUILDINGS AND SUBSEQUENT TO         BUILDINGS AND           ACCUMULATED CONSTRUCTION     YEAR
   PROPERTIES          BRANCE    LAND  IMPROVEMENTS   ACQUISITION    LAND  IMPROVEMENTS    TOTAL DEPRECIATION         YEAR ACQUIRED
  -------------        ------ ------- ------------- ------------- ------- ------------- -------- ------------ ------------ --------
<S>                    <C>    <C>     <C>           <C>           <C>     <C>           <C>      <C>          <C>          <C>
Kansas City,
Missouri:
 Merriam.........        (l)  $   871    $     -      $  3,136    $   905   $  3,102    $  4,007        (j)         (j)      1996
 Plaza...........         -     1,090          -           208      1,158        140       1,298        (j)         (j)      1996
Los Angeles,
California:
 Brea............         -     1,518          -           173      1,529        162       1,691        (j)         (j)      1996
 El Segundo......        (l)    2,233          -           425      2,255        403       2,658        (j)         (j)      1996
Miami/Ft.
Lauderdale,
Florida:
 Coral Springs-
 Northpoint......         -     1,030          -           139      1,059        110       1,169        (j)         (j)      1996
 Fort Lauderdale.        (m)    1,328        633           926      1,384      1,503       2,887        (j)         (j)      1996
 Miami Airport...        (m)    2,238        679           997      2,326      1,588       3,914        (j)         (j)      1996
 Plantation......        (m)    1,562        358           118      1,636        402       2,038        (j)         (j)      1996
Nashville,
Tennessee:
 Cool Springs....        (m)    1,106          -           355      1,182        279       1,461        (j)         (j)      1996
 Nashville
 Airport.........        (m)    1,292        338           954      1,324      1,260       2,584        (j)         (j)      1996
Orange County,
California:
 Spectrum........        (l)    2,115          -           508      2,128        495       2,623        (j)         (j)      1996
Phoenix, Arizona:
 Dunlap/North
 West Valley.....        (l)      915          -         4,418        935      4,398       5,333        77        1996       1995
 Mesa............        (l)    1,470          -           161      1,529        102       1,631        (j)         (j)      1996
 Tempe...........        (l)      808          -         4,613        830      4,591       5,421       107        1996       1995
 Scottsdale......        (l)      883          -         3,454        971      3,366       4,337       218        1995       1994
 Union Hills.....        (l)      810          -         3,963        821      3,952       4,773         -        1996       1996
Portland, Oregon:
 Lake Oswego.....        (l)    1,960          -           168      2,010        118       2,128        (j)         (j)      1996
 Sunset East.....        (l)    1,289          -           250      1,308        231       1,539        (j)         (j)      1996
Raleigh/Durham,
North Carolina:
 Hwy 70..........        (m)      901          -           238        936        203       1,139        (j)         (j)      1996
 North Raleigh...        (m)    1,163        301           935      1,197      1,202       2,399        (j)         (j)      1996
 RTP.............        (m)      984        230         1,598        993      1,819       2,812        (j)         (j)      1996
Richmond,
Virginia:
 Upper Broad.....        (m)    1,358          -           482      1,444        396       1,840        (j)         (j)      1996
Salt Lake City,
Utah:
 Ft. Union.......        (l)    1,285          -           440      1,288        437       1,725        (j)         (j)      1996
 Redwood.........        (l)      844          -         2,002        912      1,934       2,846        (j)         (j)      1996
San Antonio,
Texas:
 Bitters.........        (l)    1,000          -         3,836      1,198      3,638       4,836       254        1995       1994
 DeZavala/Six
 Flags Fiesta....        (l)      844          -         3,731        983      3,592       4,575       258        1995       1994
 Fredricksburg/Medical
 Center..........        (l)      800          -         3,356        892      3,264       4,156       319        1994       1993
San Diego,
California:
 Mission Valley..        (l)    1,603          -           418      1,618        403       2,021        (j)         (j)      1996
San Francisco
(Bay Area),
California:
 Milpitas........        (l)    1,136          -         3,413      1,143      3,406       4,549        (j)         (j)      1996
 Mountain View...        (l)    1,805          -           675      1,849        631       2,480        (j)         (j)      1996
 San Jose........        (l)    1,770          -           434      1,776        428       2,204        (j)         (j)      1996
 San Mateo.......        (l)    1,510          -         4,233      1,517      4,226       5,743        (j)         (j)      1995
</TABLE>
 
                                      F-59
<PAGE>
 
              SECURITY CAPITAL GROUP INCORPORATED AND SUBSIDIARIES
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                    -----------------------------------------------------------------------------------
                                                                    GROSS AMOUNT AT WHICH CARRIED AT   
                                   INITIAL COST               COSTS         DECEMBER 31, 1996          
                              -----------------------   CAPITALIZED ---------------------------------- 
  EXTENDED-STAY       ENCUM-            BUILDINGS AND SUBSEQUENT TO           BUILDINGS AND            
LODGING PROPERTIES    BRANCE      LAND   IMPROVEMENTS   ACQUISITION     LAND   IMPROVEMENTS      TOTAL 
- ------------------  --------  --------  ------------- ------------- --------  ------------- ---------- 
<S>                 <C>       <C>       <C>           <C>           <C>       <C>           <C>        
 San Ramon.......         (l) $  1,327    $      -      $    402    $  1,341   $      388   $    1,729 
 Santa Clara.....          -     1,423           -            25       1,428           20        1,448 
 Sunnyvale.......         (l)    1,274           -         4,309       1,278        4,305        5,583 
Seattle,                                                                                               
Washington:                                                                                            
 Bellevue........         (l)    2,050           -         1,119       2,067        1,102        3,169 
 Mountain Lake                                                                                         
 Terrace/N.                                                                                            
 Seattle.........         (l)    1,530           -           494       1,589          435        2,024 
 Redmond.........         (l)    2,265           -           565       2,527          303        2,830 
 Tukwila.........         (l)      900           -           465         937          428        1,365 
Tampa Area,                                                                                            
Florida:                                                                                               
 Brandon.........         (m)      923         762           584         971        1,298        2,269 
 North Airport...         (m)      615       1,142         1,883         635        3,005        3,640 
 St. Petersburg..         (m)      766         155           264         766          419        1,185 
Washington, D.C.:                                                                                      
 BWI.............         (m)      940           -           486       1,062          364        1,426 
 Dulles-South....         (m)      690           -           237         722          205          927 
 Fair Oaks.......         (m)    1,152         196           372       1,157          563        1,720 
 Merrifield......         (m)    1,500           -           276       1,511          265        1,776 
Miscellaneous....         (k)    5,429           -           161       5,589            1        5,590 
Less: Fair Value
in excess of
cost--Properties
acquired from
ATLANTIC.........               (3,681)     (2,623)            -      (3,681)      (2,623)      (6,304)  
                              --------    --------      --------    --------   ----------   ----------   
 Total Extended-
 Stay Lodging
 Properties, held
 by Homestead....             $ 89,638    $  9,395      $157,988    $ 93,687   $  163,334   $  257,021   
                    --------  --------    --------      --------    --------   ----------   ----------   
 Grand Total
 Security
 Capital.........   $155,790  $267,246    $735,399      $411,611    $273,894   $1,140,362   $1,414,256   
                    ========  ========    ========      ========    ========   ==========   ==========   
</TABLE>


<TABLE>
<CAPTION>
                                        
                    
                    
  EXTENDED-STAY     CCUMULATED CONSTRUCTION        YEAR
LODGING PROPERTIES  PRECIATION         YEAR    ACQUIRED
- ------------------  ---------- ------------ -----------
<S>                 <C>        <C>          <C>
 San Ramon.......        (j)        (j)            1996
 Santa Clara.....         -         (n)            1996
 Sunnyvale.......        (j)        (j)            1995
Seattle,            
Washington:         
 Bellevue........        (j)        (j)            1996
 Mountain Lake      
 Terrace/N.         
 Seattle.........        (j)        (j)            1996
 Redmond.........        (j)        (j)            1996
 Tukwila.........        (j)        (j)            1996
Tampa Area,         
Florida:            
 Brandon.........        (j)        (j)            1996
 North Airport...        (j)        (j)            1996
 St. Petersburg..        (j)        (j)            1996
Washington, D.C.:   
 BWI.............        (j)        (j)            1996
 Dulles-South....        (j)        (j)            1996
 Fair Oaks.......        (j)        (j)            1996
 Merrifield......        (j)        (j)            1996
Miscellaneous....         -          -        1995/1996
Less: Fair Value    
in excess of        
cost--Properties    
acquired from       
ATLANTIC.........         -
                    -------
 Total Extended-    
 Stay Lodging       
 Properties, held   
 by Homestead....   $ 7,717
                    -------
 Grand Total        
 Security           
 Capital.........   $48,883
                    =======
</TABLE>

- ----
(a) For Federal income tax purposes, ATLANTIC's aggregate cost of real estate
    at December 31, 1996 was $1,133,431,000.
(b) Pledged as additional collateral under credit enhancement agreement with
    the Federal National Mortgage Association.
(c) Phase I (108 units) was constructed in 1981 and Phase II (240 units) was
    constructed in 1983.
(d) Phase I (332 units) was constructed in 1983 and Phase II (312 units) was
    constructed in 1985.
(e) A provision for possible loss of $2,500,000 was recognized in December 1996
    to more properly reflect the fair value of this community.
(f) The land associated with this community is leased by ATLANTIC through the
    year 2058 under an agreement with the Metropolitan Nashville Airport
    Authority.
(g) The FNMA credit enhancement agreement requires payments to be made to a
    principal reserve fund.
(h) This community is leasing completed units.
(i) 19.24 acres purchased in 1995; 9.86 acres purchased in 1996.
(j) As of December 31, 1996, these properties were under construction or in
    planning and owned.
(k) Land held for sale.
(l) Certain properties owned by Homestead are subject to the terms and
    conditions of the Funding Commitment Agreement between Homestead and PTR.
    At December 31, 1996 convertible mortgage notes in the amount of $112,639
    were payable to PTR (carried at $101,309, net of unamortized discount, in
    the accompanying financial statements).
(m) Certain properties owned by Homestead are subject to the terms and
    conditions of the Funding Commitment Agreement between Homestead and
    ATLANTIC. At December 31, 1996 there were no amounts funded on the
    convertible mortgage notes payable to ATLANTIC.
(n) Land held for future development.
 
                                      F-60
<PAGE>
 
              SECURITY CAPITAL GROUP INCORPORATED AND SUBSIDIARIES
 
                              NOTE TO SCHEDULE III
 
                            AS OF DECEMBER 31, 1996
 
The following is a reconciliation of the carrying amount and related
accumulated depreciation of ATLANTIC's and Homestead's investment in real
estate, at cost (in thousands):
 
                                           ----------------------------
<TABLE>   
<CAPTION>
                                               YEAR ENDED DECEMBER 31,
                                           ---------------------------------
                CARRYING AMOUNT                  1996        1995        1994
                ---------------            ----------  ---------   ---------
      <S>                                  <C>         <C>         <C>
      Beginning balances                   $  888,928   $631,260    $ 31,005
      Acquisitions and renovation
       expenditures                           339,867    187,267     571,268
      Development expenditures, including
       land acquisitions                      245,166    101,335      28,967
      Recurring capital expenditures            2,783          -           -
      Provision for possible loss              (2,500)         -           -
      Dispositions                            (59,988)   (30,934)          -
                                           ----------  ---------   ---------
      Ending balances                      $1,414,256   $888,928    $631,240
                                           ==========  =========   =========
<CAPTION>
                                               YEAR ENDED DECEMBER 31,
                                           ---------------------------------
           ACCUMULATED DEPRECIATION              1996        1995        1994
           ------------------------        ----------  ---------   ---------
      <S>                                  <C>         <C>         <C>
      Beginning balances                   $   23,561   $  8,798    $     28
      Depreciation for the period              21,858     15,925       8,770
      Accumulated depreciation of assets
       acquired                                 6,683          -           -
      Accumulated depreciation--
       dispositions                            (3,219)    (1,152)          -
                                           ----------  ---------   ---------
      Ending balances                      $   48,883   $ 23,561    $  8,798
                                           ==========  =========   =========
</TABLE>    
 
                                      F-61
<PAGE>
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
The Board of Directors and Shareholders of
Security Capital Group Incorporated:
 
We have audited the accompanying consolidated balance sheet of Security Capital
Group Incorporated and subsidiaries as of December 31, 1994, and the related
consolidated statements of operations, shareholders' equity and cash flows for
the year then ended. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audit.
 
We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis
for our opinion.
 
In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Security Capital
Group Incorporated and Subsidiaries as of December 31, 1994, and the results of
their operations and their cash flows for the year then ended in conformity
with generally accepted accounting principles.
 
                                        ARTHUR ANDERSEN LLP
 
Chicago, Illinois
February 17, 1995
 
                                      F-62
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
 
                           CONSOLIDATED BALANCE SHEET
 
                               DECEMBER 31, 1994
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                          ASSETS
                          ------
<S>                                                          <C>
Investment in Security Capital Realty Incorporated, at cost    $57,110
Notes receivable                                                 6,521
Cash and cash equivalents                                        4,939
Accounts receivable and accrued interest                         3,520
Property and equipment, net                                      6,258
Intangible assets                                               11,816
Other assets                                                     2,137
                                                             ---------
Total assets                                                   $92,301
                                                             =========
<CAPTION>
            LIABILITIES & SHAREHOLDERS' EQUITY
            ----------------------------------
<S>                                                          <C>
LIABILITIES:
  Accounts payable and accrued expenses                        $15,902
  Notes payable                                                    250
  Convertible subordinated debentures                           70,178
                                                             ---------
Total liabilities                                               86,330
                                                             ---------
SHAREHOLDERS' EQUITY                                             5,971
                                                             ---------
Total liabilities and shareholders' equity                     $92,301
                                                             =========
</TABLE>
 
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-63
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
 
                      CONSOLIDATED STATEMENT OF OPERATIONS
 
                          YEAR ENDED DECEMBER 31, 1994
                                 (IN THOUSANDS)
 
<TABLE>
<S>                             <C>
INCOME:
  Services Division revenues       $38,900
  Investment revenues                2,973
  Interest and other income          1,534
                                ---------
                                    43,407
                                ---------
EXPENSES:
  General and administrative        43,768
  Director fees                        187
  Depreciation and amortization      1,799
  Interest expense                   6,091
                                ---------
                                    51,845
                                ---------
Net loss                           $(8,438)
                                =========
</TABLE>
 
                 CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
 
                          YEAR ENDED DECEMBER 31, 1994
                       (IN THOUSANDS, EXCEPT SHARE DATA)
 
                  -------------------------------------------------------------
<TABLE>
<CAPTION>
                                      COMMON STOCK
                          --------------------------------------
                               CLASS A            CLASS B
                               (VOTING)         (NON-VOTING)
                           (325,000 SHARES    (325,000 SHARES
                             AUTHORIZED)        AUTHORIZED)
                          ------------------ ------------------- ADDITIONAL                                TOTAL
                             NUMBER $.01 PAR    NUMBER  $.01 PAR    PAID-IN ACCUMULATED  TREASURY  SHAREHOLDERS'
                          OF SHARES    VALUE OF SHARES     VALUE    CAPITAL     DEFICIT     STOCK         EQUITY
                          --------- -------- ---------  -------- ---------- -----------  --------  -------------
<S>                       <C>       <C>      <C>        <C>      <C>        <C>          <C>       <C>
Balances at December 31,
 1993                           375   $0.004    25,616    $0.256    $27,194    $(10,449)  $(2,071)       $14,674
 Purchase of treasury
  shares                          -        -      (139)        -          -           -      (201)          (201)
 Issuance of shares               -        -       164     0.001        164           -         -            164
 Stock dividend                 272    0.002    18,603     0.186          -           -         -              -
 Minority interest
  acquired                        -        -         -         -          -        (228)        -           (228)
 Net loss                         -        -         -         -          -      (8,438)        -         (8,438)
                                ---   ------    ------    ------    -------    --------   -------        -------
Balances at December 31,
 1994                           647   $0.006    44,244    $0.443    $27,358    $(19,115)  $(2,272)       $ 5,971
                                ===   ======    ======    ======    =======    ========   =======        =======
</TABLE>
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-64
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
 
                      CONSOLIDATED STATEMENT OF CASH FLOWS
 
                          YEAR ENDED DECEMBER 31, 1994
                                 (IN THOUSANDS)
 
<TABLE>
<S>                                                             <C>
OPERATING ACTIVITIES:
Net loss                                                         $ (8,438)
Adjustments to reconcile net loss to net cash flow provided by
 operating activities:
  Depreciation and amortization                                     1,799
  Decrease in accounts receivable and accrued interest              2,549
  Increase in other assets                                         (1,049)
  Increase in accounts payable and accrued expenses                12,828
  Decrease in accrued interest on debentures                       (2,331)
                                                                ---------
    Net cash provided by operating activities                       5,358
                                                                ---------
INVESTING ACTIVITIES:
Investments in Security Capital Realty Incorporated               (17,791)
Sale of shares of Security Capital Realty Incorporated              8,089
Cash paid upon acquisition of businesses                           (7,500)
Advances under notes receivable                                   (13,476)
Repayment of notes receivable                                      13,106
Increase in property and equipment                                 (4,536)
Minority interest acquired                                           (228)
                                                                ---------
    Net cash used by investing activities                         (22,336)
                                                                ---------
FINANCING ACTIVITIES:
Advances under notes payable                                          250
Repayments of notes payable                                        (4,175)
Net proceeds from issuance of debentures                            9,612
Retirement of debentures                                             (108)
Purchase of treasury stock                                           (201)
Net proceeds from issuance of stock                                   164
                                                                ---------
    Net cash flow provided by financing activities                  5,542
                                                                ---------
Net decrease in cash and cash equivalents                         (11,436)
Cash and cash equivalents, beginning of year                       16,375
                                                                ---------
Cash and cash equivalents, end of year                           $  4,939
                                                                =========
</TABLE>
 
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-65

<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                               DECEMBER 31, 1994
 
1. GENERAL
 
Organization and Recent Merger:
A merger of Security Capital Group Incorporated ("GROUP") with and into
Security Capital Realty Incorporated ("REALTY") was approved by GROUP and
REALTY shareholders during the fourth quarter of 1994. The merger was effective
on January 1, 1995.
 
The merged entity ("Security Capital") is a private real estate company which
combines GROUP's and REALTY's two complementary businesses. The merged entity
owns controlling positions in three highly focused, fully integrated real
estate operating companies. The new entity also includes the Services Division,
which owns REIT Management and Property Management companies that direct these
operating businesses. The Services Division provides strategic guidance,
research, investment analysis, acquisition and development services, asset
management, property management, capital markets services and legal and
accounting services.
 
In August 1994, GROUP declared a dividend of .7242 shares to its stockholders.
The stock dividend was paid on August 22, 1994 to holders of record on August
12, 1994.
 
In the merger, each share of GROUP's outstanding stock was exchanged for 1.22
shares of REALTY stock. Also, each $1,000 principal amount of GROUP's 8.5%
convertible subordinated debentures was exchanged for $1,000 principal amount
of REALTY's convertible subordinated debentures due June 30, 2014 (the "2014
Convertible Debentures") plus 1.147 shares of REALTY stock (equaling 1.22
REALTY shares, on a fully converted basis, for each GROUP share into which the
GROUP debentures were convertible).
 
Each holder of an unexpired option or warrant to purchase GROUP stock or
debentures automatically received the right to exercise such option or warrant,
as the case may be (subject to the vesting provisions thereof and at the same
aggregate exercise price), for the securities of REALTY the holder could have
received pursuant to the merger had such option or warrant been exercised
immediately prior to the merger.
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
Principles of Financial Presentation:
The accompanying consolidated financial statements include the accounts of
GROUP and its wholly-owned subsidiaries. All significant intercompany accounts
and transactions have been eliminated in consolidation.
 
Depreciation:
Depreciation of furniture and equipment is computed over the estimated useful
lives (generally 3 to 10 years) of the depreciable property on a straight-line
basis.
 
Goodwill:
Goodwill results from acquisitions of financial services companies and
represents acquisition costs in excess of net assets of the businesses
acquired. Goodwill, aggregating $12,540,111 at December 31, 1994, is included
in other assets in the accompanying consolidated balance sheets and is being
amortized on a straight-line basis over 15-20 years. Accumulated amortization
at December 31, 1994 was $723,806.
 
Cash and Cash Equivalents:
Cash and cash equivalents consist of cash in bank accounts and investments in
money market funds.
 
3. SERVICES DIVISION
 
GROUP's Services Division owns REIT Management (defined below) and Property
Management companies which direct the operations and provide services to the
highly focused, fully integrated real estate operating companies REALTY owns.
 
 
                                      F-66
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
Under the terms of separate agreements, GROUP's financial services subsidiaries
manage the operations of separate affiliated REITs ("REIT Managers") and
provide property management services to those REITs ("Property Managers"). Each
REIT Manager is paid a REIT Management fee based on a percentage of the REIT's
pre-management fee cash flow, after deducting regularly scheduled and assumed
mortgage principal payments, as defined in the REIT management agreements. The
fee is generally 16% of cash flow for operating REITs. The fee was 4% of cash
flow with respect to REALTY, except with respect to REALTY's cash flow from
affiliates in which it owns 90% or more of the common stock, as to which no fee
was paid by REALTY. The REIT and Property Management Agreements are generally
one year in term, renewable annually by the affiliated REIT and cancelable upon
sixty days' notice. Property management fees are at market rates and are paid
separately to GROUP's property management subsidiaries.
 
REIT and property management fees for the year ended December 31, 1994 were
earned from the following sources:
 
<TABLE>   
      <S>                                                          <C>
      REIT management fees:
        Security Capital Industrial Trust (NYSE: SCN), a publicly
         held REIT which, at December 31, 1994, is 50.86% owned
         by REALTY                                                 $ 8,673,200
        Security Capital Pacific Trust (formerly Property Trust
         of America) (NYSE: PTR), which acquired by merger
         Security Capital Pacific Incorporated; at December 31,
         1994, PTR, a publicly held REIT, was 31.85% owned by
         REALTY and Security Capital Pacific Incorporated, a
         private REIT, was 97.61% owned by REALTY                   14,878,295
        Security Capital Atlantic Incorporated, a private REIT
         subsidiary which, at December 31, 1994, was 72.16% owned
         by REALTY                                                   3,671,048
        REALTY, a private REIT and an affiliate of GROUP             1,391,575
                                                                   -----------
                                                                    28,614,118
                                                                   -----------
      Property management fees:
        Security Capital Industrial Trust                            1,732,797
        Security Capital Pacific Trust                               6,736,532
        Security Capital Atlantic Incorporated                       1,816,842
                                                                   -----------
                                                                    10,286,171
                                                                   -----------
          Consolidated Services Division revenues                  $38,900,289
                                                                   ===========
</TABLE>    
 
4. NOTES RECEIVABLE
 
The following is a summary of GROUP's notes receivable at December 31, 1994:
 
<TABLE>
             <S>                              <C>
             Directors' and officers'
              investment notes                $5,576,508
             Other                               944,916
                                              ----------
               Total notes receivable         $6,521,424
                                              ==========
</TABLE>
 
Directors and officers investment notes (used to fund a portion of the purchase
price of securities sold by GROUP and its affiliates) have a term of ten years,
bear interest at prime rate plus 1/4% (8.75% at December 31, 1994) and are
recourse to the respective borrowers.
 
 
                                      F-67
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
5. PROPERTY AND EQUIPMENT
 
Property and equipment consisted of the following at December 31, 1994:
 
<TABLE>
             <S>                             <C>
             Office furniture and equipment  $ 7,439,119
             Vehicles                            132,938
             Leasehold improvements              433,723
             Other                                51,824
                                             -----------
                                               8,057,604
             Less accumulated depreciation    (1,799,224)
                                             -----------
             Net property and equipment      $ 6,258,380
                                             ===========
</TABLE>
 
Depreciation expense charged to operations was $1,004,837 for the year ended
December 31, 1994.
 
The useful lives of property and equipment for purposes of computing
depreciation are:
 
<TABLE>
             <S>                             <C>
             Office furniture and equipment  5-10 Years
             Vehicles                         3-5 Years
             Leasehold improvements          1-10 Years
             Other                            1-3 Years
</TABLE>
 
6. INVESTMENT IN REALTY
 
At December 31, 1994, GROUP's common stock investment in REALTY aggregated
$26,619,150, which represented 6.61% of REALTY's outstanding common stock.
Dividend income from REALTY for the year ended December 31, 1994 was
$1,153,419. This stock was cancelled in the GROUP/REALTY merger (see Note 1).
 
On June 5, 1994, REALTY declared a dividend distribution, payable to holders of
common stock of record on June 16, 1994, (the record date) of $757.50 principal
amount of 2014 Convertible Debentures for each share of common stock. These
debentures issued to GROUP in connection with such distribution were cancelled
in the GROUP/REALTY merger.
 
At December 31, 1994, the investment in REALTY, at cost, was as follows:
 
<TABLE>
             <S>                          <C>
             Common stock                 $26,619,150
             2014 Convertible Debentures   30,490,844
                                          -----------
             Total Investment in REALTY   $57,109,994
                                          ===========
</TABLE>
 
Total interest income recognized and received on the REALTY 2014 Convertible
Debentures for the year ended December 31, 1994 was $1,819,234.
 
On March 31, 1994, GROUP renewed a $20,000,000 loan facility to REALTY. As of
December 31, 1994 there was no outstanding balance under the loan facility.
Total interest income recognized on this loan for the year ended December 31,
1994 was $230,935.
 
 
                                      F-68
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
7. LEASES
 
Minimum future rental payments under non-cancelable operating leases,
principally for office space having remaining terms in excess of one year as of
December 31, 1994, are as follows:
 
<TABLE>
                    ---------------
<CAPTION>
             YEARS
             ENDED
             DECEMBER
             31,             AMOUNT
             --------    ----------
             <S>         <C>
             1995        $1,604,987
             1996         1,440,372
             1997         1,100,541
             1998           572,090
             1999           428,210
             Thereafter   1,136,521
                         ----------
                         $6,282,721
                         ==========
</TABLE>
 
Lease expense for the year ended December 31, 1994 was $1,539,052. Included
above is a ten-year lease agreement, which began February 1, 1994, with
Security Capital Industrial Trust, an affiliate, with a total remaining
obligation of $2,528,000.
 
8. CONVERTIBLE SUBORDINATED DEBENTURES
 
The debentures bear interest at the rate of 8.5% per annum. GROUP may defer
annually interest at the rate of 4.5%, which is payable at the maturity of the
debentures (or earlier if the Board so directs). The balance of the interest
amount (4%) is payable to the extent of the net cash flow of GROUP and may be
deferred until payable out of net cash flow. Any amounts deferred accrue
interest at the rate of 8.5%. On January 1, 1995 all 8.5% convertible
subordinated debentures were exchanged for REALTY 2014 Convertible Debentures
and shares of REALTY stock (see Notes 1 and 6). In conjunction with the merger
with REALTY (see Note 1), all current and deferred accrued interest, amounting
to $8,284,407, was paid on December 31, 1994.
 
On March 31, 1994 GROUP issued $9,833,470 principal amount of 8.5% convertible
subordinated debentures, pursuant to a rights offering to existing
shareholders.
 
9. INCOME TAXES
 
GROUP has no significant deferred tax assets or deferred tax liabilities other
than its net operating loss carryforwards incurred from inception through
December 31, 1994. No tax benefits applicable to such operating losses have
been recognized, since GROUP would be unable to carry the operating loss back
to prior periods for federal income tax purposes. GROUP has net operating loss
carryforwards of approximately $18,310,000 at December 31, 1994. If not
previously utilized, the loss carryforwards will expire beginning 2005 through
2009. Subsequent to the merger (see Note 1), utilization of existing net
operating loss carryforwards may be limited by IRC Section 382 (limitation on
net operating loss carryforwards following ownership change) and the Separate
Return Limitation Year ("SRLY") rules.
 
10. SHARE OPTION PLAN
 
GROUP's Board of Directors has approved stock option plans and warrants for
officers and directors. The plans permit options to be granted to directors and
non-director employees to acquire units of Class B Common Non-voting Stock and
8.5% convertible subordinated debentures due 2006.
 
 
                                      F-69
<PAGE>
 
                      SECURITY CAPITAL GROUP INCORPORATED
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
The securities reserved for options and warrant grants and the options and
warrants granted are summarized as follows:
 
<TABLE>
                    -------------------------------------
<CAPTION>
                                       SHARES  DEBENTURES
                                   ---------  -----------
             <S>                   <C>        <C>
             Total options and
              warrants reserved
              for grants              20,833  $29,581,916
                                   =========  ===========
             Options granted:
               Directors               3,466  $ 4,928,802
               Employees              12,488   17,733,503
             Warrants                  4,675    6,636,000
                                   ---------  -----------
             Total options and
              warrants granted        20,629  $29,298,305
                                   =========  ===========
</TABLE>
 
Due to the stock dividend, the option and warrant shares have been increased by
 .7242 (see Note 1). All options and warrants had exercise prices of $580 per
share (adjusted to $475 per Security Capital share in the GROUP/REALTY merger)
for the common stock and par for the debentures and must be exercised in units
of both common stock and debentures.
 
Options granted to directors are one-half vested, with the balance to be fully
vested on January 1, 1996. These options expire December 31, 2002. Of the
options granted to employees, options for 2,664 shares and $3,785,503 of
debentures are fully vested and expire January 1, 1997. The remaining employee
options vest over a period from January 1, 1996 to December 31, 2002, and
expire December 31, 2002. Under the 1995 Option Plan, 1,311 shares and $993,367
of debentures were granted to employees. The 1995 Option Plan is subject to
shareholder approval. If shareholder approval is not received, options will
convert to "phantom" options. If that conversion occurs, on the option's
expiration date the option holder will receive cash equal to the net value of
the option.
 
The Warrants granted to a director who is also an officer are fully vested and
expire on December 31, 2002. No options or warrants have been exercised.
 
11. BUSINESS ACQUISITIONS
 
On May 12, 1994, GROUP entered into an asset purchase agreement with Laing
Properties, Incorporated and Laing Management Company. The total purchase price
was $6,000,000 cash and the entire amount was recorded as goodwill. The
transaction occurred simultaneously with Security Capital Atlantic
Incorporated's acquisition of $336 million of multifamily real estate
properties. A subsidiary of GROUP is managing these properties.
 
On October 28, 1994, subsidiary of GROUP entered into an asset purchase
agreement with The Krauss/Schwartz Company. The total purchase price was
$1,500,000 cash and the entire amount was recorded as goodwill. The transaction
occurred simultaneously with Security Capital Industrial Trust's acquisition of
$89 million of industrial real estate properties. These properties are managed
by a subsidiary of GROUP.
 
In a series of transactions completed in January 1994, GROUP acquired all the
outstanding stock of WilsonSchanzer, Inc., a multifamily property management
company, and renamed it SCG Realty Services Incorporated ("REALTY SERVICES").
As part of the consideration, GROUP issued a $250,000 note payable and a three-
year option to purchase Class B common stock and debentures for an exercise
price of $270,000. The note payable bears interest at Texas Commerce Bank prime
rate plus 1/4% and is exchangeable for stock of REALTY. GROUP also acquired the
assignment of rights under a management agreement from the selling shareholders
for $560,000, payable in four equal, annual installments expiring January 31,
1997.
 
Goodwill applicable to these transactions is being amortized on a straight-line
basis over 15-20 years (see Note 2).
 
                                      F-70
<PAGE>
 
                      INDEPENDENT AUDITORS' REVIEW REPORT
 
The Board of Trustees and Shareholders
SECURITY CAPITAL PACIFIC TRUST:
 
We have reviewed the accompanying condensed balance sheet of SECURITY CAPITAL
PACIFIC TRUST as of March 31, 1997, and the related condensed statements of
earnings, shareholders' equity, and cash flows for the three-month periods
ended March 31, 1997 and 1996. These condensed financial statements are the
responsibility of the Trust's management.
 
We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures to
financial data and making inquiries of persons responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted
in accordance with generally accepted auditing standards, the objective of
which is the expression of an opinion regarding the financial statements taken
as a whole. Accordingly, we do not express such an opinion.
 
Based on our review, we are not aware of any material modifications that should
be made to the condensed financial statements referred to above for them to be
in conformity with generally accepted accounting principles.
 
We have previously audited, in accordance with generally accepted auditing
standards, the balance sheet of SECURITY CAPITAL PACIFIC TRUST as of December
31, 1996, and the related statements of earnings, shareholders' equity, and
cash flows for the year then ended (not presented herein); and in our report
dated January 29, 1997, except as to Note 13, which is as of March 10, 1997, we
expressed an unqualified opinion on those financial statements. In our opinion,
the information set forth in the accompanying condensed balance sheet as of
December 31, 1996 is fairly stated, in all material respects, in relation to
the balance sheet from which it has been derived.
 
                                        KPMG Peat Marwick LLP
 
Chicago, Illinois
May 2, 1997
 
                                      F-71
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                            CONDENSED BALANCE SHEETS
 
                       (IN THOUSANDS, EXCEPT SHARE DATA)
 
<TABLE>
                                                             ------------------
<CAPTION>
                                                        MARCH 31,  DECEMBER 31,
                                                             1997          1996
                                                      -----------  ------------
                                                      (UNAUDITED)
<S>                                                   <C>          <C>
                       ASSETS
                       ------
Real estate                                           $2,233,866    $2,153,363
Less accumulated depreciation                            100,041        97,574
                                                      ----------    ----------
                                                       2,133,825     2,055,789
Homestead Notes                                          191,829       176,304
Other mortgage notes receivable                           13,537        13,525
                                                      ----------    ----------
    Net investments                                    2,339,191     2,245,618
Cash and cash equivalents                                  7,941         5,601
Accounts receivable and accrued interest                   8,487         4,157
Restricted cash in tax-deferred exchange escrow           59,000            42
Other assets                                              27,358        27,014
                                                      ----------    ----------
Total assets                                          $2,441,977    $2,282,432
                                                      ==========    ==========
        LIABILITIES AND SHAREHOLDERS' EQUITY
        ------------------------------------
LIABILITIES:
  Credit facilities                                   $  193,865    $  110,200
  Long-Term Debt                                         630,000       580,000
  Mortgages payable                                      230,578       217,188
  Distributions payable                                        -        24,537
  Accounts payable                                        25,368        22,782
  Accrued expenses and other liabilities                  55,207        60,217
                                                      ----------    ----------
Total liabilities                                      1,135,018     1,014,924
                                                      ----------    ----------
SHAREHOLDERS' EQUITY:
  Series A Preferred Shares (6,080,019 convertible
   shares in 1997 and 6,494,967 in 1996; stated
   liquidation preference of $25 per share)              152,000       162,374
  Series B Preferred Shares (4,200,000 shares issued;
   stated liquidation
   preference of $25 per share)                          105,000       105,000
  Common Shares (shares issued--76,075,971 in 1997
   and 75,510,986 in 1996)                                76,076        75,511
  Additional paid-in capital                             928,330       918,434
  Unrealized holding gain on Homestead Notes              73,886        74,923
  Distributions in excess of net earnings                (28,333)      (68,734)
                                                      ----------    ----------
Total shareholders' equity                             1,306,959     1,267,508
                                                      ----------    ----------
Total liabilities and shareholders' equity            $2,441,977    $2,282,432
                                                      ==========    ==========
</TABLE>
 
     The accompanying notes are an integral part of the condensed financial
                                  statements.
 
                                      F-72
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                        CONDENSED STATEMENT OF EARNINGS
 
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
                                  (UNAUDITED)
 
<TABLE>
                                                            ---------------
<CAPTION>
                                              THREE MONTHS ENDED MARCH 31,
                                              -----------------------------
                                                        1997           1996
                                              -------------- --------------
<S>                                           <C>            <C>
REVENUES:
  Rental revenues                                   $79,950        $75,809
  Interest income on Homestead Notes                  3,174              -
  Other interest income                                 370            547
                                              -------------  -------------
                                                     83,494         76,356
                                              -------------  -------------
EXPENSES:
  Rental expenses                                    20,357         20,086
  Real estate taxes                                   7,268          7,103
  Property management fees paid to affiliates         2,950          3,108
  Depreciation                                       12,049         10,618
  Interest                                           13,961          6,520
  REIT management fee paid to affiliate               4,617          5,555
  General and administrative                            272            276
  Other                                               1,744            170
                                              -------------  -------------
                                                     63,218         53,436
                                              -------------  -------------
Earnings from operations                             20,276         22,920
Gain on disposition of investments, net              25,335          2,923
                                              -------------  -------------
Net earnings                                         45,611         25,843
Less Preferred Share dividends                        5,035          6,388
                                              -------------  -------------
Net earnings attributable to common shares          $40,576        $19,455
                                              =============  =============
Weighted-average Common Shares outstanding           75,872         72,211
                                              =============  =============
Per Common Share amounts:
  Primary                                          $   0.53       $   0.27
                                              =============  =============
  Fully diluted                                    $   0.51          $   -
                                              =============  =============
Distributions paid                                  $ 0.325        $ 0.310
                                              =============  =============
</TABLE>
 
     The accompanying notes are an integral part of the condensed financial
                                  statements.
 
                                      F-73
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                  CONDENSED STATEMENT OF SHAREHOLDERS' EQUITY
 
                       THREE MONTHS ENDED MARCH 31, 1997
 
                        (IN THOUSANDS EXCEPT SHARE DATA)
 
                                  (UNAUDITED)
 
<TABLE>
                         --------------------------------------------------------------------------------
<CAPTION>
                              SHARES OF BENEFICIAL
                            INTEREST, $1.00 PAR VALUE
                        ---------------------------------
                           SERIES A    SERIES B
                          PREFERRED   PREFERRED
                          SHARES AT   SHARES AT
                          AGGREGATE   AGGREGATE    COMMON ADDITIONAL UNREALIZED DISTRIBUTIONS
                        LIQUIDATION LIQUIDATION SHARES AT    PAID-IN    HOLDING  IN EXCESS OF
                         PREFERENCE  PREFERENCE PAR VALUE    CAPITAL      GAINS  NET EARNINGS      TOTAL
                        ----------- ----------- --------- ---------- ---------- ------------- ----------
<S>                     <C>         <C>         <C>       <C>        <C>        <C>           <C>
Balances at January 1,
 1997                    $162,374    $105,000    $75,511   $918,434   $74,923     $(68,734)   $1,267,508
 Net earnings                   -           -          -          -         -       45,611        45,611
 Shareholder
  Distributions                 -           -          -          -         -       (5,210)       (5,210)
 Conversion of 414,948
  Series A Preferred
  Shares into 558,875
  Common Shares           (10,374)          -        559      9,815         -            -             -
 Change in unrealized
  holding gain on
  Homestead Notes               -           -          -          -    (1,037)           -        (1,037)
 Exercise of warrants           -           -          6         81         -            -            87
                         --------    --------    -------   --------   -------     --------    ----------
Balances at March 31,
 1997                    $152,000    $105,000    $76,076   $928,330   $73,886     $(28,333)   $1,306,959
                         ========    ========    =======   ========   =======     ========    ==========
</TABLE>
 
 
     The accompanying notes are an integral part of the condensed financial
                                  statements.
 
                                      F-74
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                       CONDENSED STATEMENTS OF CASH FLOWS
 
                                 (IN THOUSANDS)
 
                                  (UNAUDITED)
 
<TABLE>
                                                             ---------------
<CAPTION>
                                                       THREE MONTHS ENDED
                                                            MARCH 31,
                                                      ---------------------
                                                            1997        1996
                                                      ---------   ---------
<S>                                                   <C>         <C>
OPERATING ACTIVITIES
  Net earnings                                        $  45,611   $  25,843
  Adjustments to reconcile net earnings to net cash
   flow provided by operating activities:
    Depreciation and amortization                        12,466      11,036
    Gain on disposition of investments, net             (25,335)     (2,923)
    Provision for possible loss on investments            1,500           -
  Change in accounts payable                             (1,321)     (8,658)
  Change in accrued expenses and other liabilities       (5,010)     (8,297)
  Change in other operating assets                       (5,186)       (829)
                                                      ---------   ---------
      Net cash flow provided by operating activities     22,725      16,172
                                                      ---------   ---------
INVESTING ACTIVITIES:
  Real estate investments                              (177,877)   (101,323)
  Change in tax-deferred exchange escrow                (58,958)          -
  Funding of Homestead Notes                            (16,250)          -
  Advances on other mortgage notes receivable              (100)          -
  Principal repayments on other mortgage notes
   receivable                                                88       1,081
  Gross proceeds from dispositions                      142,137      39,548
  Closing costs related to dispositions                  (3,075)       (401)
                                                      ---------   ---------
      Net cash flow used in investing activities       (114,035)    (61,095)
                                                      ---------   ---------
FINANCING ACTIVITIES:
  Proceeds from Long-Term Debt                           50,000     150,000
  Debt issuance costs incurred                             (218)     (1,598)
  Prepayment of mortgages payable due to community
   dispositions                                          (9,534)          -
  Regularly scheduled principal payments on
   mortgages payable                                       (603)       (484)
  Proceeds from credit facilities                       248,808      63,135
  Principal payments on credit facilities              (165,143)   (155,886)
  Cash distributions paid on Common Shares              (24,712)    (22,437)
  Cash dividends paid on Preferred Shares                (5,035)     (6,388)
  Proceeds from exercise of warrants                         87           -
                                                      ---------   ---------
      Net cash flow provided by financing activities     93,650      26,342
                                                      ---------   ---------
Net increase (decrease) in cash and cash equivalents      2,340     (18,581)
Cash and cash equivalents at beginning of period          5,601      26,919
                                                      ---------   ---------
Cash and cash equivalents at end of period             $  7,941    $  8,338
                                                      =========   =========
Non-cash investing and financing activities:
  Assumption of mortgages payable upon purchase of
   multifamily communities                               23,527           -
  Series A Preferred Shares converted to Common
   Shares                                                10,374           -
  Fair market value adjustment related to Homestead
   Notes                                                  1,037           -
</TABLE>
 
     The accompanying notes are an integral part of the condensed financial
                                  statements.
 
                                      F-75
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                    NOTES TO CONDENSED FINANCIAL STATEMENTS
 
                            MARCH 31, 1997 AND 1996
 
                                  (UNAUDITED)
 
(1) GENERAL
 
The condensed financial statements of SECURITY CAPITAL PACIFIC TRUST ("PTR")
are unaudited and certain information and footnote disclosures normally
included in financial statements have been omitted. While management of PTR
believes that the disclosures presented are adequate, these interim financial
statements should be read in conjunction with the financial statements and
notes included in PTR's 1996 Annual Report on Form 10-K.
 
In the opinion of management, the accompanying unaudited financial statements
contain all adjustments necessary for a fair presentation of PTR's financial
statements for the interim periods presented. The results of operations for the
three month periods ended March 31, 1997 and 1996 are not necessarily
indicative of the results to be expected for the entire year.
 
The accounts of PTR and its majority-owned subsidiaries are consolidated in the
accompanying condensed financial statements. All significant intercompany
accounts and transactions have been eliminated in consolidation.
 
The preparation of these financial statements in conformity with generally
accepted accounting principles required management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent liabilities at the dates of the financial statements
and the reported amounts of revenues and expenses during the reporting periods.
Actual amounts realized or paid could differ from those estimates.
 
Reclassifications
Certain of the 1996 amounts have been reclassified to conform to the 1997
presentation.
 
Per Share Data
Primary earnings per share is computed based on the weighted average number of
common shares of beneficial interest, par value $1.00 per share ("Common
Share(s)"), outstanding. Fully diluted earnings per Common Share is calculated
from the weighted average Common Shares outstanding plus the Common Shares that
would be outstanding assuming conversion of the weighted average number of
outstanding cumulative convertible Series A Preferred Shares of Beneficial
Interest, par value $1.00 per share ("Series A Preferred Shares"), outstanding
Trustee options and certain warrants exercisable by third parties. For purposes
of the fully diluted earnings per share calculation, dividends on the Series A
Preferred Shares are added back to net earnings attributable to Common Shares.
Primary earnings per share and fully diluted earnings per share were
approximately the same for the three months ended March 31, 1996.
 
PTR will adopt Statement of Financial Accounting Standards ("SFAS") No. 128,
Earnings per Share, which changes the method used to compute earnings per share
in the fourth quarter of 1997. The impact of SFAS No. 128 on the calculation of
PTR's earnings per share is not expected to be material.
 
 
                                      F-76
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
              NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONTINUED)
 
(2) REAL ESTATE
 
Investments
Equity investments in real estate, at cost, were as follows (dollar amounts in
thousands):
 
<TABLE>
                                                 ----------------------------
<CAPTION>
                                     MARCH 31, 1997      DECEMBER 31, 1996
                                    -----------------    -----------------
                                    INVESTMENT  UNITS    INVESTMENT  UNITS
                                    ---------- ------    ---------- ------
<S>                                 <C>        <C>       <C>        <C>
Multifamily:
  Operating communities             $1,885,814 40,874    $1,861,561 42,702
  Communities under construction       227,325  5,671(1)    186,710  5,479(1)
  Development communities in
   planning:
    Development communities owned       59,628  3,877(1)     48,504  3,351(1)
    Development communities under
     control                           (2)      2,074(1)    (2)      3,737(1)
                                    ---------- ------    ---------- ------
      Total development communities     59,628  5,951        48,504  7,088
                                    ---------- ------    ---------- ------
Land held for future development        35,095    --         30,043    --
                                    ---------- ------    ---------- ------
      Total multifamily              2,207,862 52,496     2,126,818 55,269
                                    ---------- ------    ---------- ------
Non-multifamily                         26,004               26,545
                                    ----------           ----------
      Total real estate             $2,233,866           $2,153,363
                                    ==========           ==========
</TABLE>
- --------
(1)Unit information is based on management's estimates and has not been audited
or reviewed by PTR's independent auditors.
(2)PTR's investment as of March 31, 1997 and December 31, 1996 for developments
under control was $1.9 million and $1.6 million, respectively, and is reflected
in the "Other assets" caption of PTR's balance sheets.
 
The change in investments in real estate, at cost, consisted of the following
(in thousands):
 
<TABLE>
      <S>                                                        <C>
      Balance at January 1, 1997                                 $2,153,363
        Multifamily:
          Acquisition and renovation expenditures                   146,801
          Development expenditures, excluding land acquisitions      52,883
          Acquisition and improvement of land
           held for current or future development                     4,095
          Recurring capital expenditures                              1,533
          Dispositions                                             (122,769)
          Provisions for possible loss on investments                (1,500)
                                                                 ----------
        Net multifamily activity subtotal                         2,234,406
        Non-multifamily disposition                                    (540)
                                                                 ----------
      Balance at March 31, 1997                                  $2,233,866
                                                                 ==========
</TABLE>
 
At March 31, 1997, PTR had contingent contracts or letters of intent, subject
to PTR's final due diligence and approval of all entitlements, to acquire land
for the development of an estimated 4,621 multifamily units with an aggregate
estimated development cost of approximately $411.9 million. At the same date,
PTR also had contingent contracts or letters of intent, subject to final due
diligence, for the acquisition of 897 additional operating multifamily units
with a total expected investment of $79.7 million, including planned
renovations.
 
At March 31, 1997, PTR had unfunded development commitments for developments
under construction of $132.0 million.
 
 
                                      F-77
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
              NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONTINUED)
 
Gains and Provision for Possible Loss on Investments
Each year, REIT Management formulates operating and capital plans based on an
ongoing active review of PTR's portfolio. Based in part upon the market
research provided by Security Capital Real Estate Research Group Incorporated,
and in an effort to optimize its portfolio composition, PTR may from time to
time seek to dispose of assets that in management's view no longer meet PTR's
long-term investment objectives. The proceeds from these selected dispositions
are redeployed, typically through tax-deferred exchanges, into assets that in
PTR's view offer better long-term cash flow growth prospects. As a result of
this asset optimization strategy, PTR disposed of 12 multifamily communities
and one industrial building during the first quarter of 1997, representing
gross proceeds of $142.1 million, and disposed of four multifamily communities
during the first quarter of 1996, representing gross proceeds of $39.5 million.
As of March 31, 1997, PTR held a portion of the 1997 disposition proceeds
aggregating $59 million in an interest bearing escrow account, pending
acquisition of other multifamily communities to complete the tax-deferred
exchange. For federal income tax purposes, the majority of the 1997 and 1996
dispositions were structured as tax-deferred exchanges which deferred gain
recognition. For financial reporting purposes, however, the transactions
qualified for profit recognition and aggregate gains of $25.3 million and $2.9
million were recorded for the three months ended March 31, 1997 and 1996,
respectively.
 
As part of PTR's asset optimization strategy, 18 multifamily communities were
held for disposition as of March 31, 1997. The aggregate carrying value of
properties held for disposition was approximately $144.0 million at March 31,
1997, net of a provision for possible loss of $1.5 million on certain
communities. A substantial aggregate gain is expected upon the disposition of
the remaining communities, although generally accepted accounting principles
disallows recognition of anticipated gains. Each community's carrying value is
less than or equal to its estimated fair market value, net of estimated costs
to sell. Such communities are not depreciated during the period for which they
are determined to be held for disposition. Subject to normal closing risks, PTR
expects to complete the disposition of all communities during 1997 and redeploy
the net proceeds from such dispositions, where appropriate, through tax-
deferred exchanges into the acquisition of multifamily communities. The
property level earnings, after interest and depreciation, from communities held
for disposition at March 31, 1997 which are included in PTR's earnings from
operations for the three months ended March 31, 1997 and 1996 were $3.0 million
and $2.8 million, respectively.
 
(3) HOMESTEAD NOTES
 
In addition to multifamily investment activity, PTR had developed and operated
extended-stay lodging facilities under the Homestead Village(R) name since
1992. On October 17, 1996, PTR contributed its Homestead Village(R) properties
to Homestead Village Incorporated ("Homestead"), a newly formed company, in
exchange for Homestead securities. As of the contribution date, the Homestead
Village(R) properties constituted approximately 7.1% of PTR's total assets, at
cost. The Homestead Village(R) properties generated approximately 7.2% of PTR's
Net Operating Income for the three month period ended March 31, 1996.
 
During the three month period ended March 31, 1997, PTR funded an additional
$16.3 million under its $198.8 million commitment to provide development
funding to Homestead in the form of convertible mortgage notes ("Homestead
Notes"), resulting in a total amount funded of $117.4 million as of March 31,
1997.
 
 
                                      F-78
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
              NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONTINUED)
 
Following is a reconciliation of the Homestead Notes' components to the amount
reflected in the accompanying Balance Sheet (in thousands):
 
<TABLE>
 
<CAPTION>
                                                   MARCH 31,
                                                        1997
                                                  ---------
      <S>                                         <C>
      Face amount of Homestead Notes               $130,728
      Original issue discount                       (13,290)
                                                  ---------
      Amount funded                                 117,438
      Amortization of original issue discount           307
      Conversion feature--initial value               9,208
      Unamortized discount on conversion feature     (9,010)
      Fair value adjustment                          73,886
                                                  ---------
      Carrying value and fair value                $191,829
                                                  =========
</TABLE>
 
The Homestead Notes are convertible into Homestead common stock after March 31,
1997 on the basis of one share of Homestead common stock for every $11.50 of
principal face amount outstanding. Accordingly, fair value was calculated based
upon the conversion value of the Homestead Notes using the trading price of
Homestead common stock at March 31, 1997 of $16.875. The fair value adjustment
is recognized as an unrealized gain in shareholders' equity.
 
PTR expects to complete the funding of the remaining $81.4 million under its
funding commitment in 1997 and early 1998.
 
(4) BORROWINGS
 
Credit Facilities
PTR has a $350 million unsecured revolving line of credit with Texas Commerce
Bank, National Association ("TCB"), as agent for a group of financial
institutions (collectively, the "Lenders"). The line matures in August 1998 and
may be extended annually for an additional year with the approval of the
Lenders. The line of credit bears interest at the greater of prime (8.5% at
March 31, 1997) or the federal funds rate plus 0.50%, or at PTR's option, LIBOR
(5.6875% at March 31, 1997) plus 1.125% (6.8125% at March 31, 1997). The spread
over LIBOR can vary from LIBOR plus 0.75% to LIBOR plus 1.50% based upon the
rating of PTR's long-term unsecured senior notes ("Long-Term Debt").
Additionally, there is a commitment fee on the average unfunded line of credit
balance. The commitment fee was $75,000 and $110,000 for the three month period
ended March 31, 1997 and 1996, respectively.
 
A summary of PTR's line of credit borrowings is as follows (dollars in
thousands):
 
<TABLE>
                                             ---------------------------------
<CAPTION>
                                                 THREE MONTHS ENDED YEAR ENDED
                                                     MARCH 31, 1997       1996
                                                 ------------------ ----------
      <S>                                        <C>                <C>
      Total line of credit                            $350,000       $350,000
      Borrowings outstanding at end of period          133,500         99,750
      Weighted-average daily borrowings                151,606        112,248
      Maximum borrowings outstanding at any
       month end                                       205,000        188,750
      Weighted-average daily nominal interest
       rate                                               6.9%           7.3%
      Weighted-average daily effective interest
       rate                                               8.1%           8.8%
      Weighted-average nominal interest rate at
       end of period                                      6.7%           6.6%
</TABLE>
 
On September 9, 1996, PTR entered into a short-term, unsecured, borrowing
agreement with TCB. The loan matures March 18, 1998 and bears interest at an
overnight rate which ranged from 5.94% to 6.50% during the three months ended
March 31, 1997. At March 31, 1997, there was $365,000 outstanding under this
agreement.
 
                                      F-79
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
              NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONTINUED)
 
 
On March 10, 1997, PTR borrowed $60 million under a short-term, unsecured,
borrowing agreement with a financial institution. The loan matures on September
10, 1997, but provides for early repayment at PTR's option on the 10th day of
each month during the term. Interest is payable monthly at an annual rate of
LIBOR plus 0.60% (6.2875% at March 31, 1997). On April 4, 1997, PTR borrowed an
additional $40 million under a short-term, unsecured, borrowing agreement with
the same financial institution, having approximately the same interest rate and
repayment terms. The proceeds from both loans were used to repay borrowings
under PTR's line of credit.
 
The aggregate amount of borrowings outstanding under all of PTR's credit
facilities at March 31, 1997 was $193.9 million.
 
Long-Term Debt
PTR has issued Long-Term Debt which bear interest at fixed rates, payable semi-
annually. Funds from such issuances were used primarily for acquisition,
development and renovation of multifamily communities and to repay balances on
credit facilities incurred for such purposes. The following table summarizes
the Long-Term Debt as of March 31, 1997:
 
<TABLE>
- --------------------------------------------------------------------------------------------------
<CAPTION>
                         ISSUANCE              AVERAGE EFFECTIVE
                              AND                 INTEREST RATE,
                      OUTSTANDING             INCLUDING OFFERING              ORIGINAL   PRINCIPAL
                        PRINCIPAL     COUPON       DISCOUNTS AND   MATURITY       LIFE     PAYMENT
DATE OF ISSUANCE           AMOUNT       RATE      ISSUANCE COSTS       DATE    (YEARS) REQUIREMENT
- -------------------  ------------ ---------   ------------------ ---------  ---------  -----------
<S>                  <C>          <C>         <C>                <C>        <C>        <C>
3/31/97              $ 20 million     7.500%          7.443%        4/1/07      10.00      (1)
3/31/97                30 million     8.050           8.038         4/1/17      20.00      (1)
                     ------------ ---------       ---------                 ---------
Subtotal/Average     $ 50 million     7.905%          7.850%                    16.00
                     ------------ ---------       ---------                 ---------
10/21/96             $ 15 million     6.600%          7.030%      10/15/99       3.00      (1)
10/21/96               20 million     6.950           7.400       10/15/02       6.00      (1)
10/21/96               20 million     7.150           7.500       10/15/03       7.00      (1)
10/21/96               20 million     7.250           7.630       10/15/04       8.00      (1)
10/21/96               20 million     7.300           7.640       10/15/05       9.00      (1)
10/21/96               20 million     7.375           7.685       10/15/06      10.00      (1)
10/21/96               15 million     6.500           6.750       10/15/26      30.00      (2)
                     ------------ ---------       ---------                 ---------
Subtotal/Average     $130 million     7.350%          7.500%                     6.85
                     ------------ ---------       ---------                 ---------
8/6/96               $ 20 million     7.550%          7.680%        8/1/08      12.00      (1)
8/6/96                 20 million     7.625           7.730         8/1/09      13.00      (1)
8/6/96                 20 million     7.650           7.770         8/1/10      14.00      (1)
8/6/96                 20 million     8.100           8.210         8/1/15      19.00      (1)
8/6/96                 20 million     8.150           8.250         8/1/16      20.00      (1)
                     ------------ ---------       ---------                 ---------
Subtotal/Average     $100 million     7.840%          7.950%                    15.60
                     ------------ ---------       ---------                 ---------
2/23/96              $ 50 million     7.150%          7.300%       2/15/10      10.50      (3)
2/23/96               100 million     7.900           8.030        2/15/16      18.00      (4)
                     ------------ ---------       ---------                 ---------
Subtotal/Average     $150 million     7.710%          7.840%                    15.50
                     ------------ ---------       ---------                 ---------
2/8/94               $100 million     6.875%          6.978%       2/15/08      10.50      (5)
2/8/94                100 million     7.500           7.653        2/15/14      18.00      (6)
                     ------------ ---------       ---------                 ---------
Subtotal/Average     $200 million     7.240%          7.370%                    14.25
                     ------------ ---------       ---------                 ---------
Grand Total/Average  $630 million     7.530%          7.640%                    13.37
                     ============ =========       =========                 =========
</TABLE>
- --------
(1) Entire principal amount due at maturity.
(2) The 6.500% notes may be repaid on October 15, 1999 at the option of the
holders at their full principal amount together with accrued interest.
(3) These notes require aggregate annual principal payments of $6.25 million
commencing in 2003.
 
                                      F-80
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
              NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONTINUED)
 
(4) These notes require aggregate annual principal payments of $10 million in
2011, $12.5 million in 2012, $15 million in 2013, $17.5 million in 2014, $20
million in 2015 and $25 million in 2016.
(5) These notes require annual principal payments of $12.5 million commencing
in 2001.
(6)These notes require aggregate annual principal payments of $10 million in
2009, $12.5 million in 2010, $15 million in 2011, $17.5 million in 2012, $20
million in 2013, and $25 million in 2014.
 
Mortgages Payable
Mortgages payable at March 31, 1997 consisted of the following (dollar amounts
in thousands):
 
<TABLE>   
- ----------------------------------------------------------------------------------------
<CAPTION>
                                                         BALLOON  PRINCIPAL    PRINCIPAL
                           EFFECTIVE SCHEDULED PERIODIC  PAYMENT BALANCE AT   BALANCE AT
                            INTEREST  MATURITY  PAYMENT   DUE AT  MARCH 31, DECEMBER 31,
COMMUNITY                    RATE(1)      DATE    TERMS MATURITY       1997         1996
- ---------                  --------- --------- -------- -------- ---------- ------------
<S>                        <C>       <C>       <C>      <C>      <C>        <C>
Conventional fixed rate:
  Tigua Village              9.90%   05/01/97     (2)   $   677   $    681    $    683
  Silvercliff                7.66    11/10/97     (2)     7,304      7,359       7,382
  Braeswood Park             7.51    01/01/98     (2)     6,635      6,727       6,761
  Seahawk                    8.05    01/10/98     (2)     5,350      5,407       5,427
  La Tierra at the Lakes     7.89    12/01/98     (2)    25,105     25,908      26,019
  Windsail                    N/A    02/01/99     (2)     4,675        --        4,798
  Clubhouse                  8.75    12/01/99     (2)     5,501      5,806       5,831
  Greenpointe                8.50    03/01/00     (2)     3,410      3,622       3,638
  Mountain Shadow            8.50    03/01/00     (2)     3,130      3,326       3,340
  Sunterra                   8.25    03/01/00     (2)     7,612      8,103       8,138
  Brompton Court             8.39    09/01/00     (2)    13,340     14,259      14,318
  Marina Lakes               8.20    07/19/01     (2)    12,393     13,509         --
  Treat Commons              7.50    09/14/01     (2)     6,578      7,163       7,192
  El Dorado                  7.59    10/01/02     (2)    15,527     16,677      16,718
  Ashton Place               7.75    10/01/23     (3)       N/A     47,209      47,342
  Double Tree II              N/A    05/01/33     (3)       N/A        --        4,750
                                                                  --------    --------
                                                                   165,756     162,337
Tax-exempt fixed rate(4):
  Fox Creek                  8.71    06/01/97     (2)     4,219      4,223       4,236
  Cherry Creek               8.11    11/01/01     (2)     2,630      4,000       4,000
  Redwood Shores             5.53    10/01/08     (2)    16,820     25,220      25,220
  Summertree                 6.65    12/15/18     (5)     4,435      4,435       4,435
                                                                  --------    --------
                                                                    37,878      37,891
Tax-exempt floating
 rate(4):
  River Meadows              8.66    10/01/05     (6)    10,000     10,000         --
  Apple Creek                7.08    09/01/07     (6)    11,100     11,100      11,100
                                                                  --------    --------
                                                                    21,100      11,100
Combined(7):
  Las Flores                 8.42    06/01/24     (3)       N/A      5,844       5,860
                             ----                                 --------    --------
    Total/Average Mortgage
     Debt                    7.62%                                $230,578    $217,188
                             ====                                 ========    ========
</TABLE>    
- --------
(1) Represents the effective interest rate, including loan cost amortization
and other ongoing fees and expenses.
(2) Regular amortization with a balloon payment due at maturity.
(3) Fully amortizing.
(4) Tax-exempt effective interest rates include credit enhancement and other
bond-related costs, where applicable.
(5) Semi-annual payments are interest only until December 2003 at 5.4%, at
which time the interest rate is adjusted to the current market rate.
 
                                      F-81
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
              NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONTINUED)
 
(6) Payments are interest only until maturity and the interest rate is adjusted
weekly or monthly.
(7) In 1990, the Las Flores apartments were refinanced pursuant to multifamily
bonds aggregating $6.2 million. The bonds consist of $4.5 million Series A tax
exempt fixed rate bonds and $1.7 million Series B taxable fixed rate bonds. The
bonds are guaranteed by the GNMA mortgage-backed securities program.
 
The changes in mortgages payable during the three months ended March 31, 1997
consisted of the following (in thousands):
 
<TABLE>
      <S>                                                         <C>
      Balance at January 1, 1997                                   $217,188
        Mortgage notes assumed                                       23,527
        Principal payments, including prepayments upon community
         dispositions                                               (10,137)
                                                                  ---------
      Balance at March 31, 1997                                    $230,578
                                                                  =========
</TABLE>
 
Scheduled Debt Maturities
Approximate principal payments due during each of the calendar years in the 20-
year period ending December 31, 2016 and thereafter, as of March 31, 1997, are
as follows (in thousands):
 
<TABLE>
                              -------------------------------
<CAPTION>
                      CREDIT  LONG-TERM
                  FACILITIES       DEBT  MORTGAGES      TOTAL
                  ---------- ---------  ---------  ----------
      <S>         <C>        <C>        <C>        <C>
      1997         $ 60,365    $     -   $  5,129   $  65,494
      1998          133,500          -     40,012     173,512
      1999                -     30,000     12,790      42,790
      2000                -          -     29,799      29,799
      2001                -     12,500     24,807      37,307
      2002                -     32,500     17,348      49,848
      2003                -     38,750      1,752      40,502
      2004                -     38,750      1,903      40,653
      2005                -     38,750     12,066      50,816
      2006                -     38,750      2,241      40,991
      2007                -     38,750     13,528      52,278
      2008                -     38,750     18,863      57,613
      2009                -     36,250      1,603      37,853
      2010                -     38,750      1,732      40,482
      2011                -     25,000      1,871      26,871
      2012                -     30,000      2,022      32,022
      2013                -     35,000      2,185      37,185
      2014                -     42,500      2,361      44,861
      2015                -     40,000      2,551      42,551
      2016                -     45,000      2,756      47,756
      Thereafter          -     30,000     33,259      63,259
                  ---------  ---------  ---------  ----------
        Total      $193,865   $630,000   $230,578  $1,054,443
                  =========  =========  =========  ==========
</TABLE>
 
General
PTR's debt instruments generally contain certain covenants common to the type
of facility or borrowing, including financial covenants establishing minimum
debt service coverage ratios and maximum leverage ratios. PTR was in compliance
with all covenants pertaining to its debt instruments at March 31, 1997.
 
Interest paid on all borrowings for the three months ended March 31, 1997 was
$18.9 million, net of $4.4 million of interest capitalized during construction.
Interest paid on all borrowings for the three months ended March 31, 1996 was
$9.2 million, net of $3.5 million of interest capitalized during construction.
 
 
                                      F-82
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
              NOTES TO CONDENSED FINANCIAL STATEMENTS--(CONCLUDED)
 
Amortization of loan costs included in interest expense for the three months
ended March 31, 1997 and 1996 was $729,000 and $418,000, respectively.
 
(5) CASH DISTRIBUTIONS
 
PTR paid the first quarter 1997 distribution of $0.325 per Common Share on
February 20, 1997. On April 22, 1997 the Board of Trustees (the "Board")
declared a cash distribution of $0.325 per Common Share, payable on May 29,
1997, to shareholders of record on May 13, 1997. On March 31, 1997, PTR paid
quarterly dividends of $0.4377 per cumulative convertible Series A Preferred
Share and $0.5625 per cumulative redeemable Series B Preferred Share to
preferred shareholders of record on March 17, 1997.
 
(6) SHELF REGISTRATION
 
On March 27, 1997, PTR filed a $300 million shelf registration with the
Securities and Exchange Commission. These securities can be issued in the form
of Long-Term Debt, Preferred Shares or Common Shares on an as-needed basis,
subject to PTR's ability to effect offerings on satisfactory terms. As of March
31, 1997, a total of $420 million in shelf-registered securities were available
to be issued.
 
(7) REIT MANAGER AND PROPERTY MANAGER ACQUISITION PROPOSAL
 
Effective March 1, 1991, PTR entered into a REIT Management agreement with
Security Capital Pacific Incorporated (the "REIT Manager"), to provide REIT
Management services to PTR. The REIT Manager is a subsidiary of Security
Capital Group Incorporated ("Security Capital Group"), which owned
approximately 36% of PTR's outstanding Common Shares as of March 31, 1997.
 
SCG Realty Services Incorporated (the "Property Manager"), a wholly-owned
subsidiary of Security Capital Group, managed 95.03% and 86.61% (based on total
expected investment) of PTR's operating multifamily communities as of March 31,
1997, and 1996, respectively. Rates for services performed by SCG Realty
Services are subject to annual approval by PTR's independent Trustees (who
receive an annual review from an independent third party). Management believes
that such rates are consistent with those prevailing in the markets in which
PTR operates.
 
On May 1, 1997, Security Capital Group filed a Form S-4 Registration Statement
with the Securities and Exchange Commission containing PTR's preliminary proxy
statement and Security Capital Group's preliminary prospectus (relating to
warrants to purchase Class B common stock of Security Capital Group) relating
to a proposed merger transaction whereby PTR would acquire the operations and
businesses of its REIT Manager and Property Manager in exchange for Common
Shares, valued at approximately $75.8 million. The number of Common Shares
issuable to Security Capital Group will depend on the average market price of
the Common Shares over the five-day period prior to the record date, subject to
such average not being more than $27.11475 or less than $21.63525. As a result
of the transaction, PTR would become an internally managed REIT and Security
Capital Group would remain PTR's largest shareholder. The Board recently
approved the proposed merger transaction based on the recommendation of a
special committee comprised of independent Trustees. The proposed merger
transaction requires the approval of two-thirds of the outstanding Common
Shares. PTR's proxy statement, after review and clearance by the Securities and
Exchange Commission, will be mailed to PTR's common shareholders prior to a
shareholder vote.
 
                                      F-83
<PAGE>
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
The Board of Trustees and Shareholders
SECURITY CAPITAL PACIFIC TRUST:
 
We have audited the balance sheets of SECURITY CAPITAL PACIFIC TRUST as of
December 31, 1996 and 1995 and the related statements of earnings,
shareholders' equity and cash flows for each of the years in the three-year
period ending December 31, 1996. In connection with our audits of the financial
statements, we also have audited Schedule III, Real Estate and Accumulated
Depreciation. These financial statements and financial statement schedule are
the responsibility of the Trust's management. Our responsibility is to express
an opinion on these financial statements and financial statement schedule based
on our audits.
 
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
 
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of SECURITY CAPITAL PACIFIC TRUST
as of December 31, 1996 and 1995, and the results of its operations and its
cash flows for each of the years in the three-year period ended December 31,
1996, in conformity with generally accepted accounting principles. Also in our
opinion, the related financial statement schedule, when considered in relation
to the basic financial statements taken as a whole, presents fairly, in all
material respects, the information set forth therein.
 
                                        KPMG PEAT MARWICK LLP
 
Chicago, Illinois
January 29, 1997, except as to Note 13which is as of March 10, 1997
 
                                      F-84
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                                 BALANCE SHEETS
                       (IN THOUSANDS, EXCEPT SHARE DATA)
 
                                                             ------------------
<TABLE>
<CAPTION>
                                                           DECEMBER 31,
                                                       ----------------------
                                                             1996        1995
                                                       ----------  ----------
                        ASSETS
<S>                                                    <C>         <C>
Real estate                                            $2,153,363  $1,855,866
Less accumulated depreciation                              97,574      81,979
                                                       ----------  ----------
                                                        2,055,789   1,773,887
Homestead Notes                                           176,304           -
Other mortgage notes receivable                            13,525      15,844
                                                       ----------  ----------
    Net investments                                     2,245,618   1,789,731
Cash and cash equivalents                                   5,643      26,919
Accounts receivable and accrued interest                    4,157       3,318
Other assets                                               27,014      21,031
                                                       ----------  ----------
    Total assets                                       $2,282,432  $1,840,999
                                                       ==========  ==========
<CAPTION>
         LIABILITIES AND SHAREHOLDERS' EQUITY
         ------------------------------------
<S>                                                    <C>         <C>
LIABILITIES:
  Lines of credit                                      $  110,200  $  129,000
  Long-term debt                                          580,000     200,000
  Mortgages payable                                       217,188     158,054
  Distributions payable                                    24,537      22,437
  Accounts payable                                         22,782      21,040
  Accrued expenses and other liabilities                   60,217      34,800
                                                       ----------  ----------
    Total liabilities                                   1,014,924     565,331
                                                       ----------  ----------
SHAREHOLDERS' EQUITY:
  Series A Preferred Shares (6,494,967 convertible
   shares in 1996 and 9,200,000 in 1995; stated
   liquidation preference of $25 per share)               162,374     230,000
  Series B Preferred Shares (4,200,000 shares issued;
   stated liquidation preference of $25 per share)        105,000     105,000
  Common Shares (shares issued--75,510,986 in 1996 and
   72,375,819 in 1995)                                     75,511      72,376
  Additional paid-in capital                              918,434     952,679
  Unrealized holding gain on Homestead Notes               74,923           -
  Distributions in excess of net earnings                 (68,734)    (82,450)
  Treasury shares (164,901 in 1995)                             -      (1,937)
                                                       ----------  ----------
    Total shareholders' equity                          1,267,508   1,275,668
                                                       ----------  ----------
    Total liabilities and shareholders' equity         $2,282,432  $1,840,999
                                                       ==========  ==========
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-85
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                             STATEMENTS OF EARNINGS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
                                                   ----------------------------
<TABLE>
<CAPTION>
                                                  YEAR ENDED DECEMBER 31,
                                              --------------------------------
                                                    1996       1995       1994
                                              ---------  ---------  ---------
<S>                                           <C>        <C>        <C>
REVENUES:
  Rental income                                $322,046   $262,473   $183,472
  Interest income on Homestead Notes              2,035          -          -
  Other interest income                           2,165      2,400      2,633
                                              ---------  ---------  ---------
                                                326,246    264,873    186,105
                                              ---------  ---------  ---------
EXPENSES:
  Rental expenses                                89,550     73,808     55,772
  Real estate taxes                              26,962     21,326     16,093
  Property management fees paid to affiliates    11,610      8,912      7,148
  Depreciation                                   44,887     36,685     24,614
  Interest                                       35,288     19,584     19,442
  REIT management fee paid to affiliate          22,191     20,354     13,182
  General and administrative                      1,077        952        784
  Provision for possible loss on investments          -        420      1,600
  Other                                             592      1,136        751
                                              ---------  ---------  ---------
                                                232,157    183,177    139,386
                                              ---------  ---------  ---------
Earnings from operations                         94,089     81,696     46,719
Gain on sale of investments, net                 37,492      2,623          -
                                              ---------  ---------  ---------
Net earnings before extraordinary item          131,581     84,319     46,719
Less extraordinary item-loss on early
 extinguishment of debt                             870          -          -
                                              ---------  ---------  ---------
Net earnings                                    130,711     84,319     46,719
Less Preferred Share dividends                   24,167     21,823     16,100
                                              ---------  ---------  ---------
  Net earnings attributable to Common Shares   $106,544   $ 62,496   $ 30,619
                                              =========  =========  =========
Weighted-average Common Shares outstanding       73,057     67,052     46,734
                                              =========  =========  =========
Per Common Share amounts
  Net earnings before extraordinary item       $   1.47   $   0.93   $   0.66
                                              =========  =========  =========
  Net earnings                                 $   1.46   $   0.93   $   0.66
                                              =========  =========  =========
</TABLE>
 
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-86
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                       STATEMENTS OF SHAREHOLDERS' EQUITY
 
                 YEARS ENDED DECEMBER 31, 1994, 1995, AND 1996
                       (IN THOUSANDS, EXCEPT SHARE DATA)
 
                    -----------------------------------------------------------
<TABLE>
<CAPTION>
                               SHARES OF BENEFICIAL
                             INTEREST, $1.00 PAR VALUE
                          --------------------------------
                             SERIES A     SERIES B
                            PREFERRED    PREFERRED
                            SHARES AT    SHARES AT  COMMON
                            AGGREGATE    AGGREGATE  SHARES  ADDITIONAL  UNREALIZED DISTRIBUTIONS
                          LIQUIDATION  LIQUIDATION  AT PAR     PAID-IN     HOLDING  IN EXCESS OF  TREASURY
                           PREFERENCE   PREFERENCE   VALUE     CAPITAL       GAINS  NET EARNINGS    SHARES       TOTAL
                          -----------  ----------- -------  ----------  ---------- -------------  --------  ----------
<S>                       <C>          <C>         <C>      <C>         <C>        <C>            <C>       <C>
Balances at December 31,
 1993                        $230,000     $      - $44,809    $523,053     $     -      $(40,916)  $(1,929) $  755,017
 Net earnings                       -            -       -           -           -        46,719         -      46,719
 Common Share
  distributions paid                -            -       -           -           -       (46,121)        -     (46,121)
 Redemption of
  shareholder purchase
  rights                            -            -       -           -           -          (448)        -        (448)
 Net increase in Common
  Share distributions
  accrued                           -            -       -           -           -        (3,345)        -      (3,345)
 Preferred Share
  dividends paid                    -            -       -           -           -       (16,100)        -     (16,100)
 Sale of shares, net of
  expenses                          -            -   5,594      95,482           -             -         -     101,076
 Dividend Reinvestment
  and Share Purchase
  Plan, net                         -            -     216       3,607           -             -         -       3,823
 Exercise of stock
  options, net                      -            -       2          19           -             -         -          21
                             --------     -------- -------    --------     -------      --------   -------  ----------
Balances at December 31,
 1994                         230,000            -  50,621     622,161           -       (60,211)   (1,929)    840,642
 Net earnings                       -            -       -           -           -        84,319         -      84,319
 Common Share
  distributions paid                -            -       -           -           -       (76,804)        -     (76,804)
 Net increase in Common
  Share distributions
  accrued                           -            -       -           -           -        (7,931)        -      (7,931)
 Preferred Share
  dividends paid                    -            -       -           -           -       (21,823)        -     (21,823)
 Issuance of shares, net
  of expenses                       -      105,000  21,694     329,591           -             -         -     456,285
 Dividend Reinvestment
  and Share Purchase
  Plan, net                         -            -      61         927           -             -         -         988
 Cost of treasury shares
  purchased                         -            -       -           -           -             -        (8)         (8)
                             --------     -------- -------    --------     -------      --------   -------  ----------
Balances at December 31,
 1995                         230,000      105,000  72,376     952,679           -       (82,450)   (1,937)  1,275,668
 Net earnings                       -            -       -           -           -       130,711         -     130,711
 Common Share
  distributions paid                -            -       -           -           -       (90,728)        -     (90,728)
 Net increase in Common
  Share distributions
  accrued                           -            -       -           -           -        (2,100)        -      (2,100)
 Preferred Share
  dividends paid                    -            -       -           -           -       (24,167)        -     (24,167)
 Conversion of Series A
  Preferred shares into
  Common Shares               (67,626)           -   3,294      64,332           -             -         -           -
 Distribution of
  Homestead common stock
  and warrants at book
  value, net of
  transaction expenses              -            -       -     (96,914)          -             -         -     (96,914)
 Unrealized holding gain
  on Homestead Notes                -            -       -           -      74,923             -         -      74,923
 Cost of treasury shares
  purchased                         -            -       -           -           -             -        (1)         (1)
 Retirement of 164,957
  treasury shares                   -            -    (165)     (1,773)          -             -     1,938           -
 Exercise of stock
  options, net                      -            -       6         110           -             -         -         116
                             --------     -------- -------    --------     -------      --------   -------  ----------
Balances at December 31,
 1996                        $162,374     $105,000 $75,511    $918,434     $74,923      $(68,734)  $     -  $1,267,508
                             ========     ======== =======    ========     =======      ========   =======  ==========
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-87
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                            STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
                                                   ----------------------------
<TABLE>
<CAPTION>
                                               YEAR ENDED DECEMBER 31,
                                           ---------------------------------
                                                 1996        1995        1994
                                           ---------   ---------   ---------
<S>                                        <C>         <C>         <C>
OPERATING ACTIVITIES:
 Net earnings                              $ 130,711   $  84,319   $  46,719
 Adjustments to reconcile net earnings to
  net cash flow provided by operating
  activities:
   Depreciation and amortization              46,911      38,228      26,517
   Provision for possible loss on
    investments                                    -         420       1,600
   Gain on sale of investments, net          (37,492)     (2,623)          -
   Increase in accounts payable                  565       2,719       3,463
   (Decrease) increase in accrued real
    estate taxes                              (2,168)      2,167       7,874
   Increase in accrued interest on long-
    term debt                                  9,214           -       5,391
   Increase in accrued expenses and other
    liabilities                                4,240       4,857       4,264
   Increase in other operating assets         (8,042)     (8,292)     (1,203)
                                           ---------   ---------   ---------
 Net cash flow provided by operating
  activities                                 143,939     121,795      94,625
                                           ---------   ---------   ---------
INVESTING ACTIVITIES:
 Real estate investments                    (628,640)   (311,619)   (380,688)
 Advances on Homestead Notes                 (25,242)          -           -
 Mortgage notes receivable                         -      (1,538)       (162)
 Principal repayments on other mortgage
  notes receivable                             2,319       7,701         189
 Proceeds from dispositions, net of
  closing costs                              291,056      10,968      12,146
 Operating cash contributed in Homestead
  transaction                                   (428)          -           -
                                           ---------   ---------   ---------
   Net cash flow used in investing
    activities                              (360,935)   (294,488)   (368,515)
                                           ---------   ---------   ---------
FINANCING ACTIVITIES:
 Proceeds from sale of shares, net of
  expenses                                         -     317,614     101,076
 Proceeds from lines of credit               510,985     278,000     266,250
 Principal payments on lines of credit      (529,785)   (302,900)   (215,750)
 Proceeds from Dividend Reinvestment and
  Share Purchase Plan, net                         -         988       3,823
 Proceeds from long-term debt                380,000           -     200,000
 Debt issuance costs incurred                 (5,659)     (1,496)     (4,422)
 Cash distributions paid on Common Shares    (90,728)    (76,804)    (46,121)
 Cash dividends paid on Preferred Shares     (24,167)    (21,823)    (16,100)
 Redemption of shareholder purchase
  rights                                           -           -        (448)
 Regularly scheduled principal payments
  on mortgages payable                        (2,037)     (1,748)     (1,398)
 Principal prepayment of mortgages
  payable                                    (43,005)       (303)    (10,474)
 Proceeds from exercise of stock options         116          (8)         21
                                           ---------   ---------   ---------
   Net cash flow provided by financing
    activities                               195,720     191,520     276,457
                                           ---------   ---------   ---------
Net increase (decrease) in cash and cash
 equivalents                                 (21,276)     18,827       2,567
Cash and cash equivalents at beginning of
 year                                         26,919       8,092       5,525
                                           ---------   ---------   ---------
Cash and cash equivalents at end of year   $   5,643   $  26,919   $   8,092
                                           =========   =========   =========
Non-cash investing and financing
 activities:
 Assumption of mortgages payable upon
  purchase of multifamily communities      $ 104,176   $  12,078   $  56,624
 Series A Preferred Shares converted to
  Common Shares                            $  67,626   $       -   $       -
 Accrual of Common Share distributions     $  24,537   $  22,437   $  14,506
 Fair market value adjustment related to
  Homestead Notes                          $  74,923   $       -   $       -
 Other:
 Homestead transaction--See description
  in Note 2
 Merger with Security Capital Pacific
  Incorporated--See description in Note 3
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-88
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                         NOTES TO FINANCIAL STATEMENTS
 
                        DECEMBER 31, 1996, 1995 AND 1994
 
(1) DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
Business
Security Capital Pacific Trust (New York Stock Exchange Symbol: "PTR") is an
equity real estate investment trust ("REIT") organized in 1963 under the laws
of the state of Maryland, which primarily owns, develops, acquires and operates
income-producing multifamily communities in the western United States.
 
Principles of Financial Presentation
The accounts of PTR and its majority-owned subsidiaries are consolidated in the
accompanying financial statements. All significant intercompany accounts and
transactions have been eliminated in consolidation.
 
The preparation of these financial statements in conformity with generally
accepted accounting principles required management to make estimates and
assumptions that affected the reported amounts of assets and liabilities and
disclosure of contingent liabilities at the dates of the financial statements
and the reported amounts of revenues and expenses during the reporting periods.
Actual amounts realized or paid could differ from those estimates.
 
Cash and Cash Equivalents
PTR considers all cash on hand, demand deposits with financial institutions and
short-term, highly liquid investments with original maturities of three months
or less to be cash equivalents.
 
Real Estate and Depreciation
Real estate is carried at depreciated cost, which is not in excess of estimated
fair market value.
 
Costs directly related to the acquisition (including costs related to certain
planned renovations identified during PTR's pre-acquisition due diligence),
development or improvement of real estate, and certain indirect costs related
to developments are capitalized. Costs incurred in connection with the pursuit
of unsuccessful acquisitions or developments are expensed at the time the
pursuit is abandoned.
 
Depreciation is computed over the expected useful lives of depreciable property
on a straight-line basis. Real estate assets are depreciated principally over
the following useful lives:
 
<TABLE>
             <S>                         <C>
             Buildings and improvements  20-40 years
             Furnishings and other        2-10 years
</TABLE>
 
Make-Ready and Repairs and Maintenance
Make-ready (expenditures incurred in preparing a vacant multifamily unit for
the next tenant) and repairs and maintenance expenditures, other than
acquisition-related renovation costs identified during PTR's pre-acquisition
due diligence, are expensed as incurred. PTR generally expenses carpet and
appliance repairs and replacements after any planned acquisition-related
renovation expenditures for such items have been incurred.
 
Interest
During 1996, 1995 and 1994, the total interest paid in cash on all outstanding
debt, net of interest capitalized, was $23,631,000, $17,674,000 and
$11,949,000, respectively.
 
PTR capitalizes interest incurred during the construction period as part of the
cost of multifamily communities under development. Interest capitalized during
1996, 1995 and 1994 aggregated $16,941,000, $11,741,000 and $6,029,000,
respectively.
 
Cost of Raising Capital
Costs incurred in connection with the issuance of equity securities are
deducted from shareholders' equity. Costs incurred in connection with the
issuance or renewal of debt are capitalized as other assets and amortized over
the term of the related loan or the renewal period. Amortization of loan costs
included in interest expense for 1996, 1995 and 1994 was $2,233,000, $1,543,000
and $1,903,000, respectively.
 
                                      F-89
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
 
Interest Rate Contracts
From time to time, PTR utilizes derivative financial instruments as hedges in
anticipation of future debt offerings to manage well-defined interest rate
risk. Unrealized changes in the market value of interest rate contracts are
deferred until the hedged transaction is consummated and realized gains and
losses resulting from changes in the market value of these contracts are
deferred and amortized into interest expense over the life of the related debt
issuance.
 
Revenue and Gain Recognition
PTR leases its multifamily units under operating leases with terms of generally
less than one year. Rental income is recognized according to the terms of the
underlying leases which approximates the revenue which would be recognized if
spread evenly over the lease term.
 
Gains on sales of real estate are recorded when the recognition criteria set
forth by generally accepted accounting principles have been met.
 
Rental Expenses
Rental expenses shown on the accompanying Statement of Earnings include costs
of on-site personnel, utilities, repairs and maintenance, make-ready, property
insurance, marketing, landscaping, property management fees paid to
unaffiliated companies, and other on-site administrative costs.
 
Federal Income Taxes
PTR has made an election to be taxed as a REIT under the Internal Revenue Code
of 1986, as amended. PTR believes it qualifies as a REIT and, accordingly, no
provisions have been made for federal income taxes in the accompanying
financial statements.
 
Per Share Data
Primary earnings per share is computed based on the weighted-average number of
common shares of beneficial interest, par value $1.00 per share ("Common
Shares"), outstanding. Fully diluted earnings per Common Share is calculated
from the weighted-average Common Shares outstanding plus the Common Shares that
would be outstanding assuming conversion of all outstanding cumulative
convertible Series A Preferred Shares of Beneficial Interest, par value $1.00
per share ("Series A Preferred Shares"), outstanding Trustee options and
certain warrants exercisable by third parties (Note 8). For purposes of the
fully diluted earnings per share calculation, dividends on the Series A
Preferred Shares are added back to net earnings attributable to Common Shares.
Primary earnings per share and fully diluted earnings per share were
approximately the same for each of the three years presented, although there
was reportable dilution for the third quarter of 1996. See Note 10.
 
Reclassifications
Certain of the 1995 and 1994 amounts have been reclassified to conform to the
1996 presentation.
 
(2) HOMESTEAD TRANSACTION
 
On October 17, 1996, PTR, Security Capital Atlantic Incorporated ("ATLANTIC"),
Security Capital Group Incorporated ("Security Capital") and Homestead Village
Incorporated ("Homestead") consummated a merger agreement pursuant to which
each of PTR, ATLANTIC and Security Capital contributed, through a series of
merger transactions, all of their respective assets related to their Homestead
Village(R) extended-stay lodging assets to Homestead, a newly formed company.
In connection with the transaction, PTR and ATLANTIC entered into funding
commitment agreements to finance the development of certain Homestead
properties.
 
PTR contributed 54 Homestead Village(R) properties (or the rights to acquire
such properties) ("Homestead Assets") to Homestead in exchange for 9,485,727
shares of Homestead common stock. Simultaneously, PTR received 6,363,789
warrants to acquire additional shares of Homestead common stock at a price of
$10.00 per share in exchange for entering into a funding commitment agreement.
In this agreement PTR agreed to provide up to $198.8 million in secured
financing for developments to Homestead in exchange for up to $221.3 million in
convertible mortgage notes ("Homestead Notes"), including those existing on the
properties at the transaction date. See Note 5 for information on the Homestead
Notes.
 
                                      F-90
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
 
Upon full funding of the Homestead Notes and after giving effect to the
Homestead Distribution described below, PTR's conversion rights would represent
a 34.7% ownership interest in Homestead. This ownership interest assumes no
further equity offerings by Homestead, conversion of all Homestead Notes by PTR
and ATLANTIC and exercise of all outstanding warrants.
 
PTR's Homestead common stock and warrants to acquire additional common stock
were distributed on November 12, 1996 to holders of record of Common Shares on
October 29, 1996 (the "Homestead Distribution"). Each PTR shareholder received
0.125694 shares of Homestead common stock and 0.084326 warrants per PTR Common
Share plus cash for fractional shares and warrants.
 
As of October 17, 1996, the Homestead Assets owned by PTR constituted 7.1% of
PTR's total assets, and PTR's investment in its wholly owned Homestead Village
subsidiaries, including intercompany advances, constituted less than 1% of
PTR's total assets. PTR's Homestead Village(R) operations accounted for
approximately 8.2% of PTR's total earnings from operations from January 1, 1996
to October 17, 1996.
 
The Homestead transaction had the following impact on PTR's balance sheet as of
October 17, 1996, after giving effect to the Homestead Distribution (in
thousands):
 
<TABLE>
      <S>                                                            <C>
      Real estate contributed, net                                    $154,731
      Other non-cash operating assets and liabilities contributed,
       net                                                               3,001
      Operating cash contributed                                           428
      Deferred revenue (included in accrued expenses) relating to
       PTR's funding commitment                                         14,700
                                                                     ---------
                                                                      $172,860
                                                                     =========
      Homestead Notes received (funded amount)                        $ 75,946
      Homestead common stock and warrants distributed to PTR common
       shareholders (recorded as a reduction of additional paid-in
       capital)                                                         96,914
                                                                     ---------
                                                                      $172,860
                                                                     =========
</TABLE>
 
(3) 1995 MERGER OF SECURITY CAPITAL PACIFIC INCORPORATED AND CONCURRENT
SUBSCRIPTION OFFERING
 
On March 23, 1995, PTR consummated a merger (the "Merger") of Security Capital
Pacific Incorporated ("PACIFIC"), a Maryland corporation, with and into PTR.
PACIFIC was a private multifamily REIT controlled by Security Capital, PTR's
principal shareholder. PACIFIC's portfolio consisted primarily of 17 operating
multifamily communities aggregating 5,579 units. In the Merger, each
outstanding share of PACIFIC common stock was converted into the right to
receive 0.611 Common Shares. As a result, 8,468,460 of PTR's Common Shares
valued at $138.7 million ($16.375 per share) were issued in the Merger in
exchange for all of the outstanding shares of PACIFIC common stock. In
addition, PTR assumed $51.9 million on PACIFIC's line of credit and $54.4
million of mortgage debt. The Merger has been accounted for as a purchase and,
accordingly, the results of operations of PACIFIC have been included in PTR's
financial statements from March 23, 1995.
 
 
                                      F-91
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
The following summarized pro forma (unaudited) information assumes the Merger
occurred on January 1, 1994, and represents the combined historical operating
results of PTR and PACIFIC for the respective pro forma periods. No material
pro forma adjustments to revenue and expenses were required. The weighted-
average Common Shares outstanding have been adjusted to reflect the Merger
conversion rate (0.611 Common Shares for each share of PACIFIC common stock).
The pro forma financial information does not necessarily reflect the results of
operations that would have occurred had PACIFIC and PTR constituted a single
entity during such periods (in thousands, except per share amounts).
 
                                                  ------------------
<TABLE>
<CAPTION>
                                                        DECEMBER 31,
                                                    ---------------------
                                                          1995       1994
                                                    ---------  ---------
      <S>                                           <C>        <C>
      Rental Income                                  $271,091   $204,337
                                                    =========  =========
      Net earnings attributable to Common Shares     $ 64,152   $ 36,512
                                                    =========  =========
      Weighted-average Common Shares outstanding       68,955     52,846
                                                    =========  =========
      Per Common Share amounts:
        Net earnings attributable to Common Shares   $   0.93   $   0.69
                                                    =========  =========
</TABLE>
 
Concurrently with the consummation of the Merger, PTR completed a subscription
offering of 13.2 million Common Shares pursuant to which PTR received net
proceeds of $216.3 million. The subscription offering was designed to allow
shareholders of PTR to purchase Common Shares at the same price at which
PACIFIC shareholders acquired Common Shares in the Merger ($16.375 per Common
Share). Security Capital purchased $50 million (3.1 million Common Shares at
$16.375 per Common Share) in the subscription offering pursuant to the
oversubscription privilege.
 
(4) REAL ESTATE
 
Investments
Equity investments in real estate, at cost, were as follows (dollar amounts in
thousands):
 
<TABLE>
<CAPTION>
                            ---------------------------------------------
                                      YEAR ENDED DECEMBER 31,
                            ---------------------------------------------
                                    1996                     1995
                            ---------------------    ---------------------
                            INVESTMENT      UNITS    INVESTMENT      UNITS
                            ---------- ---------     ---------- ---------
<S>                         <C>        <C>           <C>        <C>
Multifamily:
  Operating communities     $1,861,561    42,702     $1,507,458    38,737
  Communities under
   construction                186,710     5,479(1)     160,487     5,424(1)
  Development communities
   in planning:
    Development communities
     owned                      48,504     3,351(1)      19,921     2,047(1)
    Development communities
     under control                 (2)     3,737(1)         (2)     2,408(1)
                            ---------- ---------     ---------- ---------
      Total development
       communities              48,504     7,088         19,921     4,455
                            ---------- ---------     ---------- ---------
  Land held for future
   development                  30,043         -         28,796         -
                            ---------- ---------     ---------- ---------
      Total multifamily      2,126,818    55,269      1,716,662    48,616
                            ---------- ---------     ---------- ---------
Homestead Assets                     -                  108,460
Other non-multifamily           26,545                   30,744
                            ----------               ----------
      Total real estate     $2,153,363               $1,855,866
                            ==========               ==========
</TABLE>
- --------
(1) Unit information is based on management's estimates and is unaudited.
(2) PTR's investment as of December 31, 1996 and 1995 for developments in
planning and under control was $1.6 million and $2.2 million, respectively, and
is reflected in the "other assets" caption of PTR's balance sheets.
 
 
                                      F-92
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
The change in investments in real estate, at cost, consisted of the following
(in thousands):
 
<TABLE>
<CAPTION>
                                           ----------------------------------
                                               YEAR ENDED DECEMBER 31,
                                           ----------------------------------
                                                 1996        1995        1994
                                           ----------  ----------  ----------
      <S>                                  <C>         <C>         <C>
      Balance at January 1                 $1,855,866  $1,296,288  $  872,610
                                           ----------  ----------  ----------
      Multifamily:
      Acquisitions and renovations
       expenditures                           463,935     385,356     270,024
      Development expenditures, excluding
       land
       acquisitions                           187,377     117,980     111,184
      Acquisition and improvement of land
       held for current or future
       development                             20,880      11,255      16,789
      Recurring capital expenditures            7,992       5,119       3,746
      Dispositions                           (269,693)     (6,166)    (11,902)
                                           ----------  ----------  ----------
      Net multifamily activity subtotal       410,491     513,544     389,841
                                           ----------  ----------  ----------
      Non-multifamily:
      Homestead development expenditures,
       including land acquisitions             54,883      48,247      35,943
      Contribution of Homestead Assets
       (Note 2)                              (161,370)          -           -
      Non-multifamily dispositions             (6,527)     (2,235)       (331)
      Provisions for possible losses                -        (220)     (1,600)
      Other                                        20         242        (175)
                                           ----------  ----------  ----------
      Balance at December 31               $2,153,363  $1,855,866  $1,296,288
                                           ==========  ==========  ==========
</TABLE>
 
At January 29, 1997, PTR had contingent contracts or letters of intent, subject
to PTR's final due diligence, to acquire land for the near term development of
an estimated 3,507 multifamily units with an aggregate estimated development
cost of $264.5 million. At the same date, PTR also had contingent contracts or
letters of intent, subject to final due diligence, for the acquisition of 964
additional operating multifamily units with a total expected investment of
$77.2 million, including planned renovations.
 
At January 29, 1997, PTR had unfunded development commitments for developments
under construction of $158.8 million.
 
Pre-Sale Agreements and Development Subsidiary
To enhance its flexibility in developing and acquiring multifamily communities
which meet PTR's investment criteria, PTR has and will enter into presale
agreements with third-party owner/developers to acquire communities developed
by such owner/developers. PTR has and will fund such developments through
mortgage loans on the communities. For financial reporting purposes, these
transactions are recorded as real estate developments rather than mortgage
loans due to PTR's commitment to acquire these properties upon completion.
 
In addition, to provide greater flexibility for the use of land acquired for
development and to facilitate disposition of excess parcels, PTR has and will
make mortgage loans to PTR Development Services Incorporated ("PTR Development
Services") to purchase land for development. PTR may also fund developments of
multifamily communities by PTR Development Services where the particular
community or submarket does not meet PTR's objectives for long-term ownership
but presents an attractive investment opportunity. PTR owns all of the
preferred stock of PTR Development Services, which entitles PTR to
substantially all of the net operating cash flow (95%) of PTR Development
Services. An unaffiliated trust owns all of the common stock of PTR Development
Services. The common stock is entitled to receive the remaining 5% of net
operating cash flow.
 
As of December 31, 1996, the outstanding balance of development and mortgage
loans made by PTR to third-party owner/developers and PTR Development Services
aggregated $127.3 million and $18.8 million, respectively. The activities of
third-party owner/developers and PTR Development Services are consolidated with
PTR's activities and all intercompany transactions have been eliminated in
consolidation.
 
                                      F-93
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
 
Gains and Provision for Loss on Real Estate and Investments
Each year, REIT Management formulates operating and capital plans based on an
ongoing active review of PTR's portfolio. Based in part upon the market
research provided by Security Capital Investment Research Incorporated and in
an effort to optimize its portfolio composition, PTR may from time to time seek
to dispose of assets that in management's view no longer meet PTR's long-term
investment objectives. The proceeds from these selected dispositions will be
redeployed, typically through tax-deferred exchanges, into assets that in PTR's
view offer better long-term cash flow growth prospects. As a result of this
asset optimization strategy, PTR disposed of 22 multifamily communities and one
industrial building during 1996, representing aggregate net proceeds of $291.1
million, and disposed of one multifamily property in the fourth quarter of
1995, representing net proceeds of $8.8 million. For federal income tax
purposes, the majority of the dispositions were structured as tax-deferred
exchanges which deferred gain recognition. For financial reporting purposes,
however, the transactions qualified for profit recognition and aggregate gains
of $37.5 million and $2.6 million were recorded for 1996 and 1995,
respectively.
 
Statement of Financial Accounting Standards No. 121, Accounting For The
Impairment Of Long-Lived Assets And For Long-Lived Assets To Be Disposed Of
("SFAS No. 121"), adopted by PTR effective January 1, 1996, establishes
accounting standards for the review of long-lived assets to be held and used
for impairment whenever the carrying amount of an asset may not be recoverable.
SFAS No. 121 also requires that certain long-lived assets to be disposed of be
reported at the lower of carrying amount or fair value less cost to sell, PTR
did not recognize any losses on the date it adopted SFAS No. 121.
 
As part of PTR's asset optimization strategy, 19 communities and two non-
multifamily properties were held for disposition as of December 31, 1996. The
aggregate carrying value of properties held for disposition was $178.9 million
at December 31, 1996. Each property's carrying value is less than or equal to
its estimated fair market value, net of estimated costs to sell. Such
properties are not depreciated during the period for which they are determined
to be held for disposition. Subject to normal closing risks, PTR expects to
complete the disposition of all properties during 1997 and redeploy the net
proceeds from such dispositions through tax-deferred exchanges into the
acquisition of multifamily communities. The earnings from operations for
properties held for dispositions which are included in PTR's earnings from
operations for 1996, 1995 and 1994 were $15.8 million, $15.3 million and $10.5
million, respectively.
 
PTR's other real estate investments are periodically evaluated for impairment
and provisions for possible losses are made if required. As a result of such
evaluation, PTR recorded a provision for possible loss of $220,000 and
$1,600,000 during 1995 and 1994, respectively, relating to a non-multifamily
investment which was subsequently sold in October 1995. Also, during 1995 it
was determined that PTR could potentially be liable for certain maintenance
items under the terms of a 1993 master lease agreement on a non-multifamily
property which resulted in the recording of an estimated provision for loss of
$200,000. The recording of a provision for loss has no impact on cash flow from
operating activities. As of December 31, 1996, PTR's real estate investments
were carried at depreciated cost, which is not in excess of estimated fair
market value.
 
(5) MORTGAGE NOTES RECEIVABLE
 
Homestead Convertible Mortgage Notes
In connection with the Homestead transaction described in Note 2 and pursuant
to fundings which have occurred under the funding commitment agreement, PTR
holds Homestead Notes. The Homestead Notes were created under a master facility
providing for aggregate fundings of up to $198.8 million in exchange for
Homestead Notes with a face amount of up to $221.3 million. Under the terms of
the funding commitment agreement, PTR receives approximately $1.00 in principal
amount of Homestead Notes for every $.90 funded (i.e., the Homestead Notes are
issued at a discount). The discount is amortized into interest income over the
term of the Homestead Notes using a method which approximates the effective
interest method. Maximum fundings are established for each individual
development project and specific liens are recorded to secure payment. The
Homestead Notes are cross-collateralized, which enables PTR to foreclose or
take possession of any one or more of the underlying properties upon the
occurrence of an event of default. The Homestead Notes require semi-annual
interest-only payments at 9%
 
                                      F-94
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
per annum of the face amount of the Homestead Notes outstanding, are callable
at the option of Homestead after 5 years and mature on October 31, 2006.
 
The Homestead Notes are convertible into Homestead common stock after March 31,
1997 on the basis of one share of Homestead common stock for every $11.50 of
principal amount outstanding, subject to adjustment. The initial value
attributed to the conversion feature has been recorded as an additional
component of the Homestead Notes' balance and the corresponding discount is
being amortized into interest income over the term of the Homestead Notes using
a method which approximates the effective interest method. The difference
between the fair value of the Homestead Notes (assuming conversion), based upon
the trading price of Homestead's common stock on the American Stock Exchange at
December 31, 1996, ($18.00) and the amortized cost of the Homestead Notes is
reflected as an additional component of the Homestead Notes' balance and as an
unrealized holding gain in Shareholders' Equity.
 
As described in Note 2, PTR also received Homestead warrants in exchange for
entering into the funding commitment agreement. The warrants were distributed
to PTR shareholders with the Homestead common stock. The value associated with
the receipt of the Homestead warrants has been recorded as deferred revenue
which is included in accrued expenses and other liabilities in the accompanying
1996 Balance Sheet and is being amortized into interest income using a method
which approximates the effective interest method over the term of the Homestead
Notes.
 
The effective interest rate on the Homestead Notes as a percentage of the
"funded" balance, including amortization of discount and deferred revenue, is
approximately 12.4% per annum (10.7% excluding conversion feature and warrant-
related amortization).
 
Following is a reconciliation of the Homestead Notes' components described
above to the amount reflected in the accompanying 1996 Balance Sheet (in
thousands).
 
<TABLE>
      <S>                                         <C>
      Face amount of Homestead Notes              $ 112,639
      Original issue discount                       (11,451)
                                                  ---------
      Amount funded                                 101,188
      Amortization of original issue discount           121
      Conversion feature--initial value               7,933
      Unamortized discount on conversion feature     (7,861)
      Fair value adjustment                          74,923
                                                  ---------
      Carrying value at December 31, 1996         $ 176,304
                                                  =========
</TABLE>
 
As of December 31, 1996, PTR had funded $101.2 million of its funding
commitment. This leaves a remaining commitment under the funding commitment
agreement of approximately $97.6 million, which will be provided to Homestead
to fund developments as needed on development properties contributed by PTR.
 
Other Mortgage Notes Receivable
The change in investments in other mortgage notes receivable which primarily
originated in connection with PTR's sale of non-multifamily communities
consisted of the following (in thousands):
 
                                           ----------------------------
<TABLE>
<CAPTION>
                                     1996        1995        1994
                               ---------   ---------   ---------
      <S>                      <C>         <C>         <C>
      Balances at January 1    $  15,844   $  22,597   $  22,624
      Notes originated                 -       1,538         162
      Reduction of principal      (2,319)     (8,291)       (189)
                               ---------   ---------   ---------
      Balances at December 31  $  13,525   $  15,844   $  22,597
                               =========   =========   =========
</TABLE>
 
Interest rates on mortgage notes receivable range from 7.00% to 10.00% with a
weighted-average rate of 8.4%. Maturity dates on mortgage notes receivable
range from 1998 to 2008.
 
                                      F-95
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
 
(6) BORROWINGS
 
Credit Facilities
PTR has a $350 million unsecured revolving line of credit with Texas Commerce
Bank, National Association ("TCB"), as agent for a group of financial
institutions (collectively, the "Lenders"). The line matures August 1998 and
may be extended annually for an additional year with the approval of the
Lenders. The line of credit bears interest at the greater of prime (8.25% at
December 31, 1996) or the federal funds rate plus 0.50% or at PTR's option,
LIBOR (5.50% at December 31, 1996) plus 1.125% (6.625% at December 31, 1996).
The spread over LIBOR can vary from LIBOR plus 0.75% to LIBOR plus 1.50% based
upon the rating of PTR's senior unsecured debt. Additionally, there is a
commitment fee on the average unfunded line of credit balance. The commitment
fee was $396,000, $502,000 and $224,000 for 1996, 1995 and 1994, respectively.
 
A summary of PTR's line of credit borrowings is as follows (dollars in
thousands):
 
                                           ----------------------------
<TABLE>
<CAPTION>
                                                   YEAR ENDED DECEMBER 31,
                                               --------------------------------
                                                     1996       1995       1994
                                               ---------  ---------  ---------
      <S>                                      <C>        <C>        <C>
      Total line of credit                     $ 350,000  $ 350,000  $ 275,000
      Borrowings outstanding at December 31       99,750    129,000    102,000
      Weighted-average daily borrowings          112,248     51,858     59,890
      Maximum borrowings outstanding at any
       month end                                 188,750    138,000    124,000
      Weighted-average daily nominal interest
       rate                                         7.3%       8.0%       7.0%
      Weighted-average daily effective
       interest rate                                8.8%      11.1%      10.6%
      Weighted-average nominal interest rate
       at
       December 31                                  6.6%       7.3%       7.8%
</TABLE>
 
On September 9, 1996, PTR entered into a short-term, unsecured, borrowing
agreement with TCB. The loan matures September 9, 1997 and bears interest at an
overnight rate, which has ranged from 5.80% to 7.50%. At December 31, 1996,
there was $10.5 million of borrowings outstanding under this agreement.
 
 
                                      F-96
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
Long-Term Debt
As of December 31, 1996, PTR has issued a total of $580 million of long-term
unsecured senior notes ("Notes"), which bear interest at specified rates per
annum, payable semi-annually. Funds from such issuances were used primarily for
acquisition, development and renovation of multifamily communities and to repay
revolving credit balances incurred for such purposes. The following table
summarizes the Notes:
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                      ISSUANCE         AVERAGE EFFECTIVE
                           AND            INTEREST RATE,
                   OUTSTANDING        INCLUDING OFFERING          ORIGINAL   PRINCIPAL
                     PRINCIPAL COUPON      DISCOUNTS AND MATURITY     LIFE     PAYMENT
DATE OF ISSUANCE        AMOUNT   RATE     ISSUANCE COSTS     DATE  (YEARS) REQUIREMENT
- ----------------  ------------ ------ ------------------ -------- -------- -----------
<S>               <C>          <C>    <C>                <C>      <C>      <C>
10/21/96          $ 15 million 6.600%             7.030% 10/15/99   3.00       (1)
10/21/96            20 million 6.950              7.400  10/15/02   6.00       (1)
10/21/96            20 million 7.150              7.500  10/15/03   7.00       (1)
10/21/96            20 million 7.250              7.630  10/15/04   8.00       (1)
10/21/96            20 million 7.300              7.640  10/15/05   9.00       (1)
10/21/96            20 million 7.375              7.685  10/15/06  10.00       (1)
10/21/96            15 million 6.500              6.750  10/15/26  30.00       (1)
                  ------------ ------             ------           -----
Subtotal/Average  $130 million 7.350%             7.500%            6.85
                  ------------ ------             ------           -----
8/6/96            $ 20 million 7.550%             7.680%   8/1/08  12.00       (1)
8/6/96              20 million 7.625              7.730    8/1/09  13.00       (1)
8/6/96              20 million 7.650              7.770    8/1/10  14.00       (1)
8/6/96              20 million 8.100              8.210    8/1/15  19.00       (1)
8/6/96              20 million 8.150              8.250    8/1/16  20.00       (1)
                  ------------ ------             ------           -----
Subtotal/Average  $100 million 7.840%             7.950%           15.60
                  ------------ ------             ------           -----
2/23/96           $ 50 million 7.150%             7.300%  2/15/10  10.50       (2)
2/23/96            100 million 7.900              8.030   2/15/16  18.00       (3)
                  ------------ ------             ------           -----
Subtotal/Average  $150 million 7.710%             7.840%           15.50
                  ------------ ------             ------           -----
2/8/94            $100 million 6.875%             6.978%  2/15/08  10.50       (4)
2/8/94             100 million 7.500              7.653   2/15/14  18.00       (5)
                  ------------ ------             ------           -----
Total/Average     $200 million 7.240%             7.370%           14.25
                  ------------ ------             ------           -----
Grand
 Total/Average    $580 million 7.500%             7.620%           12.03
                  ============ ======             ======           =====
</TABLE>
- --------
(1) Entire principal amount due at maturity.
(2) These Notes require aggregate annual principal payments of $6.25 million
commencing in 2003.
(3) These Notes require aggregate annual principal payments of $10 million in
2011, $12.5 million in 2012, $15 million in 2013, $17.5 million in 2014, $20
million in 2015 and $25 million in 2016.
(4) These Notes require annual principal payments of $12.5 million commencing
in 2001.
(5) These Notes require aggregate annual principal payments of $10 million in
2009, $12.5 million in 2010, $15 million in 2011, $17.5 million in 2012, $20
million in 2013, and $25 million in 2014.
 
The Notes, other than the $15 million of 6.500% Notes issued October 21, 1996
and due 2026 (the "6.500% Notes"), are redeemable any time at the option of
PTR, in whole or in part, at a redemption price equal to the sum of the
principal amount of the Notes being redeemed plus accrued interest thereon to
the redemption date plus an adjustment, if any, based on the yield to maturity
relating to market yields available at redemption. The 6.500% Notes may be
repaid on October 15, 1999 at the option of the holders at their full principal
amount together with accrued interest. If the holders do not exercise their
right to require PTR to repay the 6.500% Notes on October 15, 1999, they may be
repaid at the option of PTR, in whole or in part, at a redemption price equal
to the sum of the principal amount of the Notes being redeemed plus accrued
interest thereon to the redemption date plus an
 
                                      F-97
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
adjustment, if any, based on the yield to maturity relating to market yields
available at redemption. The Notes are governed by the terms and provisions of
an indenture agreement.
 
Mortgages Payable
Mortgages payable at December 31, 1996 consisted of the following (dollar
amounts in thousands):
 
                     ----------------------------------------------------------
<TABLE>
<CAPTION>
                                                          BALLOON    PRINCIPAL    PRINCIPAL
                           EFFECTIVE  SCHEDULED PERIODIC  PAYMENT   BALANCE AT   BALANCE AT
                            INTEREST   MATURITY  PAYMENT   DUE AT DECEMBER 31, DECEMBER 31,
        COMMUNITY            RATE(1)       DATE    TERMS MATURITY         1996         1995
        ---------          ---------  --------- -------- -------- ------------ ------------
<S>                        <C>        <C>       <C>      <C>      <C>          <C>
CONVENTIONAL FIXED RATE:
  Knight's Castle                N/A   10/01/96      (7)      N/A     $      -     $  7,609
  Tigua Village                 9.90%  05/01/97      (2)      677          683          694
  Chasewood                      N/A   06/01/97      (7)      N/A            -        9,485
  Presidio at South
   Mountain                      N/A   10/01/97      (7)      N/A            -       14,593
  Silvercliff                   7.66   11/10/97      (2)    7,304        7,382        7,469
  Braeswood Park                7.51   01/01/98      (2)    6,635        6,761        6,889
  Seahawk                       8.05   01/10/98      (2)    5,350        5,427        5,505
  La Tierra at the Lakes        7.89   12/01/98      (2)   25,105       26,019       26,444
  Windsail                      8.88   02/01/99      (2)    4,675        4,798        4,843
  Clubhouse                     8.75   12/01/99      (2)    5,501        5,831            -
  Greenpointe                   8.50   03/01/00      (3)    3,410        3,638        3,696
  Mountain Shadow               8.50   03/01/00      (3)    3,130        3,340        3,394
  Sunterra                      8.25   03/01/00      (3)    7,612        8,138        8,274
  Brompton Court                8.39   09/01/00      (2)   13,340       14,318       14,543
  Spring Park                    N/A   09/27/00      (7)      N/A            -        4,293
  Park Place I                   N/A   11/01/00      (7)      N/A            -        3,515
  Park Place II                  N/A   11/01/00      (7)      N/A            -        3,517
  Treat Commons                 7.50   09/14/01      (2)    6,578        7,192        7,296
  El Dorado                     7.59   10/01/02      (2)   15,527       16,718            -
  Ashton Place                  7.75   10/01/23      (3)      N/A       47,342            -
  Double Tree II                8.25   05/01/33      (3)      N/A        4,750        4,770
                                                                   ---------    ---------
                                                                       162,337      136,829
TAX-EXEMPT FIXED RATE(4):
  Cherry Creek                  8.11   11/01/01      (2)    2,630        4,000        4,210
  Fox Creek                     8.71   05/01/97      (2)    4,246        4,236            -
  Summertree                    6.65   12/15/18      (2)    4,435        4,435            -
  Redwood Shores                5.53   10/01/08      (2)   16,820       25,220            -
                                                                   ---------    ---------
                                                                        37,891        4,210
TAX-EXEMPT FLOATING
 RATE(4):
  Apple Creek                   6.48   09/01/07      (5)   11,100       11,100       11,100
COMBINED(6):
  Las Flores                    8.42   06/01/24      (3)      N/A        5,860        5,915
                                                                   ---------    ---------
    Total/Average Mortgage
     Debt                       7.60%                               $217,188     $158,054
                                ====                               =========    =========
</TABLE>
- --------
(1) Represents the effective interest rate, including loan cost amortization
and other ongoing fees and expenses, as of December 31, 1996.
(2) Amortizing monthly with a balloon payment due at maturity.
 
                                      F-98
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
(3) Fully amortizing.
(4) Tax-exempt rates include credit enhancement and other bond-related costs,
where applicable.
(5) Monthly payments are interest only until maturity and the interest rate is
adjusted weekly by the remarketing agent. Weighted-average daily interest rate
was 5.97% for 1996. Mortgage is secured by a letter of credit of $11.4 million.
The fee for this letter of credit is 5.05% per annum of the outstanding
mortgage payable balance.
(6) In 1990, the Las Flores apartments were refinanced pursuant to multifamily
bonds aggregating $6.2 million. The bonds consist of $4.5 million Series A tax
exempt fixed rate bonds and $1.7 million Series B taxable fixed rate bonds. The
bonds are guaranteed by the GNMA mortgage-backed securities program.
(7) Mortgage was prepaid during 1996.
 
The changes in mortgages payable during the past three years consisted of the
following (in thousands):
 
                                           ----------------------------
<TABLE>
<CAPTION>
                                                  1996        1995        1994
                                            ---------   ---------   ---------
      <S>                                   <C>         <C>         <C>
      Balances at January 1                  $158,054    $ 93,624     $48,872
        Notes originated or assumed           104,176      66,481      56,624
        Principal payments and prepayments    (45,042)     (2,051)    (11,872)
                                            ---------   ---------   ---------
      Balances at December 31                $217,188    $158,054     $93,624
                                            =========   =========   =========
</TABLE>
 
Scheduled Debt Maturities
Approximate principal payments due during each of the years in the 20-year
period ending December 31, 2016 are as follows (in thousands):
 
                       ------------------------------------------------
<TABLE>
<CAPTION>
                              UNSECURED                SHORT TERM
                              LONG-TERM      UNSECURED  BORROWING
                   MORTGAGES       DEBT LINE OF CREDIT AGREEMENT       TOTAL
                  ---------  ---------  -------------- ---------- ---------
      <S>         <C>        <C>        <C>            <C>        <C>
      1997          $ 15,266  $      -      $     -      $10,450   $ 25,716
      1998            40,012         -       99,750            -    139,762
      1999            12,790    30,000            -            -     42,790
      2000            29,799         -            -            -     29,799
      2001            11,280    12,500            -            -     23,780
      2002            17,348    32,500            -            -     49,848
      2003             1,752    38,750               -         -     40,502
      2004             1,903    38,750            -            -     40,653
      2005             2,066    38,750            -            -     40,816
      2006             2,241    38,750            -            -     40,991
      2007            13,528    18,750            -            -     32,278
      2008            18,863    38,750            -            -     57,613
      2009             1,603    36,250            -            -     37,853
      2010             1,732    38,750            -            -     40,482
      2011             1,871    25,000            -            -     26,871
      2012             2,022    30,000            -            -     32,022
      2013             2,185    35,000            -            -     37,185
      2014             2,361    42,500            -            -     44,861
      2015             2,551    40,000            -            -     42,551
      2016             2,756    45,000            -            -     47,756
      Thereafter      33,259         -            -            -     33,259
                  ---------  ---------    ---------    ---------  ---------
      Total:       $217,188   $580,000      $99,750      $10,450   $907,388
                  =========  =========    =========    =========  =========
</TABLE>
 
Covenants
PTR's debt instruments generally contain certain covenants common to the type
of facility or borrowing, including financial covenants establishing minimum
debt service coverage ratios and maximum loan to value ratios. PTR was in
compliance with all covenants pertaining to its debt instruments at December
31, 1996.
 
                                      F-99
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
 
(7) DISTRIBUTIONS
 
PTR's distribution strategy is to distribute what it believes is a conservative
percentage of cash flow while maintaining its status as a REIT which generally
requires annual distributions of at least 95% of PTR's taxable income.
 
PTR announces the following year's projected annual distribution level after
the Board's annual budget review and approval in December of each year. At its
December 10, 1996 Board meeting, the Board announced an increase in the annual
distribution level from $1.24 to $1.30 per Common Share and declared the first
quarter 1997 distribution of $0.325 per Common Share. The first quarter
distribution was paid on February 20, 1997 to shareholders of record on
February 7, 1997. The payment of distributions is subject to the discretion of
the Board and is dependent upon the financial condition and operating results
of PTR.
 
Pursuant to the terms of the Preferred Shares, PTR is restricted from declaring
or paying any distribution with respect to its Common Shares unless all
cumulative distributions with respect to the Preferred Shares have been paid
and sufficient funds have been set aside for Preferred Share distributions that
have been declared.
 
PTR made total cash distributions of $1.24 per Common Share in 1996, $1.15 per
Common Share in 1995 and $1.00 per Common Share in 1994. In addition, on
November 12, 1996, PTR distributed 0.125694 shares of Homestead common stock
and warrants to purchase 0.084326 shares of Homestead common stock per Common
Share in the Homestead Distribution to each holder of record of Common Shares
on October 29, 1996.
 
For federal income tax purposes, the following summarizes the taxability of
cash distributions paid on the Common Shares in 1995 and 1994 and the estimated
taxability for 1996:
 
                                           ----------------------------
<TABLE>
<CAPTION>
                                 1996       1995       1994
                           ---------  ---------  ---------
      <S>                  <C>        <C>        <C>
      Per Common Share
        Ordinary income        $0.61      $0.92      $0.68
        Capital gains           0.11          -          -
        Return of capital       0.52       0.23       0.32
                           ---------  ---------  ---------
          Total                $1.24      $1.15      $1.00
                           =========  =========  =========
</TABLE>
 
The Homestead securities distributed by PTR to each holder of Common Shares in
the Homestead Distribution were valued at $2.16 per PTR Common Share for
federal income tax purposes, of which $1.06 was taxable as ordinary income,
$0.19 was taxable as a capital gain and $0.91 was treated as a return of
capital.
 
On July 21, 1994, in addition to the normal Common Share distributions paid,
PTR redeemed the shareholder purchase rights issued pursuant to the Rights
Agreement dated as of February 23, 1990, as amended. Pursuant to the
redemption, each holder of record at the close of business on July 21, 1994 was
entitled to receive $0.01 per shareholder purchase right. The redemption price
was paid on August 12, 1994 and was taxable as ordinary income for federal
income tax purposes.
 
 
                                     F-100
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
For federal income tax purposes, the following summaries reflect the taxability
of dividends paid on Series A Preferred Shares and Series B Cumulative
Redeemable Preferred Shares ("Series B Preferred Shares"), respectively, for
periods prior to 1996 and the estimated taxability for 1996. The Series A and
Series B Preferred Shares are discussed in Note 8.
 
                                           ----------------------------
<TABLE>
<CAPTION>
                                           1996       1995       1994
                                     ---------  ---------  ---------
      <S>                            <C>        <C>        <C>
      Per Series A Preferred Share:
        Ordinary income                  $1.47      $1.75      $1.75
        Capital gains                     0.28          -          -
        Return of capital                    -          -          -
                                     ---------  ---------  ---------
          Total                          $1.75      $1.75      $1.75
                                     =========  =========  =========
<CAPTION>
                                                   DATE OF
                                                  ISSUANCE
                                                        TO
                                           1996   12/31/95
                                     ---------  ---------
      <S>                            <C>        <C>        <C>
      Per Series B Preferred Share:
        Ordinary income                  $1.89    $1.3625
        Capital gains                     0.36          -
                                     ---------  ---------
          Total                          $2.25    $1.3625
                                     =========  =========
</TABLE>
 
Due to the increase in the conversion ratio (Note 8) resulting from the
Homestead Distribution to holders of Common Shares, holders of Series A
Preferred Shares were deemed to have received a distribution of $2.43 on
November 12, 1996 for federal income tax purposes. Of this amount, $1.19 was
taxable as ordinary income, $0.22 was taxable as a capital gain and $1.02 was
treated as a return of capital.
 
PTR's tax return for the year ended December 31, 1996 has not been filed, and
the taxability information for 1996 is based upon the best available data.
PTR's tax returns for prior years have not been examined by the Internal
Revenue Service and, therefore, the taxability of the dividends is subject to
change.
 
(8) SHAREHOLDERS' EQUITY
 
Shares of Beneficial Interest
At December 31, 1996, 150,000,000 shares of beneficial interest, par value
$1.00 per share, were authorized. The Board is authorized to issue, from the
authorized but unissued shares of PTR, preferred shares in series and to
establish from time to time the number of preferred shares to be included in
such series and to fix the designation and any preferences, conversion and
other rights, voting powers, restrictions, limitations as to distributions,
qualifications and terms and conditions of redemption of the shares of each
series.
 
Series A Preferred Shares
The Series A Preferred Shares issued in November 1993 have a liquidation
preference of $25.00 per share for an aggregate liquidation preference at
December 31, 1996 of $162.4 million plus any accrued but unpaid distributions.
Holders of the Series A Preferred Shares are entitled only to limited voting
rights under certain conditions. During 1996, 2,705,000 of PTR's Series A
Preferred Shares were converted, at the option of the holders, into 3,294,000
Common Shares (an implied conversion ratio of 1.2178 Common Shares for each
Series A Preferred Share, which is a combination of the original conversion
ratio of 1.2162 and the adjusted ratio discussed below).
 
As a result of the Homestead Distribution, PTR adjusted the conversion price of
its Series A Preferred Shares, effective as of the opening of business on
October 30, 1996, from $20.556 to $18.561 per Common Share (a conversion ratio
of 1.3469 Common Shares for each Series A Preferred Share), as required by the
Articles Supplementary governing the Series A Preferred Shares. Distributions
on the Series A Preferred Shares are cumulative in an amount per share equal to
the greater of $1.75 per annum or the annualized quarterly PTR distribution
rate on the Common Shares into which the Series A Preferred Shares are
convertible. The Series A
 
                                     F-101
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
Preferred Share dividends are payable quarterly in arrears on the last day of
March, June, September and December of each year. Based on the projected 1997
distribution level of $1.30 per Common Share, the projected 1997 dividend on
the Series A Preferred Shares is $1.751 per share. The Series A Preferred
Shares are redeemable at the option of PTR after November 30, 2003.
 
Series B Preferred Shares
The Series B Preferred Shares issued in May 1995 have a liquidation preference
of $25.00 per share for an aggregate liquidation preference of $105.0 million
plus any accrued but unpaid distributions. The net proceeds (after underwriting
commissions and other offering costs) to PTR from the sale of the Series B
Preferred Shares were $101.4 million. On and after May 24, 2000, the Series B
Preferred Shares may be redeemed for cash at the option of PTR, in whole or in
part, at a redemption price of $25.00 per share plus accrued and unpaid
distributions, if any, to the redemption date. The redemption price (other than
the portion thereof consisting of accrued and unpaid distributions) is payable
solely out of the sale proceeds of other capital shares of PTR, which may
include shares of other series of preferred shares. The holders of the Series B
Preferred Shares have no preemptive rights with respect to any shares of the
capital securities of PTR or any other securities of PTR convertible into or
carrying rights or options to purchase any such shares. The Series B Preferred
Shares have no stated maturity and are not subject to any sinking fund or other
obligation of PTR to redeem or retire the Series B Preferred Shares and are not
convertible into any other securities of PTR. In addition, holders of the
Series B Preferred Shares are entitled to receive, when and as declared by the
Board, out of funds legally available for the payment of distributions,
cumulative preferential cash distributions at the rate of 9% of the liquidation
preference per annum (equivalent to $2.25 per share). Such distributions are
cumulative from the date of original issue and are payable quarterly in arrears
on the last day of each March, June, September and December.
 
Series A Preferred Shares and Series B Preferred Shares are collectively
referred to as "Preferred Shares." The net proceeds from the sale of Preferred
Shares were used primarily for the acquisition, development and renovation of
multifamily communities, and to repay revolving credit balances incurred for
such purposes.
 
Both series of Preferred Shares rank on a parity as to distributions and
liquidation proceeds.
 
All dividends due and payable on Preferred Shares have been accrued and paid as
of the end of each fiscal year and, accordingly, are reflected in the
accompanying financial statements.
 
Option Plan
In January 1987, PTR adopted its Share Option Plan for Outside Trustees (the
"1987 Plan"). There are 200,000 Common Shares reserved for issuance upon
exercise of options which could have been granted to independent Trustees under
the 1987 Plan. All options granted are for a term of five years and are
exercisable in whole or in part. The exercise price of the options granted may
not be less than the fair market value on the date of grant. At December 31,
1996, there were 32,000 options for Common Shares outstanding and exercisable
under the 1987 Plan at exercise prices ranging from $10.625 to $21.50 per
Common Share. No further options may be granted under the 1987 Plan.
 
Outstanding Warrants
As a result of the Merger discussed in Note 3, warrants to acquire 140,530
Common Shares at an exercise price of $14.21 per share were outstanding as of
December 31, 1996. These warrants are subject to adjustment to prevent dilution
and expire on November 8, 1999.
 
Ownership Restrictions and Significant Shareholder
PTR's Restated Declaration of Trust and the Articles Supplementary governing
the Preferred Shares restrict beneficial ownership (or ownership generally
attributed to a person under the REIT tax rules) of PTR's outstanding shares by
a single person, or persons acting as a group, to 9.8% of the Common Shares and
25% of each series of Preferred Shares. The purpose of these provisions are to
assist in protecting and preserving PTR's REIT status and to protect the
interests of shareholders in takeover transactions by preventing the
acquisition of a substantial block of shares unless the acquiror makes a cash
tender offer for all outstanding shares. For PTR to qualify as a REIT under the
Internal Revenue Code of 1986, as amended, not more than 50% in value of its
outstanding capital shares
 
                                     F-102
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
may be owned by five or fewer individuals at any time during the last half of
PTR's taxable year. The provision permits five persons to acquire up to a
maximum of 9.8% each of the Common Shares, or an aggregate of 49% of the
outstanding Common Shares, and thus assists the Trustees in protecting and
preserving PTR's REIT status for tax purposes.
 
Common Shares owned by a person or group of persons in excess of the 9.8% limit
are subject to redemption by PTR. The provision does not apply where a majority
of the Board, in its sole and absolute discretion, waives such limit after
determining that the eligibility of PTR to qualify as a REIT for federal income
tax purposes will not be jeopardized or the disqualification of PTR as a REIT
is advantageous to the shareholders.
 
The Board has permitted Security Capital, the owner of the REIT Manager (see
Note 9), to acquire up to 49% of PTR's fully converted Common Shares. Security
Capital Group's ownership of Common Shares is attributed for tax purposes to
its shareholders. Security Capital Group owned 36.3% of PTR's total outstanding
Common Shares at December 31, 1996. Pursuant to an agreement between Security
Capital Group and PTR, Security Capital Group has agreed to acquire no more
than 49% of the fully converted Common Shares except pursuant to an all-cash
tender offer for all Common Shares held open for 90 days. Security Capital
Group would have no limitation on making a tender offer if an unrelated third
party commences such a tender offer.
 
Purchase Rights
In 1994, the Board authorized the distribution of one preferred share purchase
right (a "Purchase Right") for each Common Share outstanding at the close of
business on July 21, 1994. Holders of additional Common Shares issued after
July 21, 1994 and prior to the expiration of the Purchase Rights on July 21,
2004 will be entitled to one Purchase Right for each additional Common Share.
 
Each Purchase Right entitles the holder under certain circumstances to purchase
from PTR one one-hundredth of a share of a series of Junior Participating
Preferred Shares, par value $1.00 per share (the "Participating Preferred
Shares"), at a price of $60.00 per one-hundredth of a Participating Preferred
Share, subject to adjustment. Purchase Rights are exercisable when a person or
group of persons acquires beneficial ownership of 20% or more of the fully
converted Common Shares (49% in the case of Security Capital Group and certain
defined affiliates), commences or announces a tender offer or exchange offer
which would result in the beneficial ownership by a person or group of persons
of 25% or more of the outstanding Common Shares (49% in the case of Security
Capital Group and certain defined affiliates) or files or announces their
intention to file with any regulatory authority an application seeking approval
of any transaction which would result in the beneficial ownership by a person
of 25% or more of the outstanding Common Shares (49% in the case of Security
Capital Group and certain defined affiliates). Under certain circumstances,
each Purchase Right entitles the holder to purchase, at the Purchase Right's
then current exercise price, a number of Common Shares having a market value of
twice the Purchase Right's exercise price. The acquisition of PTR pursuant to
certain mergers or other business transactions would entitle each holder to
purchase, at the Purchase Right's then current exercise price, a number of the
acquiring company's common shares having a market value at that time equal to
twice the Purchase Right's exercise price. The Purchase Rights will expire in
July 2004 and are subject to redemption in whole, but not in part, at a price
of $0.01 per Purchase Right payable in cash, shares of PTR or any other form of
consideration determined by the Board.
 
Shelf Registration
On September 27, 1996, PTR filed a $300 million shelf registration statement
with the Securities and Exchange Commission. These securities can be issued in
the form of unsecured debt and preferred shares of beneficial interest on an
as-needed basis, subject to PTR's ability to effect an offering on satisfactory
terms. As of December 31, 1996, $170 million in securities were available to be
issued under this shelf registration.
 
(9) REIT MANAGEMENT AND PROPERTY MANAGEMENT AGREEMENTS
 
Effective March 1, 1991, PTR entered into a REIT management agreement (the
"REIT Management Agreement") with Security Capital Pacific Incorporated (the
"REIT Manager"), pursuant to which the REIT Manager assumed day-to-day
management of PTR. All officers of PTR are employees of the REIT Manager and
PTR currently has no employees. The REIT Manager provides both strategic and
day-to-day management services to PTR, including
 
                                     F-103
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
research, investment analysis, acquisition, development, dispositions, property
management, capital markets, legal, accounting and other administrative
services. The REIT Manager is a wholly owned subsidiary of Security Capital
Group (see Note 8).
 
The REIT Management Agreement requires PTR to pay a base annual fee of $855,000
plus 16% of cash flow as defined in the REIT Management Agreement in excess of
$4,837,000, payable monthly. In the REIT Management Agreement, cash flow is
calculated by reference to PTR's cash flow from operations plus (i) fees paid
to the REIT Manager, (ii) extraordinary expenses incurred at the request of the
independent Trustees of PTR and (iii) 33% of any interest paid by PTR on
convertible subordinated debentures (of which there has been none since
inception of the REIT Management Agreement); and after deducting (i) regularly
scheduled principal payments (excluding prepayments or balloon payments) for
debt with commercially reasonable amortization schedules, (ii) actual or
assumed principal and interest payments on long-term debt, (iii) interest
income received in connection with the Homestead Notes resulting from the
Homestead transaction discussed in Notes 2 and 5 and (iv) distributions
actually paid with respect to any nonconvertible preferred shares of beneficial
interest of PTR. The REIT Management Agreement provides that the long-term
unsecured debt described in Note 6 is treated as if it had regularly scheduled
principal and interest payments similar to a 20-year, level monthly payment,
fully amortizing mortgage, and the assumed principal and interest payments are
deducted from cash flow in determining the fee. Cash flow does not include
dividend and interest income from PTR Development Services, realized gains or
losses from dispositions of investments or income from cash equivalent
investments. The REIT Manager also receives a fee of 0.25% per year on the
average daily balance of cash equivalent investments.
 
PTR is obligated to reimburse the REIT Manager for certain expenses incurred by
the REIT Manager on behalf of PTR relating to PTR's operations, consisting
primarily of external professional fees, offering costs and travel expenses.
 
The REIT Management Agreement is renewable by PTR annually, subject to a
determination by the independent Trustees (who receive performance benchmark
information verified by an independent third party) that the REIT Manager's
performance has been satisfactory and that the compensation payable to the REIT
Manager is fair. Each of PTR and the REIT Manager may terminate the REIT
Management Agreement on 60 days' notice.
 
SCG Realty Services Incorporated ("SCG Realty Services"), a subsidiary of
Security Capital, has managed and currently manages a substantial majority of
PTR's operating multifamily communities (91.3% as of January 29, 1997, based on
total expected investment). Homestead Realty Services Incorporated ("Homestead
Realty Services"), a subsidiary of Security Capital, managed all of PTR's
operating Homestead Village(R) extended-stay lodging assets through October 17,
1996 (See Note 2).
 
PTR recently announced that it received a proposal from Security Capital to
exchange the REIT Manager and SCG Realty Services for Common Shares. As a
result of the proposed transaction, PTR would become an internally managed REIT
and Security Capital would remain PTR's largest shareholder. The Board has
formed a special committee comprised of independent Trustees to review the
proposed transaction. The proposed transaction is subject to approval by both
the special committee and the full Board. If the Board approves the
transaction, a proxy statement, subject to review by the Securities and
Exchange Commission, will be mailed to PTR's common shareholders prior to a
shareholder vote on the proposed transaction.
 
 
                                     F-104
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
(10) SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)
 
Selected quarterly financial data (in thousands except per share amounts) for
1996 and 1995 is as follows:
 
                               ------------------------------------------------
<TABLE>
<CAPTION>
                                    THREE MONTHS ENDED                    YEAR
                        -------------------------------------------      ENDED
                              3-31       6-30       9-30      12-31      12-31
                        ---------  ---------  ---------  ---------  ---------
<S>                     <C>        <C>        <C>        <C>        <C>
1996:
  Rental income           $75,809    $79,491    $84,802    $81,944   $322,046
                        =========  =========  =========  =========  =========
  Earnings from
   operations             $22,920    $24,462    $24,718    $21,989   $ 94,089
  Gain on sale of
   investments, net         2,923      5,160     25,257      4,152     37,492
  Less extraordinary
   item--loss on early
   extinguishment of
   debt                         -        870          -          -        870
  Less preferred share
   dividends                6,388      6,386      6,182      5,211     24,167
                        ---------  ---------  ---------  ---------  ---------
  Net earnings
   attributable to
   Common Shares          $19,455    $22,366    $43,793    $20,930   $106,544
                        =========  =========  =========  =========  =========
  Net earnings per
   Common Share:
    Primary               $  0.27    $  0.31    $  0.60    $  0.28   $   1.46
                        =========  =========  =========  =========  =========
    Fully-diluted         $     -    $     -    $   .57    $     -   $      -
                        =========  =========  =========  =========  =========
  Weighted-average
   Common Shares:
    Primary                72,211     72,223     72,628     75,147     73,057
                        =========  =========  =========  =========  =========
    Fully-diluted               -          -     83,217          -          -
                        =========  =========  =========  =========  =========
1995:
  Rental income           $53,518    $65,719    $70,176    $73,060   $262,473
                        =========  =========  =========  =========  =========
  Earnings from
   operations             $14,540    $20,806    $23,203    $23,147   $ 81,696
  Gain on sale of
   investments, net             -          -          -      2,623      2,623
  Less preferred share
   dividends                4,025      5,023      6,387      6,388     21,823
                        ---------  ---------  ---------  ---------  ---------
  Net earnings
   attributable to
   Common Shares          $10,515    $15,783    $16,816    $19,382   $ 62,496
                        =========  =========  =========  =========  =========
  Primary and fully-
   diluted net earnings
   per Common Shares      $  0.20    $  0.22    $  0.23    $  0.27   $   0.93
                        =========  =========  =========  =========  =========
  Weighted-average
   Common Shares
   outstanding             51,485     72,027     72,211     72,211     67,052
                        =========  =========  =========  =========  =========
</TABLE>
 
(11) COMMITMENTS AND CONTINGENCIES
 
PTR is a party to various claims and routine litigation arising in the ordinary
course of business. PTR does not believe that the results of any of such claims
and litigation, individually or in the aggregate, will have a material adverse
effect on its business, financial position or results of operations.
 
PTR is subject to environmental regulations related to the ownership,
operation, development and acquisition of real estate. As part of its due
diligence investigation procedures, PTR has conducted Phase I environmental
assessments on each property prior to acquisition since 1984. The cost of
complying with environmental regulations was not material to PTR's results of
operations for any of the years in the three-year period ended December 31,
1996. PTR is not aware of any environmental condition on any of its communities
which is likely to have a material adverse effect on PTR's financial condition
or results of operations.
 
See Notes 4 and 5 for development and acquisition commitments.
 
 
                                     F-105
<PAGE>
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
(12) FAIR VALUES OF FINANCIAL INSTRUMENTS
 
The following disclosures of estimated fair value of financial instruments was
determined by PTR based on available market information and valuation
methodologies believed to be appropriate for these purposes. Considerable
judgment and a high degree of subjectivity are involved in developing these
estimates and, accordingly, they are not necessarily indicative of amounts that
PTR could realize upon disposition.
 
As of December 31, 1996 and 1995, the carrying amount of certain financial
instruments employed by PTR, including cash and cash equivalents, accounts
receivable, accounts payable and accrued expenses were representative of their
fair values because of the short-term maturity of these instruments. Similarly,
the carrying value of lines of credit balances approximates fair value as of
those dates since the interest rate fluctuates based on published market rates.
As discussed in Note 5, the Homestead Notes outstanding at December 31, 1996
are reflected at fair value in the accompanying balance sheet. PTR believes the
carrying value of the other mortgage notes receivable approximates fair value.
As of December 31, 1996 and 1995, based on the borrowings available to PTR, the
carrying value of the long-term debt and mortgages was a reasonable estimation
of their fair values.
 
Derivative Financial Instruments
PTR has only limited involvement with derivative financial instruments and does
not use them for trading purposes. PTR occasionally utilizes derivative
financial instruments as hedges in anticipation of future transactions to
manage well-defined interest rate risk.
 
In anticipation of a 1997 debt offering, PTR entered into interest rate
contracts in 1996 with notional amounts aggregating $50 million which PTR plans
to terminate when the anticipated offering is completed. As of December 31,
1996, the fair value of these interest rate contracts was an unrealized loss of
approximately $831,000 (approximately $69,250 as of March 10, 1997) based on
quoted market prices or estimates obtained from brokers. There were no
derivative financial instruments outstanding as of December 31, 1995.
 
(13) SUBSEQUENT EVENT
 
On March 10, 1997, PTR borrowed $60 million under a short-term borrowing
agreement with a financial institution. The loan matures on September 10, 1997,
but provides for early repayment at PTR's option on the 10th day of each month
during the term. Interest is payable monthly at an annual rate of LIBOR plus
0.60% (6.0375% at March 10, 1997). These proceeds were used to pay down PTR's
$350 million line of credit which had an outstanding balance of $151.5 million
after the paydown on March 10, 1997.
 
                                     F-106
<PAGE>
 
                                                                    SCHEDULE III
 
                         SECURITY CAPITAL PACIFIC TRUST
 
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
 
                               DECEMBER 31, 1996
 
                 --------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                GROSS AMOUNT AT WHICH
                                                               CARRIED AT DECEMBER 31,
                             INITIAL COST TO PTR       COSTS            1996
                             ------------------- CAPITALIZED ---------------------------
                                       BUILDINGS      SUBSE-           BUILDINGS            ACCUMU-      CON-
                      ENCUM-                 AND    QUENT TO                 AND          LATED DE- STRUCTION     YEAR
     PROPERTIES      BRANCES   LAND IMPROVEMENTS ACQUISITION   LAND IMPROVEMENTS  TOTALS PRECIATION      YEAR ACQUIRED
     ----------      ------- ------ ------------ ----------- ------ ------------ ------- ---------- --------- --------
                                                              (IN THOUSANDS)
<S>                  <C>     <C>    <C>          <C>         <C>    <C>          <C>     <C>        <C>       <C>
MULTIFAMILY:
Albuquerque, New
 Mexico:
 Commanche Wells     $    -  $  719   $ 4,072      $   374   $  719   $ 4,445    $ 5,164   $  331     1985      1994
 Corrales Pointe          -     944     5,351          516      944     5,867      6,811      507     1986      1993
 Entrada Pointe           -   1,014     5,744          918    1,014     6,662      7,676      518     1986      1994
 La Paloma                -   4,135         -       19,039    4,135    19,039     23,174    1,073     1996      1993
 La Ventana               -   2,210         -       13,117    2,657    12,670     15,327      387     1996      1994
 Pavilions                -   2,182     7,624        5,632    2,182    13,256     15,438    1,864       (a)       (a)
 Sandia Ridge             -   1,339     5,358          959    1,339     6,317      7,656      898     1986      1992
 Vistas at Seven Bar
  Ranch (g)               -   2,597         -       19,277    2,597    19,277     21,874      243     1996      1994
 Vista Del Sol            -   1,105     4,419          544    1,105     4,963      6,068      165     1987      1993
 Wellington Place         -   1,881     7,523        1,052    1,881     8,575     10,456      701     1981      1993
 Telegraph Hill           -   1,216     6,889          140    1,216     7,029      8,245       48     1986      1996
Austin, Texas:
 Anderson Mill Oaks       -   1,794    10,165          600    1,794    10,764     12,558      912     1984      1993
 Cannon Place             -   1,220     4,879          747    1,220     5,626      6,846      459     1984      1993
 Estates of Gracy
  Farms (g)               -     788         -          453      788       453      1,241       (b)      (b)     1993
 Hunters' Run             -   1,400         -       10,080    1,400    10,080     11,480      516     1995      1993
 Hunters' Run II          -     797         -        7,479      797     7,479      8,276      115     1996      1995
 Monterey Ranch
  Village II              -   1,151         -       22,889    1,151    22,889     24,040      291     1996      1993
 The Ridge                -   1,669     6,675        2,296    1,669     8,971     10,640      826     1978      1993
 Rock Creek               -   1,311     7,431        1,504    1,311     8,935     10,246      741     1979      1993
 Saddlebrook              -     800         -       12,521      800    12,521     13,321    1,184     1994      1992
 Shadowood                -   1,197     4,787          638    1,197     5,425      6,622      476     1985      1993
Dallas, Texas:
 Apple Ridge              -   1,986     7,942        1,223    1,986     9,165     11,151      736     1984      1993
 Custer Crossing          -   1,532     8,683          340    1,532     9,023     10,555      758     1985      1993
 Park Meadows (g)         -   1,373         -        4,625    1,373     4,624      5,997       (b)      (b)     1996
 Post Oak Ridge           -   2,137    12,111        1,024    2,137    13,135     15,272    1,096     1983      1993
 Quail Run                -   1,613     9,140          459    1,613     9,599     11,212      801     1983      1993
 Summerstone              -   1,028     5,823          251    1,028     6,074      7,102      516     1983      1993
 Timber Ridge             -     997     5,651          470      997     6,121      7,118      363     1984      1994
 Timber Ridge II (g)      -     675         -          567      675       567      1,242       (b)      (b)     1996
 Woodland Park            -   1,386     5,543          435    1,386     5,978      7,364      482     1986      1993
Denver, Colorado:
 Cambrian                 -   2,256     9,026          877    2,256     9,903     12,159      909     1983      1993
 The Cedars               -   3,128    12,512        1,785    3,128    14,297     17,425    1,330     1984      1993
 Fox Creek I              -   1,167     4,669          615    1,167     5,284      6,451      423     1984      1993
 Fox Creek II             -       -         -          217        -       217        217       (b)      (b)     1995
 Hickory Ridge            -   4,402    17,607        1,578    4,402    19,185     23,587    2,112     1984      1992
 Reflections I            -   1,591     6,362          940    1,591     7,301      8,892      675     1980      1993
 Reflections II           -     805         -       11,530      805    11,530     12,335      335     1996      1993
 Silvercliff          7,382   2,410    13,656          332    2,410    13,988     16,398    1,031     1991      1994
 Sunwood                  -   1,030     4,596          606    1,030     5,202      6,232      570     1981      1992
El Paso, Texas:
 Acacia Park              -   1,130         -       13,151    1,130    13,151     14,281      760     1995      1993
 Cielo Vista              -   1,111     4,445        3,368    1,111     7,813      8,924      519     1962      1993
 The Crest at Shadow
  Mountain                -     865         -        7,152      865     7,152      8,017    1,106     1991      1992
 Double Tree              -   1,106     4,423          708    1,106     5,130      6,236      488     1980      1993
 Las Flores           5,860     625     6,624        1,253      625     7,877      8,502    3,368       (c)       (c)
 Mountain Village         -   1,203     4,824        1,410    1,203     6,234      7,437      991     1982      1992
 The Patriot              -   1,027         -       11,204    1,027    11,204     12,231      485     1996      1993
</TABLE>
 
                                     F-107
<PAGE>
 
                ---------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                    GROSS AMOUNT AT WHICH
                             INITIAL COST TO PTR       COSTS CARRIED AT DECEMBER 31, 1996
                            -------------------- CAPITALIZED ----------------------------
                                       BUILDINGS      SUBSE-            BUILDINGS            ACCUMU-       CON-
                     ENCUM-                  AND    QUENT TO                  AND          LATED DE-  STRUCTION      YEAR
    PROPERTIES      BRANCES    LAND IMPROVEMENTS ACQUISITION    LAND IMPROVEMENTS  TOTALS PRECIATION       YEAR  ACQUIRED
    ----------      ------- ------- ------------ ----------- ------- ------------ ------- ----------  ---------  --------
<S>                 <C>     <C>     <C>          <C>         <C>     <C>          <C>     <C>         <C>        <C>
 Park Place          $    - $   992      $ 7,409     $   416 $   992      $ 7,825 $ 8,817     $1,708         (d)       (d)
 The Phoenix              -     454            -      10,234     454       10,234  10,688      1,136       1993      1993
 Shadow Ridge             -   1,524        3,993       6,864   1,524       10,857  12,381      1,190         (e)       (e)
 Tigua Village          683     161          146       2,109     161        2,255   2,416      1,228         (f)       (f)
Houston, Texas:
 American Rice            -  13,162            -         254  13,162          254  13,416         (b)        (b)     1996
 Beverly Palms            -   1,393        7,893         919   1,393        8,812  10,205        647       1970      1994
 Braeswood Park       6,761   1,861       10,548         195   1,861       10,743  12,604        912       1984      1993
 Brompton Court      14,318   4,058       22,993       4,393   4,058       27,386  31,444      1,830       1972      1994
 Cranbrook Forest         -   1,326        5,302         329   1,326        5,631   6,957        463       1984      1993
 Memorial Heights I       -   3,169            -      15,273   3,169       15,273  18,442        290       1996      1996
 Memorial Heights
  II                      -   9,164            -         475   9,164          475   9,639         (b)        (b)     1996
 Oaks at Medical
  Center I                -   4,210            -      14,201   4,210       14,201  18,411        347         (b)     1994
 Oaks at Medical
  Center II               -   3,368            -       2,044   3,368        2,044   5,412         (b)        (b)     1994
 Pineloch                 -   1,980       11,221         558   1,980       11,779  13,759        988       1984      1993
 Plaza Del Oro            -   1,713        9,706         658   1,713       10,364  12,077        710       1984      1994
 Seahawk              5,427   1,258        7,125         362   1,258        7,487   8,745        542       1984      1994
 Sacks                    -   2,812            -           -   2,812            -   2,812         (b)        (b)     1996
 Weslayan Oaks            -     581        3,293         124     581        3,417   3,998        294       1984      1993
Inland Empire,
 California:
 The Crossing             -   2,227       12,622         560   2,227       13,182  15,409        232       1989      1996
 Miramonte                -   2,357       13,364         614   2,357       13,978  16,335        374       1989      1995
 Mission Springs &
  Villas                  -   5,780       32,757         758   5,780       33,515  39,295        506       1988      1996
 Westcourt Village        -   1,909       10,817       2,607   1,909       13,424  15,333        273       1986      1996
 Woodsong Village         -   1,846       10,469         177   1,846       10,646  12,492         97       1985      1996
Kansas City,
 Kansas:
 SWC 119th &
  Quivira                 -   1,565            -         368   1,565          367   1,932         (b)        (b)     1996
 NEC 119th &
  Quivira                 -   1,540            -         470   1,540          470   2,010         (b)        (b)     1996
Las Vegas, Nevada:
 The Hamptons             -   2,959       16,790       1,381   2,959       18,171  21,130        799       1989      1995
 Horizons at
  Peccole Ranch           -   3,173       18,048         509   3,173       18,557  21,730        851       1990      1995
 King's Crossing          -   2,860       16,272         269   2,860       16,541  19,401        764       1991      1995
 La Tierra at the
  Lakes              26,019   5,904       33,561       2,792   5,904       36,353  42,257      1,676       1986      1995
 Sunterra             8,138   2,086       11,867         301   2,086       12,168  14,254        561       1986      1995
Omaha, Nebraska:
 Apple Creek         11,100   1,953       11,069         773   1,953       11,842  13,795        787       1987      1994
 Oakbrook                 -   1,108        6,307         121   1,108        6,428   7,536        296       1994      1995
Orange County,
 California:
 Aliso Viejo              -   4,872            -         883   4,872          883   5,755         (b)        (b)     1996
 Las Flores
  Apartment Homes         -   4,190            -       4,044   4,190        4,044   8,234         (b)        (b)     1996
 Newpointe                -   1,403        7,981         100   1,403        8,081   9,484        109       1987      1996
 Villa Marseilles         -   1,970       11,162         255   1,970       11,417  13,387         26       1991      1996
Phoenix, Arizona:
 Arrowhead I (g)          -   2,019            -         370   2,019          370   2,389         (b)        (b)     1995
 Bay Club                 -   2,797       11,188       1,122   2,797       12,310  15,107      1,037       1985      1993
 Foxfire                  -   1,055        5,976         326   1,055        6,302   7,357        465       1985      1994
 Miralago I (g)           -   2,743            -      16,697   2,743       16,697  19,440          6       1996      1995
 Moorings at Mesa
  Cove                    -   3,261       13,045       1,066   3,261       14,111  17,372      1,464       1985      1992
 North Mountain
  Village                 -   2,704       15,323         432   2,704       15,755  18,459      1,199       1986      1994
 Peaks at Papago
  Park I                  -   4,131       23,408       1,732   4,131       25,140  29,271      1,843       1988      1994
 Peaks at Papago
  Park II                 -   1,000            -       6,188   1,000        6,188   7,188        101       1996      1994
 The Ridge--Phoenix       -   1,852       10,492         411   1,852       10,903  12,755        918       1987      1993
 San Antigua              -   4,200            -      19,589   4,200       19,589  23,789      1,732       1994      1991
 San Marina               -   1,208        4,831         911   1,208        5,742   6,950      1,044       1986      1992
 San Marquis North        -   1,215            -       9,535   1,215        9,535  10,750        608       1994      1993
 San Marquis South        -   2,312            -      11,167   2,312       11,167  13,479        968       1994      1993
 San Palmera (g)          -   3,515            -      17,534   3,515       17,534  21,049          7       1996      1995
 San Valiente I (g)       -   3,062            -      13,851   3,062       13,851  16,913         (b)        (b)     1995
 Scottsdale Greens        -   3,489       19,774       5,035   3,489       24,809  28,298      1,629       1980      1994
 Superstition Park        -   2,340        9,362         991   2,340       10,353  12,693      1,069       1985      1992
Portland, Oregon:
 Arbor Heights            -   2,669            -       6,135   2,669        6,135   8,804         (b)        (b)     1996
</TABLE>
 
                                     F-108
<PAGE>
 
                ---------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                  GROSS AMOUNT AT WHICH
                                                                 CARRIED AT DECEMBER 31,
                               INITIAL COST TO PTR       COSTS            1996
                               ------------------- CAPITALIZED ---------------------------
                                         BUILDINGS      SUBSE-           BUILDINGS            ACCUMU-      CON-
                        ENCUM-                 AND    QUENT TO                 AND          LATED DE- STRUCTION     YEAR
     PROPERTIES        BRANCES   LAND IMPROVEMENTS ACQUISITION   LAND IMPROVEMENTS  TOTALS PRECIATION      YEAR ACQUIRED
     ----------        ------- ------ ------------ ----------- ------ ------------ ------- ---------- --------- --------
<S>                    <C>     <C>    <C>          <C>         <C>    <C>          <C>     <C>        <C>       <C>
 Brighton              $    -  $1,675   $ 9,532      $   270   $1,675   $ 9,801    $11,476   $   90     1985      1996
 Cambridge Crossing         -   2,260         -        3,574    2,260     3,574      5,834       (b)      (b)     1996
 Club at the Green          -   1,640     9,327          184    1,640     9,511     11,151      453     1991      1995
 Double Tree I              -   1,548     8,810          157    1,548     8,967     10,515      416     1990      1995
 Double Tree II         4,750     991     5,611           79      991     5,690      6,681      252     1994      1995
 Knight's Castle            -   1,963    11,164           55    1,963    11,219     13,182      524     1989      1995
 Meridian at
  Murrayhill                -   2,517    14,320          420    2,517    14,739     17,256      680     1990      1995
 Preston's Crossing
  (g)                       -     851         -       12,015      851    12,015     12,866      125     1996      1995
 Riverwood Heights          -   1,479     8,410          274    1,479     8,684     10,163      399     1990      1995
 Squire's Court             -   1,630     9,249          101    1,630     9,350     10,980      435     1989      1995
 Timberline                 -   1,058     5,995          282    1,058     6,277      7,335      114     1990      1996
Reno, Nevada:
 Meadowview I & II          -   3,485         -          735    3,485       735      4,220       (b)      (b)     1996
 Vista Ridge                -   2,002         -       15,593    2,002    15,593     17,595       (b)      (b)     1995
Salt Lake City, Utah:
 Brighton Place             -   2,091    11,892        1,300    2,091    13,191     15,282      582     1979      1995
 Cherry Creek           4,000   1,290     7,330          362    1,290     7,692      8,982      344     1986      1995
 Fox Creek              4,236   1,172     6,641          123    1,172     6,764      7,936        -     1985      1996
 Greenpointe            3,638     891     5,050           67      891     5,117      6,008      238     1985      1995
 Greenpointe Expan-
  sion                      -      32         -          124       32       124        156       (b)      (b)     1996
 Mountain Shadow        3,340     832     4,730          125      832     4,855      5,687      222     1985      1995
 Mountain Shadow
  Expansion                 -      95         -          239       95       239        334       (b)      (b)     1996
 Remington                  -   2,324         -       13,765    2,324    13,765     16,089       76     1996      1995
 Riverview                  -   4,636         -        6,329    4,636     6,329     10,965       (b)      (b)     1996
 Summertree             4,435   1,521     8,619           43    1,521     8,662     10,183       39     1986      1996
San Antonio, Texas:
 Applegate                  -   1,455     8,248          522    1,455     8,770     10,225      737     1983      1993
 Austin Point               -   1,728     9,725          615    1,728    10,340     12,068      870     1982      1993
 Camino Real                -   1,084     4,338          859    1,084     5,197      6,281      529     1979      1993
 Cobblestone Village        -     786     3,120          691      786     3,811      4,597      658     1984      1992
 Contour Place              -     456     1,829          339      456     2,168      2,624      427     1984      1992
 The Crescent               -   1,145         -       14,545    1,145    14,545     15,690    1,384     1994      1992
 Dymaxion I                 -     683     3,740          231      683     3,971      4,654      228     1984      1994
 The Gables                 -   1,025     5,809          554    1,025     6,363      7,388      521     1983      1993
 Marbach Park               -   1,122     6,361          651    1,122     7,012      8,134      605     1985      1993
 Palisades Park             -   1,167     6,613          481    1,167     7,094      8,261      598     1983      1993
 Panther Springs            -     585     3,317          145      585     3,462      4,047      294     1985      1993
 Rancho Mirage              -     724     2,971        1,437      724     4,407      5,131      368     1974      1993
 Stanford Heights           -   1,631         -       11,703    1,631    11,703     13,334      399     1996      1993
 Sterling Heights           -   1,644         -       10,460    1,644    10,460     12,104      558     1995      1993
 St. Tropez I               -   2,013     8,054          971    2,013     9,025     11,038      983     1982      1992
 St. Tropez II              -     605         -          554      605       554      1,159       (b)      (b)     1994
 Towne East Village         -     350     1,985          236      350     2,221      2,571      182     1983      1993
 Villas of Castle
  Hills                     -   1,037     4,148          746    1,037     4,894      5,931      424     1971      1993
 Waters of Northern
  Hills                     -   1,251     7,105          785    1,251     7,890      9,141      604     1982      1994
San Diego, Califor-
 nia:
 Club Pacifica              -   2,141    12,132          343    2,141    12,474     14,615      227     1987      1996
 El Dorado Hills       16,718   4,418    25,084          713    4,418    25,797     30,215      237     1983      1996
 Ocean Crest                -   2,369    13,427          447    2,369    13,874     16,243      280     1993      1996
 Scripps Landing            -   1,332     7,550          318    1,332     7,868      9,200      646     1985      1994
 The Palisades              -   4,741    26,866           31    4,741    26,897     31,638       59     1991      1996
 Tierrasanta Ridge          -   2,859    16,130          695    2,859    16,825     19,684    1,340     1994      1994
San Francisco (Bay
 Area), California:
 Harborside                 -   3,213    18,210            -    3,213    18,210     21,423       (b)      (b)     1996
 Ashton Place          47,342   9,782    55,429          687    9,782    56,116     65,898      385     1970      1996
 Quail Ridge                -   2,633    14,923          587    2,633    15,508     18,141      246     1986      1996
 Redwood Shores        25,220   5,608    31,778          263    5,608    32,046     37,654      215     1986      1996
 Treat Commons          7,192   5,788    32,802          316    5,788    33,118     38,906      884     1988      1995
Santa Fe, New Mexico:
 Foothills of Santa
  Fe Phase I                -   1,396         -        1,098    1,396     1,098      2,494       (b)      (b)     1995
 The Meadows of Santa
  Fe                        -     760         -       11,672      760    11,672     12,432    1,220     1994      1993
</TABLE>
 
                                     F-109
<PAGE>
 
             ------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                             GROSS AMOUNT AT WHICH CARRIED AT
                            INITIAL COST TO PTR        COSTS        DECEMBER 31, 1996
                           --------------------- CAPITALIZED --------------------------------
                                       BUILDINGS      SUBSE-             BUILDINGS               ACCUMU-      CON-
                    ENCUM-                   AND    QUENT TO                   AND             LATED DE- STRUCTION     YEAR
   PROPERTIES      BRANCES     LAND IMPROVEMENTS ACQUISITION     LAND IMPROVEMENTS     TOTALS PRECIATION      YEAR ACQUIRED
   ----------     -------- -------- ------------ ----------- -------- ------------ ---------- ---------- --------- --------
<S>               <C>      <C>      <C>          <C>         <C>      <C>          <C>        <C>        <C>       <C>
Seattle, Wash-
 ington:
 Canyon Creek     $      - $  5,250  $        -   $  9,393   $  5,250  $    9,393  $   14,643   $   (b)      (b)
 Canyon Crown            -    4,370           -        231      4,370         231       4,601       (b)      (b)
 Clubhouse           5,831    1,223       6,928         20      1,223       6,948       8,171        -     1982      1996
 Forrest Creste          -    1,681           -        312      1,681         312       1,993       (b)      (b)     1996
 Harbour Pointe          -    2,027           -      2,865      2,027       2,865       4,892       (b)      (b)     1996
 Logan's Ridge           -    1,950      11,118        278      1,950      11,395      13,345      524     1987      1995
 Matanza Creek           -    1,016       5,814        267      1,016       6,081       7,097      276     1991      1995
 Millwood Es-
  tates                  -    1,593       9,200        608      1,593       9,808      11,401      440     1987      1995
 Pebble Cove             -    1,895           -     15,084      1,895      15,084      16,979      148     1996      1995
 Remington Park          -    2,795      15,593        732      2,795      16,325      19,120      684     1990      1995
 Walden Pond             -    2,033      11,535        336      2,033      11,871      13,904      545     1990      1995
Tucson, Arizona:
 Cobble Creek            -    1,422       5,690        777      1,422       6,477       7,899    1,041     1980      1992
 Craycroft Gar-
  dens                   -      348       1,392        234        348       1,626       1,974      235     1963      1992
 San Ventana (g)         -    3,177           -     20,561      3,177      20,560      23,737       89     1996      1993
 Tierra Antigua          -      992       3,967        527        992       4,494       5,486      669     1979      1992
 Villa Caprice           -    1,279       7,248        319      1,279       7,567       8,846      641     1972      1993
 Windsail            4,798    1,852       7,407        718      1,852       8,124       9,976      770     1986      1993
Tulsa, Oklahoma:
 Southern Slope          -      779       4,413        170        779       4,584       5,363      392     1982      1993
                  -------- --------  ----------   --------   --------  ----------  ----------   ------     ----      ----
 Total Multifam-
  ily              217,188  357,708   1,189,347    549,720    358,155   1,738,620   2,096,775   93,386
                  -------- --------  ----------   --------   --------  ----------  ----------   ------     ----      ----
LAND HELD FOR
 FUTURE MULTI-
 FAMILY DEVELOP-
 MENT:
Austin, Texas:
 Monterey Ranch
  Village I (h)          -      424           -      1,887        424       1,887       2,311       (b)      (b)     1993
 Monterey Ranch
  Village III
  (i)                    -    1,131           -      6,036      1,131       6,036       7,167       (b)      (b)     1993
 Monterey Ranch
  IV (j)                 -      920           -          -        920           -         920        -      N/A      1993
El Paso, Texas:
 West Ten (k)            -    1,523           -         83      1,523          83       1,606        -      N/A      1994
Houston, Texas:
 SPCA Tract (l)          -      563           -          -        563           -         563       (b)      (b)     1996
North Arlington,
 Texas:
 Cracker Barrel          -      245           -          -        245           -         245        -
Phoenix, Arizo-
 na:
 San Valiente
  (m)                    -    1,647           -        540      1,647         540       2,187        -      N/A      1995
 Arrowhead II
  (n)                    -    1,601           -        128      1,601         128       1,729        -      N/A      1995
 Miralago II             -    1,801          33         33      1,801          66       1,867        -
San Antonio,
 Texas:
 Dymaxion II (o)         -      545           -         18        545          18         563        -      N/A      1994
 Indian Trails
  II (p)                 -      864           -         43        864          43         907        -      N/A      1994
 Walker Ranch
  I (q)                  -    2,230           -      1,282      2,230       1,282       3,512       (b)      (b)     1994
 Walker Ranch
  II (r)                 -    1,481           -        579      1,481         579       2,060       (b)      (b)     1994
 Walker Ranch
  III (s)                -      555           -        258        555         258         813       (b)      (b)     1994
Santa Fe, New
 Mexico:
 Foothills of
  Santa Fe II
  (t)                    -    1,114           -        147      1,115         146       1,261       (b)      (b)     1995
 St. Francis (u)         -    1,941           -        391        941         391       2,332        -      N/A      1994
                           --------  ----------   --------   --------  ----------  ----------   ------
 Total Develop-
  ment Land                  18,585          33     11,425     18,586      11,457      30,043
                           --------  ----------   --------   --------  ----------  ----------   ------
HOTEL:
San Francisco,
 California:
 Wharf Holiday
  Inn (v)                -   12,861       1,935      8,075     12,861      10,009      22,870    3,440     1972      1971
                           --------  ----------   --------   --------  ----------  ----------   ------
</TABLE>
 
                                     F-110
<PAGE>
 
            -------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                               GROSS AMOUNT AT WHICH CARRIED AT
                              INITIAL COST TO PTR        COSTS        DECEMBER 31, 1996
                             --------------------- CAPITALIZED --------------------------------
                                         BUILDINGS      SUBSE-             BUILDINGS               ACCUMU-      CON-
                      ENCUM-                   AND    QUENT TO                   AND             LATED DE- STRUCTION     YEAR
    PROPERTIES       BRANCES     LAND IMPROVEMENTS ACQUISITION     LAND IMPROVEMENTS     TOTALS PRECIATION      YEAR ACQUIRED
    ----------      -------- -------- ------------ ----------- -------- ------------ ---------- ---------- --------- --------
<S>                 <C>      <C>      <C>          <C>         <C>      <C>          <C>        <C>        <C>       <C>
OFFICE/INDUSTRIAL:
Dallas, Texas:
 Irving Blvd.       $      - $    109  $      303   $    128   $    109  $      431  $      540  $   249     1968      1977
El Paso, Texas:
 Vista Industrial          -      567       2,504         63        567       2,568       3,135      499     1987      1987
                    -------- --------  ----------   --------   --------  ----------  ----------  -------
 TOTAL OFFICE/
  INDUSTRIAL               -      676       2,807        191        676       2,999       3,675      748
                    -------- --------  ----------   --------   --------  ----------  ----------  -------
 TOTAL              $217,188 $389,830  $1,194,122   $569,411   $390,278  $1,763,085  $2,153,363  $97,574
                    ======== ========  ==========   ========   ========  ==========  ==========  =======
</TABLE>
- -------
(a) Phase I (118 units) was acquired in 1991 and Phase II (122 units) was
developed in 1992.
(b) As of December 31, 1996, property was undergoing development.
(c) Phase I (120 units) was developed in 1980, Phase II (60 units) was
developed in 1981 and Phase III (288 units) was developed in 1983.
(d) Phase I (160 units) was developed in 1989 and Phase II (132 units) was
developed in 1991.
(e) Phase I (208 units) was acquired in 1991 and Phase II (144 units) was
developed in 1994.
(f) Phase I (84 units) was developed in 1970 and Phase II (100 units) was
developed in 1978.
(g) Represents properties owned by third party developers that are subject to
presale agreements to PTR to acquire such properties. PTR's investment as of
December 31, 1996 represents development loans made by PTR to such developers.
(h) 19.9 acres of undeveloped land.
(i) 53.1 acres of undeveloped land.
(j) 11.01 acres of undeveloped land.
(k) 25.30 acres of undeveloped land.
(l) .05 acres of undeveloped land.
(m) 7.6 acres of undeveloped land.
(n) 11.60 acres of undeveloped land.
(o) 18.0 acres of undeveloped land.
(p) 25.6 acres of undeveloped land.
(q) 38.7 acres of undeveloped land.
(r) 30.5 acres of undeveloped land.
(s) 10.3 acres of undeveloped land.
(t) 19.2 acres of undeveloped land.
(u) 10.4 acres of undeveloped land.
(v) PTR owns the building and land leased to hold Holiday Inns of America, Inc.
at Fisherman's Wharf in San Francisco.
The lease with Holiday Inns expires in 2018.
 
 
                                     F-111
<PAGE>
 
The following is a reconciliation of the carrying amount and related
accumulated depreciation of PTR's investment in real estate, at cost (in
thousands):
 
                                                   ----------------------------
<TABLE>
<CAPTION>
                                                   DECEMBER 31,
                                         ----------------------------------
           CARRYING AMOUNTS                    1996        1995        1994
           ----------------              ----------  ----------  ----------
<S>                                      <C>         <C>         <C>
Balance at January 1                     $1,855,866  $1,296,288  $  872,610
Multifamily:
  Acquisitions and renovations
   expenditures                             463,935     385,356     270,024
  Development expenditures, excluding
   land acquisition                         187,377     117,980     111,184
  Acquisition and improvements of land
   held for current and future
   development                               20,880      11,255      16,789
  Recurring capital expenditures              7,992       5,119       3,746
  Dispositions                             (269,693)     (6,166)    (11,902)
                                         ----------  ----------  ----------
    Net multifamily activity subtotal    $  410,491  $  513,544  $  389,841
                                         ----------  ----------  ----------
Non-multifamily:
  Homestead development expenditure,
   including land acquisitions           $   54,883  $   48,247  $   35,943
  Contribution of Homestead Assets         (161,370)          -           -
  Non-multifamily dispositions               (6,527)     (2,235)       (331)
  Provision for possible loss                     -        (220)     (1,600)
  Other                                          20         242        (175)
                                         ----------  ----------  ----------
Balance at December 31                   $2,153,363  $1,855,866  $1,296,288
                                         ==========  ==========  ==========
 
                                                   -------------------------
<CAPTION>
                                                     DECEMBER
                                                       31,
                                         ----------------------------------
       ACCUMULATED DEPRECIATION                1996        1995        1994
       ------------------------          ----------  ----------  ----------
<S>                                      <C>         <C>         <C>
Balance at January 1                     $   81,979  $   46,199  $   22,022
Depreciation for the year                    44,887      36,685      24,614
Accumulated depreciation of real estate
 sold                                       (22,653)       (646)       (151)
Contribution of Homestead Assets             (6,639)          -           -
Other                                             -        (259)       (286)
                                         ----------  ----------  ----------
Balance at December 31                   $   97,574  $   81,979  $   46,199
                                         ==========  ==========  ==========
</TABLE>
 
                                     F-112
<PAGE>
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Board of Trustees and Shareholders of
 Security Capital Industrial Trust
 
We have reviewed the accompanying consolidated balance sheet of Security
Capital Industrial Trust and subsidiaries as of March 31, 1997, and the related
consolidated statements of operations for the three months ended March 31, 1997
and 1996, and the consolidated statements of cash flows for the three months
ended March 31, 1997 and 1996. These financial statements are the
responsibility of the Trust's management.
 
We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures to
financial data and making inquiries of persons responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted
in accordance with generally accepted auditing standards, the objective of
which is the expression of an opinion regarding the financial statements taken
as a whole. Accordingly, we do not express such an opinion.
 
Based on our review, we are not aware of any material modifications that should
be made to the financial statements referred to above for them to be in
conformity with generally accepted accounting principles.
 
We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet of Security Capital Industrial Trust
and subsidiaries as of December 31, 1996, and in our report dated February 10,
1997, we expressed an unqualified opinion on that statement. In our opinion,
the information set forth in the accompanying consolidated balance sheet as of
December 31, 1996, is fairly stated in all material respects, in relation to
the consolidated balance sheet from which it has been derived.
 
                                        Arthur Andersen LLP
 
Chicago, Illinois
May 2, 1997
 
                                     F-113
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
                          CONSOLIDATED BALANCE SHEETS
 
                       (IN THOUSANDS, EXCEPT SHARE DATA)
 
<TABLE>
                                                             ------------------
<CAPTION>
                                                        MARCH 31,  DECEMBER 31,
                                                             1997          1996
                       ASSETS                         (UNAUDITED)     (AUDITED)
                       ------                         -----------  ------------
<S>                                                   <C>          <C>
Real Estate                                           $2,590,876    $2,508,747
  Less accumulated depreciation                          124,833       109,147
                                                      ----------    ----------
                                                       2,466,043     2,399,600
Cash and Cash Equivalents                                 49,877         4,770
Accounts Receivable                                        7,858         5,397
Other Assets                                              54,616        52,539
                                                      ----------    ----------
    Total assets                                      $2,578,394    $2,462,306
                                                      ==========    ==========
<CAPTION>
        LIABILITIES AND SHAREHOLDERS' EQUITY
        ------------------------------------
<S>                                                   <C>          <C>
LIABILITIES:
  Line of credit                                       $       -    $   38,600
  Long-term debt                                         624,212       524,191
  Mortgage notes payable                                  84,298        91,757
  Securitized debt                                        35,217        36,025
  Assessment bonds payable                                12,156        12,170
  Accounts payable and accrued expenses                   32,252        35,357
  Construction payable                                    18,268        24,645
  Distributions payable                                        -        25,058
  Other liabilities                                       17,941        18,130
                                                      ----------    ----------
    Total liabilities                                    824,344       805,933
                                                      ----------    ----------
Commitments and Contingencies
Minority Interest                                         56,472        56,984
SHAREHOLDERS' EQUITY:
  Series A Preferred Shares; $0.01 par value;
   5,400,000 shares issued and outstanding at March
   31, 1997 and December 31, 1996; stated liquidation
   preference of $25 per share                           135,000       135,000
  Series B Convertible Preferred Shares; $0.01 par
   value; 8,050,000 shares issued and outstanding at
   March 31, 1997 and December 31, 1996; stated
   liquidation preference of $25 per share               201,250       201,250
  Series C Preferred Shares; $0.01 par value;
   2,000,000 shares issued and outstanding at March
   31, 1997 and December 31, 1996; stated liquidation
   preference of $50 per share                           100,000       100,000
  Common shares of beneficial interest, $0.01 par
   value; 97,755,518 shares issued and outstanding at
   March 31, 1997 and 93,676,546 shares at December
   31, 1996                                                  978           937
  Additional paid-in capital                           1,338,864     1,257,347
  Distributions in excess of net earnings                (78,514)      (95,145)
                                                      ----------    ----------
    Total shareholders' equity                         1,697,578     1,599,389
                                                      ----------    ----------
    Total liabilities and shareholders' equity        $2,578,394    $2,462,306
                                                      ==========    ==========
</TABLE>
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                     F-114
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 
                                  (UNAUDITED)
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>   
                                                             -------------------
<CAPTION>
                                                   THREE MONTHS ENDED MARCH 31,
                                                   -----------------------------
                                                             1997           1996
                                                   -------------- --------------
<S>                                                <C>            <C>
INCOME:
  Rental income                                          $67,386        $50,062
  Other real estate income                                 1,121            143
  Interest income                                            724            157
                                                   -------------  -------------
    Total income                                          69,231         50,362
                                                   -------------  -------------
EXPENSES:
  Rental expenses, net of recoveries of $10,550
   and $6,175 for the three month periods in 1997
   and 1996, respectively                                  4,278          5,146
  Property management fees paid to affiliate, net
   of recoveries of $1,092 and $586 for the three
   month periods in 1997 and 1996, respectively            1,550            999
  Depreciation and amortization                           18,048         13,089
  Interest expense                                        11,375          8,508
  REIT management fee paid to affiliate                    6,606          4,641
  General and administrative                                 307            249
  Other expense                                              611            468
                                                   -------------  -------------
    Total expenses                                        42,775         33,100
                                                   -------------  -------------
Net Earnings Before Minority Interest and Loss on
 Disposition of Real Estate                               26,456         17,262
Minority interest share in net earnings                      895            756
                                                   -------------  -------------
Net Earnings Before Loss on Disposition of Real
 Estate                                                   25,561         16,506
Loss on disposition of real estate                             -             29
                                                   -------------  -------------
Net Earnings                                              25,561         16,477
Less preferred share dividends                             8,829          4,673
                                                   -------------  -------------
Net Earnings Attributable to Common Shares               $16,732        $11,804
                                                   =============  =============
Weighted Average Common Shares Outstanding                96,009         81,428
                                                   =============  =============
Per Share Net Earnings Attributable to Common
 Shares                                                  $  0.17       $   0.14
                                                   =============  =============
Distributions Per Common Share                           $0.2675        $0.2525
                                                   =============  =============
</TABLE>    
 
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                     F-115
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
                                                             -----------------
<CAPTION>
                                                THREE MONTHS ENDED MARCH 31,
                                                ------------------------------
                                                          1997            1996
                                                --------------  --------------
<S>                                             <C>             <C>
OPERATING ACTIVITIES:
  Net earnings                                      $  25,561       $  16,477
  Minority interest                                       895             756
  Adjustments to reconcile net earnings to net
   cash provided by operating activities:
    Depreciation and amortization                      18,048          13,089
    Loss on disposition of real estate                      -              29
    Rent leveling                                      (1,233)         (1,118)
    Amortization of deferred financing costs              669             704
  Increase in accounts receivable and other
   assets                                              (5,335)         (3,176)
  Decrease in accounts payable, accrued
   expenses and other liabilities                      (3,294)         (7,911)
                                                -------------   -------------
      Net cash provided by operating activities        35,311          18,850
                                                -------------   -------------
INVESTING ACTIVITIES:
  Real estate investments                            (105,024)       (146,560)
  Tenant improvements and lease commissions            (2,542)         (3,425)
  Recurring capital expenditures                         (834)            (41)
  Proceeds from disposition of real estate             19,440           1,092
                                                -------------   -------------
      Net cash used in investing activities           (88,960)       (148,934)
                                                -------------   -------------
FINANCING ACTIVITIES:
  Net proceeds from sale of shares, exercised
   warrants and dividend reinvestment and share
   purchase plan                                       80,558         192,291
  Proceeds from long-term debt offering               100,000               -
  Debt issuance costs                                  (1,168)             (5)
  Proceeds from interest rate contracts                 1,658               -
  Distributions paid to common shareholders           (25,159)        (19,032)
  Distributions paid to minority interest
   holders                                             (1,423)         (1,329)
  Preferred share dividends                            (8,829)         (4,673)
  Proceeds from line of credit                         27,000         127,000
  Payments on line of credit                          (65,600)       (179,500)
  Regularly scheduled principal payments on
   mortgage notes payable                                (780)           (846)
  Balloon principal payments made upon maturity        (7,501)              -
                                                -------------   -------------
      Net cash provided by financing activities        98,756         113,906
                                                -------------   -------------
Net Increase/(Decrease) in Cash and Cash
 Equivalents                                           45,107         (16,178)
Cash and Cash Equivalents, beginning of period          4,770          22,235
                                                -------------   -------------
Cash and Cash Equivalents, end of period            $  49,877        $  6,057
                                                =============   =============
Supplemental Schedule of Noncash Investing and
 Financing Activities:
  In conjunction with real estate acquired:
    Assumption of existing mortgage notes
     payable                                         $      -       $       9
    Issuance of common shares                       $   1,000       $       -
</TABLE>
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                     F-116
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                 MARCH 31, 1997
                                  (UNAUDITED)
 
1. GENERAL:
 
The consolidated financial statements of Security Capital Industrial Trust
("SCI") as of March 31, 1997 are unaudited, and pursuant to the rules of the
Securities and Exchange Commission, certain information and footnote
disclosures normally included in financial statements have been omitted. The
consolidated financial statements for 1996 have been restated to conform to the
1997 presentation. While management of SCI believes that the disclosures
presented are adequate, these interim consolidated financial statements should
be read in conjunction with SCI's December 31, 1996 consolidated financial
statements.
 
In the opinion of management, the accompanying unaudited consolidated financial
statements contain all adjustments, consisting of normal recurring adjustments,
necessary for a fair presentation of SCI's consolidated financial position and
results of operations for the interim periods. The results of operations for
the three month periods ended March 31, 1997 and 1996 are not necessarily
indicative of the results to be expected for the entire year.
 
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 and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
 
2. RECENT ACCOUNTING PRONOUNCEMENTS:
 
In March 1997, the Financial Accounting Standards Board ("FASB") released
Statement of Financial Accounting Standards No. 128, "Earnings Per Share"
("SFAS No. 128"). The new statement is effective December 15, 1997 and will
require restatement of prior years' earnings per share; early adoption is not
permitted. The adoption of SFAS No. 128 will have no material effect on SCI's
reported earnings per share.
 
The FASB has also released Statement of Financial Accounting Standards No. 129,
"Disclosure of Information about Capital Structure" ("SFAS No. 129"). SCI
already complies with the requirements of the standard which is effective for
periods ending after December 15, 1997.
 
3. REAL ESTATE:
 
The following summarizes real estate investments as of March 31, 1997 and
December 31, 1996 (in thousands):
 
<TABLE>
                                                  --------------
<CAPTION>
                                          MARCH 31, DECEMBER 31,
                                               1997         1996
                                        (UNAUDITED)    (AUDITED)
                                        ----------- ------------
      <S>                               <C>         <C>
      Land held for development          $ 107,024   $  109,316
      Land under development                46,773       40,465
      Improved land                        371,919      356,428
      Buildings and improvements         1,998,166    1,918,256
      Construction in progress              61,587       77,506
      Capitalized preacquisition costs       5,407        6,776
                                        ----------   ----------
        Total real estate                2,590,876    2,508,747
      Less accumulated depreciation        124,833      109,147
                                        ----------   ----------
        Net real estate                 $2,466,043   $2,399,600
                                        ==========   ==========
</TABLE>
 
                                     F-117
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
Capitalized preacquisition costs include $2,072,750 and $1,634,000 of funds on
deposit with title companies as of March 31, 1997 and December 31, 1996,
respectively, for property acquisitions.
 
4. BORROWINGS:
 
Line of Credit
SCI has a $350.0 million unsecured revolving line of credit agreement with
NationsBank of Texas, N.A. (as agent for a bank group). Effective on the May 1,
1997 renewal date borrowings bear interest at SCI's option, at either (a) the
greater of the federal funds rate plus 0.5% and the prime rate, or (b) LIBOR
plus .95%, based upon SCI's current senior debt ratings. Additionally, there is
a commitment fee ranging from .125% to .20% per annum of the unused line of
credit balance. The line is scheduled to mature in May 1999 and may be extended
annually for an additional year with the approval of NationsBank and the other
participating lenders (the "Bank Group"); if not extended, at SCI's election,
the facility will either (a) convert to a three year term note, or (b) continue
on a revolving basis with the remaining one year maturity. All debt incurrences
are subject to a covenant that SCI maintain a debt to tangible net worth ratio
of not greater than 1 to 1. Additionally, SCI is required to maintain an
adjusted net worth (as defined) of at least $1.25 billion, to maintain interest
payment coverage of not less than 2 to 1, and to maintain a fixed charge
coverage ratio (as defined) of not less than 1.75 to 1. As of March 31, 1997,
SCI was in compliance with all covenants contained in the line of credit, and
as of May 2, 1997, $54.0 million of borrowings were outstanding on the line of
credit.
 
On March 19, 1997, SCI executed a promissory note (the "Note") with NationsBank
for a short term unsecured borrowing agreement of $15.0 million which matures
October 1, 1997. The rate of interest on each advance (a "Loan") and the
maturity date of each Loan will be determined by agreement between SCI and
NationsBank at the time of such Loan. There were no outstanding borrowings on
this credit line as of May 2, 1997.
 
Long-Term Debt
 
<TABLE>
                                                             -----------------
<CAPTION>
                                                        MARCH 31, DECEMBER 31,
                                                             1997         1996
                                                       ---------  ------------
                                                           (IN THOUSANDS)
<S>                                                    <C>        <C>
8.72% Senior Unsecured Notes, issued on March 2, 1995
 in an original principal amount of $150,000,000.
 Interest is payable March 1 and September 1 of each
 year. The Notes are payable in eight consecutive
 annual installments of $18,750,000 commencing March
 1, 2002 and mature on March 1, 2009                    $150,000    $150,000
9.34% Senior Unsecured Notes, issued on March 2, 1995
 in an original principal amount of $50,000,000.
 Interest is payable March 1 and September 1 of each
 year. The Notes are payable in six consecutive
 annual installments ranging from $5,000,000 to
 $12,500,000 commencing on March 1, 2010 and mature
 on March 1, 2015                                         50,000      50,000
7.13% Senior Unsecured Notes due 1998, issued on May
 16, 1995 in an original principal amount of
 $15,000,000, net of original issue discount.
 Interest is payable May 15 and November 15 of each
 year                                                     14,994      14,993
7.25% Senior Unsecured Notes due 2000, issued on May
 16, 1995 in an original principal amount of
 $17,500,000, net of original issue discount.
 Interest is payable May 15 and November 15 of each
 year                                                     17,451      17,448
7.30% Senior Unsecured Notes due 2001, issued on May
 16, 1995 in an original principal amount of
 $17,500,000, net of original issue discount.
 Interest is payable May 15 and November 15 of each
 year                                                     17,438      17,435
7.88% Senior Unsecured Notes, issued on May 16, 1995
 in an original principal amount of $75,000,000, net
 of original issue discount. Interest is payable May
 15 and November 15 of each year. The Notes are
 payable in eight annual installments of $9,375,000
 commencing May 15, 2002 and mature on May 15, 2009       74,675      74,668
</TABLE>
 
                                     F-118
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
<TABLE>
                                                               ----------------
<CAPTION>
                                                         MARCH 31, DECEMBER 31,
                                                              1997         1996
                                                         --------- ------------
                                                             (IN THOUSANDS)
<S>                                                      <C>       <C>
7.25% Senior Unsecured Notes, issued on May 17, 1996 in
 an original principal amount of $50,000,000, net of
 original issue discount. Interest is payable May 15
 and November 15 of each year. The Notes are payable in
 four annual installments of $12,500,000 commencing May
 15, 1999 and mature on May 15, 2002                     $ 49,954    $ 49,951
7.95% Senior Unsecured Notes, issued on May 17, 1996 in
 an original principal amount of $100,000,000, net of
 original issue discount. Interest is payable May 15
 and November 15 of each year. The Notes are payable in
 four annual installments of $25,000,000 commencing May
 15, 2005 and mature on May 15, 2008                       99,843      99,840
8.65% Senior Unsecured Notes, issued on May 17, 1996 in
 an original principal amount of $50,000,000, net of
 original issue discount. Interest is payable May 15
 and November 15 of each year. The Notes are payable in
 seven annual installments ranging from $5,000,000 to
 $12,500,000 commencing May 15, 2010 and mature on May
 15, 2016                                                  49,857      49,856
7.81% Medium-Term Notes, issued on February 4, 1997 in
 an original principal amount of $100,000,000. Interest
 is payable February 1 and August 1 of each year. The
 Notes are payable in six annual installments ranging
 from $10,000,000 to $20,000,000 commencing February 1,
 2010 and mature on February 1, 2015                      100,000           -
                                                         --------    --------
  Total long-term debt, net of original issue discount   $624,212    $524,191
                                                         ========    ========
</TABLE>
 
All of the foregoing notes are redeemable at any time at the option of SCI, in
whole or in part, at a redemption price equal to the sum of the principal
amount of the notes being redeemed plus accrued interest thereon to the
redemption date plus an adjustment, if any, based on the yield to maturity
relative to market yields available at redemption. Such notes are governed by
the terms and provisions of an indenture (the "Indenture") between SCI and
State Street Bank and Trust Company, as trustee.
 
Under the terms of the Indenture, SCI can incur additional debt only if, after
giving effect to the debt being incurred and application of proceeds therefrom,
(i) the ratio of debt to total assets, as defined in the Indenture, does not
exceed 60%, (ii) the ratio of secured debt to total assets, as defined in the
Indenture, does not exceed 40%, and (iii) SCI's pro forma interest coverage
ratio, as defined in the Indenture, for the four preceding fiscal quarters is
not less than 1.5:1. In addition, SCI may not at any time own Total
Unencumbered Assets, as defined in the Indenture, equal to less than 150% of
the aggregate outstanding principal amount of SCI's unsecured debt. At March
31, 1997, SCI was in compliance with all debt covenants contained in the
Indenture.
 
Mortgage Notes Payable, Assessment Bonds Payable and Securitized Debt
Mortgage notes payable were secured by real estate with an aggregate
undepreciated cost of $158.8 million at March 31, 1997. Assessment bonds
payable were secured by real estate with an aggregate undepreciated cost of
$223.4 million at March 31, 1997. Securitized debt was collateralized by real
estate with an aggregate undepreciated cost of $67.8 million at March 31, 1997.
 
Approximate principal payments due on long-term debt, mortgage notes payable,
assessment bonds payable and securitized debt during each of the years in the
five-year period ending December 31, 2002, and thereafter are as follows (in
thousands):
 
<TABLE>
      <S>                            <C>
      Remainder of 1997               $  9,984
      1998                              19,782
      1999                              25,689
      2000                              38,429
      2001                              40,686
      2002                              44,618
      2003 and thereafter              577,483
                                     ---------
      Total principal due              756,671
      Less: original issue discount       (788)
                                     ---------
        Total carrying value          $755,883
                                     =========
</TABLE>
 
                                     F-119
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
 
For the three month periods ended March 31, 1997 and 1996, interest expense on
all borrowings was $11,375,000 and $8,508,000, respectively, which was net of
capitalized interest of $4,594,000 and $3,311,000, respectively. The total
interest paid in cash was $12,299,000 and $13,920,000 for the three month
periods ended March 31, 1997 and 1996, respectively.
 
5. MINORITY INTEREST:
 
Minority interest represents limited partners' interests in five real estate
partnerships controlled by SCI (Red Mountain Joint Venture, SCI Limited
Partnership-I, SCI Limited Partnership-II, SCI Limited Partnership-III, and SCI
Limited Partnership-IV). As of March 31, 1997, a total of 5,194,258 limited
partnership units were held by minority interest limited partners in the
various real estate partnerships. Limited partners are entitled to exchange
each partnership unit for one common share of SCI.
 
In October 1994, SCI IV, Inc., a wholly-owned subsidiary of SCI, made a $27.5
million cash contribution to SCI Limited Partnership-IV, a Delaware limited
partnership (Partnership-IV), in exchange for a 96.36% general partnership
interest in Partnership-IV, and third party investors that were not affiliated
with SCI contributed an aggregate of $1.0 million in assets to Partnership-IV
in exchange for limited partner interests totaling 3.64% in Partnership-IV. SCI
has contributed additional funds to the partnership in 1996 and 1997 in
conjunction with tax deferred exchanges of real estate which increased SCI's
interest from 96.36% to 96.62%. SCI IV, Inc., as general partner, manages the
activities of Partnership-IV and has fiduciary responsibilities to Partnership-
IV and its other partners.
 
Both Partnership-IV and SCI IV, Inc. are legal entities that are separate and
distinct from SCI, its affiliates and each other, and each has separate assets,
liabilities, business functions and operations. The assets owned by
Partnership-IV consist primarily of income producing, improved real property
primarily located in Florida, Ohio and Oklahoma. The sole assets owned by SCI
IV, Inc. are its general partner advances to and interest in Partnership-IV.
SCI and its affiliates had no borrowings from SCI IV, Inc. at March 31, 1997.
Partnership-IV had $1.7 million of borrowings from SCI IV, Inc. at March 31,
1997. SCI IV, Inc. had $1.7 million of borrowings from SCI and its affiliates
at March 31, 1997. For financial reporting purposes, the assets, liabilities,
results of operations and cash flows of each of Partnership-IV and SCI IV, Inc.
are included in SCI's consolidated financial statements and the third party
investors' interests in Partnership-IV are reflected as minority interest.
Limited partners are entitled to exchange each partnership unit for one common
share of beneficial interest in SCI and are entitled to receive preferential
cumulative quarterly distributions per unit equal to the quarterly distribution
in respect of common shares. At March 31, 1997, there were 68,612 limited
partnership units outstanding in Partnership-IV.
 
6. SHAREHOLDERS' EQUITY:
 
On March 24, 1997, SCI issued 48,809 common shares in conjunction with an
acquisition of property.
 
On February 7, 1997, SCI completed a public offering of 4,025,000 common
shares. Net proceeds to SCI after underwriting discounts and offering costs
were $80.4 million.
 
On February 18, 1997, SCI paid a distribution of $0.2675 per common share to
common shareholders of record as of February 4, 1997. On March 31, 1997, SCI
paid a quarterly dividend of $0.5875 per cumulative redeemable Series A
preferred share, $0.4375 per cumulative convertible Series B preferred share
and $1.0675 per cumulative redeemable Series C preferred share to preferred
shareholders of record on March 17, 1997.
 
On April 15, 1997, SCI declared a distribution of $0.2675 per common share,
payable on May 20, 1997, to common shareholders of record as of May 6, 1997.
 
7. EARNINGS PER SHARE:
 
Earnings per share is computed based on the weighted average number of common
shares outstanding during the period. Exercise of outstanding warrants and
options to acquire 29,764 SCI common shares would not have a
 
                                     F-120
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONCLUDED)
 
material dilutive effect on earnings per share. The conversion of the limited
partnership units (as discussed in Note 5) and the Series B Cumulative
Convertible Redeemable Preferred Shares into common shares is not assumed since
the effect would not be dilutive.
 
8. SUBSEQUENT EVENTS:
 
On May 1, 1997, Security Capital Group Incorporated ("Security Capital") filed
a Form S-4 Registration Statement with the Securities and Exchange Commission
containing SCI's preliminary proxy statement and Security Capital's preliminary
prospectus (relating to warrants to purchase Class B common stock of Security
Capital) relating to a proposed merger transaction whereby SCI would acquire
the operations and businesses of its REIT manager and property manager in
exchange for SCI common shares valued at approximately $81.9 million. The
number of SCI common shares issuable to Security Capital will depend on the
average market price of the common shares over the five-day period prior to the
record date, subject to such average not being more than $24.75 or less than
$19.75. As a result of the transaction, SCI would become an internally managed
REIT and Security Capital would remain SCI's largest shareholder (44.1% as of
March 31, 1997). SCI's Board of Trustees recently approved the proposed merger
transaction based on the recommendation of a special committee comprised of
independent Trustees. The proposed merger transaction requires the approval of
a majority of the outstanding common shares. SCI's proxy statement, after
review and clearance by the Securities and Exchange Commission, will be mailed
to SCI's common shareholders prior to a shareholder vote.
 
On April 24, 1997, SCI Logistics Incorporated, a newly formed corporation,
acquired a 60% interest in a refrigerated warehouse company, renamed CS
Integrated LLC ("CSI"), for $73.4 million. CSI owns 17 refrigerated warehouses
totaling 43.4 million cubic feet. SCI will recognize substantially all economic
benefits from SCI Logistics Incorporated through its preferred stock ownership
in the company. SCI will account for its investment in SCI Logistics
Incorporated on the cost method.
 
                                     F-121
<PAGE>
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Board of Trustees and Shareholders of
Security Capital Industrial Trust:
 
We have audited the accompanying consolidated balance sheets of Security
Capital Industrial Trust and subsidiaries as of December 31, 1996 and 1995, and
the related consolidated statements of operations, shareholders' equity, and
cash flows for each of the three years in the period ended December 31, 1996.
These financial statements are the responsibility of the Trust's management.
Our responsibility is to express an opinion on these financial statements based
on our audits.
 
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
 
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Security Capital Industrial
Trust and subsidiaries as of December 31, 1996 and 1995, and the results of
their operations and their cash flows for each of the three years in the period
ended December 31, 1996, in conformity with generally accepted accounting
principles.
 
                                        Arthur Andersen LLP
 
Chicago, Illinois
February 10, 1997
 
                                     F-122
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
                          CONSOLIDATED BALANCE SHEETS
                       (IN THOUSANDS, EXCEPT SHARE DATA)
 
                                                             ------------------
<TABLE>
<CAPTION>
                                                            DECEMBER 31,
                        ASSETS                                1996        1995
                        ------                          ----------  ----------
<S>                                                     <C>         <C>
Real Estate                                             $2,508,747  $1,827,670
  Less accumulated depreciation                            109,147      56,406
                                                        ----------  ----------
                                                         2,399,600   1,771,264
Cash and Cash Equivalents                                    4,770      22,235
Accounts Receivable                                          5,397       5,764
Other Assets                                                52,539      34,709
                                                        ----------  ----------
    Total assets                                        $2,462,306  $1,833,972
                                                        ==========  ==========
<CAPTION>
         LIABILITIES AND SHAREHOLDERS' EQUITY
         ------------------------------------
<S>                                                     <C>         <C>
Liabilities:
  Line of credit                                        $   38,600  $   81,000
  Long-term debt                                           524,191     324,527
  Mortgage notes payable                                    91,757      96,013
  Securitized debt                                          36,025      38,090
  Assessment bonds payable                                  12,170      11,173
  Accounts payable and accrued expenses                     35,357      32,826
  Construction payable                                      24,645      20,437
  Distributions payable                                     25,058      20,558
  Other liabilities                                         18,130      14,416
                                                        ----------  ----------
    Total liabilities                                      805,933     639,040
                                                        ----------  ----------
Commitments and Contingencies
Minority Interest                                           56,984      58,741
Shareholders' Equity:
  Series A Preferred Shares; $0.01 par value: 5,400,000
   shares issued and outstanding at December 31, 1996
   and 1995; stated liquidation preference of $25 per
   share                                                   135,000     135,000
  Series B Convertible Preferred Shares; $0.01 par
   value; 8,050,000 shares issued and outstanding at
   December 31, 1996; stated liquidation preference of
   $25 per share                                           201,250           -
  Series C Preferred Shares; $0.01 par value; 2,000,000
   shares issued and outstanding at December 31, 1996;
   stated liquidation preference of $50 per share          100,000           -
  Common Shares of beneficial interest, $0.01 par
   value; 93,676,546 shares issued and outstanding at
   December 31, 1996 and 81,416,451 shares issued and
   outstanding at December 31, 1995                            937         814
  Additional paid-in capital                             1,257,347   1,059,142
  Accumulated undistributed net realized gain on
   disposition of real estate                                    -           -
  Distributions in excess of net earnings                  (95,145)    (58,765)
                                                        ----------  ----------
    Total shareholders' equity                           1,599,389   1,136,191
                                                        ----------  ----------
    Total liabilities and shareholders' equity          $2,462,306  $1,833,972
                                                        ==========  ==========
</TABLE>
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                     F-123
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
                                                   ----------------------------
<TABLE>   
<CAPTION>
                                                     1996        1995       1994
                                               ---------   ---------  ---------
<S>                                            <C>         <C>        <C>
INCOME:
  Rental income                                 $227,000    $153,879    $70,609
  Other real estate income                         5,342       2,899          -
  Interest income                                  1,121       1,725      1,093
                                               ---------   ---------  ---------
    Total income                                 233,463     158,503     71,702
                                               ---------   ---------  ---------
EXPENSES:
  Rental expenses, net of recoveries of
   $30,469 in 1996, $17,788 in 1995 and
   $10,093 in 1994                                21,734      17,028      5,908
  Property management fees paid to affiliate,
   net of recoveries of $3,208 in 1996,
   $2,351 in 1995 and $397 in 1994                 4,940       1,432      1,336
  Depreciation and amortization                   59,850      39,767     18,169
  Interest expense                                38,819      32,005      7,568
  REIT management fee paid to affiliate           21,472      14,207      8,673
  General and administrative                       1,025         839        770
  Other expense                                    2,913       2,234      1,220
                                               ---------   ---------  ---------
    Total expenses                               150,753     107,512     43,644
                                               ---------   ---------  ---------
Net earnings before minority interest and
 gain (loss) on disposition of real estate        82,710      50,991     28,058
Minority interest share in net earnings            3,326       3,331      2,992
                                               ---------   ---------  ---------
Net earnings before gain (loss) on
 disposition of real estate                       79,384      47,660     25,066
Gain (loss) on disposition of real estate            (29)      1,053         35
                                               ---------   ---------  ---------
Net earnings                                      79,355      48,713     25,101
Less preferred share dividends                    25,895       6,698          -
                                               ---------   ---------  ---------
Net Earnings Attributable to Common Shares      $ 53,460    $ 42,015    $25,101
                                               =========   =========  =========
Weighted Average Common Shares Outstanding        84,504      68,924     44,265
                                               =========   =========  =========
Per Share Net Earnings Attributable to Common
 Shares                                         $   0.63    $   0.61    $  0.57
                                               =========   =========  =========
</TABLE>    
 
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                     F-124
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
 
                 YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                                (IN THOUSANDS)
 
                  -------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                                  ACCUMULATED
                                       SERIES A    SERIES B    SERIES C                                         UNDISTRIBUTED
                                      PREFERRED   PREFERRED   PREFERRED                                          NET REALIZED
                      COMMON SHARES   SHARES AT   SHARES AT   SHARES AT                                               GAIN ON
                   ----------------   AGGREGATE   AGGREGATE   AGGREGATE ADDITIONAL                DISTRIBUTIONS   DISPOSITION
                   NUMBER OF    PAR LIQUIDATION LIQUIDATION LIQUIDATION    PAID-IN  SUBSCRIPTIONS  IN EXCESS OF       OF REAL
                      SHARES  VALUE  PREFERENCE  PREFERENCE  PREFERENCE    CAPITAL     RECEIVABLE  NET EARNINGS        ESTATE
                   --------- ------ ----------- ----------- ----------- ----------  ------------- ------------- -------------
<S>                <C>       <C>    <C>         <C>         <C>         <C>         <C>           <C>           <C>
Balances at
December 31,
1993.............   19,762   $364.0  $      -    $      -    $      -   $  402,179    $(189,912)    $ (3,180)      $    -
 Subscriptions
 receivable
 collected.......   16,642        -         -           -           -            -      189,912            -            -
 Sale of common
 shares..........      310      3.1         -           -           -        3,407            -            -            -
 Initial public
 offering........    3,261     32.6         -           -           -       37,467            -            -            -
 Public rights
 offering........    6,612     66.1         -           -           -       99,934            -            -            -
 Sale of common
 shares..........   18,000    180.0         -           -           -      274,320            -            -            -
 Less costs of
 raising capital.        -        -         -           -           -       (9,304)           -            -            -
 Net earnings
 before gain on
 disposition of
 real estate.....        -        -         -           -           -            -            -       25,066            -
 Gain on
 disposition of
 real estate.....        -        -         -           -           -            -            -            -           35
 Common share
 distributions...        -        -         -           -           -            -            -      (37,663)         (35)
 Distributions
 accrued.........        -        -         -           -           -            -            -      (15,097)           -
                    ------   ------  --------    --------    --------   ----------    ---------     --------       ------
Balances at
December 31,
1994.............   64,587    645.8         -           -           -      808,003            -      (30,874)           -
 Sale of common
 shares..........   16,260    162.6         -           -           -      249,837            -            -            -
 Sale of
 preferred
 shares..........        -        -   135,000           -           -            -            -            -            -
 Dividend
 reinvestment and
 share purchase
 plan............       13      0.1         -           -           -          217            -            -            -
 Less cost of
 raising capital.        -        -         -           -           -       (5,022)           -            -            -
 Limited
 partnership
 units converted
 to common
 shares..........      556      5.6         -           -           -        6,107            -            -            -
 Net earnings
 before gain on
 disposition of
 real estate.....        -        -         -           -           -            -            -       47,660            -
 Gain on
 disposition of
 real estate.....        -        -         -           -           -            -            -            -        1,053
 Common share
 distributions...        -        -         -           -           -            -            -      (48,295)      (1,053)
 Series A
 Preferred Share
 dividends.......        -        -         -           -           -            -            -       (6,698)           -
 Distributions
 accrued.........        -        -         -           -           -            -            -      (20,558)           -
                    ------   ------  --------    --------    --------   ----------    ---------     --------       ------
Balances at
December 31,
1995.............   81,416    814.1   135,000           -           -    1,059,142            -      (58,765)           -
 Sale of common
 shares..........   12,218    122.5         -           -           -      210,639            -            -            -
 Sales of
 preferred
 shares..........        -        -         -     201,250     100,000            -            -            -            -
 Dividend
 reinvestment and
 share purchase
 plan............       21       .2         -           -           -          356            -            -            -
 Common shares
 issued upon
 exercise of
 warrants........       22       .2         -           -           -          218            -            -            -
 Less cost of
 raising capital.        -        -         -           -           -      (13,008)           -            -            -
 Net earnings
 before loss on
 disposition of
 real estate.....        -        -         -           -           -            -            -       79,384            -
 Loss on
 disposition of
 real estate.....        -        -         -           -           -            -            -            -          (29)
 Common share
 distributions...        -        -         -           -           -            -            -      (64,811)          29
 Preferred share
 dividends.......        -        -         -           -           -            -            -      (25,895)           -
 Distributions
 accrued.........        -        -         -           -           -            -            -      (25,058)           -
                    ------   ------  --------    --------    --------   ----------    ---------     --------       ------
Balances at
December 31,
1996.............   93,677   $937.0  $135,000    $201,250    $100,000   $1,257,347    $       -     $(95,145)      $    -
                    ======   ======  ========    ========    ========   ==========    =========     ========       ======
<CAPTION>
                           TOTAL
                   SHAREHOLDERS'
                          EQUITY
                   -------------
<S>                <C>
Balances at
December 31,
1993.............   $  209,451
 Subscriptions
 receivable
 collected.......      189,912
 Sale of common
 shares..........        3,410
 Initial public
 offering........       37,500
 Public rights
 offering........      100,000
 Sale of common
 shares..........      274,500
 Less costs of
 raising capital.       (9,304)
 Net earnings
 before gain on
 disposition of
 real estate.....       25,066
 Gain on
 disposition of
 real estate.....           35
 Common share
 distributions...      (37,698)
 Distributions
 accrued.........      (15,097)
                   -------------
Balances at
December 31,
1994.............      777,775
 Sale of common
 shares..........      250,000
 Sale of
 preferred
 shares..........      135,000
 Dividend
 reinvestment and
 share purchase
 plan............          217
 Less cost of
 raising capital.       (5,022)
 Limited
 partnership
 units converted
 to common
 shares..........        6,112
 Net earnings
 before gain on
 disposition of
 real estate.....       47,660
 Gain on
 disposition of
 real estate.....        1,053
 Common share
 distributions...      (49,348)
 Series A
 Preferred Share
 dividends.......       (6,698)
 Distributions
 accrued.........      (20,558)
                   -------------
Balances at
December 31,
1995.............    1,136,191
 Sale of common
 shares..........      210,762
 Sales of
 preferred
 shares..........      301,250
 Dividend
 reinvestment and
 share purchase
 plan............          356
 Common shares
 issued upon
 exercise of
 warrants........          218
 Less cost of
 raising capital.      (13,008)
 Net earnings
 before loss on
 disposition of
 real estate.....       79,384
 Loss on
 disposition of
 real estate.....          (29)
 Common share
 distributions...      (64,782)
 Preferred share
 dividends.......      (25,895)
 Distributions
 accrued.........      (25,058)
                   -------------
Balances at
December 31,
1996.............   $1,599,389
                   =============
</TABLE>
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                     F-125
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                                 (IN THOUSANDS)
 
                                                   ----------------------------
<TABLE>
<CAPTION>
                                                  1996        1995        1994
                                            ---------   ---------   ---------
<S>                                         <C>         <C>         <C>
OPERATING ACTIVITIES:
  Net earnings                              $  79,355   $  48,713   $  25,101
  Minority interest                             3,326       3,331       2,992
  Adjustments to reconcile net earnings to
   net cash provided by operating
   activities:
    Depreciation and amortization              59,850      39,767      18,169
    (Gain)/Loss on disposition of real
     estate                                        29      (1,053)        (35)
    Rent leveling                              (4,777)     (4,364)     (1,862)
    Amortization of deferred financing
     costs                                      2,339       2,092       1,023
  Increase in accounts receivable and other
   assets                                     (10,166)    (14,392)    (10,994)
  Increase in accounts payable and accrued
   expenses                                     2,531      19,028       8,497
  Increase in other liabilities                 3,714       7,032       4,331
                                            ---------   ---------   ---------
      Net cash provided by operating
       activities                             136,201     100,154      47,222
                                            ---------   ---------   ---------
INVESTING ACTIVITIES:
  Real estate investments                    (657,873)   (633,251)   (629,424)
  Tenant improvements and lease commissions   (14,806)     (6,163)     (2,425)
  Recurring capital expenditures               (2,851)       (330)        (22)
  Proceeds from disposition of real estate      9,652      10,949           -
                                            ---------   ---------   ---------
      Net cash used in investing activities  (665,878)   (628,795)   (631,871)
                                            ---------   ---------   ---------
FINANCING ACTIVITIES:
  Proceeds from sale of shares, net of
   expenses                                   434,587     279,977     283,703
  Net proceeds from sale of shares to
   Affiliates                                  64,416     100,001     312,315
  Proceeds from dividend reinvestment,
   share purchase plan and exercised
   warrants                                       574         217           -
  Proceeds from long-term debt offerings      199,632     324,455           -
  Debt issuance costs                          (4,698)     (6,194)     (3,783)
  Distributions paid to common shareholders   (85,340)    (64,445)    (37,698)
  Distributions paid to minority interest
   holders                                     (5,237)     (5,033)     (4,003)
  Preferred share dividends                   (25,895)     (6,698)          -
  Payments on note payable to Affiliates            -           -      (8,000)
  Proceeds from line of credit                411,200     361,100     424,720
  Payments on line of credit                 (453,600)   (440,100)   (348,126)
  Regularly scheduled principal payments on
   mortgage notes payable                      (3,738)     (3,491)     (1,577)
  Balloon principal payments made upon
   maturity                                   (19,689)    (10,183)    (18,169)
                                            ---------   ---------   ---------
      Net cash provided by financing
       activities                             512,212     529,606     599,382
                                            ---------   ---------   ---------
Net Increase/(Decrease) in Cash and Cash
 Equivalents                                  (17,465)        965      14,733
Cash and Cash Equivalents, beginning of
 period                                        22,235      21,270       6,537
                                            ---------   ---------   ---------
Cash and Cash Equivalents, end of period    $   4,770   $  22,235   $  21,270
                                            =========   =========   =========
Supplemental Schedule of Noncash Investing
 and Financing Activities:
  In connection with formation of limited
   partnerships, real estate was acquired
   in exchange for the following:
    Assumption of existing mortgage notes
     payable, assessment bonds payable and
     securitized debt                       $       -   $       -   $  55,452
    Minority ownership interest contributed         -           -      16,780
  In conjunction with real estate acquired:
    Assumption of existing mortgage notes
     payable                                   18,103      14,688      68,447
  Conversion of minority interest
   partnership units into Common Shares             -       6,112           -
                                            ---------   ---------   ---------
      Total                                 $  18,103   $  20,800   $ 140,679
                                            =========   =========   =========
</TABLE>
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                     F-126
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                               DECEMBER 31, 1996
 
1. NATURE OF OPERATIONS:
 
Security Capital Industrial Trust ("SCI"), a Maryland real estate investment
trust ("REIT"), is a national operating company focused exclusively on meeting
the distribution space needs of national, regional and local industrial real
estate users through the SCI National Operating System(TM). SCI engages in the
acquisition, development, marketing, operation and long-term ownership of
distribution facilities, and the development of master-planned distribution
parks and build-to-suit facilities for its customers. SCI's operating strategy
is to provide an exceptional level of services to its existing and prospective
customers on a national, regional and local basis. SCI deploys capital in
markets with excellent long-term growth prospects where SCI can achieve a
strong market position through the acquisition and development of generic,
flexible facilities designed for both warehousing and light manufacturing uses.
As of December 31, 1996, SCI's portfolio contained 80.6 million square feet in
942 operating buildings and had an additional 5.9 million square feet under
development in 47 buildings for a total of 86.5 million square feet in 36
target market cities. SCI completed its initial public offering on March 31,
1994.
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
 
REIT Organization Status
In January 1993, SCI was formed as a Maryland real estate investment trust. In
February 1993, Security Capital Industrial Investors Incorporated, a Delaware
corporation, was merged with and into SCI. SCI has made an election to be taxed
as a REIT under the Internal Revenue Code of 1986, as amended.
 
REITs are not required to pay federal income taxes if minimum distribution and
income, asset and shareholder tests are met. During 1996, 1995 and 1994, SCI
was in compliance with the REIT requirements. Thus, no federal income tax
provision has been reflected in the accompanying consolidated financial
statements.
 
Basis of Presentation
The accompanying consolidated financial statements include the results of SCI,
its subsidiaries and its majority-owned and controlled partnerships (SCI has no
unconsolidated subsidiaries or minority ownership interests). The effects of
intercompany transactions have been eliminated. Certain amounts included in the
consolidated financial statements for prior years have been reclassified to
conform with the 1996 financial statement presentation.
 
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 and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
 
Real Estate and Depreciation
Real estate is carried at cost. Costs directly related to the acquisition,
renovation or development of real estate are capitalized and are depreciated
over the following useful lives:
 
<TABLE>
             <S>                  <C>
             Tenant improvements  10 years
             Acquired buildings   30 years
             Developed buildings  40 years
</TABLE>
 
Depreciation is computed using a straight-line method. Certain real estate was
acquired through formation of partnerships (see Note 5) wherein SCI contributed
cash and the limited partners contributed real estate in exchange for
partnership units which are ultimately exchangeable for SCI's Common Shares of
beneficial interest, par value $0.01 per share (the "Common Shares"). In
consolidating the partnerships' assets, real estate cost includes the estimated
fair value attributable to the limited partners' interests at the acquisition
dates because (1) SCI's cash contributions constituted over 50% of the
acquisition prices, (2) the acquisitions were from unrelated third-parties and
(3) the limited partners were not considered "promoters" under SEC Staff
Accounting Bulletin 48. The limited partners' interests will be reflected as
minority interest in the consolidated financial statements until the units are
exchanged for SCI Common Shares. In management's opinion, real estate assets
are not carried at amounts in excess of their estimated net realizable values.
 
                                     F-127
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
Recent Accounting Pronouncement
Effective January 1, 1996, SCI adopted Statement of Financial Accounting
Standards No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to Be Disposed Of," ("SFAS No. 121") which had no material
impact on its consolidated financial statements. SFAS No. 121 establishes
accounting standards for the review for impairment of long-lived assets to be
held and used, whenever the carrying amount of an asset may not be recoverable,
and requires that certain long-lived assets to be disposed of be reported at
the lower of carrying amount or fair value less cost to sell.
 
Capitalized Interest
SCI capitalizes interest costs incurred during the land development or
construction period of qualifying projects.
 
Deferred Loan Fees
Included in other assets as of December 31, 1996 and 1995 are costs of $9.2
million and $6.8 million, respectively, associated with obtaining financing
(see Note 4) which have been capitalized and are being amortized (to interest
expense or capitalized interest, as appropriate) over the life of the loan
using the effective interest rate method.
 
Cash and Cash Equivalents
Cash and cash equivalents consist of cash in bank accounts and funds invested
in money market funds.
 
Minority Interest
Minority interest is carried at cost and represents limited partners' interests
in various real estate partnerships controlled by SCI. As discussed in Real
Estate and Depreciation, certain minority interests are carried at the pro rata
share of the estimated fair value of property at the acquisition dates. Common
Shares of SCI issued upon exchange of limited partnership units will be
accounted for at the cost of the minority interest surrendered.
 
Earnings per Share
Per share data is computed based on the weighted average number of Common
Shares outstanding during the period. Exercise of outstanding warrants and
options to acquire 29,764 Common Shares would not have a material dilutive
effect on earnings per share. The conversion of the limited partnership units
(see Note 5) and the Series B Cumulative Convertible Redeemable Preferred
Shares, par value $.01 per share ("Series B Preferred Shares"), into Common
Shares is not assumed since the effect would not be dilutive.
 
Interest Rate Contracts
SCI utilizes various interest rate contracts to hedge interest rate risk on
anticipated debt offerings. These anticipatory hedges are designated, and
effective, as hedges of identified debt issuances which have a high probability
of occurring. Gains and losses resulting from changes in the market value of
these contracts are deferred and amortized into interest expense over the life
of the related debt issuance.
 
                                     F-128
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
3. REAL ESTATE:
 
Real estate investments are comprised of income producing distribution
facilities, construction in progress and land planned for distribution facility
development in the following markets:
 
                                                     ------------------
<TABLE>
<CAPTION>
                                             PERCENTAGE OF TOTAL COST
                                                   DECEMBER 31,
                                             --------------------------
                                                     1996          1995
                                             ------------  ------------
      <S>                                    <C>           <C>
      Atlanta, Georgia                               7.99%         8.32%
      Austin, Texas                                  3.32          3.26
      Birmingham, Alabama                            1.33          1.83
      Charlotte, North Carolina                      2.39          2.90
      Chattanooga, Tennessee                         0.60          0.83
      Chicago, Illinois                              3.80          0.83
      Cincinnati, Ohio                               2.57          2.48
      Columbus, Ohio                                 2.16          2.26
      Dallas/Fort Worth, Texas                       4.79          3.17
      Denver, Colorado                               2.37          2.89
      East Bay (San Francisco), California           4.49          5.91
      El Paso, Texas                                 2.99          3.70
      Fort Lauderdale/Miami, Florida                 1.05          0.94
      Houston, Texas                                 5.16          6.34
      Indianapolis, Indiana                          4.69          5.87
      Kansas City, Kansas/Missouri                   1.95          2.37
      Las Vegas, Nevada                              1.99          1.24
      Los Angeles/Orange County, California          3.65          2.91
      Louisville, Kentucky                           0.46          0.22
      Memphis, Tennessee                             2.03          1.83
      Nashville, Tennessee                           1.87          2.13
      New Jersey/I-95 Corridor                       1.92            -
      Oklahoma City, Oklahoma                        0.56          0.74
      Orlando, Florida                               1.15          1.06
      Phoenix, Arizona                               1.69          1.81
      Portland, Oregon                               2.29          1.83
      Reno, Nevada                                   2.01          2.36
      Rio Grande Valley, Texas                       0.89          1.04
      Salt Lake City, Utah                           2.35          2.29
      San Antonio, Texas                             4.56          4.78
      San Diego, California                          0.61          0.55
      Seattle, Washington                            1.57          1.46
      South Bay (San Francisco), California          7.84          9.71
      Tampa, Florida                                 4.53          5.94
      Tulsa, Oklahoma                                0.49          0.67
      Washington, D.C./Baltimore                     5.08          3.14
      Other                                          0.81          0.39
                                             ------------  ------------
                                                   100.00%       100.00%
                                             ============  ============
</TABLE>
 
                                     F-129
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
The following summarizes real estate investments as of December 31 (in
thousands):
 
                                                     ------------------
<TABLE>
<CAPTION>
                                              1996       1995
                                        ---------- ----------
      <S>                               <C>        <C>
      Land held for development         $  109,316 $   60,363
      Land under development                40,465     56,944
      Improved land                        356,428    242,015
      Buildings and improvements         1,918,256  1,380,389
      Construction in progress              77,506     80,958
      Capitalized preacquisition costs       6,776      7,001
                                        ---------- ----------
          Total real estate              2,508,747  1,827,670
      Less accumulated depreciation        109,147     56,406
                                        ---------- ----------
          Net real estate               $2,399,600 $1,771,264
                                        ========== ==========
</TABLE>
 
Capitalized preacquisition costs include $1,634,000 and $2,137,000 of funds on
deposit with title companies as of December 31, 1996 and 1995, respectively,
for property acquisitions.
   
Other real estate income consists primarily of gains on disposition of
undepreciated property and fees and other income from build-to-suit customers
generated to a large extent by SCI Development Services Incorporated ("SCI
Development Services"). SCI Development Services develops build-to-suit
distribution space facilities or works on a fee basis for customers whose space
needs do not meet SCI's strict investment criteria for long-term ownership.
Through its preferred stock ownership, SCI will realize substantially all
economic benefits of SCI Development Services' activities. Further, SCI
advances mortgage loans to SCI Development Services to fund acquisition,
development and construction ("AD&C") activity. In accordance with accounting
guidance for AD&C lending, therefore, SCI accounts for these loans as real
estate investments, effectively consolidating the activities of SCI Development
Services. As of December 31, 1996, the outstanding balances of development and
mortgage loans made by SCI to SCI Development Services for the purchase of
distribution facilities and land for distribution facility development
aggregated $162.0 million. SCI Development Services pays federal and state
taxes at the applicable corporate rate.     
 
The REIT Manager provides SCI Development Services with day-to-day management
for a fee based on 16% of SCI Development Services' pre-tax cash flow,
including gains and losses realized on property sales. The fee incurred for
1996 was approximately $1.3 million. Dividends and interest paid by SCI
Development Services to SCI are excluded from SCI's cash flow for determining
the REIT management fee paid by SCI.
 
SCI leases its properties to customers under agreements which are classified as
operating leases. The leases generally provide for payment of all or a portion
of utilities, property taxes and insurance by the customer. SCI's largest
customer accounted for less than 1.5% of SCI's 1996 rental income (on an
annualized basis), and the annualized base rent for SCI's 20 largest customers
accounted for less than 12.9% of SCI's 1996 rental income (on an annualized
basis). Minimum lease payments receivable on non-cancelable leases with lease
periods greater than one year are as follows (in thousands):
 
<TABLE>
             <S>         <C>
             1997        $  241,100
             1998           202,698
             1999           161,395
             2000           119,975
             2001            83,309
             Thereafter     200,772
                         ----------
                         $1,009,249
                         ==========
</TABLE>
 
In addition to the December 31, 1996 construction payable accrual of $24.6
million, SCI had unfunded commitments on its contracts for developments under
construction totaling $106.6 million. These commitments relate to development
activity in Atlanta, Charlotte, Chicago, Cincinnati, Dallas, East Bay (San
Francisco), Houston, Indianapolis, Kansas City, Las Vegas, Nashville, Orange
County, CA, Orlando, Portland, Rio Grande Valley, Salt Lake City, San Antonio,
Seattle, Tampa, and Washington, D.C./Baltimore.
 
                                     F-130
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
4. BORROWINGS:
 
Mortgage notes payable, assessment bonds payable and securitized debt consisted
of the following at December 31, 1996 (in thousands):
 
                      ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                         BALLOON
                                                                 PERIODIC                PAYMENT
                                          INTEREST    MATURITY    PAYMENT   PRINCIPAL     DUE AT
       DESCRIPTION             MARKET         RATE        DATE       DATE     BALANCE   MATURITY
       -----------        -----------   ---------   ---------  ---------   ---------  ---------
<S>                       <C>           <C>         <C>        <C>         <C>        <C>
Mortgage Notes Payable:
 Charlotte Commerce Park
  #4                      Charlotte         9.250%   06/01/97         (1)    $ 1,522    $ 1,511
 DeSoto Business Park     Baltimore         9.750    03/01/97         (1)      6,053      6,008
 Downtown Distribution
  Center                  San Antonio       9.375    07/01/97         (1)      1,186      1,169
 Eigenbrodt Way Distri-
  bution Center #1        East Bay          8.590    04/01/03         (1)      1,723      1,479
 Gateway Corporate Cen-
  ter #10                 South Bay         8.590    04/01/03         (1)      2,094      1,361
 Hayward Industrial Cen-
  ter I & II              East Bay          8.590    04/01/03         (1)     14,541     12,480
 Landmark One Distribu-
  tion
  Center #1               San Antonio       9.250    06/01/97         (1)      1,886      1,872
 Oxmoor Distribution
  Center #1               Birmingham        8.390    04/01/99         (1)      4,131      3,895
 Oxmoor Distribution
  Center #2               Birmingham        8.100    05/01/99         (1)      1,521      1,439
 Oxmoor Distribution
  Center #3               Birmingham        8.100    05/01/99         (1)      1,511      1,426
 Peter Cooper Distribu-
  tion
  Center #1               El Paso          10.625    06/01/99         (1)      2,664      2,619
 Platte Valley Indus-
  trial Center #1         Kansas City       9.750    03/01/00         (1)        524        256
 Platte Valley Indus-
  trial Center #3         Kansas City       9.750    06/01/98         (1)      1,168      1,091
 Platte Valley Indus-
  trial Center #4         Kansas City      10.100    11/01/21         (2)      2,100          -
 Platte Valley Indus-
  trial Center #5         Kansas City       9.500    07/01/97         (1)      2,911      2,795
 Platte Valley Indus-
  trial Center #8         Kansas City       8.750    08/01/04         (1)      2,000      1,488
 Platte Valley Indus-
  trial Center #9         Kansas City       8.100    04/01/17         (2)      3,477          -
 Princeton Distribution
  Center                  Cincinnati        9.250    02/19/99         (1)      1,247      1,300
 Rio Grande Industrial
  Center #1               Brownsville       8.875    09/01/01         (1)      3,368      2,544
 Riverside Industrial
  Center #3               Kansas City       8.750    08/01/04         (1)      1,571      1,170
 Riverside Industrial
  Center #4               Kansas City       8.750    08/01/04         (1)      4,246      3,161
 Southwide Lamar Indus-
  trial
  Center #1               Memphis           7.670    05/01/24         (1)        421        674
 Sullivan 75 Distribu-
  tion
  Center #1               Atlanta           9.960    04/01/04         (1)      1,857      1,663
 Tampa West Distribution
  Center #20              Tampa             9.125    11/30/00         (2)        203          -
 Thorton Business Center
  #1- #4                  South Bay         8.590    04/01/03         (1)      9,537      8,185
 Titusville Industrial
  Center #1               Orlando          10.000    09/01/01         (1)      4,942      4,181
 Vista Del Sol Indus-
  trial
  Center #1               El Paso           9.680    08/01/07         (2)      2,978          -
 Vista Del Sol Indus-
  trial
  Center #3               El Paso           9.680    08/01/07         (2)      1,260          -
 West One Business Cen-
  ter #1                  Las Vegas         8.250    09/01/00         (1)      4,584      4,252
 West One Business Cen-
  ter #3                  Las Vegas         9.000    09/01/04         (1)      4,531      3,847
                                                                           ---------
                             8.99% Weighted-average rate                     $91,757
                                                                           =========
Assessment Bonds Pay-
 able:
 City of Las Vegas        Las Vegas          8.75%   10/01/13         (2)    $   312    $     -
 City of Las Vegas        Las Vegas          8.75    10/01/13         (2)        241          -
 City of Hayward          South Bay          7.00    03/01/98         (2)          7          -
 City of Fremont          South Bay          7.00    03/01/11         (2)     10,870          -
 City of Wilsonville      Portland           6.82    08/19/04         (2)        161          -
 City of Kent             Seattle            7.85    06/20/05         (2)        134          -
 City of Kent             Seattle            7.98    05/20/09         (2)         76          -
 City of Portland         Portland           7.25    11/07/15         (2)        113          -
 City of Portland         Portland           7.25    11/17/07         (2)          6          -
 City of Portland         Portland           7.25    09/15/16         (2)        250          -
                                                                           ---------
                             7.10% Weighted-average rate                     $12,170
                                                                           =========
Securitized Debt:
 Tranche A                         (3)       7.74%   02/01/04         (1)    $27,686    $20,821
 Tranche B                         (3)       9.94    02/01/04         (1)      8,339      7,215
                                                                           ---------
                             8.25% Weighted-average rate                     $36,025
                                                                           =========
</TABLE>
- -------
(1) Amortizing monthly with a balloon payment due at maturity.
(2) Fully amortizing.
(3) Secured by real estate located primarily in Fort Lauderdale/Miami, Orlando
and Tampa.
 
                                     F-131
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
Mortgage notes payable are secured by real estate with an aggregate
undepreciated cost of $165.0 million at December 31, 1996. Assessment bonds
payable are secured by real estate with an aggregate undepreciated cost of
$219.6 million at December 31, 1996. Securitized debt is collateralized by real
estate with an aggregate undepreciated cost of $68.1 million at December 31,
1996.
 
Line of Credit
SCI has a $350.0 million unsecured revolving line of credit agreement with
NationsBank of Texas, N.A. (as agent for a bank group). Borrowings bear
interest at SCI's option, at either (a) the greater of the federal funds rate
plus 0.5% and the prime rate, or (b) LIBOR plus 1.25% based upon SCI's current
senior debt ratings. The prime rate was 8.25% and the 30 day LIBOR rate was
5.50% at December 31, 1996. Additionally, there is a commitment fee ranging
from .125% to .25% per annum of the unused line of credit balance. The line is
scheduled to mature in May 1998 and may be extended annually for an additional
year with the approval of NationsBank and the other participating lenders; if
not extended, at SCI's election, the facility will either (a) convert to a
three-year term note or (b) continue on a revolving basis with the remaining
one-year maturity. All debt incurrences are subject to a covenant that SCI
maintain a debt to tangible net worth ratio of not greater than 1 to 1.
Additionally, SCI is required to maintain an adjusted net worth (as defined) of
at least $1.0 billion, to maintain interest payment coverage of not less than 2
to 1 and to maintain a fixed charge coverage ratio of not less than 1.4 to 1.
SCI is in compliance with all covenants contained in the line of credit, and as
of February 10, 1997, no borrowings were outstanding on the line of credit.
 
A summary of SCI's line of credit borrowings is as follows for the years ended
December 31, (in thousands):
 
                                                  ------------------
<TABLE>
<CAPTION>
                                                             1996        1995
                                                       ---------   ---------
      <S>                                              <C>         <C>
      Weighted-average daily interest rate                  7.02%        8.0%
      Borrowings outstanding at December 31             $ 38,600    $ 81,000
      Weighted-average daily borrowings                 $ 44,268    $ 61,132
      Maximum borrowings outstanding at any month end   $124,200    $246,000
      Total line of credit at December 31               $350,000    $350,000
</TABLE>
 
Long-Term Debt
 
                                                             ------------------
<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                          ---------------------
                                                                1996       1995
                                                          ---------  ---------
                                                             (IN THOUSANDS)
<S>                                                       <C>        <C>
8.72% Senior Unsecured Notes, issued on March 2, 1995 in
 an original principal amount of $150,000,000. Interest
 is payable March 1 and September 1 of each year. The
 Notes are payable in eight consecutive annual
 installments of $18,750,000 commencing March 1, 2002
 and maturing on March 1, 2009.                            $150,000   $150,000
9.34% Senior Unsecured Notes, issued on March 2, 1995 in
 an original principal amount of $50,000,000. Interest
 is payable March 1 and September 1 of each year. The
 Notes are payable in six consecutive annual
 installments ranging from $5,000,000 to $12,500,000
 commencing on March 1, 2010 and maturing on March 1,
 2015.                                                       50,000     50,000
7.13% Senior Unsecured Notes due 1998, issued on May 16,
 1995 in an original principal amount of $15,000,000,
 net of original issue discount. Interest is payable May
 15 and November 15 of each year.                            14,993     14,990
7.25% Senior Unsecured Notes due 2000, issued on May 16,
 1995 in an original principal amount of $17,500,000,
 net of original issue discount. Interest is payable May
 15 and November 15 of each year.                            17,448     17,444
7.30% Senior Unsecured Notes due 2001, issued on May 16,
 1995 in an original principal amount of $17,500,000,
 net of original issue discount. Interest is payable May
 15 and November 15 of each year.                             17,435     17,429
</TABLE>
 
                                     F-132
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                                             ------------------
<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                                         ---------------------
                                                               1996       1995
                                                         ---------  ---------
                                                            (IN THOUSANDS)
<S>                                                      <C>        <C>
7.88% Senior Unsecured Notes, issued on May 16, 1995 in
 an original principal amount of $75,000,000, net of
 original issue discount. Interest is payable May 15 and
 November 15 of each year. The Notes are payable in
 eight annual installments of $9,375,000 beginning May
 15, 2002 and maturing on May 15, 2009.                      74,668     74,664
7.25% Senior Unsecured Notes, issued on May 17, 1996 in
 an original principal amount of $50,000,000, net of
 original issue discount. Interest is payable May 15 and
 November 15 of each year. The Notes are payable in four
 annual installments of $12,500,000 beginning May 15,
 1999 and maturing on May 15, 2002.                          49,951         -
7.95% Senior Unsecured Notes, issued on May 17, 1996 in
 an original principal amount of $100,000,000, net of
 original issue discount. Interest is payable May 15 and
 November 15 of each year. The Notes are payable in four
 annual installments of $25,000,000 beginning May 15,
 2005 and maturing on May 15, 2008.                          99,840         -
8.65% Senior Unsecured Notes, issued on May 17, 1996 in
 an original principal amount of $50,000,000, net of
 original issue discount. Interest is payable May 15 and
 November 15 of each year. The Notes are payable in
 seven annual installments ranging from $5,000,000 to
 $12,500,000 beginning May 15, 2010 and maturing on May
 15, 2016.                                                   49,856         -
                                                         ---------  ---------
    Total long-term debt, net of original issue discount   $524,191   $324,527
                                                         =========  =========
</TABLE>
 
All of the foregoing Notes are redeemable at any time at the option of SCI, in
whole or in part, at a redemption price equal to the sum of the principal
amount of the Notes being redeemed plus accrued interest thereon to the
redemption date plus an adjustment, if any, based on the yield to maturity
relative to market yields available at redemption. The Notes are governed by
the terms and provisions of an indenture agreement (the "Indenture") between
SCI and State Street Bank and Trust Company, as trustee.
 
Under the terms of the Indenture, SCI can incur additional debt only if, after
giving effect to the debt being incurred and application of proceeds therefrom,
(i) the ratio of debt to total assets, as defined in the Indenture, does not
exceed 60%, (ii) the ratio of secured debt to total assets, as defined in the
Indenture, does not exceed 40% and (iii) SCI's pro forma interest coverage
ratio, as defined in the Indenture, for the four preceding fiscal quarters is
not less than 1.5:1. In addition, SCI may not at any time own total
unencumbered assets, as defined in the Indenture, equal to less than 150% of
the aggregate outstanding principal amount of SCI's unsecured debt. At December
31, 1996, SCI was in compliance with all debt covenants contained in the
Indenture.
 
Approximate principal payments due on long-term debt, mortgage notes payable,
assessment bonds payable and securitized debt during each of the years in the
five-year period ending December 31, 2001 and thereafter are as follows (in
thousands):
 
<TABLE>
             <S>                            <C>
             1997                             $ 18,265
             1998                               19,782
             1999                               25,689
             2000                               38,429
             2001                               40,686
             2002 and thereafter               522,101
                                            ---------
             Total principal due               664,952
             Less: Original issue discount        (809)
                                            ---------
                 Total carrying value        $664,143
                                            =========
</TABLE>
 
 
                                     F-133
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
During 1996, 1995 and 1994, interest expense was $38,819,000, $32,005,000, and
$7,568,000, respectively, which was net of capitalized interest of $16,138,000,
$8,599,000 and $2,208,000, respectively. Total amortization of deferred loan
fees included in interest expense was $2,339,000, $2,092,000 and $1,023,000 for
the years ended December 31, 1996, 1995 and 1994, respectively. The total
interest paid in cash on all outstanding debt was $50,704,000, $33,634,000, and
$8,992,000 during 1996, 1995, and 1994, respectively.
 
5. MINORITY INTEREST:
 
Minority interest represents limited partners' interests in five real estate
partnerships controlled by SCI.
 
SCI owns a 70.0% general partnership interest in Red Mountain Joint Venture,
which owns approximately $3 million of property in Albuquerque, New Mexico.
 
On December 22, 1993, SCI acquired a 68.7% controlling general partnership
interest in SCI Limited Partnership-I, which owns distribution facilities
primarily in the San Francisco Bay area. Limited partners are entitled to
exchange each partnership unit for one Common Share and are entitled to receive
preferential cumulative quarterly distributions per unit equal to the quarterly
distribution in respect of Common Shares. At December 31, 1996, 4,520,533
limited partnership units were outstanding and no units had been exchanged.
 
During the first two quarters of 1994, SCI acquired an 81.2% controlling
general partnership interest in SCI Limited Partnership-II, which owns
distribution facilities primarily in Austin, Charlotte, Dallas, Denver, El Paso
and the San Francisco Bay area. Limited partners are entitled to exchange each
partnership unit for one Common Share and are entitled to receive preferential
cumulative quarterly distributions per unit equal to the quarterly distribution
in respect of Common Shares. During the third quarter of 1995, certain limited
partners in SCI Limited Partnership-II exercised their conversion rights to
exchange partnership units for Common Shares on a one for one basis. As a
result of these conversions, SCI's general partnership interest in SCI Limited
Partnership-II increased to 97.4%, and SCI's outstanding Common Shares
increased by 555,651 shares. As of December 31, 1996, there were 90,213 limited
partnership units outstanding in SCI Limited Partnership-II.
 
In October 1994, SCI acquired a 50.4% controlling general partnership interest
in SCI Limited Partnership-III, which owns distribution facilities primarily in
Tampa, Florida. During 1995, SCI contributed an additional $11.9 million to
this partnership for asset acquisitions which increased SCI's general
partnership interest to 71.8%. During 1996, SCI contributed $4.2 million for a
property acquisition in San Antonio, Texas which increased SCI's general
partnership interest from 71.8% to 75.6%. Limited partners are entitled to
exchange each partnership unit for one Common Share and are entitled to receive
preferential cumulative quarterly distributions per unit equal to the quarterly
distribution in respect of Common Shares. As of December 31, 1996, there were
514,900 limited partnership units outstanding in SCI Limited Partnership-III
and no units had been exchanged.
 
In October 1994, SCI IV, Inc., a wholly-owned subsidiary of SCI, made a $27.5
million cash contribution to SCI Limited Partnership-IV, a Delaware limited
partnership ("Partnership-IV"), in exchange for a 96.36% general partner
interest in Partnership-IV, and third party investors that were not affiliated
with SCI contributed an aggregate of $1.0 million in assets to Partnership-IV
in exchange for limited partner interests totalling 3.6% in Partnership-IV. SCI
contributed an additional $150,000 to the partnership in 1996 in conjunction
with a Section 1031 exchange transaction which increased SCI's interest from
96.36% to 96.38%. SCI IV, Inc., as general partner, manages the activities of
Partnership-IV and has fiduciary responsibilities to Partnership-IV and its
other partners.
 
Both Partnership-IV and SCI IV, Inc. are legal entities that are separate and
distinct from SCI, its affiliates and each other, and each has separate assets,
liabilities, business functions and operations. The assets owned by
Partnership-IV consist of income-producing, improved real property located in
Florida, Ohio and Oklahoma. The sole assets owned by SCI IV, Inc. are its
general partner advances to and interest in Partnership-IV. SCI and its
affiliates had no borrowings from Partnership-IV at December 31, 1996 and 1995.
Partnership-IV had $1,384,000 and $283,000 of borrowings from SCI IV, Inc. at
December 31, 1996 and 1995, respectively. SCI IV, Inc. had $1,384,000 and
$283,000 of borrowings from SCI and its affiliates at December 31, 1996 and
1995, respectively. For financial
 
                                     F-134
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
reporting purposes, the assets, liabilities, results of operations and cash
flows of each of Partnership-IV and SCI IV, Inc. are included in SCI's
consolidated financial statements, and the third party investors' interests in
Partnership-IV are reflected as minority interest. Limited partners are
entitled to exchange each partnership unit for one Common Share and are
entitled to receive preferential cumulative quarterly distributions per unit
equal to the quarterly distribution in respect of Common Shares. At December
31, 1996, there were 68,612 limited partnership units outstanding in
Partnership-IV and no units had been exchanged.
 
6. SHAREHOLDERS' EQUITY:
 
On November 13, 1996, SCI issued 2,000,000 Series C Cumulative Redeemable
Preferred Shares (the "Series C Preferred Shares"). The Series C Preferred
Shares have a liquidation preference of $50.00 per share for an aggregate
liquidation preference of $100.0 million plus accrued and unpaid dividends. The
net proceeds (after underwriting commission and other offering costs) of the
Series C Preferred Shares issued were $97.1 million. Holders of the Series C
Preferred Shares are entitled to receive, when, as and if declared by SCI's
Board of Trustees (the "Board"), out of funds legally available for payment of
distributions, cumulative preferential cash distributions at a rate of 8.54% of
the liquidation preference per annum (equivalent to $4.27 per share). On or
after November 13, 2026, the Series C Preferred Shares may be redeemed for cash
at the option of SCI. The redemption price (other than the portion thereof
consisting of accrued and unpaid distributions) is payable solely out of the
sale proceeds of other capital shares of SCI, which may include shares of other
series of preferred shares.
 
On August 21, 1996, SCI commenced a rights offering to sell 6,787,806 Common
Shares at $17.25 per Common Share and also authorized an additional 3,393,903
Common Shares for oversubscriptions or third party subscribers. In September
1996, SCI issued 7,865,645 Common Shares of the 10,181,709 Common Shares
subscribed for and recorded subscriptions receivable of $40.0 million. In
October 1996, 2,316,064 Common Shares were issued and all subscriptions
receivable were collected. Gross proceeds from the offering totaled $175.6
million.
 
On September 24, 1996, SCI offered 2,036,342 Common Shares to third party
subscribers in the rights offering that were not accepted in whole or in part
due to demand in excess of the Common Shares offered. All of the Common Shares
were subscribed for as of September 30, 1996 and subscriptions receivable for
gross proceeds of $35.1 million recorded. In October 1996, all of such Common
Shares were issued and all subscriptions receivable were collected.
 
Security Capital Group Incorporated ("Security Capital"), an affiliate of SCI's
REIT Manager, purchased 3,734,240 Common Shares in connection with the
September rights offering at the same price paid by the public. As of December
31, 1996, Security Capital owned 46.0% of SCI's outstanding 93,676,546 Common
Shares.
 
In February 1996, SCI issued a total of 8,050,000 Series B Cumulative
Convertible Redeemable Preferred Shares (the "Series B Preferred Shares"). The
Series B Preferred Shares have a liquidation preference of $25.00 per share for
an aggregate liquidation preference of $201.3 million plus any accrued and
unpaid dividends. Holders of the Series B Preferred Shares are only entitled to
limited voting rights under certain conditions. The Series B Preferred Shares
are convertible at any time, unless previously redeemed, at the option of the
holders thereof into Common Shares at a conversion price of $19.50 per share
(equivalent to a conversion rate of 1.282 Common Shares for each Series B
Preferred Share), subject to adjustment in certain circumstances. Holders of
the Series B Preferred Shares are entitled to receive, when, as and if declared
by the Board, out of funds legally available for the payment of distributions,
cumulative preferential cash distributions in an amount per share equal to the
greater of 7% of the liquidation preference per annum (equivalent to $1.75 per
share) or the distribution on the Common Shares, or portion thereof, into which
a Series B Preferred Share is convertible. Distributions on the Series B
Preferred Shares are cumulative from the date of original issue and payable
quarterly in arrears on the last day of March, June, September and December of
each year. The Series B Preferred Shares are redeemable at the option of SCI on
or after February 21, 2001.
 
On September 29, 1995, SCI issued 9,421,505 Common Shares at $15.375 per share
and received subscriptions for 6,838,658 additional Common Shares at the same
price in conjunction with a rights offering ($250 million). The
 
                                     F-135
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
additional Common Shares were issued on October 3, 1995. Security Capital
purchased 6,504,148 Common Shares in this offering (40% of the shares sold). As
of December 31, 1995, Security Capital owned 48.3% of SCI's outstanding
81,416,451 Common Shares.
 
On June 21, 1995, SCI issued 5,400,000 Series A Cumulative Redeemable Preferred
Shares (the "Series A Preferred Shares"). The Series A Preferred Shares have a
liquidation preference of $25.00 per share for an aggregate liquidation
preference of $135.0 million plus any accrued and unpaid dividends. The net
proceeds (after underwriting commission and other offering costs) of the Series
A Preferred Shares issued were $130.4 million. Holders of the Series A
Preferred Shares are entitled only to limited voting rights under certain
conditions. Holders of the Series A Preferred Shares will be entitled to
receive, when, as and if declared by the Board, out of funds legally available
for the payment of distributions, cumulative preferential cash distributions at
the rate of 9.4% of the liquidation preference per annum (equivalent to $2.35
per share). Such distributions are cumulative from the date of original issue
and are payable quarterly in arrears on the last day of March, June, September,
and December of each year. The Series A Preferred Shares are redeemable at the
option of SCI on or after June 21, 2000. The redemption price (other than the
portion thereof consisting of accrued and unpaid distributions) is payable
solely out of the sale proceeds of other capital shares of SCI, which may
include shares of other series of preferred shares.
 
In October and November 1994, SCI completed an offering of 18,000,000 Common
Shares at a price of $15.25 per share. 17,750,000 Common Shares were issued on
October 5, 1994, and 250,000 Common Shares were issued on November 17, 1994.
9,800,000 of the Common Shares were purchased by Security Capital, at the same
price paid by the public, with no underwriting discount or commission ($149.5
million). 8,200,000 of the Common Shares were sold through an underwritten
offering at $15.25 per share. The underwriting discount on these Common Shares
was $0.80 per share. After additional costs of the offering, net proceeds to
SCI were $266.9 million.
 
On June 29, 1994, SCI completed a rights offering and issued 6,611,571 Common
Shares at $15.125 per share ($100 million). Security Capital purchased
3,517,483 Common Shares in this offering (53% of the shares sold). On March 31,
1994, SCI completed its initial public offering and sold 3,260,870 Common
Shares at $11.50 per share ($37.5 million). Security Capital purchased 523,370
Common Shares in this offering (16% of the shares sold).
 
Dividend Reinvestment and Share Purchase Plan
In March 1995, SCI adopted a Dividend Reinvestment and Share Purchase Plan (the
"1995 Plan"), which commenced in April 1995. The 1995 Plan allows holders of
Common Shares the opportunity to acquire additional Common Shares by
automatically reinvesting distributions. Common Shares are acquired pursuant to
the 1995 Plan at a price equal to 98% of the market price of such Common
Shares, without payment of any brokerage commission or service charge. The 1995
Plan also allows participating common shareholders to purchase a limited number
of additional Common Shares at 98% of the market price of such Common Shares,
by making optional cash payments, without payment of any brokerage commission
or service charge. Holders of Common Shares who do not participate in the 1995
Plan continue to receive distributions as declared.
 
Option Plan
In April 1994, SCI adopted its Share Option Plan for Outside Trustees (the
"Outside Trustees Plan"). Under the Outside Trustees Plan, there are 100,000
Common Shares approved which can be granted to non-employee Trustees. All
options granted are for a term of five years and are immediately exercisable in
whole or in part. The exercise price of the options granted may not be less
than the fair market value on the date of the grant. At December 31, 1996 there
were 18,000 options for Common Shares outstanding and exercisable under the
Outside Trustees Plan at exercise prices of $15.50, $16.00, and $17.50.
 
SCI adopted the provisions of Statement of Financial Accounting Standards No.
123 ("SFAS 123") "Accounting for Stock Based Compensation" during 1996. Under
the provisions of this statement, SCI will continue to account for the Outside
Trustees Plan under the provisions of APB Opinion No. 25, and make the pro
forma disclosures required by SFAS 123 where applicable. The effect of adopting
this statement was immaterial to SCI's consolidated financial statements.
 
                                     F-136
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
Shareholder Purchase Rights
On December 7, 1993, the Board declared a dividend of one preferred share
purchase right ("Right") for each outstanding Common Share to be distributed to
all holders of record of the Common Shares on December 31, 1993. Each Right
entitles the registered holder to purchase one-hundredth of a Participating
Preferred Share for an exercise price of $40.00 per one-hundredth of a
Participating Preferred Share, subject to adjustment as provided in the Rights
Agreement. The Rights will generally be exercisable only if a person or group
(other than certain affiliates of SCI) acquires 20% or more of the Common
Shares or announces a tender offer for 25% or more of the Common Shares. Under
certain circumstances, upon a shareholder acquisition of 20% or more of the
Common Shares (other than certain affiliates of SCI), each Right will entitle
the holder to purchase, at the Right's then-current exercise price, a number of
Common Shares having a market value of twice the Right's exercise price. The
acquisition of SCI pursuant to certain mergers or other business transactions
will entitle each holder of a Right to purchase, at the Right's then-current
exercise price, a number of the acquiring company's common shares having a
market value at that time equal to twice the Right's exercise price. The Rights
held by certain 20% shareholders will not be exercisable. The Rights will
expire on December 7, 2003, unless the expiration date of the Rights is
extended, and the Rights are subject to redemption at a price of $0.01 per
Right under certain circumstances.
 
7. DISTRIBUTIONS:
 
The annual distribution per Common Share was $1.01 in 1996, $0.935 in 1995 and
$0.85 in 1994. Distributions attributable to realized gains on the disposition
of investments may be considered for payment to shareholders on a special, as-
incurred basis.
 
For federal income tax purposes, the following summarizes the taxability of
distributions paid on Common Shares in 1995 and 1994 and the estimated
taxability for 1996:
 
                                        ----------------------------
<TABLE>
<CAPTION>
                                 1996       1995       1994
                           ---------  ---------  ---------
      <S>                  <C>        <C>        <C>
      Per Common Share:
        Ordinary income       $0.879     $0.692      $0.67
        Capital gains              -          -          -
        Return of capital      0.131      0.243       0.18
                           ---------  ---------  ---------
          Total               $1.010     $0.935      $0.85
                           =========  =========  =========
</TABLE>
 
On December 17, 1996, SCI declared a distribution of $0.2675 per Common Share
payable on February 18, 1997 to shareholders of record as of February 4, 1997.
At the same time, SCI announced that it set an annualized distribution level of
$1.07 per Common Share for 1997.
 
Pursuant to the terms of the preferred shares, SCI is restricted from declaring
or paying any distribution with respect to the Common Shares unless all
cumulative distributions with respect to the preferred shares have been paid
and sufficient funds have been set aside for distributions that have been
declared for the then-current distribution period with respect to the preferred
shares.
 
                                     F-137
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
For Federal income tax purposes, the following summary reflects the taxability
of dividends paid on the Series A Preferred Shares, Series B Preferred Shares,
and Series C Preferred Shares for the period prior to 1996 and the estimated
taxability for 1996.
 
                                                  ------------------
<TABLE>
<CAPTION>
                                                   DATE OF
                                                  ISSUANCE
                                                        TO
                                                  DECEMBER
                                           1996   31, 1995
                                     ---------  ---------
      <S>                            <C>        <C>
      Per Series A Preferred Share:
        Ordinary Income                  $2.35      $1.24
        Capital Gains                        -          -
                                     ---------  ---------
          Total                          $2.35      $1.24
                                     =========  =========
<CAPTION>
                                        DATE OF
                                       ISSUANCE
                                             TO
                                       DECEMBER
                                       31, 1996
                                     ---------
      <S>                            <C>        <C>
      Per Series B Preferred Share:
        Ordinary Income                  $1.50
        Capital Gains                        -
                                     ---------
          Total                          $1.50
                                     =========
      Per Series C Preferred Share:
        Ordinary Income                  $0.57
        Capital Gains                        -
                                     ---------
          Total                          $0.57
                                     =========
</TABLE>
 
SCI's tax return for the year ended December 31, 1996 has not been filed, and
the taxability information for 1996 is based upon the best available data.
SCI's tax returns have not been examined by the Internal Revenue Service and,
therefore, the taxability of the distributions is subject to change.
 
8. SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED):
 
Selected quarterly financial data (in thousands except for per share amounts)
for 1996 and 1995 is as follows:
 
                               ------------------------------------------------
<TABLE>
<CAPTION>
                               THREE MONTHS ENDED,              YEAR ENDED
                         --------------------------------  ---------------------
                               3-31        6-30       9-30      12-31      12-31
                         ---------   ---------  ---------  ---------  ---------
<S>                      <C>         <C>        <C>        <C>        <C>
1996:
  Rental income            $50,062     $54,361    $59,391    $63,186   $227,000
                         =========   =========  =========  =========  =========
  Earnings from opera-
   tions                   $17,262     $19,456    $20,427    $25,565   $ 82,710
  Minority interest
   share in net
   earnings                    756         884        859        827      3,326
  Loss on disposition of
   real estate                 (29)          -          -          -        (29)
                         ---------   ---------  ---------  ---------  ---------
  Net earnings              16,477      18,572     19,568     24,738     79,355
  Less preferred share
   dividends                 4,673       6,695      6,694      7,833     25,895
                         ---------   ---------  ---------  ---------  ---------
  Net earnings attribut-
   able to Common Shares   $11,804     $11,877    $12,874    $16,905   $ 53,460
                         =========   =========  =========  =========  =========
  Net earnings per Com-
   mon Share               $  0.14     $  0.15    $  0.16    $  0.18   $   0.63
                         =========   =========  =========  =========  =========
</TABLE>
 
                                     F-138
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
                               ------------------------------------------------
<TABLE>
<CAPTION>
                                     THREE MONTHS ENDED,
                         ------------------------------------------- YEAR ENDED
                               3-31       6-30       9-30      12-31      12-31
                         ---------  ---------  ---------  ---------  ---------
<S>                      <C>        <C>        <C>        <C>        <C>
1995:
  Rental income             $32,901    $35,340    $40,372    $45,266   $153,879
                         =========  =========  =========  =========  =========
  Earnings from
   operations               $10,528    $10,372    $13,121    $16,970   $ 50,991
  Minority interest
   share in net earnings        865        874        807        785      3,331
  Gain on disposition of
   real estate                    -          -          -      1,053      1,053
                         ---------  ---------  ---------  ---------  ---------
  Net earnings                9,663      9,498     12,314     17,238     48,713
  Less preferred share
   dividends                      -        353      3,172      3,173      6,698
                         ---------  ---------  ---------  ---------  ---------
  Net earnings
   attributable to
   Common Shares            $ 9,663    $ 9,145    $ 9,142    $14,065   $ 42,015
                         =========  =========  =========  =========  =========
  Net earnings per
   Common Share             $  0.15    $  0.14    $  0.14    $  0.17   $   0.61
                         =========  =========  =========  =========  =========
</TABLE>
 
9. REIT MANAGEMENT AGREEMENT:
 
Security Capital Industrial Incorporated (the "REIT Manager"), a subsidiary of
Security Capital (Note 6), is the REIT manager of SCI. All officers of SCI are
employees of the REIT Manager and SCI currently has no employees. Pursuant to
the REIT management agreement, in exchange for providing research, strategic
planning, investment analysis, acquisition and development services, asset
management, capital markets, legal and accounting services and day-to-day
management of SCI's operations, the REIT Manager is entitled to receive from
SCI a REIT management fee, payable quarterly, equal to 16% of cash flow, as
defined in the agreement, before deducting (i) fees paid to the REIT Manager,
(ii) extraordinary expenses incurred at the request of the independent Trustees
of SCI, and (iii) 33% of any interest paid by SCI on convertible subordinated
debentures (of which there has been none since inception of the REIT management
agreement); and, after deducting (iv) actual or assumed regularly scheduled
principal and interest payments on long-term debt and (v) distributions
actually paid with respect to any non-convertible preferred shares of
beneficial interest of SCI. The REIT management agreement has been amended so
that the long-term senior notes described in Note 4 will be treated as if they
had regularly scheduled principal and interest payments similar to a 20-year
level monthly payment, fully amortizing mortgage and the assumed principal and
interest payments will be deducted from cash flow in determining the fee for
future periods. Cash flow does not include interest and income from SCI
Development Services, realized gains from dispositions of investments or income
from cash equivalent investments. The REIT Manager also receives a fee of .2%
of the average daily balance of funds invested in interest bearing cash
accounts, the earnings on which are not subject to the 16% fee. For the years
ended December 31, 1996, 1995 and 1994, the REIT Manager earned REIT management
fees totalling $21,472,000, $14,207,000 and $8,673,000, respectively.
 
10. PROPERTY MANAGEMENT COMPANY:
 
Commencing January 1994, SCI Client Services Incorporated ("Client Services"),
a subsidiary of Security Capital, began providing property management services
for certain of SCI's properties. The agreement is subject to termination by SCI
or Client Services on 30 days' notice, is renewable annually upon approval of
SCI's independent Trustees, and provides for a monthly fee to Client Services
of no more than 3% per annum of property revenues, paid monthly, plus leasing
commissions consistent with industry practice, which together were $10.1
million, $4.7 million and $1.7 million for 1996, 1995 and 1994, respectively.
As of December 31, 1996, Client Services managed 90.0% of SCI's 80.6 million
total operating square feet. The REIT Manager anticipates that Client Services
will manage additional SCI properties in the future. Any management contracts
executed with Client Services are expected to be at terms management believes
are no less favorable to SCI than could be obtained with unaffiliated third
parties.
 
 
                                     F-139
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
11. RELATED PARTY TRANSACTIONS:
 
SCI leases space to related parties on market terms that management believes
are no less favorable to SCI than those that could be obtained with
unaffiliated third parties. These transactions are summarized as follows:
 
                                         --------------------------------------
<TABLE>
<CAPTION>
                                         SECURITY     REIT    CLIENT
                                          CAPITAL  MANAGER  SERVICES
                                         (NOTE 6) (NOTE 9) (NOTE 10)      TOTAL
                                         -------- -------- --------- ----------
<S>                                      <C>      <C>      <C>       <C>
Rental revenue during the year ended
 December 31, 1994                       $203,220 $ 44,926  $112,542 $  360,688
Rental revenue during the year ended
 December 31, 1995                       $415,264 $210,856  $194,335 $  820,455
Rental revenue during the year ended
 December 31, 1996                       $593,657 $210,856  $571,970 $1,376,483
Square feet leased as of December 31,
 1996                                     102,268   25,007    84,520    211,795
Annualized revenue for leases in effect
 at December 31, 1996                    $744,718 $210,856  $766,190 $1,721,764
</TABLE>
 
12. FAIR VALUE OF FINANCIAL INSTRUMENTS:
 
Fair Value of Financial Instruments
The following disclosure of the estimated fair value of financial instruments
is presented in accordance with the requirements of SFAS No. 107. The estimated
fair value amounts have been determined by SCI using available market
information and valuation methodologies.
 
As of December 31, 1996 and 1995, the carrying amounts of certain financial
instruments employed by SCI, including cash and cash equivalents, accounts and
notes receivable, accounts payable and accrued expenses were representative of
their fair values because of the short-term maturity of these instruments. As
of December 31, 1995, based on the borrowings available to SCI, the carrying
value of the long-term debt and mortgages was a reasonable estimation of their
fair values. As of December 31, 1996, the fair value of the long-term debt and
mortgages has been estimated based on quoted market prices for the same or
similar issues or by discounting the future cash flows using rates currently
available for debt with similar terms and maturities. The increase in the fair
value of long-term debt and mortgages over the carrying value in the table
below is a result of a net reduction in the interest rates available to SCI at
December 31, 1996 from the interest rates in effect at the dates of issuance.
The long-term debt and many of the mortgages contain prepayment penalties or
yield maintenance provisions which would make the cost of refinancing exceed
the benefit of refinancing at the lower rates. As of December 31, 1996, the
fair value of all derivative financial instruments are amounts at which they
could be settled, based on quoted market prices or estimates obtained from
brokers (there were no derivative financial instruments outstanding as of
December 31, 1995). The following table reflects the carrying amount and
estimated fair value of SCI's financial instruments (in thousands):
 
                                                     ------------------
<TABLE>
<CAPTION>
                                           DECEMBER 31, 1996
                                           -----------------
                                           CARRYING     FAIR
                                             AMOUNT    VALUE
                                           -------- --------
      <S>                                  <C>      <C>
      Balance sheet financial instruments
        Long-term debt                     $524,191 $549,613
        Mortgages                          $139,952 $142,643
      Derivative financial instruments
        Interest rate contracts            $      - $  1,218
</TABLE>
 
Derivative Financial Instruments
SCI has only limited involvement with derivative financial instruments and does
not use them for trading purposes. SCI uses derivatives to manage well-defined
interest rate risk.
 
 
                                     F-140
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
The primary risks associated with derivative instruments are market risk (price
risk) and credit risk. Price risk is defined as the potential for loss in the
value of the derivative due to adverse changes in market prices (interest
rates). SCI utilizes derivative instruments in anticipation of future
transactions to manage well defined interest rate risk. Through hedging, SCI
can effectively manage the risk of increases in interest rates on future debt
issuances.
 
Credit risk is the risk that one of the parties to a derivative contract fails
to perform or meet their financial obligation under the contract. SCI does not
obtain collateral to support financial instruments subject to credit risk but
monitors the credit standing of counterparties. As of December 31, 1996, the
counterparties to all outstanding contracts were financial institutions with AA
or A+ credit ratings. SCI does not anticipate non-performance by any of the
counterparties to its derivative contracts. Should a counterparty fail to
perform, however, SCI would incur a financial loss to the extent of the
positive fair market value of the derivative instruments.
 
The following table summarizes the activity in interest rate contracts for the
year ended December 31, 1996 (in millions):
 
                                                     ------------------
<TABLE>
<CAPTION>
                                                INTEREST
                                            RATE FUTURES      INTEREST
                                               CONTRACTS    RATE SWAPS
                                            ------------    ---------
      <S>                                   <C>             <C>
      Notional amount at December 31, 1995        $    -        $    -
      New contracts                                156.0         173.0
      Matured or expired contracts                 (50.0)            -
      Terminated contracts                             -        (140.0)
                                              ---------     ---------
      Notional amount at December 31, 1996        $106.0(1)     $ 33.0(2)
                                              =========     =========
</TABLE>
- --------
(1) Included in the $106.0 million notional amount at December 31, 1996 are two
contracts totalling $80.0 million which settled on January 31, 1997 (see Note
14), and a $26.0 million contract with a termination date of July 15, 1997. The
$26.0 million contract locks in the 30 year Treasury at a rate of 6.56%.
(2) The remaining swap contract as of December 31, 1996, which matures in 2007,
provides for SCI to pay a fixed rate of 6.61% and receive a floating rate equal
to the three month LIBOR rate.
 
Deferred losses totalling $1.9 million on matured, expired or terminated
interest rate contracts were recorded on the balance sheet as of December 31,
1996. These losses related to the unwind of hedges placed for the May 1996 debt
offering (see Note 4) and are being amortized into interest expense over a
weighted-average amortization period of 10.8 years.
 
13. COMMITMENTS AND CONTINGENCIES:
 
Environmental Matters
All of the properties acquired by SCI have been subjected to Phase I
environmental reviews. While some of these assessments have led to further
investigation and sampling, none of the environmental assessments has revealed,
nor is SCI aware of any environmental liability (including asbestos-related
liability) that SCI believes would have a material adverse effect on SCI's
business, financial condition or results of operations.
 
14. SUBSEQUENT EVENTS:
 
On January 22, 1997, SCI announced that it received a proposal from Security
Capital to exchange the REIT Manager and Client Services, the REIT manager's
property management affiliate, for Common Shares. As a result of the proposed
transaction, SCI would become an internally managed REIT, and Security Capital
would remain SCI's largest shareholder. SCI's Board has formed a special
committee comprised of independent Trustees to review the proposed transaction.
The proposed transaction is subject to approval by the special committee, the
full Board and SCI's shareholders.
 
On February 7, 1997, SCI completed a public offering of 4,025,000 Common
Shares. Net proceeds to SCI after underwriting discounts and offering costs
were $80.4 million.
 
                                     F-141
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
On February 4, 1997, SCI issued $100.0 million of Series A 2015 Notes under its
Medium-Term Note program established in November 1996. The Series A 2015 Notes
bear interest at 7.81%, payable semi-annually on February 1 and August 1,
commencing August 1, 1997. Installments of principal will be paid annually on
each February 1, commencing February 1, 2010, in the following amounts: $20
million in 2010, $15 million in 2011, $15 million in 2012, $20 million in 2013,
$20 million in 2014 and $10 million in 2015. The Series A 2015 Notes have a
weighted-average life to maturity of 15.35 years and a final maturity extending
to 2015. The average effective interest cost is 7.73%, including all costs
associated with the offering plus $1.7 million in proceeds received on January
31, 1997 in connection with two interest rate protection agreements entered
into in August and November 1996 in anticipation of the debt offering. Both the
August 1996 and the November 1996 interest rate protection agreements were in
the form of a forward treasury lock agreement with an AA rated financial
institution. The August agreement included a notional principal amount of $30.0
million and a reference price of 99.653 on the thirty year Treasury Note. The
November agreement included a notional principal amount of $50.0 million and a
reference price of 101 29/32 on the ten year Treasury Note. The settlement date
on both contracts was January 31, 1997.
 
On October 11, 1996, and as amended on October 31, 1996, SCI filed a shelf
registration statement with the Securities and Exchange Commission regarding
the offering from time to time of $600 million in one or more series of its
debt securities, preferred shares of beneficial interest and Common Shares of
beneficial interest, and had approximately $78 million remaining under its
previous shelf registration statement. After the Series C Preferred Share
offering in November 1996 (see Note 6) and the offerings described above, as of
February 10, 1997, approximately $393 million in securities were available to
be issued under the shelf registration statement.
 
                                     F-142
<PAGE>
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Board of Trustees and Shareholders of
Security Capital Industrial Trust:
 
We have audited, in accordance with generally accepted auditing standards, the
financial statements of Security Capital Industrial Trust, and have issued our
report thereon dated February 10, 1997. Our audit was made for the purpose of
forming an opinion on those statements taken as a whole. The supplemental
Schedule III--Real Estate and Accumulated Depreciation ("Schedule III") is
presented for purposes of complying with the Securities and Exchange
Commission's rules and is not part of the basic financial statements. The
Schedule III has been subjected to the auditing procedures applied in the audit
of the basic financial statements and, in our opinion, fairly states in all
material respects the financial data required to be set forth therein in
relation to the basic financial statements taken as a whole.
 
                                        Arthur Andersen LLP
 
Chicago, Illinois
February 10, 1997
 
                                     F-143
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
             SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
 
                      ---------------------------------------------------------
<TABLE>
<CAPTION>
                                                                          GROSS AMOUNTS AT
                                                                            WHICH CARRIED
                                    INITIAL COSTS             COSTS      AT CLOSE OF PERIOD
                                 -------------------    CAPITALIZED  ---------------------------  ACCUMULATED           DATE OF
                  NO. OF  ENCUM-          BUILDING &     SUBSEQUENT           BUILDING &   TOTAL DEPRECIATION     CONSTRUCTION/
   DESCRIPTION    BLDGS. BRANCES   LAND IMPROVEMENTS TO ACQUISITION    LAND IMPROVEMENTS   (A,B)          (C)       ACQUISITION
   -----------    ------ ------- ------ ------------ --------------  ------ ------------ ------- ------------  ----------------
<S>               <C>    <C>     <C>    <C>          <C>             <C>    <C>          <C>     <C>           <C>
OPERATING
PROPERTIES
Atlanta, Georgia
 Atlanta Airport
 Distribution
 Center                3         $1,758      $     -        $ 4,610  $1,763      $ 4,605 $ 6,368      $   (70)       1996
 Atlanta NE
 Distribution
 Center                4          3,248            -         11,942   3,248       11,942  15,190         (156)       1996
 Atlanta West
 Distribution
 Center               21          6,995       36,055          7,007   6,995       43,062  50,057       (2,496)    1994, 1996
 Carter-Pacific
 Business Center       3            556        3,151             59     556        3,210   3,766         (115)       1995
 Chattahoochee
 Business Center       4            362        2,049            601     438        2,574   3,012            -        1996
 Fulton Park
 Distribution
 Center                4            447        2,533            (79)    426        2,475   2,901            -        1996
 International
 Airport
 Industrial
 Center                9          2,939       14,146          4,436   2,969       18,552  21,521       (1,251)    1994, 1995
 LaGrange
 Distribution
 Center                1            174          986            103     174        1,089   1,263          (91)       1994
 Northeast
 Industrial
 Center                4          1,109        6,283           (158)  1,050        6,184   7,234         (168)       1996
 Northmont
 Industrial
 Center                1            566        3,209            135     566        3,344   3,910         (244)       1994
 Oakcliff
 Industrial
 Center                3            608        3,446            142     608        3,588   4,196         (206)       1995
 Olympic
 Industrial
 Center                2            698        3,956            950     757        4,847   5,604         (120)       1996
 Peachtree
 Commerce
 Business Center       4            707        4,004            490     707        4,494   5,201         (379)       1994
 Peachtree
 Distribution
 Center                1            302        1,709             27     302        1,736   2,038         (115)       1994
 Plaza Industrial
 Center                1             66          372             11      66          383     449          (19)       1995
 Pleasantdale
 Industrial
 Center                2            541        3,184            102     541        3,286   3,827         (214)       1995
 Regency
 Industrial
 Center                9          1,853       10,480            555   1,856       11,032  12,888         (804)       1994
 Sullivan 75
 Distribution
 Center                3     (d)    728        4,123            217     728        4,340   5,068         (291)    1994, 1995
 Tradeport
 Distribution
 Center                3          1,464        4,563          5,215   1,479        9,763  11,242         (479)    1994, 1996
 Weaver
 Distribution
 Center                2            935        5,182            369     935        5,551   6,486         (350)       1995
 Westfork
 Industrial
 Center               10          2,483       14,115            415   2,483       14,530  17,013         (720)       1995
 Zip Industrial
 Center                4            533        3,023           (275)    485        2,796   3,281            -        1996
Austin, Texas
 Braker Service
 Center                3          1,765       10,002            789   1,765       10,791  12,556       (1,012)       1994
 Corridor Park
 Corporate Center      6          2,109        1,681         12,135   2,131       13,794  15,925         (369)    1995, 1996
 Montopolis
 Distribution
 Center                1            580        3,384            430     580        3,814   4,394         (349)       1994
 Pecan Business
 Center                4            630        3,572            217     631        3,788   4,419         (177)       1995
 Rutland
 Distribution
 Center                2            460        2,617            197     462        2,812   3,274         (275)       1993
 Southpark
 Corporate Center      7          1,946            -         13,894   1,946       13,894  15,840         (694) 1994, 1995, 1996
 Walnut Creek
 Corporate Center     12          2,707        5,649         15,668   2,707       21,317  24,024         (671) 1994, 1995, 1996
</TABLE>
 
                                     F-144
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
                     ----------------------------------------------------------
<TABLE>
<CAPTION>
                                                                             GROSS AMOUNTS AT
                                                                              WHICH CARRIED
                                     INITIAL COSTS              COSTS       AT CLOSE OF PERIOD
                                  --------------------    CAPITALIZED ------------------------------  ACCUMULATED        DATE OF
                   NO. OF  ENCUM-           BUILDING &     SUBSEQUENT           BUILDING &     TOTAL DEPRECIATION  CONSTRUCTION/
   DESCRIPTION     BLDGS. BRANCES    LAND IMPROVEMENTS TO ACQUISITION    LAND IMPROVEMENTS     (A,B)          (C)    ACQUISITION
   -----------     ------ ------- ------- ------------ -------------- ------- ------------ --------- ------------  -------------
<S>                <C>    <C>     <C>     <C>          <C>            <C>     <C>          <C>       <C>           <C>
Birmingham,
Alabama
 Oxmoor
 Distribution
 Center                 4     (d)   2,398       13,591            123   2,398       13,714    16,112       (1,215)       1994
 Perimeter
 Distribution
 Center                 2           2,489       14,109            428   2,490       14,536    17,026       (1,285)       1994
Charlotte, North
Carolina
 Barringer
 Industrial
 Center                 3             308        1,746            380     308        2,126     2,434         (176)       1994
 Bond
 Distribution
 Center                 2             905        5,126            859     905        5,985     6,890         (527)       1994
 Charlotte
 Commerce Center       10     (d)   4,341       24,954            765   4,342       25,718    30,060       (2,221)       1994
 Charlotte
 Distribution
 Center                 5           3,131            -         11,549   3,131       11,549    14,680         (344)    1995, 1996
 Northpark
 Distribution
 Center                 1             307        1,742             38     307        1,780     2,087         (145)       1994
Chattanooga,
Tennessee
 Stone Fort
 Distribution
 Center                 4           2,063       11,688            150   2,063       11,838    13,901         (889)       1994
 Tiftonia
 Distribution
 Center                 1             146          829            182     146        1,011     1,157          (51)       1995
Chicago, Illinois
 Bedford Park
 Distribution
 Center                 1             473        2,678             17     473        2,695     3,168          (15)       1996
 Bridgeview
 Distribution
 Center                 4           1,302        7,378            384   1,302        7,762     9,064         (102)       1996
 Des Plaines
 Distribution
 Center                 3           2,158       12,232            278   2,159       12,509    14,668         (311)    1995, 1996
 Elk Grove
 Distribution
 Center                 8           3,674       20,820          1,793   3,674       22,613    26,287         (555)    1995, 1996
 Glendale Heights
 Distribution
 Center                 1           1,126        6,382             40   1,126        6,422     7,548            -        1996
 Glenview
 Distribution
 Center                 1             214        1,213              7     214        1,220     1,434           (7)       1996
 Itasca
 Distribution
 Center                 1             319        1,808             23     319        1,831     2,150          (41)       1996
 Mitchell
 Distribution
 Center                 1           1,236        7,004            287   1,236        7,291     8,527         (137)       1996
 Northlake
 Distribution
 Center                 1             372        2,106             41     372        2,147     2,519          (47)       1996
 Tri-Center
 Distribution
 Center                 3             889        5,038             82     889        5,120     6,009          (42)       1996
Cincinnati, Ohio
 Airpark
 Distribution
 Center                 2           1,692            -         10,020   1,718        9,994    11,712         (169)       1996
 Blue
 Ash/Interstate
 Distribution
 Center                 1             144          817            469     144        1,286     1,430          (44)       1995
 Capital
 Distribution
 Center I               4           1,750        9,922            574   1,751       10,495    12,246         (680)       1994
 Capital
 Distribution
 Center II              5           1,953       11,067            876   1,953       11,943    13,896         (853)       1994
</TABLE>
 
                                     F-145
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
                        -------------------------------------------------------
<TABLE>
<CAPTION>
                                                                        GROSS AMOUNTS AT
                                                                          WHICH CARRIED
                                   INITIAL COSTS             COSTS     AT CLOSE OF PERIOD
                                 ------------------    CAPITALIZED  -------------------------  ACCUMULATED           DATE OF
                  NO. OF  ENCUM-         BUILDING &     SUBSEQUENT          BUILDING &  TOTAL DEPRECIATION     CONSTRUCTION/
   DESCRIPTION    BLDGS. BRANCES  LAND IMPROVEMENTS TO ACQUISITION   LAND IMPROVEMENTS  (A,B)          (C)       ACQUISITION
   -----------    ------ ------- ----- ------------ --------------  ----- ------------ ------ ------------  ----------------
<S>               <C>    <C>     <C>   <C>          <C>             <C>   <C>          <C>    <C>           <C>
 Capital
 Industrial
 Center I             10         1,039        5,885            841  1,039        6,726  7,765         (375)    1994, 1995
 Empire
 Distribution
 Center                3           529        2,995            223    529        3,218  3,747         (138)       1995
 Production
 Distribution
 Center                1     (f)   598        2,717            (18)   479        2,818  3,297         (201)       1994
 Springdale
 Commerce Center       3           421        2,384            431    421        2,815  3,236          (74)       1996
Columbus, Ohio
 Capital Park
 South
 Distribution
 Center                3         1,981            -         18,781  1,981       18,781 20,762         (320)       1996
 Columbus West
 Industrial
 Center                3           645        3,655            578    645        4,233  4,878         (199)       1995
 Corporate Park
 West                  2           679        3,849             45    679        3,894  4,573          (54)       1996
 Fischer
 Distribution
 Center                1         1,197        6,785            561  1,197        7,346  8,543         (475)       1995
 McCormick
 Distribution
 Center                5         1,664        9,429            697  1,664       10,126 11,790         (666)       1994
 New World
 Distribution
 Center                1           207        1,173            411    207        1,584  1,791         (120)       1994
Dallas/Fort
Worth, Texas
 Carter
 Industrial
 Center                1           334            -          2,301    334        2,301  2,635           (8)       1996
 Dallas Corporate
 Center                4         3,325            -         15,517  3,325       15,517 18,842         (208)       1996
 Franklin
 Distribution
 Center                2           528        2,991            392    528        3,383  3,911         (317)       1994
 Freeport
 Distribution
 Center                1           613        3,473             34    613        3,507  4,120          (19)       1996
 Great Southwest
 Distribution
 Center                8         2,260       10,697          3,420  2,269       14,108 16,377         (590) 1994, 1995, 1996
 Great Southwest
 Industrial
 Center                2           308        1,744             96    308        1,840  2,148          (68)       1995
 Lone Star
 Distribution
 Center                2           967        5,477             57    967        5,534  6,501         (107)       1996
 Metropolitan
 Distribution
 Center                1           201        1,097            716    297        1,717  2,014          (76)       1995
 Northgate
 Distribution
 Center                5         1,570        8,897            339  1,570        9,236 10,806         (700)    1994, 1996
 Northpark
 Business Center       2           467        2,648            158    467        2,806  3,273          (79)    1995, 1996
 Northway
 Business Plaza        7           565        3,202            184    565        3,386  3,951            -        1995
 Redbird
 Distribution
 Center                2           738        4,186             86    739        4,271  5,010         (112)    1994, 1996
 Skyline Business
 Center                4           409        2,320             21    409        2,341  2,750            -        1995
 Stemmons
 Distribution
 Center                1           272        1,544            341    272        1,885  2,157         (103)       1995
 Stemmons
 Industrial
 Center               11         1,497        8,484            993  1,497        9,477 10,974         (532) 1994, 1995, 1996
 Trinity Mills
 Distribution
 Center                4         1,709        9,684            584  1,709       10,268 11,977         (191)       1996
 Valwood Business
 Center                2           520        2,945            (35)   520        2,910  3,430            -        1995
</TABLE>
 
 
                                     F-146
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
                        -------------------------------------------------------
<TABLE>
<CAPTION>
                                                                       GROSS AMOUNTS AT
                                                                         WHICH CARRIED
                                   INITIAL COSTS             COSTS    AT CLOSE OF PERIOD
                                 ------------------    CAPITALIZED -------------------------  ACCUMULATED           DATE OF
                  NO. OF  ENCUM-         BUILDING &     SUBSEQUENT         BUILDING &  TOTAL DEPRECIATION     CONSTRUCTION/
   DESCRIPTION    BLDGS. BRANCES LAND  IMPROVEMENTS TO ACQUISITION  LAND IMPROVEMENTS  (A,B)          (C)       ACQUISITION
   -----------    ------ ------- ----- ------------ -------------- ----- ------------ ------ ------------  ----------------
<S>               <C>    <C>     <C>   <C>          <C>            <C>   <C>          <C>    <C>           <C>
Denver, Colorado
 Denver Business
 Center                5         1,156        7,486          5,892 1,156       13,378 14,534       (1,141) 1992, 1994, 1996
 Havana
 Distribution
 Center                1           401        2,281             67   401        2,348  2,749         (270)       1993
 Moline
 Distribution
 Center                1           327        1,850             95   327        1,945  2,272         (181)       1994
 Moncrieff
 Distribution
 Center                1           314        2,493            147   314        2,640  2,954         (356)       1992
 Pagosa
 Distribution
 Center                1           406        2,322            100   406        2,422  2,828         (295)       1993
 Stapleton
 Distribution
 Center                1           219        1,247             49   219        1,296  1,515         (148)       1993
 Upland
 Distribution
 Center I              6           820        5,710          8,007   821       13,716 14,537       (1,243) 1992, 1994, 1995
 Upland
 Distribution
 Center II             6         2,456       13,946            486 2,489       14,399 16,888       (1,569)    1993, 1994
East Bay (San
Francisco),
California
 East Bay
 Industrial
 Center                1           531        3,009            137   531        3,146  3,677         (246)       1994
 Eigenbrodt Way
 Distribution
 Center                1     (d)   393        2,228             39   393        2,267  2,660         (226)       1993
 Hayward Commerce
 Center                4         1,933       10,955            276 1,933       11,231 13,164       (1,104)       1993
 Hayward Commerce
 Park                  9         2,764       15,661          1,037 2,764       16,698 19,462       (1,603)       1994
 Hayward
 Distribution
 Center                7     (e) 3,417       19,255            262 3,417       19,517 22,934       (1,947)       1993
 Hayward
 Industrial
 Center               13     (d) 4,481       25,393          1,727 4,481       27,120 31,601       (2,603)       1993
 Patterson Pass
 Business Center       2           862        4,885             34   862        4,919  5,781         (492)       1993
 San Leandro
 Distribution
 Center                3         1,387        7,862            188 1,387        8,050  9,437         (817)       1993
El Paso, Texas
 Billy the Kid
 Distribution
 Center                1           273        1,547            453   273        2,000  2,273         (145)       1994
 Broadbent
 Industrial
 Center                3           676        5,183            248   676        5,431  6,107         (668)       1993
 Goodyear
 Distribution
 Center                1           511        2,899             32   511        2,931  3,442         (251)       1994
 Northwestern
 Corporate Center      4         1,272        3,155          6,632 1,278        9,781 11,059         (819) 1992, 1993, 1994
 Pan Am
 Distribution
 Center                1           318            -          2,330   318        2,330  2,648         (107)       1995
 Peter Cooper
 Distribution
 Center                1     (d)   495        2,816             42   495        2,858  3,353         (244)       1994
 Vista Corporate
 Center                4         1,945            -         10,211 1,946       10,210 12,156         (420) 1994, 1995, 1996
 Vista Del Sol
 Industrial
 Center                7     (d) 2,255       12,782          9,310 3,516       20,831 24,347       (1,468)    1994, 1995
</TABLE>
 
                                     F-147
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
                    ------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                             GROSS AMOUNTS AT
                                                                              WHICH CARRIED
                                     INITIAL COSTS              COSTS       AT CLOSE OF PERIOD
                                  --------------------    CAPITALIZED ------------------------------  ACCUMULATED
                   NO. OF  ENCUM-           BUILDING &     SUBSEQUENT           BUILDING &     TOTAL DEPRECIATION
   DESCRIPTION     BLDGS. BRANCES    LAND IMPROVEMENTS TO ACQUISITION    LAND IMPROVEMENTS     (A,B)          (C)
   -----------     ------ ------- ------- ------------ -------------- ------- ------------ --------- ------------
<S>                <C>    <C>     <C>     <C>          <C>            <C>     <C>          <C>       <C>
Fort
Lauderdale/Miami,
Florida
 Airport West
 Distribution
 Center                 1             675        3,825            644   1,276        3,868     5,144         (129)
 North Andrews
 Distribution
 Center                 1     (f)     698        3,956             91     698        4,047     4,745         (292)
 Port 95
 Distribution
 Center                 1           1,174        6,654             26   1,174        6,680     7,854         (370)
Houston, Texas
 Crosstimbers
 Distribution
 Center                 1             359        2,035            427     359        2,462     2,821         (213)
 Hempstead
 Distribution
 Center                 3           1,013        5,740            545   1,013        6,285     7,298         (551)
 I-10 Central
 Distribution
 Center                 2             181        1,023            100     181        1,123     1,304         (104)
 I-10 Central
 Service Center         1              58          330             29      58          359       417          (33)
 Pine Forest
 Business Center       18           4,859       27,557          1,451   4,859       29,008    33,867       (1,684)
 Post Oak
 Business Center       16           3,462       17,966          2,468   3,462       20,434    23,896       (1,718)
 Post Oak
 Distribution
 Center                 7           2,115       12,017          1,224   2,115       13,241    15,356       (1,433)
 South Loop
 Distribution
 Center                 5           1,051        5,964            689   1,052        6,652     7,704         (527)
 Southwest
 Freeway
 Industrial
 Center                 1              84          476             27      84          503       587          (44)
 West by
 Northwest
 Industrial
 Center                13           3,076        8,382         17,984   3,088       26,354    29,442       (1,308)
 White Street
 Distribution
 Center                 1             469        2,656            164     469        2,820     3,289         (168)
Indianapolis,
Indiana
 Eastside
 Distribution
 Center                 2             471        2,668            246     472        2,913     3,385         (106)
 North by
 Northeast
 Distribution
 Center                 1           1,058            -          6,009   1,059        6,008     7,067         (107)
 Park 100
 Industrial
 Center                29          10,918       61,874          2,854  10,985       64,661    75,646       (2,757)
 Park Fletcher
 Distribution
 Center                12           3,251       18,418          1,612   3,309       19,972    23,281         (711)
 Shadeland
 Industrial
 Center                 3             428        2,431            440     429        2,870     3,299         (130)
Kansas City,
Kansas/Missouri
 44th Street
 Business Center        1             143          813            284     143        1,097     1,240          (27)
<CAPTION>
                    DATE OF CONSTRUCTION/
   DESCRIPTION                ACQUISITION
   -----------     ----------------------
<S>                <C>
Fort
Lauderdale/Miami,
Florida
 Airport West
 Distribution
 Center                     1995
 North Andrews
 Distribution
 Center                     1994
 Port 95
 Distribution
 Center                     1995
Houston, Texas
 Crosstimbers
 Distribution
 Center                     1994
 Hempstead
 Distribution
 Center                     1994
 I-10 Central
 Distribution
 Center                     1994
 I-10 Central
 Service Center             1994
 Pine Forest
 Business Center      1993, 1994, 1995
 Post Oak
 Business Center      1993, 1994, 1996
 Post Oak
 Distribution
 Center                  1993, 1994
 South Loop
 Distribution
 Center                     1994
 Southwest
 Freeway
 Industrial
 Center                     1994
 West by
 Northwest
 Industrial
 Center            1993, 1994, 1995, 1996
 White Street
 Distribution
 Center                     1995
Indianapolis,
Indiana
 Eastside
 Distribution
 Center                     1995
 North by
 Northeast
 Distribution
 Center                     1995
 Park 100
 Industrial
 Center                  1994, 1995
 Park Fletcher
 Distribution
 Center               1994, 1995, 1996
 Shadeland
 Industrial
 Center                     1995
Kansas City,
Kansas/Missouri
 44th Street
 Business Center            1996
</TABLE>
 
                                     F-148
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
                        -------------------------------------------------------
<TABLE>
<CAPTION>
                                                                        GROSS AMOUNTS AT
                                                                          WHICH CARRIED
                                    INITIAL COSTS             COSTS    AT CLOSE OF PERIOD
                                  ------------------    CAPITALIZED -------------------------  ACCUMULATED          DATE OF
                   NO. OF  ENCUM-         BUILDING &     SUBSEQUENT         BUILDING &  TOTAL DEPRECIATION    CONSTRUCTION/
   DESCRIPTION     BLDGS. BRANCES  LAND IMPROVEMENTS TO ACQUISITION  LAND IMPROVEMENTS  (A,B)          (C)      ACQUISITION
   -----------     ------ ------- ----- ------------ -------------- ----- ------------ ------ ------------ ----------------
<S>                <C>    <C>     <C>   <C>          <C>            <C>   <C>          <C>    <C>          <C>
 Congleton
 Distribution
 Center                 3           518        2,937            203   518        3,140  3,658        (254)       1994
 Lamar
 Distribution
 Center                 1           323        1,829            274   323        2,103  2,426        (166)       1994
 Macon Bedford
 Distribution
 Center                 1           304        1,725            140   304        1,865  2,169         (34)       1996
 Platte Valey
 Industrial
 Center                 9     (d) 3,533       20,017            550 3,533       20,567 24,100      (1,479)       1994
 Riverside
 Distribution
 Center                 5     (d)   533        3,024            226   534        3,249  3,783        (230)       1994
 Riverside
 Industrial
 Center                 5     (d) 1,012        5,736            212 1,012        5,948  6,960        (419)       1994
 Terrace &
 Lackman
 Distribution
 Center                 1           285        1,615            397   285        2,012  2,297        (139)       1994
Las Vegas, Nevada
 Hughes Airport
 Center                 1           876            -          3,511   910        3,477  4,387        (241)       1994
 Las Vegas
 Corporate Center       5     (e) 3,255            -         14,229 3,256       14,228 17,484        (537) 1994, 1995, 1996
 West One
 Business Center        4     (d) 2,468       13,985             78 2,468       14,063 16,531        (156)       1996
Louisville, Ken-
tucky
 Louisville
 Distribution
 Center                 2         1,219        3,402          6,200 1,220        9,601 10,821        (173)    1995, 1996
Memphis, Tennes-
see
 Airport
 Distribution
 Center                15         4,543       25,748          1,894 4,544       27,641 32,185      (1,230)    1995, 1996
 Delp
 Distribution
 Center                 6         1,910       10,826            814 1,910       11,640 13,550        (678)       1995
 Fred Jones
 Distribution
 Center                 1           125          707             66   125          773    898         (49)       1994
 Southwide
 Industrial
 Center                 4     (d)   423        3,365            271   425        3,634  4,059        (236)       1994
Nashville, Ten-
nessee
 Bakertown
 Distribution
 Center                 2           463        2,626             53   463        2,679  3,142        (103)       1995
 I-40 Industrial
 Center                 3           665        3,774            150   666        3,923  4,589        (200)    1995, 1996
 Interchange City
 Distribution
 Center                 3         1,953        5,767          3,638 2,095        9,263 11,358        (423) 1994, 1995, 1996
 Space Park South
 Distribution
 Center                15         3,499       19,830            929 3,499       20,759 24,258      (1,514)       1994
New Jersey/I-95
Corridor
 Clearview
 Distribution
 Center                 1         2,232       12,648              - 2,232       12,648 14,880            -       1996
 Kilmer
 Distribution
 Center                 4         2,526       14,313              - 2,526       14,313 16,839            -       1996
 Meadowland
 Industrial
 Center                 1         2,409       13,653            246 2,409       13,899 16,308        (191)       1996
</TABLE>
 
 
                                     F-149
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
                    -----------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                    GROSS AMOUNTS AT
                                                                                       WHICH CARRIED
                                        INITIAL COSTS          COSTS              AT CLOSE OF PERIOD
                                 --------------------    CAPITALIZED -------------------------------
                  NO. OF  ENCUM-           BUILDING &     SUBSEQUENT           BUILDING &                ACCUMULATED
    DESCRIPTION   BLDGS. BRANCES    LAND IMPROVEMENTS TO ACQUISITION    LAND IMPROVEMENTS TOTAL(A,B) DEPRECIATION(C)
    -----------   ------ ------- ------- ------------ -------------- ------- ------------ ---------- ---------------
<S>               <C>    <C>     <C>     <C>          <C>            <C>     <C>          <C>        <C>
Oklahoma City,
Oklahoma
 Greenfield
 Service Center        2             257        1,172            362     258        1,533      1,791           (134)
 Melcat
 Distribution
 Center                1             240        1,363            268     240        1,631      1,871           (133)
 Meridian
 Business Center       2             195        1,109            402     196        1,510      1,706            (99)
 Oklahoma
 Distribution
 Center                3             893        5,082            266     893        5,348      6,241           (607)
 Will Rogers
 Service Center        2             334        1,891            252     334        2,143      2,477           (170)
Orange County,
California
 Mid-Counties
 Distribution
 Center                5           2,804       15,895          1,431   2,805       17,325     20,130           (719)
 North County
 Distribution
 Center                2          16,543            -         22,571  16,543       22,571     39,114           (119)
 Pacific Business
 Center                2           1,179            -          4,820   1,179        4,820      5,999            (66)
 Santa Ana
 Distribution
 Center                1             647        3,668             26     647        3,694      4,341           (246)
Orlando, Florida
 33rd Street
 Industrial
 Center                9  (d)(f)   1,980       11,237            523   1,980       11,760     13,740           (531)
 Chancellor
 Distribution
 Center                1             380        2,156            692     380        2,848      3,228           (182)
 La Quinta
 Distribution
 Center                1             354        2,006            592     354        2,598      2,952           (182)
 Titusville
 Industrial
 Center                1     (d)     283        1,603             62     283        1,665      1,948           (118)
Phoenix, Arizona
 24th Street
 Industrial
 Center                2             503        2,852            188     503        3,040      3,543           (299)
 Alameda
 Distribution
 Center                1             369        2,423            166     369        2,589      2,958           (397)
 Hohokam 10
 Industrial
 Center                5           2,940            -         10,992   2,940       10,992     13,932           (108)
 I-10 West
 Business Center       3             263        1,525            102     263        1,627      1,890           (186)
 Kyrene Commons
 Distribution
 Center                1             430        2,656             77     430        2,733      3,163           (435)
 Martin Van Buren
 Distribution
 Center                6             572        3,285            188     572        3,473      4,045           (318)
 Papago
 Distribution
 Center                1             420        2,383             73     420        2,456      2,876           (225)
 Pima
 Distribution
 Center                1             306        1,742            195     306        1,937      2,243           (195)
 Tiger
 Distribution
 Center                1             402        2,279            592     402        2,871      3,273           (265)
 Watkins
 Distribution
 Center                1             242        1,375            192     243        1,566      1,809           (101)
Portland, Oregon
 Argyle
 Distribution
 Center                3             946        5,388            211     946        5,599      6,545           (589)
<CAPTION>
                           DATE OF
                     CONSTRUCTION/
    DESCRIPTION        ACQUISITION
    -----------   ----------------
<S>               <C>
Oklahoma City,
Oklahoma
 Greenfield
 Service Center         1994
 Melcat
 Distribution
 Center                 1994
 Meridian
 Business Center        1994
 Oklahoma
 Distribution
 Center                 1993
 Will Rogers
 Service Center         1994
Orange County,
California
 Mid-Counties
 Distribution
 Center                 1995
 North County
 Distribution
 Center                 1996
 Pacific Business
 Center                 1996
 Santa Ana
 Distribution
 Center                 1994
Orlando, Florida
 33rd Street
 Industrial
 Center           1994, 1995, 1996
 Chancellor
 Distribution
 Center                 1994
 La Quinta
 Distribution
 Center                 1994
 Titusville
 Industrial
 Center                 1994
Phoenix, Arizona
 24th Street
 Industrial
 Center                 1994
 Alameda
 Distribution
 Center                 1992
 Hohokam 10
 Industrial
 Center                 1996
 I-10 West
 Business Center        1993
 Kyrene Commons
 Distribution
 Center                 1992
 Martin Van Buren
 Distribution
 Center              1993, 1994
 Papago
 Distribution
 Center                 1994
 Pima
 Distribution
 Center                 1993
 Tiger
 Distribution
 Center                 1994
 Watkins
 Distribution
 Center                 1995
Portland, Oregon
 Argyle
 Distribution
 Center                 1993
</TABLE>
 
                                     F-150
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                  ----------------------------------------------------------------------------------------------------------------
                                                                            GROSS AMOUNTS AT
                                                                              WHICH CARRIED
                                    INITIAL COSTS              COSTS       AT CLOSE OF PERIOD
                                 --------------------    CAPITALIZED -------------------------------                       DATE OF
                  NO. OF  ENCUM-           BUILDING &     SUBSEQUENT           BUILDING &                ACCUMULATED CONSTRUCTION/
   DESCRIPTION    BLDGS. BRANCES    LAND IMPROVEMENTS TO ACQUISITION    LAND IMPROVEMENTS TOTAL(A,B) DEPRECIATION(C)   ACQUISITION
   -----------    ------ ------- ------- ------------ -------------- ------- ------------ ---------- --------------- -------------
<S>               <C>    <C>     <C>     <C>          <C>            <C>     <C>          <C>        <C>             <C>
 Columbia
 Distribution
 Center                2             550        3,121            107     551        3,227      3,778           (231)       1994
 PDX Corporate
 Center North          7     (e)   2,405            -         10,698   2,542       10,561     13,103           (380)    1995, 1996
 Wilsonville
 Corporate Center      6     (e)   2,963            -         11,143   2,963       11,143     14,106           (301)    1995, 1996
Reno, Nevada
 Golden Valley
 Distribution
 Center                2           2,850            -         10,331   2,812       10,369     13,181              -        1996
 Meredith Kleppe
 Business Center       5           1,573        8,949            699   1,573        9,648     11,221           (991)       1993
 Pacific
 Industrial
 Center                4           2,501            -         10,519   2,501       10,519     13,020           (568)    1994, 1995
 Packer Way
 Business Center       3             458        2,604            408     458        3,012      3,470           (312)       1993
 Packer Way
 Distribution
 Center                2             506        2,879            164     506        3,043      3,549           (318)       1993
 Spice Island
 Distribution
 Center                1             435        2,466            648     435        3,114      3,549            (51)       1996
Rio Grande
Valley, Texas
 Rio Grande
 Distribution
 Center                5     (d)     527        2,987            480     527        3,467      3,994           (160)       1995
 Rio Grande
 Industrial
 Center                8     (d)   2,188       12,399          1,190   2,188       13,589     15,777           (664)       1995
Salt Lake City,
Utah
 Centennial
 Distribution
 Center                2           1,149            -          7,769   1,149        7,769      8,918           (281)       1995
 Clearfield
 Distribution
 Center                2           2,500       14,165            101   2,481       14,285     16,766           (471)       1995
 Ogden
 Distribution
 Center                1             463        2,625             50     463        2,675      3,138              -        1996
 Salt Lake
 International
 Distribution
 Center                2           1,364        2,792          7,520   1,364       10,312     11,676           (289)    1994, 1996
San Antonio,
Texas
 10711
 Distribution
 Center                2             582        3,301            473     582        3,774      4,356           (338)       1994
 Blossom Business
 Center                2             573        3,249            605     573        3,854      4,427           (182)       1995
 Coliseum
 Distribution
 Center                2           1,102        2,380         10,433   1,568       12,347     13,915           (728)    1994, 1995
 Distribution
 Drive Center          1             473        2,680            191     473        2,871      3,344           (382)       1992
 Downtown
 Distribution
 Center                1     (d)     241        1,364            255     241        1,619      1,860           (146)       1994
 I-10 Central
 Distribution
 Center                1             223        1,275            161     223        1,436      1,659           (202)       1992
 I-35 Business
 Center                4             663        3,773            350     663        4,123      4,786           (477)       1993
 Ison Business
 Center                3             648        3,674          1,146     648        4,820      5,468           (219)       1995
 Landmark One
 Distribution
 Center                1     (d)     341        1,933            251     341        2,184      2,525           (177)       1994
 Macro
 Distribution
 Center                1             225        1,282            139     225        1,421      1,646           (191)       1993
</TABLE>
 
                                     F-151
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
                    -----------------------------------------------------------
<TABLE>
<CAPTION>
                                                                            GROSS AMOUNTS AT
                                                                              WHICH CARRIED
                                    INITIAL COSTS              COSTS       AT CLOSE OF PERIOD
                                 --------------------    CAPITALIZED -------------------------------
                  NO. OF  ENCUM-           BUILDING &     SUBSEQUENT           BUILDING &                ACCUMULATED
DESCRIPTION       BLDGS. BRANCES    LAND IMPROVEMENTS TO ACQUISITION    LAND IMPROVEMENTS TOTAL(A,B) DEPRECIATION(C)
- -----------       ------ ------- ------- ------------ -------------- ------- ------------ ---------- ---------------
<S>               <C>    <C>     <C>     <C>          <C>            <C>     <C>          <C>        <C>
 Northwest
 Corporate Center      6             609        3,453            341     609        3,794      4,403               -
 Perrin Creek
 Corporate Center      6           1,547            -          8,502   1,610        8,439     10,049            (216)
 San Antonio
 Distribution
 Center I             13           2,154       12,247          2,628   2,154       14,875     17,029          (1,881)
 San Antonio
 Distribution
 Center II             3             969            -          5,713     885        5,797      6,682            (429)
 San Antonio
 Distribution
 Center III            6           1,709        9,684            503   1,709       10,187     11,896            (210)
 Sentinel
 Business Center       6           1,276        7,230            797   1,276        8,027      9,303            (560)
 Woodlake
 Distribution
 Center                2             248        1,405             64     248        1,469      1,717            (134)
San Diego,
California
 Carmel Mountain
 Ranch Industrial
 Center                2           1,834            -          4,384   1,834        4,384      6,218              (2)
 Eastgate
 Distribution
 Center                1           2,204            -          5,151   2,204        5,151      7,355               -
Seattle,
Washington
 Andover East
 Business Center       2             535        3,033            198     535        3,231      3,766            (234)
 Fife Corporate
 Center                3           4,059            -          7,820   4,060        7,819     11,879               -
 Kent Corporate
 Center                2           2,882        1,987          8,246   3,154        9,961     13,115            (395)
 Van Doren's
 Distribution
 Center                1     (e)     895            -          3,343     977        3,261      4,238             (62)
South Bay (San
Francisco),
California
 Bayside Business
 Center                2     (e)   2,088            -          3,802   2,088        3,802      5,890             (24)
 Bayside
 Corporate Center      7     (e)   4,365            -         16,080   4,365       16,080     20,445            (454)
 Bayside Plaza I      12     (e)   5,212       18,008            393   5,216       18,397     23,613          (1,839)
 Bayside Plaza II      2     (e)     634            -          2,784     634        2,784      3,418            (342)
 Gateway
 Corporate Center     11  (d)(e)   7,575       24,746          4,432   7,575       29,178     36,753          (2,876)
 Shoreline
 Business Center       8     (e)   4,328       16,101            314   4,328       16,415     20,743          (1,634)
 Shoreline
 Business Center
 II                    2     (e)     922            -          4,595     922        4,595      5,517            (283)
 Spinnaker
 Business Center      12     (e)   7,043       25,220            662   7,043       25,882     32,925          (2,606)
 Thornton
 Business Center       5     (d)   3,988       11,706          6,072   3,989       17,777     21,766          (1,373)
 Trimble
 Distribution
 Center                5           2,836       16,067            606   2,836       16,673     19,509          (1,628)
Tampa, Florida
 Adamo
 Distribution
 Center                1             105          595            300     105          895      1,000             (24)
 Clearwater
 Distribution
 Center                2     (f)      92          524             48      92          572        664             (39)
<CAPTION>
                        DATE OF
                  CONSTRUCTION/
DESCRIPTION         ACQUISITION
- -----------       --------------
<S>               <C>
 Northwest
 Corporate Center         1995
 Perrin Creek
 Corporate Center    1995, 1996
 San Antonio
 Distribution      1992, 1993,
 Center I             1994
 San Antonio
 Distribution
 Center II                1994
 San Antonio
 Distribution
 Center III               1996
 Sentinel
 Business Center          1994
 Woodlake
 Distribution
 Center                   1994
San Diego,
California
 Carmel Mountain
 Ranch Industrial
 Center                   1996
 Eastgate
 Distribution
 Center                   1996
Seattle,
Washington
 Andover East
 Business Center          1994
 Fife Corporate
 Center                   1996
 Kent Corporate
 Center                   1995
 Van Doren's
 Distribution
 Center                   1995
South Bay (San
Francisco),
California
 Bayside Business
 Center                   1996
 Bayside
 Corporate Center    1995, 1996
 Bayside Plaza I          1993
 Bayside Plaza II         1994
 Gateway
 Corporate Center    1993, 1996
 Shoreline
 Business Center          1993
 Shoreline
 Business Center
 II                       1995
 Spinnaker
 Business Center          1993
 Thornton
 Business Center     1993, 1996
 Trimble
 Distribution
 Center                   1994
Tampa, Florida
 Adamo
 Distribution
 Center                   1995
 Clearwater
 Distribution
 Center               1994
</TABLE>
 
                                     F-152
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                  ------------------------------------------------------------------------------------------------------
                                                                               GROSS AMOUNTS AT                         
                                                                                WHICH CARRIED                           
                                     INITIAL COSTS              COSTS         AT CLOSE OF PERIOD                        
                                 ---------------------    CAPITALIZED  --------------------------------                 
                  NO. OF  ENCUM-            BUILDING &     SUBSEQUENT             BUILDING &                ACCUMULATED 
   DESCRIPTION    BLDGS. BRANCES     LAND IMPROVEMENTS TO ACQUISITION      LAND IMPROVEMENTS TOTAL(A,B) DEPRECIATION(C) 
   -----------    ------ ------- -------- ------------ --------------  -------- ------------ ---------- --------------- 
<S>               <C>    <C>     <C>      <C>          <C>             <C>      <C>          <C>        <C>             
 Commerce Park                                                                                                          
 Distribution                                                                                                           
 Center                4         $    811   $    4,597       $    205  $    811   $    4,802 $    5,613       $    (342)
 Eastwood                                                                                                               
 Distribution                                                                                                           
 Center                1     (f)      122          690             36       122          726        848             (51)
 Joe's Creek                                                                                                            
 Distribution                                                                                                           
 Center                3     (f)      242        1,369            174       242        1,543      1,785            (102)
 Lakeland                                                                                                               
 Distribution                                                                                                           
 Center                1              938        5,313            541       938        5,854      6,792            (498)
 Orchid Lake                                                                                                            
 Industrial                                                                                                             
 Center                1               41          235             10        41          245        286             (17)
 Plant City                                                                                                             
 Distribution                                                                                                           
 Center                1     (f)      206        1,169             50       206        1,219      1,425             (86)
 Sabal Park                                                                                                             
 Distribution                                                                                                           
 Center                1              352            -          3,042       352        3,042      3,394             (26)
 Silo Bend                                                                                                              
 Distribution                                                                                                           
 Center                4     (f)    2,887       16,358            655     2,887       17,013     19,900          (1,131)
 Silo Bend                                                                                                              
 Industrial                                                                                                             
 Center                1     (f)      525        2,975            222       525        3,197      3,722            (226)
 St. Petersburg                                                                                                         
 Service Center        1               35          197             21        35          218        253             (15)
 Tampa East                                                                                                             
 Distribution                                                                                                           
 Center               12     (f)    2,780       15,757          1,337     2,780       17,094     19,874          (1,165)
 Tampa East                                                                                                             
 Industrial                                                                                                             
 Center                2     (f)      332        1,880            104       332        1,984      2,316            (139)
 Tampa West                                                                                                             
 Distribution                                                                                                           
 Center               16  (d)(f)    3,341       19,046          1,663     3,400       20,650     24,050          (1,421)
 Tampa West                                                                                                             
 Industrial                                                                                                             
 Center                4     (f)      700        1,161          3,569       700        4,730      5,430            (119)
 Tampa West                                                                                                             
 Service Center        4     (f)      970        5,501            273       971        5,773      6,744            (405)
Tulsa, Oklahoma                                                                                                         
 52nd Street                                                                                                            
 Distribution                                                                                                           
 Center                1              340        1,924             64       340        1,988      2,328            (141)
 70th East                                                                                                              
 Distribution                                                                                                           
 Center                1              129          733            131       129          864        993             (54)
 East 55th Street                                                                                                       
 Distribution                                                                                                           
 Center                1     (f)      210        1,191             28       210        1,219      1,429             (88)
 Expressway                                                                                                             
 Distribution                                                                                                           
 Center                4              573        3,280            322       573        3,602      4,175            (405)
 Henshaw                                                                                                                
 Distribution                                                                                                           
 Center                3              500        2,829             70       499        2,900      3,399            (213)
Washington,                                                                                                             
D.C./Baltimore                                                                                                          
 Ardmore                                                                                                                
 Distribution                                                                                                           
 Center                3            1,431        8,110            231     1,431        8,341      9,772            (549)
 Ardmore                                                                                                                
 Industrial                                                                                                             
 Center                2              984        5,581            128       985        5,708      6,693            (381)
 Chantilly                                                                                                              
 Distribution                                                                                                           
 Center                1            1,650            -          9,352     2,103        8,899     11,002               - 
 Concorde                                                                                                               
 Industrial                                                                                                             
 Center                4            1,538        8,717            319     1,538        9,036     10,574            (470)
 De Soto Business                                                                                                       
 Park                  5     (d)    1,774       10,055            978     1,774       11,033     12,807            (170)
 Eisenhower                                                                                                             
 Industrial                                                                                                             
 Center                3            1,240        7,025            894     1,240        7,919      9,159            (515)
 Fleet                                                                                                                  
 Distribution                                                                                                           
 Center                8            3,198       18,121            430     3,198       18,551     21,749            (558)
 Hampton Central                                                                                                        
 Distribution                                                                                                           
 Center                1              986            -          3,635       986        3,635      4,621             (59)
 Patapsco                                                                                                               
 Distribution                                                                                                           
 Center                1              270        1,528            499       270        2,027      2,297             (57)
 Sunnyside                                                                                                              
 Industrial                                                                                                             
 Center                3            1,541        8,733            947     1,541        9,680     11,221            (618)
                                                                                                                        
 Other markets         9     (f)    2,703       16,583           (105)    2,825       16,356     19,181            (748)     1996
                     ---         --------   ----------       --------  --------   ---------- ----------       ---------
   Total Operat-
   ing Properties    942         $352,574   $1,406,914       $515,196  $356,428   $1,918,256 $2,274,684       $(109,147)
                     ---         --------   ----------       --------  --------   ---------- ----------       ---------
</TABLE>

                      SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                  
                         DATE OF
                   CONSTRUCTION/
   DESCRIPTION       ACQUISITION
   -----------     -------------
<S>                <C>
 Commerce Park    
 Distribution     
 Center                1994
 Eastwood         
 Distribution     
 Center                1994
 Joe's Creek      
 Distribution     
 Center                1994
 Lakeland         
 Distribution     
 Center                1994
 Orchid Lake      
 Industrial       
 Center                1994
 Plant City       
 Distribution     
 Center                1994
 Sabal Park       
 Distribution     
 Center                1996
 Silo Bend        
 Distribution     
 Center                1994
 Silo Bend        
 Industrial       
 Center                1994
 St. Petersburg   
 Service Center        1994
 Tampa East       
 Distribution     
 Center                1994
 Tampa East       
 Industrial       
 Center                1994
 Tampa West       
 Distribution     
 Center             1994, 1995
 Tampa West       
 Industrial       
 Center             1994, 1996
 Tampa West       
 Service Center        1994
Tulsa, Oklahoma   
 52nd Street      
 Distribution     
 Center                1994
 70th East        
 Distribution     
 Center                1994
 East 55th Street 
 Distribution     
 Center                1994
 Expressway       
 Distribution     
 Center                1993
 Henshaw          
 Distribution     
 Center                1994
Washington,       
D.C./Baltimore    
 Ardmore          
 Distribution     
 Center                1994
 Ardmore          
 Industrial       
 Center                1994
 Chantilly        
 Distribution     
 Center                1996
 Concorde         
 Industrial       
 Center                1995
 De Soto Business 
 Park                  1996
 Eisenhower       
 Industrial       
 Center                1994
 Fleet            
 Distribution     
 Center                1996
 Hampton Central  
 Distribution     
 Center                1996
 Patapsco         
 Distribution     
 Center                1995
 Sunnyside        
 Industrial       
 Center                1994
                    1991, 1994,
 Other markets         1996
                  
   Total Operat-  
   ing Properties 
                  
</TABLE>
                                     F-153
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                  ------------------------------------------------------------------------------------------------------------------
                                                                              GROSS AMOUNTS AT
                                                                               WHICH CARRIED
                                     INITIAL COSTS              COSTS        AT CLOSE OF PERIOD
                                 ---------------------    CAPITALIZED --------------------------------                       DATE OF
                  NO. OF  ENCUM-            BUILDING &     SUBSEQUENT            BUILDING &                ACCUMULATED CONSTRUCTION/
  DESCRIPTION     BLDGS. BRANCES     LAND IMPROVEMENTS TO ACQUISITION     LAND IMPROVEMENTS TOTAL(A,B) DEPRECIATION(C)   ACQUISITION
  -----------     ------ ------- -------- ------------ -------------- -------- ------------ ---------- --------------- -------------
<S>               <C>    <C>     <C>      <C>          <C>            <C>      <C>          <C>        <C>             <C>
LAND UNDER DE-
VELOPMENT
Atlanta, Georgia
 Atlanta North
 East
 Distribution
 Center                          $  1,287   $        -       $    334 $  1,621   $        - $    1,621       $       -      1995
Charlotte, North
Carolina
 Charlotte
 Distribution
 Center                               695            -            483    1,178            -      1,178               -   1995, 1996
Chicago,
Illinois
 O'Hare Cargo
 Distribution
 Center                             3,557            -          1,615    5,172            -      5,172               -      1996
 North Avenue
 Distribution
 Center                             1,675            -             99    1,774            -      1,774               -      1996
Cincinnati, Ohio
 Princeton
 Distribution
 Center                      (d)      816            -            204    1,020            -      1,020               -      1996
Dallas/Fort
Worth, Texas
 Dallas
 Corporate
 Center                               615            -            310      925            -        925               -      1995
 Great Southwest
 Industrial
 Center II                            836            -              7      843            -        843               -      1996
East Bay (San
Francisco),
California
 Patterson Pass
 Business Center                      590            -            409      999            -        999               -      1996
Houston, Texas
 West by
 Northwest
 Industrial
 Center                               744            -             89      833            -        833               -      1993
Indianapolis,
Indiana
 Ameriplex
 Distribution
 Center                               634            -             55      689            -        689               -      1996
Kansas City,
Kansas/Missouri
 Platte Valley
 Ind Ctr                              416            -             44      460            -        460               -      1994
Las Vegas,
Nevada
 Black Mountain
 Distribution
 Center                             1,108            -             70    1,178            -      1,178               -      1995
 Las Vegas
 Corporate
 Center                      (e)      893            -            411    1,304            -      1,304               -   1993, 1995
Nashville,
Tennessee
 Interchange
 City
 Distribution
 Center                               369            -            558      927            -        927               -      1995
</TABLE>
 
                                     F-154
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
                  -------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                               GROSS AMOUNTS AT
                                                                                WHICH CARRIED
                                     INITIAL COSTS              COSTS         AT CLOSE OF PERIOD
                                 ---------------------    CAPITALIZED  --------------------------------
                  NO. OF  ENCUM-            BUILDING &     SUBSEQUENT             BUILDING &                ACCUMULATED
     DESCRIPTION  BLDGS. BRANCES     LAND IMPROVEMENTS TO ACQUISITION      LAND IMPROVEMENTS TOTAL(A,B) DEPRECIATION(C)
     -----------  ------ ------- -------- ------------ --------------  -------- ------------ ---------- ---------------
<S>               <C>    <C>     <C>      <C>          <C>             <C>      <C>          <C>        <C>
Orange County,
California
 Mid-Counties
 Distribution
 Center                          $  3,360   $        -       $ (2,809) $    551   $        - $      551       $       -
 Pacific Business
 Center                             3,017            -            183     3,200            -      3,200               -
 Foothill
 Business Center                    1,841            -             68     1,909            -      1,909               -
Orlando, Florida
 Orlando Central
 Park                                 613            -             78       691            -        691               -
Portland, Oregon
 PDX Corporate
 Center North                       1,464            -            346     1,810            -      1,810               -
 The Evergreen
 Park                               2,241            -            788     3,029            -      3,029               -
Rio Grande
Valley, Texas
 Valley
 Industrial
 Center                               230            -            102       332            -        332               -
Salt Lake City,
Utah
 Centennial Dist
 Center                             2,115            -             39     2,154            -      2,154               -
San Antonio,
Texas
 Tri-County
 Distribution
 Center                               496            -            119       615            -        615               -
Seattle,
Washington
 Van Doren's
 Distribution
 Center                      (e)    1,670            -            212     1,882            -      1,882               -
Tampa, Florida
 Sabal Park
 Distribution
 Center                               428            -             76       504            -        504               -
Washington,
DC/Baltimore
 Airport Commons
 Distribution
 Center                             2,320            -             37     2,357            -      2,357               -
 Chantilly
 Distribution
 Center                               592            -            677     1,269            -      1,269               -
 Hampton Central
 Distribution
 Center                               880            -            359     1,239            -      1,239               -
                                 --------   ----------       --------  --------   ---------- ----------       ---------
   Total Land
   Under
   Development                   $ 35,502            -       $  4,963  $ 40,465            - $   40,465               -
                                 --------   ----------       --------  --------   ---------- ----------       ---------
<CAPTION>
                        DATE OF
                  CONSTRUCTION/
     DESCRIPTION    ACQUISITION
     -----------  -------------
<S>               <C>
Orange County,
California
 Mid-Counties
 Distribution
 Center                1995
 Pacific Business
 Center                1995
 Foothill
 Business Center       1995
Orlando, Florida
 Orlando Central
 Park                  1996
Portland, Oregon
 PDX Corporate
 Center North          1996
 The Evergreen
 Park                  1996
Rio Grande
Valley, Texas
 Valley
 Industrial
 Center                1996
Salt Lake City,
Utah
 Centennial Dist
 Center                1996
San Antonio,
Texas
 Tri-County
 Distribution
 Center                1996
Seattle,
Washington
 Van Doren's
 Distribution
 Center                1994
Tampa, Florida
 Sabal Park
 Distribution
 Center                1995
Washington,
DC/Baltimore
 Airport Commons
 Distribution
 Center                1996
 Chantilly
 Distribution
 Center                1995
 Hampton Central
 Distribution
 Center                1994
   Total Land
   Under
   Development
</TABLE>
 
                                     F-155
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
                   ------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                GROSS AMOUNTS AT
                                                                                 WHICH CARRIED
                                      INITIAL COSTS              COSTS         AT CLOSE OF PERIOD
                                  ---------------------    CAPITALIZED  --------------------------------
                   NO. OF  ENCUM-            BUILDING &     SUBSEQUENT             BUILDING &                ACCUMULATED
     DESCRIPTION   BLDGS. BRANCES     LAND IMPROVEMENTS TO ACQUISITION      LAND IMPROVEMENTS TOTAL(A,B) DEPRECIATION(C)
     -----------   ------ ------- -------- ------------ --------------  -------- ------------ ---------- ---------------
  LAND HELD FOR
  DEVELOPMENT
  -------------
<S>                <C>    <C>     <C>      <C>          <C>             <C>      <C>          <C>        <C>
Atlanta, Georgia
 Atlanta West
 Distribution
 Center                           $    750 $          -       $      1  $    751   $        - $      751       $       -
 Atlanta NE
 Distribution
 Center                                520            -            266       786            -        786               -
 Clark Howell
 Road
 Distribution
 Center                              1,679            -            126     1,805            -      1,805               -
 Riverside
 Distribution
 Center                              1,378            -            119     1,497            -      1,497               -
Austin, Texas
 Corridor Park
 Corporate Center                      585            -            727     1,312            -      1,312               -
 Southpark
 Corporate Center                      526            -             62       588            -        588               -
 Walnut Creek
 Corporate Center                    1,029            -             32     1,061            -      1,061               -
Charlotte, North
Carolina
 Charlotte
 Distribution
 Center                              1,599            -              -     1,599            -      1,599               -
Chicago, Illinois
 North Avenue
 Distribution
 Center                              1,524            -             73     1,597            -      1,597               -
 O'Hare Cargo
 Distribution
 Center                              2,216            -            655     2,871            -      2,871               -
Cincinnati, Ohio
 Sharonville
 Distribution
 Center                              1,780            -             35     1,815            -      1,815               -
 Princeton
 Distribution
 Center                                436            -             (1)      435            -        435               -
Columbus, Ohio
 Capital Park
 South
 Distribution
 Center                                909            -            320     1,229            -      1,229               -
 International
 Street Commerce
 Center                                555            -             27       582            -        582               -
Dallas/Fort
Worth, Texas
 Dallas Corporate
 Center                              1,534            -              -     1,534            -      1,534               -
 Freeport
 Distribution
 Center                                414            -              1       415            -        415               -
 GSW Distribution
 Center                              1,539            -              -     1,539            -      1,539               -
Denver, Colorado
 Upland
 Distribution
 Center I                            1,128            -             17     1,145            -      1,145               -
<CAPTION>
                            DATE OF
                      CONSTRUCTION/
     DESCRIPTION        ACQUISITION
     -----------   ---------------------
  LAND HELD FOR
  DEVELOPMENT
  -------------
<S>                <C>
Atlanta, Georgia
 Atlanta West
 Distribution
 Center                      1994
 Atlanta NE
 Distribution
 Center                      1995
 Clark Howell
 Road
 Distribution
 Center                      1996
 Riverside
 Distribution
 Center                      1996
Austin, Texas
 Corridor Park
 Corporate Center            1994
 Southpark
 Corporate Center            1996
 Walnut Creek
 Corporate Center         1994, 1996
Charlotte, North
Carolina
 Charlotte
 Distribution
 Center                   1995, 1996
Chicago, Illinois
 North Avenue
 Distribution
 Center                      1996
 O'Hare Cargo
 Distribution
 Center                      1996
Cincinnati, Ohio
 Sharonville
 Distribution
 Center                      1996
 Princeton
 Distribution
 Center                      1996
Columbus, Ohio
 Capital Park
 South
 Distribution
 Center                1994, 1995, 1996
 International
 Street Commerce
 Center                      1996
Dallas/Fort
Worth, Texas
 Dallas Corporate
 Center                      1995
 Freeport
 Distribution
 Center                      1996
 GSW Distribution
 Center                      1996
Denver, Colorado
 Upland
 Distribution
 Center I                    1994
</TABLE>
 
                                     F-156
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
                   ------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                               GROSS AMOUNTS AT
                                                                                WHICH CARRIED
                                      INITIAL COSTS              COSTS        AT CLOSE OF PERIOD
                                  ---------------------    CAPITALIZED --------------------------------
                   NO. OF  ENCUM-            BUILDING &     SUBSEQUENT            BUILDING &                ACCUMULATED
     DESCRIPTION   BLDGS. BRANCES     LAND IMPROVEMENTS TO ACQUISITION     LAND IMPROVEMENTS TOTAL(A,B) DEPRECIATION(C)
     -----------   ------ ------- -------- ------------ -------------- -------- ------------ ---------- ---------------
<S>                <C>    <C>     <C>      <C>          <C>            <C>      <C>          <C>        <C>
East Bay (San
Francisco), Cali-
fornia
 Patterson Pass
 Business Center                  $    920   $        -       $    597 $  1,517   $        - $    1,517       $       -
El Paso, Texas
 Northwestern
 Corporate Center                    3,455            -          2,853    6,308            -      6,308               -
 Vista Corporate
 Center                                351            -            123      474            -        474               -
 Vista Del Sol
 Industrial
 Center                              2,923            -            191    3,114            -      3,114               -
Fort
Lauderdale/Miami,
Florida
 Port 95
 Distribution
 Center I                            8,419            -              -    8,419            -      8,419               -
Houston, Texas
 West by
 Northwest
 Industrial
 Center                              1,859            -            203    2,062            -      2,062               -
Indianapolis, In-
diana
 North by
 Northeast
 Distribution
 Center                                437            -             54      491            -        491               -
 Plainfield Park                     1,967            -            656    2,623            -      2,623               -
Las Vegas, Nevada
 Black Mountain
 Distribution
 Center                              2,845            -            117    2,962            -      2,962               -
 Las Vegas
 Corporate Center             (e)    2,772            -            248    3,020            -      3,020               -
Louisville, Ken-
tucky
 Riverport
 Distribution
 Center                                539            -             47      586            -        586               -
Los Angeles Ba-
sin, California
 Foothills
 Business Center                    11,350            -            174   11,524            -     11,524               -
Nashville, Ten-
nessee
 Nashville/l-24
 Distribution
 Center                                776            -             90      866            -        866               -
Orlando, Florida
 Orlando Central
 Park                                4,007            -             30    4,037            -      4,037               -
Phoenix, Arizona
 Kyrene Commons
 Distribution
 Center                              2,530            -             46    2,576            -      2,576               -
Portland, Oregon
 The Evergreen
 Park                                2,235            -              -    2,235            -      2,235               -
<CAPTION>
                         DATE OF
                   CONSTRUCTION/
     DESCRIPTION     ACQUISITION
     -----------   -------------
<S>                <C>
East Bay (San
Francisco), Cali-
fornia
 Patterson Pass
 Business Center        1996
El Paso, Texas
 Northwestern
 Corporate Center    1991, 1992
 Vista Corporate
 Center                 1993
 Vista Del Sol
 Industrial
 Center              1994, 1996
Fort
Lauderdale/Miami,
Florida
 Port 95
 Distribution
 Center I               1996
Houston, Texas
 West by
 Northwest
 Industrial
 Center                 1993
Indianapolis, In-
diana
 North by
 Northeast
 Distribution
 Center                 1994
 Plainfield Park        1996
Las Vegas, Nevada
 Black Mountain
 Distribution
 Center              1995, 1996
 Las Vegas
 Corporate Center       1995
Louisville, Ken-
tucky
 Riverport
 Distribution
 Center                 1996
Los Angeles Ba-
sin, California
 Foothills
 Business Center     1995, 1996
Nashville, Ten-
nessee
 Nashville/l-24
 Distribution
 Center                 1996
Orlando, Florida
 Orlando Central
 Park                   1996
Phoenix, Arizona
 Kyrene Commons
 Distribution
 Center              1992, 1996
Portland, Oregon
 The Evergreen
 Park                   1996
</TABLE>
 
                                     F-157
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
                   ------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                               GROSS AMOUNTS AT
                                                                                WHICH CARRIED
                                     INITIAL COSTS              COSTS         AT CLOSE OF PERIOD
                                 ---------------------    CAPITALIZED  --------------------------------
                  NO. OF  ENCUM-            BUILDING &     SUBSEQUENT             BUILDING &                ACCUMULATED
   DESCRIPTION    BLDGS. BRANCES     LAND IMPROVEMENTS TO ACQUISITION      LAND IMPROVEMENTS TOTAL(A,B) DEPRECIATION(C)
   -----------    ------ ------- -------- ------------ --------------  -------- ------------ ---------- ---------------
<S>               <C>    <C>     <C>      <C>          <C>             <C>      <C>          <C>        <C>
Reno, Nevada
 Golden Valley
 Distribution
 Center                          $    609   $        -       $  1,601  $  2,210   $        - $    2,210       $       -
Rio Grande
Valley, Texas
 Rio Grande
 Industrial
 Center                               429            -             10       439            -        439               -
Salt Lake City,
Utah
 Salt Lake
 International
 Distribution
 Center                             1,804            -             16     1,820            -      1,820               -
 Centennial
 Distribution
 Center                             2,726            -             46     2,772            -      2,772               -
San Antonio,
Texas
 Coliseum
 Distribution
 Center                               651            -            326       977            -        977               -
 Perrin Creek
 Corporate Center                   2,637            -            153     2,790            -      2,790               -
 San Antonio
 Distribution
 Center III                         1,290            -             13     1,303            -      1,303               -
San Diego,
California
 Carmel Mountain
 Ranch Industrial
 Center                             1,899            -             40     1,939            -      1,939               -
Seattle,
Washington
 Van Doren's
 Distribution
 Center                      (e)    1,138            -            110     1,248            -      1,248               -
South Bay (San
Francisco),
California
 Mowry Business
 Center                             5,931            -            103     6,034            -      6,034               -
Tampa, Florida
 Sabal Park
 Distribution
 Center                             1,694            -             95     1,789            -      1,789               -
 Tampa East
 Distribution
 Center                             3,528            -              7     3,535            -      3,535               -
Washington,
DC/Baltimore
 Hampton Central
 Distribution
 Center                             1,298            -             (2)    1,296            -      1,296               -
 Meadowridge
 Distribution
 Center                             5,617            -            172     5,789            -      5,789               -
                     ---         --------   ----------       --------  --------   ---------- ----------       ---------
   Total Land
   Held for
   Development                   $ 98,737            -       $ 10,579  $109,316            - $  109,316               -
                     ---         --------   ----------       --------  --------   ---------- ----------       ---------
Grand Total                      $486,813   $1,406,914       $530,738  $506,209   $1,918,256 $2,424,465       $(109,147)
                     ===         ========   ==========       ========  ========   ========== ==========       =========
<CAPTION>
                        DATE OF
                  CONSTRUCTION/
   DESCRIPTION      ACQUISITION
   -----------    -------------
<S>               <C>
Reno, Nevada
 Golden Valley
 Distribution
 Center                 1995
Rio Grande
Valley, Texas
 Rio Grande
 Industrial
 Center                 1995
Salt Lake City,
Utah
 Salt Lake
 International
 Distribution
 Center              1994, 1995
 Centennial
 Distribution
 Center                 1996
San Antonio,
Texas
 Coliseum
 Distribution
 Center                 1994
 Perrin Creek
 Corporate Center       1996
 San Antonio
 Distribution
 Center III             1996
San Diego,
California
 Carmel Mountain
 Ranch Industrial
 Center                 1995
Seattle,
Washington
 Van Doren's
 Distribution
 Center                 1994
South Bay (San
Francisco),
California
 Mowry Business
 Center                 1996
Tampa, Florida
 Sabal Park
 Distribution
 Center                 1995
 Tampa East
 Distribution
 Center                 1994
Washington,
DC/Baltimore
 Hampton Central
 Distribution
 Center                 1994
 Meadowridge
 Distribution
 Center                 1996
   Total Land
   Held for
   Development
Grand Total
</TABLE>
 
                                     F-158
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
       SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION (CONTINUED)
 
                               DECEMBER 31, 1996
                                 (IN THOUSANDS)
 
- --------
(a) Reconciliation of total cost to balance sheet caption at December 31, 1996
(in thousands):
 
<TABLE>
      <S>                               <C>
      total per schedule III            $2,424,465
      construction in process               77,506
      capitalized preacquisition costs       6,776
                                        ----------
          Total real estate             $2,508,747(g)
                                        ==========
</TABLE>
 
(b) The aggregate cost for Federal income tax purposes was approximately
$2,340,922,000.
 
(c) Buildings are depreciated over their estimated useful lives (30 years for
acquisitions, 40 years for developments).
 
(d) $165,049,812 of these properties are pledged as collateral for $91,756,998
in mortgage notes payable.
 
(e) $219,627,378 of these properties are subject to lien under $12,170,468 of
net assessment bonds payable.
 
(f) $68,139,988 of these properties are pledged as collateral for $27,685,408
and $8,339,169 in first and second priority mortgage notes, respectively.
 
(g) A summary of activity for real estate and accumulated depreciation is as
follows:
 
<TABLE>
                                                            -------------
<CAPTION>
                                                                DECEMBER 31,
                                                                        1996
                                                              (IN THOUSANDS)
                                                              --------------
      <S>                                                     <C>
      Real Estate
        Balance at beginning of year                              $1,827,670
        Additions:
          Acquisitions/Completions                                   649,049
          Improvements                                                43,568
        Cost of real estate sold                                      (7,863)
        Change in construction in process                             (3,452)
        Change in capitalized preacquisition costs                      (225)
                                                                  ----------
        Balance at end of year                                    $2,508,747
                                                                  ==========
      Accumulated Depreciation
        Balance at beginning of year                              $   56,406
        Depreciation expense                                          52,919
        Accumulated depreciation associated with real estate
         sold                                                           (178)
                                                                  ----------
        Balance at end of year                                    $  109,147
                                                                  ==========
</TABLE>
 
                                     F-159
<PAGE>
 
                          SECURITY CAPITAL U.S. REALTY
 
                                AUDITORS' REPORT
 
To the Shareholders of
SECURITY CAPITAL U.S. REALTY
Luxembourg
 
We have audited the consolidated financial statements, which consist of the
consolidated statement of net assets, the consolidated statement of operations,
the consolidated statement of changes in net assets, the consolidated statement
of cash flows, the consolidated statement of changes in shares outstanding, the
consolidated financial highlights for the year, the consolidated schedules of
investments and the notes to the consolidated financial statements of Security
Capital U.S. Realty (the "Company") as of and for the year ended December 31,
1996. These consolidated financial statements are the responsibility of the
Board of Directors of the Company. Our responsibility is to express an opinion
on these consolidated financial statements based on our audit.
   
We conducted our audit in accordance with International Standards on Auditing
(which are substantially consistent with US generally accepted auditing
standards). Those Standards require that we plan and perform the audit to
obtain reasonable assurance about whether the consolidated financial statements
are free of material misstatement. An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the consolidated
financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by the Board of Directors of the
Company in preparing the consolidated financial statements, as well as
evaluating the overall consolidated financial statement presentation. We
believe that our audit provides a reasonable basis for our opinion.     
 
In our opinion, the attached consolidated financial statements described above
give, in conformity with the legal requirements and United States generally
accepted accounting principles, a true and fair view of the financial position
of the Company at December 31, 1996 and of the results of its operations and
changes in its net assets for the year then ended.
   
Supplementary information included in this annual financial report has been
reviewed in the context of our mandate but has not been subject to specific
audit procedures carried out in accordance with the standards described above.
Consequently, we express no opinion on such information. We have no observation
to make concerning such information in the context of the consolidated
financial statements taken as a whole.     
 
Price Waterhouse                      Jean-Robert Lentz
                                      Reviseur d'enterprises
 
Luxembourg, February 28, 1997
 
                                     F-160
<PAGE>
 
                          SECURITY CAPITAL U.S. REALTY
 
                      CONSOLIDATED STATEMENT OF NET ASSETS
 
                              AT DECEMBER 31, 1996
              (EXPRESSED IN $, IN THOUSANDS EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
<S>                                                         <C>
ASSETS
STRATEGIC INVESTMENTS:
 CarrAmerica, at market/fair value (cost $428,416)            554,573
 Pacific Retail, at fair value (cost $210,315)                209,091
 Regency, at market value (cost $67,098)                       98,986
 Storage USA, at market value (cost $271,883)                 321,745
SPECIAL OPPORTUNITY INVESTMENTS:
 Publicly traded positions, at market value (cost $178,008)   223,745
 Security Capital, at fair value (cost $22,500)                22,500
                                                            ---------
                                                            1,430,640
                                                            ---------
Cash and cash equivalents                                      54,957
Accounts receivable and prepayments                             8,294
Interest receivable from affiliate                                366
                                                            ---------
TOTAL ASSETS                                                 1,494,257
                                                            ---------
LIABILITIES
Accounts payable and accrued expenses                           2,651
Operating advisor fee payable                                   2,614
Taxes payable                                                     393
Line of credit                                                169,500
                                                            ---------
TOTAL LIABILITIES                                              175,158
                                                            ---------
TOTAL NET ASSETS (SHAREHOLDERS' EQUITY)                      1,319,099
                                                            =========
NET ASSETS ARE COMPRISED OF:
 Paid in capital                                            1,050,184
 Undistributed net investment income                           13,015
 Undistributed realised gain                                    3,480
 Unrealised appreciation on investments                       252,420
                                                            ---------
                                                             1,319,099
                                                            =========
Represented by 96,492,710 shares outstanding
NET ASSET VALUE PER SHARE                                        13.67
</TABLE>
 
 
   The accompanying notes form an integral part of the financial statements.
 
                                     F-161
<PAGE>
 
                          SECURITY CAPITAL U.S. REALTY
 
   CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1996
              (EXPRESSED IN $, IN THOUSANDS EXCEPT PER SHARE DATA)
 
INVESTMENT INCOME
 
<TABLE>
<S>                                                                 <C>
Dividends from strategic investments:
 CarrAmerica (net of withholding tax of $2,015)                        11,552
 Pacific Retail (net of withholding tax of $1,359)                      8,123
 Regency Realty (net of withholding tax of $115)                          658
 Storage USA (net of withholding tax of $1,292)                         7,408
                                                                    ---------
                                                                       27,741
Dividends from publicly-traded investments (net of withholding tax
 of $770)                                                               4,422
                                                                    ---------
                                                                       32,163
Interest and other income                                               2,673
                                                                    ---------
TOTAL INVESTMENT INCOME                                                34,836
                                                                    ---------
EXPENSES
Operating advisor fees                                                  8,041
Custodian fees                                                            318
Professional expenses                                                     431
Offering expenses                                                         592
Directors fees                                                             57
Administrative expenses                                                   845
Amortisation of formation expenses                                      1,654
Formation expenses                                                        172
Line of credit arrangement fees                                         2,991
Taxes                                                                     628
Interest on line of credit                                              6,168
                                                                    ---------
TOTAL EXPENSES                                                         21,897
NET INVESTMENT INCOME                                                  12,939
Realised gains on publicly-traded investments                           3,480
Increase in appreciation on investments                               252,294
                                                                    ---------
Increase in net assets resulting from operations                      268,713
                                                                    =========
</TABLE>
 
 
 
   The accompanying notes form an integral part of the financial statements.
 
                                     F-162
<PAGE>
 
                          SECURITY CAPITAL U.S. REALTY
 
   CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 1996
              (EXPRESSED IN $, IN THOUSANDS EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
<S>                                                              <C>
OPERATING ACTIVITIES:
 Net Income                                                         268,713
 Adjustments to reconcile net income to net cash provided by op-
  erating activities:
  Movement in unrealised gain                                      (252,294)
  Amortisation of formation expenses                                  1,654
  Changes in operating assets and liabilities:
   Accounts receivable and prepayments                               (8,289)
   Interest receivable from affiliate                                  (366)
   Accounts payable and accrued expenses                              2,426
   Operating advisor fees payable                                     2,594
   Other liabilities                                                    386
                                                                 ----------
Net cash provided by operating activities                            14,824
                                                                 ----------
INVESTING ACTIVITIES:
 Investments in Strategic Positions:
  CarrAmerica                                                      (428,416)
  Pacific Retail                                                   (157,255)
  Regency                                                           (67,098)
  Storage USA                                                      (271,883)
 Investments in Publicly-traded Positions                          (176,413)
 Investments in Security Capital                                    (22,500)
                                                                 ----------
Net cash used in investing activities                            (1,123,565)
                                                                 ----------
FINANCING ACTIVITIES:
 Proceeds from public and private offerings                         987,238
 Proceeds from line of credit                                       376,500
 Repayment of line of credit                                       (207,000)
                                                                 ----------
Net cash provided by financing activities                         1,156,738
                                                                 ----------
Net increase in cash and cash equivalents                            47,997
Cash and cash equivalents, beginning of the year                      6,960
                                                                 ----------
Cash and cash equivalents, end of the year                           54,957
                                                                 ==========
</TABLE>
 
 
   The accompanying notes form an integral part of the financial statements.
 
                                     F-163
<PAGE>
 
                          SECURITY CAPITAL U.S. REALTY
 
                CONSOLIDATED STATEMENT OF CHANGES IN NET ASSETS
              FOR THE YEAR/PERIOD ENDED DECEMBER 31, 1996 AND 1995
 
              (EXPRESSED IN $, IN THOUSANDS EXCEPT PER SHARE DATA)
 
<TABLE>
                                                             ----------
<CAPTION>
                                                        1996       1995
                                                  ---------  ---------
<S>                                               <C>        <C>
Net investment income                                12,939         76
Realised gains on publicly-traded investments         3,480          0
Increase in appreciation on investments             252,294        126
                                                  ---------  ---------
Increase in net assets resulting from operations    268,713        202
Paid-in subscriptions                               987,238     62,946
                                                  ---------  ---------
Increase in net assets during the year/period     1,255,951     63,148
Net assets at the beginning of the year/period       63,148          0
                                                  ---------  ---------
Net assets at the end of the year/period          1,319,099     63,148
                                                  =========  =========
Net Asset Value per share on December 31, 1996        13.67      10.03
</TABLE>
 
            CONSOLIDATED STATEMENT OF CHANGES IN SHARES OUTSTANDING
              FOR THE YEAR/PERIOD ENDED DECEMBER 31, 1996 AND 1995
 
<TABLE>
<CAPTION>
                                       NUMBER OF SHARES
                                     ---------------------
                                           1996       1995
                                     ---------- ---------
<S>                                  <C>        <C>
At the beginning of the year/period   6,294,573         0
Issued during the year/period        90,198,137 6,294,573
                                     ---------- ---------
At the end of the year/period        96,492,710 6,294,573
                                     ========== =========
</TABLE>
 
                   CONSOLIDATED FINANCIAL HIGHLIGHTS FOR THE
                  YEAR/PERIOD ENDED DECEMBER 31, 1996 AND 1995
                                (EXPRESSED IN $)
 
<TABLE>
<CAPTION>
                                                                1996       1995
                                                          ---------  ---------
<S>                                                       <C>        <C>
Per share data:
Net asset value beginning of the year/period                  10.03       0.00
Paid-in capital                                                0.00      10.00
Net investment income                                          0.12       0.01
Net change in unrealised appreciation and realised gains
 on investments in year/period                                 3.52       0.02
                                                          ---------  ---------
Net asset value at the end of the year/period                 13.67      10.03
                                                          =========  =========
</TABLE>
 
 
   The accompanying notes form an integral part of the financial statements.
 
                                     F-164
<PAGE>
 
                          SECURITY CAPITAL U.S. REALTY
 
          CONSOLIDATED SCHEDULE OF INVESTMENTS IN STRATEGIC POSITIONS
 
                              AT DECEMBER 31, 1996
              (EXPRESSED IN $, IN THOUSANDS EXCEPT PER SHARE DATA)
 
<TABLE>
                 -----------------------------------------------------------------------------------
<CAPTION>
                                              NUMBER OF               MARKET/FAIR         PERCENTAGE
STRATEGIC INVESTEES       SECURITY TYPE     SHARES HELD        COST         VALUE      OF NET ASSETS
- -------------------   ------------------- --------------  ----------- -----------      -------------
<S>                   <C>                 <C>             <C>         <C>              <C>
CarrAmerica                  Common Stock      18,515,307     415,416     541,573              41.1%
CarrAmerica               Preferred Stock        520,000       13,000      13,000               0.9%
Pacific Retail               Common Stock     20,909,091      210,315     209,091              15.9%
Regency                      Common Stock      3,770,900       67,098      98,986               7.5%
Storage USA                  Common Stock      8,551,354      271,883     321,745              24.4%
TOTAL INVESTMENTS IN STRATEGIC POSITIONS AT MARKET VALUE (FOR
PUBLICLY-
                                                                       ---------
TRADED COMPANIES) AND ESTIMATED FAIR VALUE (FOR UNTRADED COM-
PANIES)                                                                 1,184,395
                                                                       ---------
</TABLE>
 
     CONSOLIDATED SCHEDULE OF INVESTMENTS IN SPECIAL OPPORTUNITY POSITIONS
 
                              AT DECEMBER 31, 1996
              (EXPRESSED IN $, IN THOUSANDS EXCEPT PER SHARE DATA)
 
<TABLE>
                                          ------------------------------------
<CAPTION>
                                    NUMBER OF        MARKET/FAIR    PERCENTAGE
PROPERTY TYPE                     SHARES HELD   COST       VALUE OF NET ASSETS
- -------------                     ----------- ------ ----------- -------------
<S>                               <C>         <C>    <C>         <C>
Companies in which USREALTY owns
 a 5% or greater interest:
NONE
Companies in which USREALTY owns
 less than 5% interest:
Multifamily                         2,386,900 49,749      59,935          4.5%
Office/Industrial                   2,690,900 65,472      87,946          6.7%
Retail                              3,215,800 62,787      75,864          5.8%
                                                      ---------
Total investments in publicly-
 traded companies at market
 value:                                                  223,745
Investment in Security Capital                22,500      22,500          1.7%
TOTAL INVESTMENTS IN SPECIAL OPPORTUNITY POSITIONS
AT MARKET VALUE (FOR PUBLICLY-
                                                      ---------
TRADED COMPANIES) AND ESTIMATED FAIR VALUE (FOR
UNTRADED COMPANIES):                                     246,245
                                                      ---------
</TABLE>
 
A detailed schedule of portfolio changes for the year ended December 31, 1996
is available free of charge upon request at the registered office.
 
 
 
   The accompanying notes form an integral part of the financial statements.
 
                                     F-165
<PAGE>
 
                          SECURITY CAPITAL U.S. REALTY
 
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
 
                              AT DECEMBER 31, 1996
 
NOTE 1--ORGANISATION
   
Security Capital U.S. Realty (the "Company") is a Luxembourg real estate
corporation organised as a "Societe d'Investissement a Capital Variable"
("SICAV"), an investment company with variable capital. The Company was formed
on July 7, 1995 for the purpose of owning and operating United States of
America real estate primarily through companies in which it has a strategic
ownership position. The Company owns its assets through its wholly owned
Luxembourg subsidiary, Security Capital Holdings S.A. ("HOLDINGS"). All
accounts of HOLDINGS have been consolidated with the Company and all
significant intercompany transactions have been eliminated upon consolidation.
References herein to USREALTY are to the consolidated entity consisting of
Security Capital U.S. Realty and Security Capital Holdings S.A., unless noted
otherwise.     
   
The Company expects to request shareholder approval in the first half of 1997
to convert to a Societe d'Investissement a Capital Fixe, an investment company
with fixed capital, which should not materially alter the Company's operations
or prospects.     
 
NOTE 2--SIGNIFICANT ACCOUNTING POLICIES
 
The financial statements have been prepared in accordance with generally
accepted accounting principles in the United States and with Luxembourg
regulatory requirements.
 
A. Market Value/Fair Value Basis of Presentation:
USREALTY accounts for its investments at market value or estimated fair value
(depending on whether the investment is publicly traded or not) as management
believes market/fair value more accurately reflects USREALTY's financial
position and results of operations as a real estate business. Thus, USREALTY's
investments in publicly traded companies are valued at market determined by
using closing market prices as of the balance sheet date. Investments in
private companies are valued at fair value generally determined at cost, or an
appropriate lower value if the investment is not progressing as envisioned. If
substantial additional capital is raised by the investee from independent third
parties in a private placement, then USREALTY values its investment at the
price at which that capital was raised when a substantial percentage of the new
subscriptions have been funded. Untraded convertible securities are carried at
their principal amount until convertible at an ascertainable value. The
CarrAmerica convertible preferred each are convertible into one share of
CarrAmerica common stock beginning April 1997, at which time they will be
reflected at their conversion value.
 
Under market/fair value accounting, unrealised gains or losses are determined
by comparing market/fair value of the securities held to the cost of such
securities. Unrealised gains or losses relating to changes in market/fair value
of USREALTY's investments are reported as a component of net earnings. Deferred
income taxes, if any, are recorded at the applicable statutory rate as the
estimate of taxes payable as if such gains were realised. Under current tax
laws, and in light of USREALTY's operating methods and plans, USREALTY's
investment gains generally are not subject to income taxes.
 
USREALTY's investments are generally long-term and USREALTY does not intend to
sell securities simply to realise gain thereon (other than in the case of
selected special opportunity investments).
 
At December 31, 1996, 17.1% of USREALTY's investments were private or untraded
securities valued at their fair value as determined by the Board of Directors,
using the methodology described above. This value may differ from the value
that would have been used had a trading market for these shares existed. The
valuation of assets assumes that any assets disposed of would be sold in an
orderly process; any forced sale of assets under short-term pressures, which is
not foreseen, could adversely affect realisable values.
 
B. Accounting for Investments and Income
All purchases and sales of publicly traded securities are recorded as of the
trade date (being the date that USREALTY's broker actually executes an order to
buy or sell). Purchases and sales of unlisted securities are recorded as of the
date the actual purchase or sale is completed. Dividend income is recorded on
the ex-dividend date for each dividend declared by an issuer. Dividends
received are presented net of withholding taxes, which totalled $5.6 million
during the twelve months ended December 31, 1996. The withholding tax is stated
net of
 
                                     F-166
<PAGE>
 
                          SECURITY CAPITAL U.S. REALTY
 
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
estimated refunds of $56,573. HOLDINGS is entitled to the refunds as the
withholding tax is not levied on the portion of dividends which is a return of
capital. Interest income (including interest on convertible subordinated
debentures issued by Security Capital Group Incorporated ("Security Capital"))
is recorded on the accrual basis. Interest received is also stated net of
withholding taxes, of which there were none in 1996. Realised gains and losses
on sales of shares are determined on the average cost method.
 
C. Cash and Cash Equivalents
USREALTY considers all cash on hand, demand deposits with financial
institutions and short-term, highly liquid investments with original maturities
of three months or less to be cash equivalents.
 
NOTE 3--INVESTMENTS
 
USREALTY will aim to have 65% to 85% of its assets deployed in strategic
ownership positions ("Strategic Investments"), and 10% to 35% invested in
special opportunity ownership positions, including up to 10% in securities of
Security Capital.
 
A. Strategic Investments
Strategic investments represent significant (minimum of 25% to a general
maximum of 49% of each issuer's fully diluted common stock outstanding) equity
ownership positions in public companies, or in private companies that will be
positioned to be taken public. With private companies which USREALTY sponsors,
it will frequently own substantially more than 50% of the voting shares until
such companies become publicly traded, at which time USREALTY's ownership will
begin to be diluted until it reaches 35% to 45% ownership levels. USREALTY will
be the largest shareholder of its strategic investees, have representation on
their Boards of Directors, and influence their operations and strategy.
Strategic investees are characterised by the perceived potential for a superior
market niche and the ultimate potential for market preeminence with a focused
strategy and product.
 
B. Special Opportunity Investments
(i) PUBLICLY-TRADED INVESTMENTS
 
"Publicly-Traded Investments" consist of ownership positions of less than 10%
of the fully diluted stock in publicly-traded United States real estate
investment trusts ("US REITS") and real estate companies. Publicly-traded
investments have and will take the form of either direct investments in, or
public market purchases of, shares of companies that USREALTY believes possess
the requisite fundamentals to generate strong cash flow growth and/or value
appreciation.
 
At December 31, 1996, USREALTY had $223.7 million (market value) of publicly-
traded investments in thirteen companies. From time to time, when deemed
appropriate, USREALTY may seek to increase a publicly-traded investment to a
strategic investment.
 
(ii) INVESTMENT IN SECURITY CAPITAL GROUP INCORPORATED.
 
USREALTY has a Special Opportunity Investment in securities of Security Capital
which, through wholly owned subsidiaries, owned approximately 39.4% of
USREALTY's total subscribed shares at December 31, 1996 (and may from time to
time purchase further shares on the open market and in new USREALTY offerings)
and is the sole shareholder of USREALTY's Operating Advisor. The purpose of
this investment is to provide USREALTY with the benefit of exposure to specific
niches within the apartment and industrial real estate sectors, as well as the
diversification benefits of fee income through Security Capital's real estate
services and advisory activities. USREALTY intends to invest up to 10% of its
assets in securities of Security Capital. USREALTY's investments in such
securities will primarily be made in general offerings by Security Capital, on
the same terms and conditions as all other investors in such offerings. To a
lesser extent, USREALTY may negotiate purchases from independent third parties
on an arm's-length basis. When and if Security Capital becomes traded on a
recognised securities market, USREALTY may purchase Security Capital securities
from third parties in open-market transactions. At December 31, 1996, USREALTY
had funded $22.5 million (representing 10,724.5 common shares and $11.25
million principal amount of 6.5% convertible subordinated debentures due 2016)
out of a total commitment of $110 million. The remaining commitment is expected
to be funded in the first half of 1997.
 
                                     F-167
<PAGE>
 
                          SECURITY CAPITAL U.S. REALTY
 
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
NOTE 4--ACCOUNTS RECEIVABLE AND PREPAYMENTS
 
A. Deferred Costs
   
The Company expensed formation costs of $1,654,000 in 1996, which should have
been amortized over the useful life of 5 years under US GAAP. Additionally, the
Company expensed line of credit fees of $3.7 million in 1996 related to costs
incurred in connection with arranging USREALTY's $300 million line of credit
while US GAAP would require such costs to be amortized over the term of the
line of credit of 3 years. These departures from US GAAP in these financial
statements are not considered material given that the total effect is
approximately 1% of "Increase in net assets resulting from operations".     
 
B. Accounts Receivable
The amounts included within accounts receivable and prepayments are as follows:
 
<TABLE>
<CAPTION>
                                                ---------------------
                                                    DECEMBER 31,
                                                ---------------------
                                                      1996       1995
                                                ---------  ---------
                                                  (IN THOUSANDS $)
      <S>                                       <C>        <C>
      Dividends                                     8,236
      Debenture Interest from Security Capital        366
      Formation Expenses                                -      1,654
      Refund of withholding tax                        56
      Other                                             2          6
                                                ---------  ---------
                                                    8,660      1,660
                                                =========  =========
 
NOTE 5--ACCOUNTS PAYABLE AND ACCRUED EXPENSES
 
<CAPTION>
                                                ---------------------
                                                    DECEMBER 31,
                                                ---------------------
                                                      1996       1995
                                                ---------  ---------
                                                  (IN THOUSANDS $)
      <S>                                       <C>        <C>
      Offering expenses                             1,090
      Interest Payable                                646          -
      Amount payable to Security Capital              217
      Custodian Fees                                  127
      Other                                           571        224
                                                ---------  ---------
                                                    2,651        224
                                                =========  =========
</TABLE>
 
The offering expenses accruals are covered by the commission received during
the November 1996 offering.
 
NOTE 6--ADVISORY AGREEMENT AND OPERATING EXPENSES
 
USREALTY has an advisory agreement with Security Capital (EU) Management S.A.
(the "Operating Advisor"), a wholly-owned subsidiary of Security Capital. This
agreement requires the Operating Advisor to provide USREALTY with advice with
respect to the investment of assets of USREALTY. The Operating Advisor has
agreed to identify tangible investment opportunities in U.S. real estate
companies and evaluate such companies' competitive positions, management
expertise, strategic direction, financial strength and their prospects for
long-term sustainable per share cash flow growth. The Operating Advisor will
also advise USREALTY on obtaining board and committee representation and
management rights. The agreement is for a two-year term expiring July 1997. The
agreement automatically renews for successive two-year periods unless either
party gives notice they will not renew. The Operating Advisor subcontracts for
certain services through its wholly-owned affiliate, Security Capital (UK)
Management Limited (based in London), and another Security Capital subsidiary,
Security Capital Investment Research Incorporated (based in Chicago). The
Operating Advisor is entitled to a management fee, payable quarterly, at an
annual rate of 1.25% of gross invested assets, excluding investments in
Security Capital securities and investments of short-term cash and cash
equivalents. The amounts accrued at December 31, 1996 represent two months'
fees. USREALTY pays its own third-party operating and administrative expenses
and transaction costs, provided that the Operating Advisor's fee will be
reduced to the extent that third-party operating and administrative expenses
(but not transaction costs) exceed 0.25% of assets, excluding Security Capital
securities, per annum. Such third-party operating and administrative costs were
0.19% per annum in 1996.
 
                                     F-168
<PAGE>
 
                          SECURITY CAPITAL U.S. REALTY
 
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
 
USREALTY pays to the Custodian, Paying Agent, Domiciliary and Corporate Agent
as well as the Registrar and Transfer Agent, a fee in accordance with usual
practice in Luxembourg. Such fees are payable quarterly and are based on
USREALTY's gross assets.
 
NOTE 7--TAXATION
 
The Company, as separate from HOLDINGS, is not liable for any Luxembourg tax on
income. The Company is liable in Luxembourg for a capital tax of 0.06% per
annum of its net asset value. Cash dividends and interest received by the
Company or HOLDINGS on their investments may be subject to non-recoverable
withholding or other taxes in the countries of origin. U.S. withholding tax
rates of 15% were in effect for 1996. These are proposed to be increased to 30%
based on a new tax treaty; however, the proposed increase is the subject of
U.S. Senate committee review, and may not go into effect. If approved, the
increase would probably become effective January 1, 1999. Management does not
believe such an increase would materially adversely affect growth in net asset
value per share.
 
HOLDINGS, an ordinary corporate taxpayer under Luxembourg law, owns
substantially all of the consolidated group's interests in US REITs.
Corporations which are resident Luxembourg taxpayers are taxed on their
worldwide net income, determined on the basis of gross income less cost
incurred. Certain items of income and capital gains are excluded from the
calculation of income received for tax purposes, including income and capital
gains from certain investments which meet certain holding period (generally one
calendar year) and size requirements. HOLDINGS attempts to operate so as to
have the highest possible percentage of its investments qualify for the
exclusion. Interest accrued on advances from the Company to HOLDINGS are
deducted in determining HOLDINGS's taxable income.
 
Income paid from HOLDINGS to the Company is subject to various levels of tax.
Gross cash (but not accrued) interest payments from HOLDINGS to the Company,
which were $5,029,787 during the twelve months ended December 31, 1996, are
subject to withholding tax at a rate of 3.75% (which totalled $188,617 for the
twelve months to December 31, 1996). No dividends were paid.
 
<TABLE>
<CAPTION>
                       ---------------------
                           DECEMBER 31,
                       ---------------------
                             1996       1995
                       ---------  ---------
                         (IN THOUSANDS $)
      <S>              <C>        <C>
      Capital Tax            439          -
      Withholding Tax        189          7
                       ---------  ---------
                             628          7
                       =========  =========
</TABLE>
 
NOTE 8--LINE OF CREDIT
 
The Company's wholly owned subsidiary, HOLDINGS, has a $400 million revolving
line of credit from a syndicate of European and international banks. The
earliest date on which this line of credit will expire is June 1999, subject to
annual extension with the consent of the lenders, but HOLDINGS has the right to
convert the then outstanding borrowings into a two-year term loan on that date,
with semi-annual amortisation payments to be made over the two-year period,
which effectively extends the final loan payment to June 2001. Borrowings bear
interest at the greater of United States prime or the federal funds rate plus
0.5% or, at HOLDINGS' option, LIBOR plus 1.75%. Additionally, there is a
commitment fee of 0.25% to 0.375% on the average undrawn balance of the line of
credit.
 
The amount of $2.99 million was paid to the syndicate of European and
international banks as arrangement and upfront fees as well as to cover the
costs of syndication.
 
The line of credit is secured by substantially all the assets of USREALTY.
HOLDINGS has pledged all securities owned by it as collateral for the line, and
the Company has guaranteed the line and pledged its shares in HOLDINGS as
collateral.
 
 
                                     F-169
<PAGE>
 
                          SECURITY CAPITAL U.S. REALTY
 
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
In February 1997, HOLDINGS received preliminary agreement from the lead lending
bank to increase the line of credit to $500 million and reduce the interest
rate to 1.50% over LIBOR, subject to certain conditions and approvals.
 
Average daily borrowings during the twelve months ended December 31, 1996 were
$84.9 million, at a weighted average interest rate of 7.18% per annum.
 
The line of credit requires USREALTY to continue to meet certain financial
covenants. At December 31, 1996, USREALTY was in compliance with all covenants.
 
NOTE 9--SHAREHOLDERS' EQUITY
 
During the twelve months ended December 31, 1996, $987.3 million of equity
capital subscriptions were called by the Company and funded by investors. This
equity was partly raised through the completion of the funding of subscriptions
under the Company's initial $509.5 million private offering.
 
The equity was also raised through the June 1996 international public offering
where the Company accepted subscriptions for 22,244,420 shares: 13,112,000
shares through an underwritten public offering and 9,132,420 shares directly to
its principal shareholder, Security Capital. The Company contracted to receive
net proceeds per share of $10.95, equal to the net asset value per share on
June 26, 1996, the day the offering was priced. The transaction was closed on
July 2, 1996.
 
Additional equity was also raised through the November private offering where
the Company sold 24,115,805 shares. The Company contracted to receive net
proceeds per share of $12.32, equal to the net asset value per share on
November 15, 1996, the day the offering was priced. The transaction closed on
December 19, 1996.
 
                                     F-170
<PAGE>
 
                          
                       SECURITY CAPITAL U.S. REALTY     
                                
                             AUDITOR'S REPORT     
   
To the Shareholders of     
   
SECURITY CAPITAL U.S. REALTY     
   
Luxembourg     
   
We have audited the financial statements, which consist of the statement of net
assets, the statement of operations, the statement of changes in net assets and
the schedule of investments and the notes to the financial statements of
Security Capital U.S. Realty ("USREALTY") for the period ended December 31,
1995. These financial statements are the responsibility of the Board of
Directors of USREALTY. Our responsibility is to express an opinion on these
financial statements based on our audit.     
   
We conducted our audit in accordance with International Standards on Auditing
(which are substantially consistent with US generally accepted auditing
standards). Those Standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by the Board of Directors of USREALTY in preparing the financial
statements, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.     
   
In our opinion, the attached financial statements described above give, in
conformity with the legal requirements, a true and fair view of the financial
position of USREALTY at December 31, 1995 and the results of its operations and
changes in its net assets for the period then ended.     
   
Supplementary information included in the annual report has been reviewed in
the context of our mandate but has not been subject to specific audit
procedures carried out in accordance with the standards described above.
Consequently, we express no opinion on such information. We have no observation
to make concerning such information in the context of the financial statements
taken as a whole.     
                                        
Jean-Robert Lentz                       Price Waterhouse S.A. 

Reviseur d'enterprises                  Reviseur d'entreprises 

Luxembourg, March 4, 1996     
 
                                     F-171
<PAGE>
 
                          
                       SECURITY CAPITAL U.S. REALTY     
                  
               STATEMENT OF NET ASSETS AT DECEMBER 31, 1995     
                               
                            (EXPRESSED IN USD)     
 
<TABLE>   
<S>                                                                  <C>
                                                                     ----------
<CAPTION>
                              ASSETS                                        USD
                              ------                                 ----------
<S>                                                                  <C>
Investment in Pacific Retail Trust, at fair value (cost 53,059,324)  53,000,000
Investment in Special Opportunity Investment, at market value (cost
 1,594,652)                                                           1,779,688
Cash and cash equivalents                                             6,960,120
Formation expenses                                                    1,654,407
Other assets, net                                                         5,627
                                                                     ----------
TOTAL ASSETS                                                         63,399,842
                                                                     ----------
<CAPTION>
                            LIABILITIES
                            -----------
<S>                                                                  <C>
Accounts payable and accrued expenses                                   224,203
Management fee payable                                                   20,925
Income taxes payable                                                      6,680
                                                                     ----------
TOTAL LIABILITIES                                                       251,808
                                                                     ----------
TOTAL NET ASSETS (SHAREHOLDERS' EQUITY)                              63,148,034
                                                                     ==========
Net assets are comprised of:
  Paid in capital                                                    62,945,730
  Undistributed net investment income                                    76,592
  Unrealized appreciation on investments                                125,712
                                                                     ----------
                                                                     63,148,034
                                                                     ----------
Represented by 6,294,573 shares outstanding
Net asset value per share                                       USD       10.03
</TABLE>    
   
The accompanying notes are an integral part of these financial statements.     
 
                                     F-172
<PAGE>
 
                          
                       SECURITY CAPITAL U.S. REALTY     
     
  STATEMENT OF OPERATIONS FOR THE PERIOD FROM INCORPORATION (JULY 7, 1995) TO
                             DECEMBER 31, 1995     
                               
                            (EXPRESSED IN USD)     
 
<TABLE>   
                                                                       ---
<CAPTION>
                                                                       USD
                                                                ---------
<S>                                                             <C>
INCOME
Dividends from strategic investments:
  Pacific Retail Trust (net of withholding tax of USD 89,040)     504,560
Interest:
  Interest income, other                                           83,682
                                                                ---------
TOTAL INCOME                                                      588,242
                                                                ---------
EXPENSES
Management fees                                                    99,374
Custodian fees                                                      7,494
Administrative expenses                                             7,494
Printing and professional expenses                                 27,516
Directors fees                                                     16,159
Amortization of formation expenses                                147,125
Interest expense on line of credit from Security Capital Group    162,628
Subscription tax                                                    9,471
Other fees                                                         34,389
                                                                ---------
TOTAL EXPENSES                                                    511,650
                                                                =========
Net investment income                                              76,592
                                                                ---------
Increase in appreciation on investments                           125,712
                                                                ---------
Increase in net assets resulting from operations                  202,304
                                                                =========
Per share data
Earnings per share                                                   0.03
Weighted average shares outstanding                             6,294,573
</TABLE>    
   
The accompanying notes are an integral part of these financial statements.     
 
                                     F-173
<PAGE>
 
                          
                       SECURITY CAPITAL U.S. REALTY     
             
          STATEMENT OF CHANGES IN NET ASSETS FOR THE PERIOD FROM     
                
             INCORPORATION (JULY 7, 1995) TO DECEMBER 31, 1995     
                               
                            (EXPRESSED IN USD)     
 
<TABLE>   
<S>                                               <C>
                                                  ----------
<CAPTION>
                                                         USD
                                                  ----------
<S>                                               <C>
Net investment income                                 76,592
Increase in appreciation on investments              125,712
                                                  ----------
Increase in net assets resulting from operations     202,304
                                                  ----------
Paid-in subscriptions                             62,945,730
                                                  ----------
Total increase in net assets                      63,148,034
                                                  ----------
Net assets at the beginning of the period                  0
Net assets at the end of the period               63,148,034
                                                  ==========
Net asset value at the end of the period               10.03
                                                  ==========
 
         STATEMENT OF CHANGES IN SHARES OUTSTANDING FOR THE PERIOD FROM
               INCORPORATION (JULY 7, 1995) TO DECEMBER 31, 1995
 
Number of shares at the beginning of the period            0
Number of shares purchased                         6,294,573
                                                  ----------
Number of shares at the end of the period          6,294,573
                                                  ==========
</TABLE>    
   
The accompanying notes are an integral part of these financial statements.     
 
                                     F-174
<PAGE>
 
                          
                       SECURITY CAPITAL U.S. REALTY     
             
          STATEMENT OF FUNDS FROM OPERATIONS FOR THE PERIOD FROM     
                
             INCORPORATION (JULY 7, 1995) TO DECEMBER 31, 1995     
                               
                            (EXPRESSED IN USD)     
                                    
                                 UNAUDITED     
 
                                                                         ------
<TABLE>   
<CAPTION>
                                                               USD
                                                         ---------
<S>                                                      <C>
INCOME
Equity in Funds from Operations of Strategic Investees:
Pacific Retail Trust                                       587,034
Interest income                                             83,682
                                                         ---------
TOTAL INCOME                                               670,716
                                                         ---------
EXPENSES
General and administrative expenses                         63,239
Management fees                                             99,374
Other                                                          485
                                                         ---------
Total operating expenses                                   163,098
Interest--Line of credit                                   162,612
Interest expense--other                                         16
Taxes                                                       15,504
Withholding tax on dividends                                89,040
                                                         ---------
TOTAL EXPENSES                                             430,270
                                                         =========
Funds from operations                                      240,446
                                                         =========
Per share data
Funds from operations per share                               0.04
Weighted average shares outstanding                      6,294,573
 
     FINANCIAL HIGHLIGHTS FOR THE PERIOD FROM INCORPORATION (JULY 7, 1995)
                              TO DECEMBER 31, 1995
                               (EXPRESSED IN USD)
 
Selected per share data
  Net asset value at the beginning of the period              0.00
Initial subscription                                         10.00
Net investment income                                         0.01
Net gain on securities                                        0.02
                                                         ---------
Total from investment operations                              0.03
                                                         ---------
Net asset value at the end of the period                     10.03
                                                         =========
</TABLE>    
   
The accompanying notes are an integral part of these financial statements.     
 
                                     F-175
<PAGE>
 
                          
                       SECURITY CAPITAL U.S. REALTY     
   
SCHEDULE OF STRATEGIC INVESTMENTS IN REAL ESTATE COMPANIES AT DECEMBER 31, 1995
                                          
- --------------------------------------------------------------------------------
<TABLE>   
<CAPTION>
                    NUMBER OF                                         PERCENTAGE OF
SECURITY         SHARES/UNITS             COST       FAIR VALUE          NET ASSETS
- --------         ------------             ----       ----------       -------------
                                                      (SEE NOTE
                                                             2)
<S>              <C>                <C>              <C>              <C>
PACIFIC           5,300,000         53,059,324       53,000,000           83.93%
RETAIL TRUST
</TABLE>    
   
Total strategic investments in real estate companies: USD 53,000,000     
        
     SCHEDULE OF SPECIAL OPPORTUNITY INVESTMENTS AT DECEMBER 31, 1995     
 
- --------------------------------------------------------------------------------
<TABLE>   
<CAPTION>
                   NUMBER OF                              PERCENTAGE OF
PROPERTY TYPE   SHARES/UNITS        COST   MARKET VALUE      NET ASSETS
- -------------   ------------        ----   ------------   -------------
Companies in which USREALTY owns a 5% or Greater Interest:
<S>             <C>            <C>         <C>            <C>             <C>
NONE
 
Companies in which USREALTY owns less than 5% (Grouped by Property Type):
 
Office            167,500      1,594,652    1,779,688         2.82%
Total special opportunity
 investments:USD                            1,779,688
</TABLE>    
   
USREALTY will provide the December 31, 1995 list of its investments to
Shareholders, free of charge upon request.     
   
The accompanying notes are an integral part of these financial statements.     
 
                                     F-176
<PAGE>
 
                          
                       SECURITY CAPITAL U.S. REALTY     
             
          NOTES TO THE FINANCIAL STATEMENTS AT DECEMBER 31, 1995     
   
NOTE 1--ORGANIZATION     
   
Security Capital U.S. Realty ("USREALTY") is a Luxembourg real estate
corporation organized as a "Societed'investissement a Capital Variable"
(SICAV). USREALTY was formed on July 7, 1995 for the purpose of owning United
States of America real estate primarily through companies in which it has a
strategic ownership position. USREALTY owns its assets through its wholly-owned
Luxembourg subsidiary, Security Capital Holdings S.A. ("HOLDINGS"). All
accounts of HOLDINGS have been consolidated with US REALTY and all significant
intercompany transactions have been eliminated upon consolidation. References
herein to USREALTY are to the consolidated entity unless noted otherwise.     
   
As of December 31, 1995, $509.50 million of equity capital subscriptions were
received, of which $62.95 million have been called and funded, with the balance
of $446.55 million available for future investments. The Board of Directors may
call these subscriptions at its discretion.     
   
NOTE 2--SIGNIFICANT ACCOUNTING POLICIES     
   
A. Fair Value Basis of Presentation:     
   
USREALTY accounts for its investments at fair value as management believes fair
value more accurately reflects USREALTY's financial position and results of
operations as a real estate business. Thus USREALTY's investments in publicly
traded companies are valued at market determined by using closing market prices
as of the balance sheet date. Investments in private companies are valued at
fair value generally determined as cost, or an appropriate lower value if the
investment is not progressing as envisioned. If substantial additional capital
is raised by the investee from independent third parties in a private
placement, then USREALTY values its investment at the price at which that
capital was raised.     
   
Under fair value accounting, unrealized gains (or losses) are determined by
comparing fair value of the securities held to the cost of such securities.
Unrealized gains or losses relating to changes in fair value of USREALTY's
investments are reported as a component of net earnings. Deferred income taxes,
if any, are recorded at the applicable statutory rate as the estimate of taxes
payable as if such gains were realized. Under current tax laws, USREALTY
investment gains generally are not subject to income taxes.     
   
USREALTY's investments are generally long-term and it does not intend to sell
securities simply to realize gain thereon (other than in the case of special
opportunity investments).     
   
At December 31, 1995, 96.75% of USREALTY's investments were private securities
valued at their fair value as determined by the Board of Directors, using the
methodology described above. This value may differ from the value that would
have been used had a trading market for these shares existed. The valuation of
assets assumes that any assets disposed of would be sold in an orderly process;
any forced sale of assets under short-term pressures, which is not foreseen,
could adversely affect realizable values.     
   
B. Accounting for Investments and Income:     
   
All purchases and sales of publicly-traded securities are recorded as of the
trade date (being the date that USREALTY's broker actually executes an order to
buy or sell). Purchases and sales of unlisted securities are recorded as of the
date the actual purchase or sale is completed. Dividend income is recorded on
the ex-dividend date for each dividend declared by an issuer. Interest income
is recorded on the accrual basis. Realized gains and losses on sales of shares
are determined on the identified cost method.     
   
C. Organization Costs:     
   
Costs totalling $1,801,533 associated with the formation of USREALTY and its
initial private placement have been deferred and are being amortized over five
years. These costs exceeded the $1.2 million estimated in USREALTY's private
offering due to an extended offering period and greater than anticipated
documentation costs for consummating the private offering.     
 
                                     F-177
<PAGE>
 
                          
                       SECURITY CAPITAL U.S. REALTY     
         
      NOTES TO FINANCIAL STATEMENTS AT DECEMBER 31, 1995 (CONTINUED)     
   
D. Funds from Operations:     
   
USREALTY has elected to present a Statement of Funds from Operations ("FFO") in
the financial statements. FFO is defined by the Real Estate Investment Trust
("REIT") industry in the USA as net earnings from operations plus certain non-
cash items, principally property depreciation. USREALTY has calculated its FFO
based upon its percentage ownership of its strategic investees' FFO. The
strategic investees compute their FFO on a historical cost basis.     
   
Most REITs utilize this measure, and REIT industry analysts generally consider
FFO to be an appropriate measure of the performance of equity REITs. FFO is not
to be construed as a substitute for "net earnings" in evaluating operating
results nor as a substitute for "cash flow" in evaluating liquidity.     
   
USREALTY also includes dividends and realized capital gains from special
opportunity investments in calculating USREALTY's FFO. Withholding taxes and
other taxes are deducted in calculating FFO, as are all current operating
expenses and amortization of loan costs. Amortization of start-up and initial
offering costs are not deducted in calculating FFO as these do not represent an
ongoing cash cost of conducting USREALTY's business.     
   
NOTE 3--TAXATION     
   
USREALTY, as separate from HOLDINGS, is not liable for any Luxembourg tax on
income. USREALTY is liable in Luxembourg for a tax of 0.06% per annum of its
net asset value. Cash dividends and interest received by USREALTY or HOLDINGS
on their investments may be subject to non-recoverable withholding or other
taxes in the countries of origin which are reflected as withholding taxes in
the statement of operations.     
   
HOLDINGS, an ordinary corporate taxpayer under Luxembourg law, owns
substantially all of the consolidated group's interests in US REITs.
Corporations which are resident Luxembourg taxpayers are taxed on their
worldwide net income, determined on the basis of gross income less cost
incurred. Certain items of income and capital gains are excluded from the
calculation of income received for tax purposes, including income and capital
gains from REIT investments which meet certain holding period (generally one
calendar year) and size requirements. Substantially all of HOLDINGS's
investments should qualify for the exclusion. Interest accrued on advances from
USREALTY to HOLDINGS are deducted in determining HOLDINGS's taxable income.
       
Income paid from HOLDINGS to USREALTY is subject to various levels of tax. Cash
(but not accrued) interest payments from HOLDINGS to USREALTY, which were
$178,131, are subject to withholding tax at a rate of 3.75% and totalled $6,680
for 1995. No dividends were paid.     
   
NOTE 4--INVESTMENTS     
   
USREALTY plans to deploy 60-85% of its assets into long-term strategic
ownership positions and 10-25% into intermediate-term special opportunity
ownership positions and 0-10% into Security Capital Group securities.     
   
The strategic investments represent significant (minimum of 25% to a general
maximum of 49% of each issuer's fully diluted common stock outstanding) equity
ownership positions in public companies, or in private companies that will be
positioned to be taken public, USREALTY will be the largest shareholder of its
strategic investees, have representation on their Boards of Directors, and
influence their operations and strategy. Strategic investees are characterized
by the potential for a superior market niche and the ultimate potential for
market preeminence with a focused strategy and product.     
   
Special opportunity (less than 10% of the fully diluted stock) positions in US
public REITs and real estate companies have and will take the form of either
direct investments in, or public market purchases of, companies that possess
the requisite fundamentals to generate strong cash flow growth and/or value
appreciation.     
   
Pacific Retail Trust ("PRT"), a privately-held REIT considered a strategic
investment, focuses in its target market on the development, acquisition,
operation and long-term ownership of income-producing retail properties. PRT
    
                                     F-178
<PAGE>
 
                          
                       SECURITY CAPITAL U.S. REALTY     
         
      NOTES TO FINANCIAL STATEMENTS AT DECEMBER 31, 1995 (CONTINUED)     
   
focuses, in the western United States, specifically on neighborhood shopping
centers with protected infill locations which are anchored by grocery and drug
stores. PRT will remarket and remerchandise its centers to energize the shop
space and grow cash flow. On October 19, 1995, USREALTY invested $53,000,000 at
$10.00 per share in PRT. At December 31, 1995, USREALTY owned 81.2% of PRT's
outstanding voting shares. USREALTY has committed to invest an additional $147
million in PRT at a price of $10 per share. A majority of PRT's directors are
USREALTY nominees.     
   
On November 5, 1995, USREALTY and HOLDINGS signed an agreement to invest $250
million into common stock of Carr Realty Corporation ("Carr") at $21.50 per
share. (Carr stock closed at $24.25 per share on the New York Stock Exchange on
January 31, 1996.) This Company is the largest owner and operator of office
space in the Washington, D.C. market. It changed its name to CarrAmerica Realty
Corporation ("CarrAmerica") and is implementing a national strategy focused on
value-driven suburban office properties which will permit CarrAmerica to
provide the highest level of service to national, regional and local users of
corporate office space in the growth markets of the U.S. USREALTY and HOLDINGS
will make an initial investment of $140 million in April 1996. Coincident with
its initial investment, USREALTY will appoint two nominees to CarrAmerica's
board, with the right to appoint an additional two when the full $250 million
is invested.     
   
USREALTY intends to invest up to a maximum of 10% of its total assets in
securities of Security Capital Group Incorporated ("Security Capital") which,
through wholly-owned subsidiaries, has subscribed for 39% of USREALTY's total
subscribed shares and is the sole shareholder of USREALTY's Advisor. USREALTY's
investments in such securities will primarily be made in general offerings by
Security Capital, on the same terms and conditions as all other investors in
such offerings. To a lesser extent, USREALTY may negotiate purchases from
independent third parties on an arms-length basis. When and if Security Capital
becomes traded on a recognized securities market. USREALTY may purchase
Security Capital securities from third parties in open-market transactions.
USREALTY's valuation of its investment in Security Capital will take into
account the cross ownership holdings between the companies.     
   
NOTE 5--ADVISORY AGREEMENT     
   
USREALTY has an advisory agreement with Security Capital (EU) Management S.A.
("Advisor"), a wholly-owned subsidiary of Security Capital. The agreement
requires the Advisor to provide USREALTY with advice with respect to the
investment of assets of USREALTY. The Advisor will identify tangible investment
opportunities in US real estate companies and evaluate such companies'
competitive positions, management expertise, strategic direction, financial
strength and their prospects for long-term sustainable per share cash flow
growth. The Advisor will also advise USREALTY on obtaining board and committee
representation and management rights. The agreement is for a two year term
expiring July 1997. The agreement automatically renews for successive two year
periods unless either party gives notice they will not renew. The Advisor
subcontracts for certain services through its wholly-owned affiliate, Security
Capital (UK) Management Limited, and another Security Capital subsidiary,
Security Capital Investment Research Incorporated. The Advisor is entitled to a
management fee, payable monthly, at an annual rate of 1.25% of gross invested
assets, excluding investments in Security Capital securities and investments of
short-term cash and cash equivalents.     
   
NOTE 6--OPERATING EXPENSES     
   
USREALTY pays to the Custodian, Paying Agent, Domiciliary and Corporate Agent
as well as the Registrar and Transfer Agent, a fee in accordance with usual
practice in Luxembourg. Such fees are payable quarterly and are based on
USREALTY's gross assets.     
   
Operating expenses, as defined in the prospectus, will be payable by USREALTY
to the extent that they fall below 0.25% per annum of the average daily value
of long-term investments of USREALTY. Any amounts exceeding 0.25% will be borne
by the Advisor.     
 
                                     F-179
<PAGE>
 
                          
                       SECURITY CAPITAL U.S. REALTY     
         
      NOTES TO FINANCIAL STATEMENTS AT DECEMBER 31, 1995 (CONTINUED)     
   
NOTE 7--LINE OF CREDIT     
   
USREALTY's wholly-owned subsidiary, HOLDINGS, received preliminary commitment
for a $150 million line of credit from Commerzbank International S.A.
Commerzbank proposes to syndicate the loan to an international bank group with
a view towards increasing the line of credit to $200 million.     
   
The line of credit will bear interest at the annual rate of Libor plus 1.75%
or, at USREALTY's option, at the prime lending rate for major U.S. banks. The
line of credit will be secured by all assets owned by HOLDINGS, which
represents substantially all of USREALTY's assets. USREALTY will guarantee the
loan and secure its guarantee by pledging its stock in HOLDINGS.     
   
In order to fund its initial investment in Pacific Retail Trust prior to
receiving subscription funds, and thereby comply with certain technical
requirements for an exemption from certain U.S. pension fund rules, USREALTY
borrowed $53 million from a subsidiary of Security Capital, which was repaid
upon receipt by USREALTY of its initial subscription amounts. USREALTY paid
interest on this loan (aggregating $162,628) at the prime rate for major U.S.
banks, which was the rate at which Security Capital borrowed the funds which it
loaned to USREALTY.     
   
NOTE 8--CHANGES IN INVESTMENT PORTFOLIO     
   
A detailed schedule of portfolio changes is available free of charge upon
request at the registered office of USREALTY.     
 
 
                                     F-180
<PAGE>
 
                         REPORT OF INDEPENDENT AUDITORS
 
The Board of Directors and ShareholdersSECURITY CAPITAL ATLANTIC INCORPORATED
 
We have audited the balance sheets of Security Capital Atlantic Incorporated as
of December 31, 1996 and 1995, and the related statements of earnings,
shareholders' equity, and cash flows for each of the three years in the period
ended December 31, 1996 (not presented separately herein). These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.
 
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
 
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Security Capital Atlantic
Incorporated at December 31, 1996 and 1995, and the results of its operations
and its cash flows for each of the three years in the period ended December 31,
1996 in conformity with generally accepted accounting principles.
 
                                        Ernst & Young LLP
 
Dallas, TexasFebruary 3, 1997
 
                                     F-181
<PAGE>
 
                         REPORT OF INDEPENDENT AUDITORS
 
Board of Directors and Shareholders
Homestead Village Incorporated
 
We have audited the balance sheet of Homestead Village Incorporated as of
December 31, 1996 and the related statements of operations, shareholders'
equity, and cash flows for the year ended December 31, 1996 (not presented
separately herein). The financial statements are the responsibility of
Homestead Village Incorporated's management. Our responsibility is to express
an opinion on the financial statements based on our audit.
 
We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis
for our opinion.
 
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Homestead Village Incorporated
at December 31, 1996, and the results of its operations and its cash flows for
the year ended December 31, 1996 in conformity with generally accepted
accounting principles.
 
                                        Ernst & Young LLP
 
Dallas, Texas
February 24, 1997
 
                                     F-182
<PAGE>
 
 
 
 
                                      LOGO
 
 
 
<PAGE>
 
                                    ANNEX I
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                         MERGER AND ISSUANCE AGREEMENT
 
                           DATED AS OF MARCH 24, 1997
 
                                 BY AND BETWEEN
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
 
                                      AND
 
                      SECURITY CAPITAL GROUP INCORPORATED
 
                          AS AMENDED ON APRIL 21, 1997
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
<PAGE>
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                           PAGE
                                                                           ----
<S>                                                                        <C>
ARTICLE I DEFINITIONS.....................................................   1
  Section 1.1 Definitions.................................................   1
ARTICLE II THE MERGERS, WARRANT ISSUANCE AND RIGHTS OFFERING..............   4
  Section 2.1 The Mergers.................................................   4
  Section 2.2 Warrant Issuance............................................   5
  Section 2.3 The Rights Offering.........................................   5
ARTICLE III REPRESENTATIONS AND WARRANTIES OF SCI.........................   6
  Section 3.1 Organization and Qualification..............................   6
  Section 3.2 Capitalization..............................................   6
  Section 3.3 Issuance of Securities......................................   6
  Section 3.4 Authority; Non-Contravention; Approvals.....................   6
  Section 3.5 Registration Statements and Proxy Statement and Prospectus..   7
  Section 3.6 Disclosure, Financial Statements and Absence of Certain
   Changes................................................................   7
  Section 3.7 Absence of Undisclosed Liabilities..........................   8
  Section 3.8 Brokers and Finders.........................................   8
ARTICLE IV REPRESENTATIONS AND WARRANTIES OF SCG..........................   8
  Section 4.1 Organization and Qualification..............................   8
  Section 4.2 Capitalization..............................................   8
  Section 4.3 Issuance of Securities......................................   9
  Section 4.4 Authority; Non-Contravention; Approvals.....................   9
  Section 4.5 Financial Statements........................................  10
  Section 4.6 Absence of Certain Changes or Events........................  10
  Section 4.7 Registration Statements and Proxy Statement and
   Prospectuses...........................................................  10
  Section 4.8 Taxes.......................................................  10
  Section 4.9 Absence of Undisclosed Liabilities..........................  12
  Section 4.10 Litigation.................................................  12
  Section 4.11 No Violation of Law........................................  12
  Section 4.12 Insurance..................................................  12
  Section 4.13 Employee Benefit Plans.....................................  13
  Section 4.14 Intellectual Property......................................  13
  Section 4.15 Labor......................................................  13
  Section 4.16 Brokers and Finders........................................  13
  Section 4.17 Investment Company Act.....................................  13
  Section 4.18 Adequacy of SCG Consideration..............................  14
  Section 4.19 Investment in Securities...................................  14
  Section 4.20 Title to Assets; No Real Property..........................  14
  Section 4.21 Projections................................................  14
ARTICLE V CONDUCT OF BUSINESSES PENDING THE MERGER CLOSING................  15
  Section 5.1 Conduct of Businesses.......................................  15
  Section 5.2 Conduct of Business of SCI..................................  16
ARTICLE VI ADDITIONAL AGREEMENTS..........................................  16
  Section 6.1 Access to Information.......................................  16
  Section 6.2 Proxy Statement and Registration Statement..................  17
  Section 6.3 Shareholders' Approval......................................  17
  Section 6.4 Affiliate Agreements........................................  17
  Section 6.5 Exchange....................................................  17
  Section 6.6 Expenses....................................................  18
</TABLE>
 
                                      I-i
<PAGE>
 
<TABLE>
<CAPTION>
                                                                           PAGE
                                                                           ----
<S>                                                                        <C>
  Section 6.7 Agreement to Cooperate......................................  18
  Section 6.8 Public Statements...........................................  18
  Section 6.9 Corrections to the SCG Warrant Registration Statement and
   SCG Warrant Prospectus.................................................  18
  Section 6.10 Voting of Shares...........................................  18
  Section 6.11 Confidentiality............................................  18
  Section 6.12 Personnel..................................................  19
  Section 6.13 Prorations.................................................  20
  Section 6.14 Tax Matters................................................  20
  Section 6.15 Standstill.................................................  21
ARTICLE VII CONDITIONS....................................................  21
  Section 7.1 Conditions to Each Party's Obligations......................  21
  Section 7.2 Conditions to Obligations of SCI............................  22
  Section 7.3 Conditions to Obligations of SCG............................  23
ARTICLE VIII TERMINATION, AMENDMENT AND WAIVER............................  24
  Section 8.1 Termination.................................................  24
  Section 8.2 Effect of Termination.......................................  24
  Section 8.3 Amendment...................................................  25
  Section 8.4 Waiver......................................................  25
ARTICLE IX SURVIVAL AND REMEDY; INDEMNIFICATION...........................  25
  Section 9.1 Indemnification.............................................  25
  Section 9.2 Limitation of Indemnification...............................  25
  Section 9.3 Notice of Claims; Assumption of Defense.....................  26
  Section 9.4 Settlement or Compromise....................................  26
  Section 9.5 Failure of Indemnifying Party to Act........................  26
  Section 9.6 Survival....................................................  26
  Section 9.7 Waiver of Counterclaims for Indemnification.................  26
ARTICLE X GENERAL PROVISIONS..............................................  27
  Section 10.1 Notices....................................................  27
  Section 10.2 Interpretation.............................................  27
  Section 10.3 Miscellaneous..............................................  27
  Section 10.4 Counterparts...............................................  27
  Section 10.5 Parties in Interest........................................  28
  Section 10.6 Limitation of Liability....................................  28
  Section 10.7 No Presumption Against Drafter.............................  28
</TABLE>
 
                                    EXHIBITS
 
<TABLE>
 <C>              <S>
 EXHIBIT I        AGREEMENT AND PLAN OF MERGER
 EXHIBIT II       WARRANT AGREEMENT
 EXHIBIT III      WARRANT ISSUANCE AGREEMENT
 EXHIBIT IV       AMENDED AND RESTATED SCI INVESTOR AGREEMENT
 EXHIBIT V        ADMINISTRATIVE SERVICES AGREEMENT
 EXHIBIT VI       LICENSE AGREEMENT
 EXHIBIT VII      PROTECTION OF BUSINESS AGREEMENT
 EXHIBIT VIII     OPINION OF MAYER, BROWN & PLATT
</TABLE>
 
                                      I-ii
<PAGE>
 
                                   SCHEDULES
 
<TABLE>
 <C>                  <S>
 SCHEDULE 3.2(a)      EXCEPTIONS TO ASSESSABILITY
 SCHEDULE 3.2(b)      SUBSCRIPTIONS, OPTIONS, ETC.
 SCHEDULE 3.4(b)      SCI REQUIRED CONSENTS
 SCHEDULE 4.4(b)      SCG REQUIRED CONSENTS
 SCHEDULE 4.10        SCG SUBSIDIARY LITIGATION
 SCHEDULE 4.14        SCG SUBSIDIARIES' INTELLECTUAL PROPERTY
 SCHEDULE 4.20        ASSETS AND PERSONNEL
 SCHEDULE 7.1         AGREEMENTS TO BE TERMINATED
</TABLE>
 
                                     I-iii
<PAGE>
 
                         MERGER AND ISSUANCE AGREEMENT
 
  THIS MERGER AND ISSUANCE AGREEMENT (this "Agreement"), is entered into as of
March 24, 1997 by and between Security Capital Industrial Trust, a Maryland
real estate investment trust ("SCI"), and Security Capital Group Incorporated,
a Maryland corporation ("SCG").
 
  WHEREAS, the Board of Directors of SCG and the Board of Trustees of SCI have
each approved this Agreement and the transactions contemplated hereby upon the
terms and subject to the conditions set forth herein; and
 
  WHEREAS, it is intended that pursuant to this Agreement, among other things,
SCG will cause its subsidiaries engaged in the conduct of the businesses of
managing the portfolio of and the properties owned by SCI to be merged with
and into a subsidiary of SCI in exchange for certain securities of SCI.
 
  NOW, THEREFORE, in consideration of the premises and the representations,
warranties, covenants and agreements contained herein, the receipt and
sufficiency of which are hereby acknowledged, the parties hereto, intending to
be legally bound hereby, agree as follows:
 
                                   ARTICLE I
 
                                  DEFINITIONS
 
  Section 1.1 Definitions. As used in this Agreement, the following terms
shall have the following meanings (such meanings to be equally applicable to
both the singular and plural forms of the terms defined):
 
    "Affiliate Agreement" shall have the meaning set forth in Section 6.4.
 
    "Affiliated Group" shall have the meaning set forth in Section 4.8.
 
    "Agreement and Plan of Merger" shall have the meaning set forth in
  Section 2.1.
 
    "Code" shall mean the Internal Revenue Code of 1986, as amended.
 
    "Commission" shall mean the Securities and Exchange Commission.
 
    "Confidential Material" shall have the meaning set forth in Section
  6.11(a).
 
    "Current Market Price" of the SCI Common Shares and the SCG Class B
  Common Shares for any day shall mean the last reported sales price on such
  day, or, if no sale takes place on such day, the average of the reported
  closing bid and asked prices on such day, in either case as reported on the
  New York Stock Exchange or, if such security is not listed or admitted for
  trading on the New York Stock Exchange, on the principal national
  securities exchange on which such security is listed or admitted for
  trading or, if not listed or admitted for trading on any national
  securities exchange, on the National Market System of the National
  Association of Securities Dealers, Inc. Automated Quotations System or, if
  such security is not quoted on such National Market System, the average of
  the closing bid and asked prices on such day in the over-the-counter market
  as reported by the National Association of Securities Dealers, Inc.
  Automated Quotations System or, if bid and asked prices for such security
  on such day shall not have been reported through the National Association
  of Securities Dealers, Inc. Automated Quotations System, in the case of the
  SCI Common Shares, the average of the bid and asked prices on such day as
  furnished by any New York Stock Exchange member firm regularly making a
  market in SCI Common Shares selected for such purpose by a Co-Chairman of
  the Board of SCI or the SCI Board, or, in the case of the SCG Class B
  Common Shares, the fair market value of the SCG Class B Common Shares as
  determined in good faith by the SCG Board.
 
    "Employee Benefit Plans" shall have the meaning set forth in Section
  4.13.
 
    "Employees" shall have the meaning set forth in Section 4.13.
 
    "Environmental Laws" means the Resource Conservation and Recovery Act and
  the Comprehensive Environmental Response Compensation and Liability Act and
  other federal laws governing the environment as in effect on the date of
  this Agreement together with their implementing regulations as of the date
  of this
<PAGE>
 
  Agreement, and all state, regional, county, municipal and other local laws,
  regulations and ordinances as in effect on the date hereof that are
  equivalent or similar to the federal laws recited above or that purport to
  regulate Hazardous Materials.
 
    "Exchange" shall mean the New York Stock Exchange, another national
  securities exchange or the National Market System of the National
  Association of Securities Dealers, Inc. Automated Quotations System.
 
    "Exchange Act" shall mean the Securities Exchange Act of 1934, as
  amended.
 
    "Fair Market Value" shall mean the average of the daily Current Market
  Prices of an SCI Common Share during the five (5) consecutive Trading Days
  commencing six Trading Days prior to the SCI Shareholders' Approval Record
  Date.
 
    "Hazardous Materials" shall mean (a) any petroleum or petroleum products,
  radioactive materials, asbestos in any form that is or could become
  friable, polychlorinated biphenyls and, only to the extent it exists at
  levels which are considered hazardous to human health, radon gas and (b)
  any chemicals, materials or substances defined as or included in the
  definition of "hazardous substances," "toxic substances," "toxic
  pollutants," "contaminants" or "pollutants" or words of similar import,
  under any applicable Environmental Laws.
 
    "Indemnified Parties" shall have the meaning set forth in Section 9.1.
 
    "Indemnifying Parties" shall have the meaning set forth in Section 9.1.
 
    "Intellectual Property" shall mean all United States and foreign patents,
  patent applications, patent licenses, trade names, trademarks, trade name
  and trademark registrations (and applications therefor), copyrights and
  copyright registrations (and applications therefor), trade secrets,
  inventions, processes, designs, know-how and formulae.
 
    "Losses" shall have the meaning set forth in Section 9.1.
 
    "Merger Closing" shall have the meaning set forth in Section 2.1.
 
    "Post-Closing Accrual Statement" shall have the meaning set forth in
  Section 6.13.
 
    "Property Management Agreement" shall have the meaning set forth in
  Section 5.1(a).
 
    "Property Manager" shall mean SCI Client Services Incorporated, a
  Delaware corporation.
 
    "Prorated Items" shall have the meaning set forth in Section 6.13.
 
    "Providing Party" shall have the meaning set forth in Section 6.11(a).
 
    "Proxy Statement" shall mean the definitive SCI proxy statement,
  including the SCG Warrant Prospectus, to be filed with the Commission (i)
  as a proxy statement by SCI and (ii) as a part of the SCG Warrant
  Registration Statement by SCG.
 
    "Receiving Party" shall have the meaning set forth in Section 6.11(a).
 
    "REIT Management Agreement" shall have the meaning set forth in Section
  5.1(a).
 
    "REIT Manager" shall mean Security Capital Industrial Incorporated, a
  Delaware corporation.
 
    "Related Agreements" shall mean each of the agreements, instruments and
  documents contemplated to be entered into in connection with this
  Agreement, including, without limitation, the Agreement and Plan of Merger,
  the Warrant Issuance Agreement, the Warrant Agreement, the Amended and
  Restated SCI Investor Agreement, the Administrative Services Agreement, the
  License Agreement, the Assignment of Registration and the Affiliate
  Agreements.
 
    "Representatives" shall have the meaning set forth in Section 6.11(a).
 
    "Rights Offering Amount" shall have the meaning set forth in Section 2.3.
 
                                      I-2
<PAGE>
 
    "Rights Offering Closing Date" shall mean the third business day
  following the Rights Offering Expiration Date.
 
    "Rights Offering Expiration Date" shall have the meaning set forth in
  Section 2.3.
 
    "SCG Board" shall mean the Board of Directors of SCG.
 
    "SCG Class B Common Shares" shall mean the shares of Class B common
  stock, $.01 par value per share, of SCG.
 
    "SCG Financial Statements" shall have the meaning set forth in Section
  4.5.
 
    "SCG Proxy Statement" shall mean the definitive proxy statement mailed to
  shareholders of SCG with respect to the meeting of shareholders of SCG to
  be held in connection with the transactions contemplated by this Agreement.
 
    "SCG Required Statutory Approvals" shall have the meaning set forth in
  Section 4.4(c).
 
    "SCG Shareholders' Approval" shall have the meaning set forth in Section
  6.3.
 
    "SCG Subsidiaries" shall mean the REIT Manager and the Property Manager.
 
    "SCG Warrant Prospectus" shall mean the prospectus relating to the
  Warrant Issuance pursuant to Section 2.2 which will form a part of the SCG
  Warrant Registration Statement and the Proxy Statement.
 
    "SCG Warrant Registration Statement" shall mean the registration
  statement on Form S-4 of SCG, of which the Proxy Statement and the SCG
  Warrant Prospectus will form a part, to be filed with the Commission in
  order to register the Warrant Issuance pursuant to Section 2.2.
 
    "SCG Warrants" shall have the meaning set forth in Section 2.2.
 
    "SCI 10-K" shall have the meaning set forth in Section 3.6.
 
    "SCI Board" shall mean the Board of Trustees of SCI.
 
    "SCI Common Shares" shall mean the common shares of beneficial interest,
  $.01 par value per share, of SCI.
 
    "SCI Financial Statements" shall have the meaning set forth in Section
  3.6.
 
    "SCI Prospectus" shall mean the prospectus, as amended and supplemented,
  relating to the offering of SCI Common Shares pursuant to Section 2.3,
  which will form a part of the SCI Registration Statement.
 
    "SCI Registration Statement" shall mean the registration statement on
  Form S-3 of SCI, of which the SCI Prospectus will form a part, which has
  been or will be filed with the Commission in order to register the offering
  of SCI Common Shares pursuant to Section 2.3.
 
    "SCI Required Statutory Approvals" shall have the meaning set forth in
  Section 3.4(c).
 
    "SCI Series A Preferred Shares" shall mean the Series A Cumulative
  Redeemable Preferred Shares of Beneficial Interest, $.01 par value per
  share, of SCI.
 
    "SCI Series B Preferred Shares" shall mean the Series B Cumulative
  Convertible Redeemable Preferred Shares of Beneficial Interest, $.01 par
  value per share, of SCI.
 
    "SCI Series C Preferred Shares" shall mean the Series C Cumulative
  Redeemable Preferred Shares of Beneficial Interest, $.01 par value per
  share, of SCI.
 
    "SCI Shareholders' Approval Record Date" shall mean the record date for
  determination of the holders of SCI Common Shares entitled to vote with
  respect to obtaining the SCI Shareholders' Approval.
 
    "SCI Shareholders' Approval" shall have the meaning set forth in Section
  6.3.
 
    "SCI Special Committee" shall have the meaning set forth in Section
  7.2(a).
 
    "Securities Act" shall mean the Securities Act of 1933, as amended.
 
    "Subsidiary Financial Statements" shall have the meaning set forth in
  Section 4.5.
 
                                      I-3
<PAGE>
 
    "Taxes" shall mean all taxes, charges, fees, levies or other assessments,
  including, without limitation, income, gross receipts, excise, property,
  sales, withholding, social security, occupation, use, service, service use,
  license, payroll, franchise, transfer and recording taxes, fees and
  charges, imposed by the United States, or any state, local or foreign
  government or subdivision or agency thereof whether computed on a separate,
  consolidated, unitary, combined or any other basis; and such term shall
  include any interest, fines, penalties or additional amounts attributable
  or imposed on or with respect to any such taxes, charges, fees, levies or
  other assessments.
 
    "Tax Returns" shall mean any return, report or other document or
  information required to be supplied to a taxing authority in connection
  with Taxes.
 
    "Termination Date" shall have the meaning set forth in Section 8.1(b).
 
    "Trading Day" shall mean any day on which the SCI Common Shares are
  traded on the New York Stock Exchange, or if such securities are not listed
  or admitted for trading on the New York Stock Exchange, on the principal
  national securities exchange on which such securities are listed or
  admitted, or if not listed or admitted for trading on any national
  securities exchange, on the National Market System of the National
  Association of Securities Dealers, Inc. Automated Quotations System, or if
  such securities are not quoted on such National Market System, in the
  applicable securities market in which the securities are traded.
 
    "Units" shall mean all outstanding limited partnership interests (other
  than those owned by SCI or a wholly owned subsidiary of SCI) in SCI Limited
  Partnership-I, SCI Limited Partnership-II, SCI Limited Partnership-III and
  SCI Limited Partnership-IV.
 
    "Warrant Agreement" shall mean the Warrant Agreement between SCG and The
  First National Bank of Boston, as warrant agent, substantially in the form
  of Exhibit II hereto.
 
    "Warrant Issuance" shall have the meaning set forth in Section 2.2.
 
    "Warrant Issuance Agreement" shall mean the Warrant Issuance Agency
  Agreement substantially in the form of Exhibit III hereto.
 
    "Warrant Issuance Date" shall mean the date established by the Board of
  Directors of SCG as the date on which the SCG Warrants shall be delivered
  to the issuance agent pursuant to the Warrant Issuance Agreement, which
  date shall be within 30 days following the Warrant Issuance Record Date.
 
    "Warrant Issuance Record Date" shall have the meaning set forth in
  Section 2.2.
 
                                  ARTICLE II
 
               THE MERGERS, WARRANT ISSUANCE AND RIGHTS OFFERING
 
  Section 2.1 The Mergers. The events set forth in this Section 2.1 shall be
effected, upon the terms and subject to the conditions of this Agreement, as
soon as practicable after this Agreement and the transactions contemplated
hereby are approved by the shareholders of each of SCI and SCG (the "Merger
Closing"). It is the intention of the parties that each of the events set
forth in this Section 2.1 shall occur simultaneously. SCI and SCG shall each
take all actions necessary to cause the SCG Subsidiaries to be merged with and
into a subsidiary of SCI, which subsidiary shall be a "qualified REIT
subsidiary" of SCI within the meaning of Section 856(i)(2) of the Code, on the
terms and conditions set forth in the agreement and plan of merger
substantially in the form of Exhibit I hereto (the "Agreement and Plan of
Merger"). SCI shall issue that number of SCI Common Shares in connection with
the mergers described in this Section 2.1 equal to the number obtained by
dividing $81,870,626 by the Fair Market Value of an SCI Common Share;
provided, however, that in the event that the Fair Market Value of an SCI
Common Share is less than $19.75, then the number of SCI Common Shares
issuable in connection with the mergers described in this Section 2.1 shall be
4,145,348; and provided, further, that in the event that the Fair Market Value
of an SCI Common Share is more than $24.75, then the number of SCI Common
Shares issuable in connection with the mergers described in this Section 2.1
shall be 3,307,904.
 
                                      I-4
<PAGE>
 
  Section 2.2 Warrant Issuance. SCG shall issue (the "Warrant Issuance")
warrants to purchase SCG Class B Common Shares (the "SCG Warrants") to holders
of SCI Common Shares, SCI Series B Preferred Shares and Units (in each case,
other than those owned by SCG) as of the Warrant Issuance Record Date on the
terms and in the manner described below. The SCG Warrants shall each (i) be
exercisable for one SCG Class B Common Share, (ii) have an exercise price per
SCG Class B Common Share equal to the Current Market Price of an SCG Class B
Common Share on the Warrant Issuance Date, (iii) shall expire 12 months from
the date of issuance and (iv) shall have such other terms and conditions as
set forth in the Warrant Agreement. The record date for determining the
holders entitled to participate in the Warrant Issuance (the "Warrant Issuance
Record Date") shall be the close of business on the date designated by SCG,
which date shall be within the 28-day period following the Rights Offering
Closing Date and which date shall be consistent with any restrictions in the
ruling or opinion described in Section 7.1(d). SCG shall issue an aggregate
number of SCG Warrants determined by dividing $101,029,642 by the Current
Market Price of an SCG Class B Common Share on the Warrant Issuance Date. The
number of SCG Warrants to be issued to each such holder shall be determined by
multiplying (a) the aggregate number of SCG Warrants to be issued by (b) the
number obtained by dividing (i) the aggregate number of SCI Common Shares held
of record by the holder and issuable upon conversion of all SCI Series B
Preferred Shares and upon exchange of all Units held of record by the holder,
in each case as of the close of business on the Warrant Issuance Record Date,
by (ii) the total number of SCI Common Shares outstanding (other than those
owned by SCG) and issuable upon conversion of all SCI Series B Preferred
Shares (other than those owned by SCG) and upon exchange of all Units
outstanding (other than those owned by SCG), in each case as of the close of
business on the Warrant Issuance Record Date. No certificates or scrip
representing fractional SCG Warrants shall be issued in connection with the
Warrant Issuance. The Warrant Issuance Agreement shall contain appropriate
provision to aggregate and sell all fractional SCG Warrants and remit the net
proceeds to the SCI shareholders who would otherwise be entitled to such
fractions. The Warrant Issuance shall be made pursuant to and in accordance
with the procedures set forth in the Warrant Issuance Agreement. The Warrant
Issuance shall not occur unless and until all of the conditions set forth in
this Agreement have been satisfied or waived and the mergers described in
Section 2.1 have been consummated.
   
  Section 2.3 The Rights Offering. SCI shall distribute as a dividend to each
holder of record of SCI Common Shares, as of the close of business on the SCI
Shareholders' Approval Record Date, rights to purchase SCI Common Shares
entitling such holder to subscribe for and purchase SCI Common Shares during
the period commencing on the date the SCI Prospectus is mailed to such holders
and expiring on the close of business on the date of the Merger Closing (the
"Rights Offering Expiration Date"). The issuance of such rights and the
issuance of SCI Common Shares upon exercise of such rights shall be registered
under the SCI Registration Statement and SCI shall use its best efforts to
cause the rights to be tradeable on the Exchange on which the SCI Common
Shares are listed. Each holder of SCI Common Shares shall receive one (1)
right for every one (1) SCI Common Share held of record by such holder as of
the SCI Shareholders' Approval Record Date. The exercise price per SCI Common
Share for such rights shall be equal to the amount determined by the SCI Board
(or a duly authorized committee thereof); provided, that in the event that the
Fair Market Value of an SCI Common Share is more than $24.75, then the
exercise price per SCI Common Share shall be $24.75; and provided, further,
that the exercise price per SCI Common Share shall in no event (other than as
described in the preceding proviso) be less than 94% of the Fair Market Value
of an SCI Common Share. SCI shall make available for issuance in the rights
offering, up to a maximum number of SCI Common Shares equal to the difference
between (X) the amount determined by dividing (A) the number of SCI Common
Shares issuable pursuant to Section 2.1 by (B) the percentage of all
outstanding SCI Common Shares owned by SCG on the SCI Shareholders' Approval
Record Date (the amount determined pursuant to this clause (X) being the
"Rights Offering Amount") and (Y) the number of SCI Common Shares issuable to
SCG pursuant to Section 2.1. Each holder shall be entitled to acquire one (1)
SCI Common Share by paying the Fair Market Value and surrendering that number
of rights (rounded down to the nearest whole right) equal to the amount
determined by dividing the aggregate number of SCI Common Shares outstanding
on the SCI Shareholders' Approval Record Date by the Rights Offering Amount.
SCG agrees that it shall not exercise or sell or otherwise transfer any rights
issued to it pursuant to this Section 2.3 and SCG shall not purchase or
otherwise acquire any rights. SCI shall not accept subscriptions pursuant to
such rights unless and until all of the conditions set forth in this Agreement
have been satisfied or waived and the mergers described in Section 2.1 have
been consummated. Any SCI Common Shares that are not     
 
                                      I-5
<PAGE>
 
   
subscribed for by shareholders may be offered to other shareholders pursuant
to an oversubscription privilege and, if not fully subscribed for by
shareholders, may be sold to third parties. The REIT Manager shall, at its own
expense, engage an affiliate of SCG to assist SCI in selling SCI Common Shares
to third parties.     
 
                                  ARTICLE III
 
                     REPRESENTATIONS AND WARRANTIES OF SCI
 
  SCI represents and warrants to SCG as follows:
 
  Section 3.1 Organization and Qualification. SCI is duly organized, validly
existing and in good standing under the laws of the State of Maryland and has
the requisite power, trust or otherwise, and authority to own, lease and
operate its assets and properties and to carry on its business as it is now
being conducted and as it is proposed by it to be conducted, including,
without limitation, the conduct of the businesses currently conducted by the
SCG Subsidiaries. SCI is qualified to do business and is in good standing in
each jurisdiction in which the properties owned, leased or operated by it or
the nature of the business conducted by it makes such qualification necessary,
except where the failure to be so qualified and in good standing would not
reasonably be expected to have a material adverse effect on the business,
operations, properties, assets, condition (financial or other), results of
operations or prospects of SCI. True, accurate and complete copies of each of
the declaration of trust and bylaws of SCI as in effect on the date hereof,
including all amendments thereto and proposed amendments thereof, have
heretofore been delivered to SCG.
 
  Section 3.2 Capitalization.
 
  (a) The authorized shares of SCI consists of 150,000,000 shares of
beneficial interest, of which 97,706,709 SCI Common Shares, 5,400,000 SCI
Series A Preferred Shares, 8,050,000 SCI Series B Preferred Shares and
2,000,000 SCI Series C Preferred Shares are issued and outstanding as of the
date hereof. All of the issued and outstanding SCI Common Shares, SCI Series A
Preferred Shares, SCI Series B Preferred Shares and SCI Series C Preferred
Shares are validly issued, fully paid and, except as set forth in Schedule
3.2(a), nonassessable and free of preemptive rights.
 
  (b) Except as contemplated by this Agreement and the Related Agreements or
as set forth in Schedule 3.2(b), as of the date hereof, there are no
outstanding subscriptions, options, calls, contracts, commitments,
understandings, restrictions, arrangements, rights or warrants, including any
right of conversion or exchange under any outstanding security, instrument or
other agreement that are presently exercisable obligating SCI to issue,
deliver or sell, or cause to be issued, delivered or sold, additional SCI
Common Shares or obligating SCI to grant, extend or enter into any such
agreement or commitment; provided, however, that the foregoing shall not apply
to the adoption by SCI of any incentive plan providing for grants of options
or restricted shares to directors and employees nor to any grant of options or
restricted shares thereunder. There are no voting trusts, proxies or other
agreements or understandings to which SCI is a party or by which SCI is bound
with respect to the voting of any SCI Common Shares.
 
  Section 3.3 Issuance of Securities. The SCI Common Shares issuable to SCG
hereunder, when issued in accordance with the provisions of this Agreement and
the Related Agreements, will be duly and validly authorized and issued and
will be fully paid and, except as set forth in Schedule 3.2(a), nonassessable.
The SCI Common Shares issuable upon exercise of rights issued pursuant to
Section 2.3, when issued in accordance with the provisions of this Agreement
and the Related Agreements, will be duly and validly authorized and issued and
will be fully paid and, except as set forth in Schedule 3.2(a), nonassessable.
 
  Section 3.4 Authority; Non-Contravention; Approvals.
 
  (a) SCI has full power, trust or otherwise, and authority to enter into this
Agreement and the Related Agreements to which it is a party and, subject to
SCI Shareholders' Approval and SCI Required Statutory Approvals, to consummate
the transactions contemplated hereby and thereby. The execution and delivery
of this Agreement and the Related Agreements to which it is a party, and the
consummation by SCI of the transactions contemplated hereby and thereby, have
been duly authorized by the SCI Board and no other proceedings on the
 
                                      I-6
<PAGE>
 
part of SCI are necessary to authorize the execution and delivery of this
Agreement or the Related Agreements and the consummation by SCI of the
transactions contemplated hereby and thereby, except for SCI Shareholders'
Approval and the obtaining of SCI Required Statutory Approvals. This Agreement
has been duly and validly executed and delivered by SCI, and, assuming the due
authorization, execution and delivery hereof by SCG, constitutes a valid and
binding agreement of SCI enforceable against SCI in accordance with its terms,
except that such enforcement may be subject to (i) bankruptcy, insolvency,
reorganization, moratorium or other similar laws affecting or relating to
enforcement of creditors' rights generally, (ii) general equitable principles
and (iii) to the extent this Agreement or any of the Related Agreements
contains indemnification provisions for violations of federal or state
securities laws, as enforceability of such provisions may be limited under
federal and state securities laws.
 
  (b) The execution and delivery of this Agreement and the Related Agreements
by SCI, to the extent it is a party thereto, do not, and the consummation by
SCI of the transactions contemplated hereby and thereby will not, violate,
conflict with or result in a breach of any provision of, or constitute a
default (or an event which, with notice or lapse of time or both, would
constitute a default) under, or result in the termination of, or accelerate
the performance required by, or result in a right of termination or
acceleration under, or result in the creation of any lien, security interest,
charge or encumbrance upon any of the assets of SCI under any of the terms,
conditions or provisions of, (i) subject to obtaining SCI Shareholders'
Approval, SCI's declaration of trust or bylaws, (ii) subject to obtaining SCI
Required Statutory Approvals and SCI Shareholders' Approval, any statute, law,
ordinance, rule, regulation, judgment, decree, order, injunction, writ, permit
or license of any court or governmental authority applicable to SCI or any of
its properties or (iii) except as set forth on Schedule 3.4(b) hereto, any
note, bond, mortgage, indenture, deed of trust, license, franchise, permit,
concession, contract, lease or other instrument, obligation or agreement of
any kind to which SCI is now a party or by which SCI or any of its properties
may be bound, excluding from the foregoing clauses (ii) and (iii) such
violations, conflicts, breaches, defaults, terminations, accelerations or
creations of liens, security interests, charges or encumbrances that would
not, in the aggregate, be reasonably expected to have a material adverse
effect on the business, operations, properties, assets, condition (financial
or other), results of operations or prospects of SCI.
 
  (c) Except for (i) the filing of the SCI Registration Statement, the Proxy
Statement and the SCG Warrant Registration Statement with the Commission
pursuant to the Securities Act and the Exchange Act, and the declaration of
the effectiveness of the SCI Registration Statement and the SCG Warrant
Registration Statement by the Commission and filings with various state blue
sky authorities, (ii) any required filings by SCI pursuant to Section 2.1, and
(iii) any required filings by SCI of amendments to its declaration of trust
(the filings and approvals referred to in clauses (i) through (iii) are
collectively referred to as the "SCI Required Statutory Approvals"), no
declaration, filing or registration with, or notice to, or authorization,
consent or approval of, any governmental or regulatory body or authority is
necessary for the execution and delivery of this Agreement and the Related
Agreements by SCI or the consummation by SCI of the transactions contemplated
hereby or thereby, other than such declarations, filings, registrations,
notices, authorizations, consents or approvals which, if not made or obtained,
as the case may be, would not, in the aggregate, be reasonably expected to
have a material adverse effect on the business, operations, properties,
assets, condition (financial or other), results of operations or prospects of
SCI.
 
  Section 3.5 Registration Statements and Proxy Statement and Prospectuses.
None of the information to be supplied by SCI for inclusion or incorporation
by reference in the SCG Warrant Registration Statement will, at the time it
becomes effective, at the time of the mailing of the SCG Warrant Prospectus
and the Proxy Statement and any amendments thereof or supplements thereto, and
at the time of the meeting of shareholders of SCI to be held in connection
with the transactions contemplated by this Agreement, contain any untrue
statement of a material fact or omit to state any material fact required to be
stated therein or necessary in order to make the statements therein, in light
of the circumstances under which they are made, not misleading. The Proxy
Statement will comply as to form in all material respects with all applicable
laws, including the provisions of the Securities Act and the Exchange Act and
the rules and regulations promulgated thereunder. No representation is made by
SCI with respect to information supplied by SCG, or derived therefrom, for
inclusion in the SCG Warrant Registration Statement.
 
                                      I-7
<PAGE>
 
  Section 3.6 Disclosure, Financial Statements and Absence of Certain Changes.
SCI's Annual Report on Form 10-K for the year ended December 31, 1996 (the
"SCI 10-K"), and each other report or document filed after December 31, 1996
by SCI with the Commission under the Exchange Act, taken together, do not
contain any untrue statement of a material fact or omit to state any material
fact required to be stated therein or necessary in order to make the
statements therein, in light of the circumstances under which they were made,
not misleading. SCI's audited consolidated financial statements contained in
the SCI 10-K (the "SCI Financial Statements") have been prepared in accordance
with generally accepted accounting principles applied on a consistent basis
and fairly present the consolidated financial position of SCI and its
subsidiaries as of the dates set forth therein and the results of their
operations and cash flows for the periods set forth therein. Since December
31, 1996, there has not been any material adverse change or any event (other
than general economic or market conditions) which would reasonably be expected
to result in a material adverse change, individually or in the aggregate, in
the business, operations, properties, assets, liabilities, condition
(financial or other), results of operations or prospects of SCI.
 
  Section 3.7 Absence of Undisclosed Liabilities. SCI did not have, at
December 31, 1996, and has not incurred since that date, any liabilities or
obligations (whether absolute, accrued, contingent or otherwise) of any nature
(other than ordinary and recurring operating expenses), (a) except
liabilities, obligations or contingencies which are accrued or reserved
against in the SCI Financial Statements with respect to December 31, 1996 or
reflected in the notes thereto and (b) except for any liabilities, obligations
or contingencies which (i) would not, in the aggregate, be reasonably expected
to have a material adverse effect on the business, operations, properties,
assets, condition (financial or other), results of operations or prospects of
SCI or (ii) have been discharged or paid in full prior to the date hereof.
 
  Section 3.8 Brokers and Finders. SCI has not employed any broker, finder or
other intermediary in connection with the transactions contemplated by this
Agreement which would be entitled to any brokerage, finder's or similar fee or
commission in connection with this Agreement or the transactions contemplated
hereby.
 
                                  ARTICLE IV
 
                     REPRESENTATIONS AND WARRANTIES OF SCG
 
  SCG represents and warrants to SCI as follows:
 
  Section 4.1 Organization and Qualification. SCG and each of the SCG
Subsidiaries is duly organized, validly existing and in good standing under
the laws of its jurisdiction of organization and each has the requisite power,
corporate or otherwise, and authority to own, lease and operate its assets and
properties and to carry on its business as it is now being conducted and as it
is proposed by it to be conducted. Each SCG Subsidiary is qualified to do
business and is in good standing in each jurisdiction in which the properties
owned, leased or operated by it or the nature of the business conducted by it
makes such qualification necessary, except where the failure to be so
qualified and in good standing would not reasonably be expected to have a
material adverse effect on the business, operations, properties, assets,
condition (financial or other), results of operations or prospects of any such
SCG Subsidiary. True, accurate and complete copies of each of the articles of
incorporation and bylaws of SCG and the certificate of incorporation and
bylaws of each SCG Subsidiary as in effect on the date hereof, including all
amendments thereto and proposed amendments and restatements thereof, have
heretofore been delivered to SCI.
 
  Section 4.2 Capitalization.
 
  (a) The authorized stock of the REIT Manager consists of 2,000 shares of
common stock, of which 1,000 shares of common stock are issued and
outstanding. The authorized stock of the Property Manager consists of 1,000
shares of common stock, of which 1,000 shares of common stock are issued and
outstanding. All of the issued and outstanding shares of common stock of the
REIT Manager and the Property Manager are owned by SCG, or a wholly owned
subsidiary of SCG, and are validly issued, fully paid and nonassessable. SCG,
or one of its wholly owned subsidiaries, owns good and marketable title to the
issued and outstanding shares of common stock of each of the SCG Subsidiaries,
in each case, free and clear of all liens, encumbrances, claims, security
interests and defects.
 
                                      I-8
<PAGE>
 
  (b) There are no outstanding subscriptions, options, calls, contracts,
commitments, understandings, restrictions, arrangements, rights or warrants,
including any right of conversion or exchange under any outstanding security,
instrument or other agreement obligating SCG or any subsidiary of SCG to
issue, deliver or sell, or cause to be issued, delivered or sold, additional
shares of either SCG Subsidiary or obligating SCG or any subsidiary of SCG to
grant, extend or enter into any agreement or commitment with respect to any of
the foregoing. There are no voting trusts, proxies or other agreements or
understandings to which SCG or any subsidiary of SCG is a party or is bound
with respect to the voting of any shares of either SCG Subsidiary. Neither of
the SCG Subsidiaries owns, directly or indirectly, any capital stock or other
ownership interest in any corporation, partnership, business association,
joint venture or other entity.
 
  Section 4.3 Issuance of Securities. Subject to receiving the SCG
Shareholders' Approval, the SCG Warrants when issued in accordance with the
provisions of this Agreement and the Related Agreements will constitute valid
and binding agreements of SCG enforceable against SCG in accordance with their
terms, except that such enforcement may be subject to (i) bankruptcy,
insolvency, reorganization, moratorium or other similar laws affecting or
relating to enforcement of creditors' rights generally and (ii) general
equitable principles. Subject to receiving the SCG Shareholders' Approval, the
SCG Class B Common Shares issuable upon exercise of the SCG Warrants, when
issued upon exercise of SCG Warrants and in accordance with the Warrant
Agreement, will be duly and validly authorized and issued and will be fully
paid and nonassessable.
 
  Section 4.4 Authority; Non-Contravention; Approvals.
 
  (a) SCG and each of the SCG Subsidiaries has full power, corporate or
otherwise, and authority to enter into this Agreement and the Related
Agreements to which it is a party and, subject to SCG Shareholders' Approval
and SCG Required Statutory Approvals, to consummate the transactions
contemplated hereby and thereby. The execution and delivery of this Agreement
and the Related Agreements to which they are parties, and the consummation by
SCG and the SCG Subsidiaries of the transactions contemplated hereby and
thereby, have been duly authorized by the SCG Board and the board of the
relevant SCG Subsidiary, and no other corporate proceedings on the part of SCG
or either SCG Subsidiary are necessary to authorize the execution and delivery
of this Agreement or the Related Agreements and the consummation by SCG and
the SCG Subsidiaries of the transactions contemplated hereby and thereby,
except for SCG Shareholders' Approval and the obtaining of SCG Required
Statutory Approvals. This Agreement has been duly and validly executed and
delivered by SCG, and, assuming the due authorization, execution and delivery
hereof by SCI, constitutes a valid and binding agreement of SCG enforceable
against SCG in accordance with its terms, except that such enforcement may be
subject to (i) bankruptcy, insolvency, reorganization, moratorium or other
similar laws affecting or relating to enforcement of creditors' rights
generally, (ii) general equitable principles and (iii) to the extent this
Agreement or any of the Related Agreements contains indemnification provisions
for violations of federal or state securities laws, as enforceability of such
provisions may be limited under federal and state securities laws. As of the
date of this Agreement, neither of the SCG Subsidiaries is in violation of its
charter, bylaws or other organizational documents.
 
  (b) The execution and delivery of this Agreement and the Related Agreements
by SCG and each SCG Subsidiary, to the extent it is a party thereto, do not,
and the consummation by SCG and the SCG Subsidiaries of the transactions
contemplated hereby and thereby will not, violate, conflict with or result in
a breach of any provision of, or constitute a default (or an event which, with
notice or lapse of time or both, would constitute a default) under, or result
in the termination of, or accelerate the performance required by, or result in
a right of termination or acceleration under, or result in the creation of any
lien, security interest, charge or encumbrance upon any of the assets of
either of the SCG Subsidiaries under any of the terms, conditions or
provisions of (i) subject to obtaining SCG Shareholders' Approval, SCG's or
such SCG Subsidiary's articles of incorporation or bylaws, (ii) subject to
obtaining SCG Required Statutory Approvals and SCG Shareholders' Approval, any
statute, law, ordinance, rule, regulation, judgment, decree, order,
injunction, writ, permit or license of any court or governmental authority
applicable to SCG or either SCG Subsidiary or any of the assets of either of
the SCG Subsidiaries, (iii) the certificate of incorporation or bylaws of an
SCG Subsidiary or (iv) except as set forth on Schedule 4.4(b) hereto, any
note, bond, mortgage, indenture, deed of trust, license, franchise, permit,
concession,
 
                                      I-9
<PAGE>
 
contract, lease or other instrument, obligation or agreement of any kind to
which SCG or either SCG Subsidiary is now a party or by which SCG or either
SCG Subsidiary or any of the assets of either of the SCG Subsidiaries may be
bound, excluding from the foregoing clauses (ii) and (iv) such violations,
conflicts, breaches, defaults, terminations, accelerations or creations of
liens, security interests, charges or encumbrances that would not, in the
aggregate, be reasonably expected to have a material adverse effect on the
business, operations, properties, assets, condition (financial or other),
results of operations or prospects of either of the SCG Subsidiaries.
 
  (c) Except for (i) the filing of the Proxy Statement and the SCG Warrant
Registration Statement with the Commission pursuant to the Securities Act and
the Exchange Act, and the declaration of the effectiveness of the SCG Warrant
Registration Statement by the Commission and filings with various state blue
sky authorities, (ii) any required filings by SCG or an SCG Subsidiary
pursuant to Section 2.1 and (iii) any required filings by SCG of amendments to
its articles of incorporation (the filings and approvals referred to in
clauses (i) through (iii) are collectively referred to as the "SCG Required
Statutory Approvals"), no declaration, filing or registration with, or notice
to, or authorization, consent or approval of, any governmental or regulatory
body or authority is necessary for the execution and delivery of this
Agreement and the Related Agreements by SCG or either SCG Subsidiary or the
consummation by SCG or either SCG Subsidiary of the transactions contemplated
hereby or thereby, other than such declarations, filings, registrations,
notices, authorizations, consents or approvals which, if not made or obtained,
as the case may be, would not, in the aggregate, be reasonably expected to
have a material adverse effect on the business, operations, properties,
assets, condition (financial or other), results of operations or prospects of
either of the SCG Subsidiaries.
 
  Section 4.5 Financial Statements. The audited financial statements of SCG
for the years ended December 31, 1994, 1995 and 1996 (the "SCG Financial
Statements") have been prepared in accordance with generally accepted
accounting principles applied on a consistent basis (except as otherwise set
forth in such financial statements) and fairly present the financial position
of SCG as of the dates presented and the results of its operations and cash
flows for the periods presented. The unaudited balance sheet of each SCG
Subsidiary as at February 28, 1997 and Statements of Funds From Operations for
the years ended December 31, 1995 and 1996 (the "Subsidiary Financial
Statements") fairly present the financial position of operations for the
periods presented.
 
  Section 4.6 Absence of Certain Changes or Events. Since December 31, 1996,
there has not been any material adverse change or any event (other than
general economic or market conditions) which would reasonably be expected to
result in a material adverse change, individually or in the aggregate, in the
business, operations, properties, assets, liabilities, condition (financial or
other), results of operations or prospects of SCG or of either of the SCG
Subsidiaries. Each of the SCG Subsidiaries have conducted their respective
businesses in the ordinary course during the periods covered by the Subsidiary
Financial Statements.
 
  Section 4.7 Registration Statements and Proxy Statement and Prospectuses.
None of the information to be supplied by SCG for inclusion or incorporation
by reference in the SCG Warrant Registration Statement will, at the time it
becomes effective, at the time of the mailing of the SCG Warrant Prospectus
and the Proxy Statement and any amendments thereof or supplements thereto, and
at the time of the meeting of shareholders of SCI to be held in connection
with the transactions contemplated by this Agreement, contain any untrue
statement of a material fact or omit to state any material fact required to be
stated therein or necessary in order to make the statements therein, in light
of the circumstances under which they are made, not misleading. The SCG
Warrant Registration Statement will comply as to form in all material respects
with all applicable laws, including the provisions of the Securities Act and
the Exchange Act and the rules and regulations promulgated thereunder. No
representation is made by SCG with respect to information supplied by SCI, or
derived therefrom, for inclusion in the SCG Warrant Registration Statement.
 
  Section 4.8 Taxes.
 
  (a) Each SCG Subsidiary has duly and timely filed with the appropriate
governmental authorities all Tax Returns required to be filed by it (either
separately or as a member of any affiliated group within the meaning of
 
                                     I-10
<PAGE>
 
Section 1504 of the Code or any similar group defined under a similar
provision of state, local or foreign law (an "Affiliated Group")) for all
periods ending on or prior to the Merger Closing, except to the extent of any
Tax Returns for which an extension of time for filing has been properly filed.
Each such return and filing is true and correct in all respects. All Taxes
owed by either SCG Subsidiary have been paid (whether or not shown on a Tax
Return). No material issues have been raised in any examination by any taxing
authority with respect to the businesses and operations of SCG or either of
the SCG Subsidiaries which (i) reasonably could be expected to result in an
adjustment to the liability for Taxes for such period examined or (ii), by
application of similar principles, reasonably could be expected to result in
an adjustment to the liability for Taxes for any other period not so examined.
All Taxes which each SCG Subsidiary is required by law to withhold or collect,
including without limitation Taxes required to have been withheld in
connection with amounts paid or owning to any employee, independent
contractor, creditor, stockholder, or other third party and sales, gross
receipts and use taxes, have been duly withheld or collected and, to the
extent required, have been paid over to the proper governmental authorities or
are held in separate bank accounts for such purpose. There are no liens for
Taxes upon the assets of SCG or either of the SCG Subsidiaries except for
statutory liens for Taxes not yet due.
 
  (b) None of SCG, the SCG Subsidiaries or the Affiliated Group has filed for
an extension of a statute of limitations with respect to any Tax and no
governmental authorities have requested an extension of the statute of
limitations with respect to any Tax. The Tax Returns of SCG, each SCG
Subsidiary and the Affiliated Group are not being and have not been examined
by any taxing authority for any past year or periods. None of SCG, the SCG
Subsidiaries or the Affiliated Group is a party to any pending action or any
formal or informal proceeding by any taxing authority for a deficiency,
assessment or collection of Taxes, and no claim for any deficiency, assessment
or collection of Taxes has been asserted, or, to the best knowledge of SCG,
threatened against it, including claims by any taxing authority in a
jurisdiction where SCG and the SCG Subsidiaries do not file tax returns that
any of them is or may be subject to taxation in that jurisdiction.
 
  (c) Each SCG Subsidiary has properly accrued on its respective Subsidiary
Financial Statements all Taxes due for which such SCG Subsidiary may be liable
in its own right (including, without limitation, by reason of being a member
of an Affiliated Group or as a transferee of the assets of, or successor to,
any corporation, person, association, partnership, joint venture or other
entity. Each SCG Subsidiary has established (and until the Closing shall
continue to establish and maintain) on its books and records reserves that are
adequate for the payment of all Taxes not yet due and payable.
 
  (d) Neither SCG Subsidiary (i) has filed a consent under Section 341(f) of
the Code concerning collapsible corporations, (ii) is a party to any Tax
allocation or sharing agreement other than a tax sharing agreement between an
SCG Subsidiary and SCG, which such agreement will be terminated as of the
Closing Date, and (iii) has been a member of an Affiliated Group filing a
consolidated federal income Tax Return other than a group, the common parent
of which is SCG.
 
  (e) The Affiliated Group of which each SCG Subsidiary is a member has duly
and timely filed all Tax Returns that it was required to file for each taxable
period during which any SCG Subsidiary was a member of the group. All such Tax
Returns were true, complete and correct in all respects and all Taxes owed by
the Affiliated Group, whether or not shown on any Tax Return, have been paid
for each taxable period during which any SCG Subsidiary was a member of the
group.
 
  (f) Neither SCG Subsidiary has any liability for the Taxes of any person
other than SCG or such SCG Subsidiary (A) under Treasury Regulation Section
1.1502-6 (or any similar provision of state, local or foreign law), (B) as a
transferee or successor, (C) by contract, or (D) otherwise.
 
  (g) Neither SCG Subsidiary has made any payments, is obligated to make any
payments, or is a party to an agreement that could obligate it to make any
payments that will not be deductible under Section 280G of the Code. Each SCG
Subsidiary has disclosed to the IRS all positions taken on its federal income
tax returns which could give rise to a substantial understatement of tax under
Section 6662 of the Code.
 
                                     I-11
<PAGE>
 
  Section 4.9 Absence of Undisclosed Liabilities. SCG did not have, at
December 31, 1996, and has not incurred since that date, any liabilities or
obligations (whether absolute, accrued, contingent or otherwise) of any nature
(other than ordinary and recurring operating expenses) with respect to any of
the assets of either of the SCG Subsidiaries, and neither SCG Subsidiary had,
at December 31, 1996, and none has incurred since that date, any liabilities
or obligations (whether absolute, accrued, contingent or otherwise) of any
nature (other than ordinary and recurring operating expenses) (a) except
liabilities, obligations or contingencies which are accrued or reserved
against in the SCG Financial Statements or the Subsidiary Financial Statements
or reflected in the notes thereto and (b) except for any liabilities,
obligations or contingencies which (i) would not, in the aggregate, be
reasonably expected to have a material adverse effect on the business,
operations, properties, assets, condition (financial or other), results of
operations or prospects of SCG or either of the SCG Subsidiaries or (ii) have
been discharged or paid in full prior to the date hereof.
 
  Section 4.10 Litigation. Except as set forth on Schedule 4.10, there are no
claims, suits, actions or proceedings pending or, to the best of SCG's
knowledge, threatened, against, relating to or affecting either of the SCG
Subsidiaries or any of the assets of either of the SCG Subsidiaries before or
by any court, governmental department, commission, agency, instrumentality or
authority, or any arbitrator that could reasonably be expected, either alone
or in the aggregate with all such claims, actions or proceedings, to affect
materially and adversely the business, operations, properties, assets,
condition (financial or other), results of operations or prospects of either
of the SCG Subsidiaries. Neither SCG Subsidiary is subject to any judgment,
decree, injunction, rule or order of any court, governmental department,
commission, agency, instrumentality or authority, or any arbitrator which
prohibits or restricts the consummation of the transactions contemplated
hereby or by any of the Related Agreements or would have a material adverse
effect on the business, operations, properties, assets, condition (financial
or other), results of operations or prospects of either of the SCG
Subsidiaries.
 
  Section 4.11 No Violation of Law. Neither of the SCG Subsidiaries is in
violation of or has been given notice or been charged with any violation of
any law, statute, order, rule, regulation, ordinance or judgment (including,
without limitation, any applicable Environmental Laws) of any governmental or
regulatory body or authority, except for violations which, in the aggregate,
would not reasonably be expected to have a material adverse effect on the
business, operations, properties, assets, condition (financial or other),
results of operations or prospects of either of the SCG Subsidiaries. No
investigation or review of either of the SCG Subsidiaries by any governmental
or regulatory body or authority is pending or, to the best knowledge of SCG,
threatened, nor has any governmental or regulatory body or authority indicated
to SCG or either SCG Subsidiary an intention to conduct the same. Each of the
SCG Subsidiaries and each of its officers and employees has all permits,
licenses, franchises, variances, exemptions, orders and other governmental
authorizations, consents and approvals necessary to conduct its business as
presently conducted and as proposed by such SCG Subsidiary to be conducted,
except for permits, licenses, franchises, variances, exemptions, orders,
authorizations, consents and approvals the absence of which, alone or in the
aggregate, would not reasonably be expected to have a material adverse effect
on the business, operations, properties, assets, condition (financial or
other), results of operations or prospects of either of the SCG Subsidiaries.
 
  Section 4.12 Insurance. SCG or the SCG Subsidiaries maintain insurance
coverage for each SCG Subsidiary and their respective assets of the types, and
in amounts, typical of similar companies engaged in the respective businesses
in which such SCG Subsidiary is engaged. All such insurance policies are in
full force and effect, and with respect to all policies, none of SCG nor
either SCG Subsidiary is delinquent in the payment of any premiums thereon,
and no notice of cancellation or termination has been received with respect to
any such policy. All such policies are sufficient for compliance with all
requirements of law and of all agreements to which either of the SCG
Subsidiaries is a party or otherwise bound and are valid, outstanding,
collectable, and enforceable policies and will remain in full force and effect
through their respective policy periods ending after the Merger Closing
(assuming payment of any applicable premiums arising after the Merger
Closing). Neither SCG nor either SCG Subsidiary has received written notice
within the last 12 months from any insurance company or board of fire
underwriters of any conditions, defects or inadequacies that would materially
adversely
 
                                     I-12
<PAGE>
 
affect the insurability of, or cause any material increase in the premiums for
insurance covering, either of the SCG Subsidiaries or any of the assets of
either of the SCG Subsidiaries that have not been cured or repaired to the
satisfaction of the party issuing the notice.
 
  Section 4.13 Employee Benefit Plans. SCG has previously provided or made
available to SCI a copy of each written employee benefit plan maintained by
SCG and/or its affiliates ("Employee Benefit Plans") that provides retirement,
pension, health care, long-term disability income, workers compensation, life
insurance and any other postretirement benefits that, as of the date hereof,
covers any employee of an SCG Subsidiary ("Employees") and a copy of each
plan, contract, or arrangement constituting an employment or severance
agreement with any director or Employee of an SCG Subsidiary. Each Employee
Benefit Plan complies and has been administered in form and in operation in
all material respects with all applicable requirements of law and no notice
has been issued by any governmental authority questioning or challenging such
compliance. Neither the execution or delivery of this Agreement or any of the
Related Agreements nor the consummation of the transactions contemplated
hereby or thereby constitutes or will constitute an event under any Employee
Benefit Plan or any such employment or severance agreement that may result in
any payment by SCI or any SCG Subsidiary, any restriction or limitation upon
the assets of any Employee Benefit Plan, any acceleration of payment or
vesting, increase in benefits or compensation, or forgiveness of any loan or
other commitment to SCI or an SCG Subsidiary.
 
  Section 4.14 Intellectual Property. Schedule 4.14 is a true and complete
list of all of the Intellectual Property used in the conduct of the businesses
of the SCG Subsidiaries. All the Intellectual Property listed on Schedule 4.14
is either owned or being licensed by one of the SCG Subsidiaries. With respect
to the Intellectual Property indicated on Schedule 4.14 as being owned by one
of the SCG Subsidiaries, the respective SCG Subsidiary indicated as owning
such Intellectual Property owns all right, title and interest in such
Intellectual Property, free and clear of all liens, encumbrances, claims,
security interests and defects. With respect to the Intellectual Property
indicated on Schedule 4.14 as being licensed by one of the SCG Subsidiaries,
the respective SCG Subsidiary indicated as licensing such Intellectual
Property (i) has the right under the applicable license agreement to use the
relevant Intellectual Property in the manner in which it is being used in the
conduct of the business of the SCG Subsidiary and (ii) is in compliance with
all terms and conditions of each such license agreement except where such
failure to be in compliance could not reasonably be expected to have any
material adverse effect on the business, operations, properties, assets,
condition (financial or other), results of operations or prospects of either
SCG Subsidiary. None of the Intellectual Property has been or is the subject
of any pending adverse claim, or to the best knowledge of SCG, any threatened
litigation or claim of infringement based on the use thereof by either one of
the SCG Subsidiaries or a third party. Neither SCG nor either of the SCG
Subsidiaries has received any notice contesting SCG's or the SCG Subsidiaries'
right to use any of the Intellectual Property and, to the knowledge of SCG,
neither of the SCG Subsidiaries has infringed upon or misappropriated any
intellectual property rights of third parties.
 
  Section 4.15 Labor. None of SCG or any of the SCG Subsidiaries is a party
to, or bound by, an collective bargaining agreement, contract or other
understanding with a labor union or labor union organization. There is no
unfair labor practice or labor arbitration proceeding pending or, to the
knowledge of SCG, threatened against the SCG Subsidiaries. To the knowledge of
SCG, there are no organizational efforts with respect to the formation of a
collective bargaining unit presently being made or threatened involving
employees of either SCG Subsidiary.
 
  Section 4.16 Brokers and Finders. SCG has not employed any broker, finder or
other intermediary in connection with the transactions contemplated by this
Agreement which would be entitled to any brokerage, finder's or similar fee or
commission in connection with this Agreement or the transactions contemplated
hereby.
 
  Section 4.17 Investment Company Act. None of SCG and the SCG Subsidiaries
is, and as of the date of the Merger Closing they will not be, an "investment
company" within the meaning of the Investment Company Act of 1940, as amended
nor an "investment adviser" within the meaning of the Investment Advisers Act
of 1940, as amended.
 
 
                                     I-13
<PAGE>
 
  Section 4.18 Adequacy of SCG Consideration. Except for the Intellectual
Property described on Schedule 4.14, no part of the respective businesses
conducted by the SCG Subsidiaries is conducted through any entity other than
the respective SCG Subsidiary.
 
  Section 4.19 Investment in Securities.
 
  SCG understands that (i) no Federal or state agency has passed upon the SCI
Common Shares to be issued in connection with the mergers described in Section
2.1 or made any finding or determination as to the fairness of SCG's
investment therein or the terms of the offer and the sale thereof pursuant to
this Agreement and the Related Agreements and (ii) SCG must bear the economic
risk of its investment in the SCI Common Shares to be issued in connection
with the mergers described in Section 2.1 for an indefinite period of time
because such shares will not be registered under the Securities Act or any
state securities laws, and, therefore, cannot be sold or transferred unless
either they are subsequently registered under the Securities Act and
applicable state securities laws or an exemption from such registrations is
available.
 
  (b) The SCI Common Shares to be issued in connection with the mergers
described in Section 2.1 are being acquired for SCG's own account and not with
any view toward the resale or distribution thereof, or with any present
intention of selling or distributing any such shares.
 
  (c) SCG has such knowledge and experience in financial and business matters
that it is capable of evaluating the merits and risks of an investment in the
SCI Common Shares to be issued in connection with the mergers described in
Section 2.1.
 
  (d) SCG has carefully reviewed all documents that it has requested copies
of, has been furnished with all other materials that it considers relevant to
an investment in the SCI Common Shares to be issued in connection with the
mergers described in Section 2.1 and has had a full opportunity to ask
questions of and receive answers from SCI or a person or persons acting on
behalf of SCI concerning the terms and conditions of an investment in the SCI
Common Shares to be issued in connection with the mergers described in Section
2.1.
 
  Section 4.20 Title to Assets; No Real Property. Set forth on Schedule 4.20
is a complete list of all of the assets currently owned by each SCG Subsidiary
which are materially important in the conduct of its business as it is being
currently conducted and a list of all officers and key employees of each such
SCG Subsidiary. The SCG Subsidiaries have good, valid and marketable title to,
or a leasehold interest in, (a) all of their material properties and assets
(tangible and intangible) reflected in the Subsidiary Financial Statements,
except as indicated in the notes thereto and except for properties and assets
disposed of in the ordinary course of business, and (b) all of the material
properties and assets purchased by an SCG Subsidiary since the date of such
financial statements, except for properties and assets disposed of in the
ordinary course of business, in each case subject to no lien, claim, or
encumbrance other than (i) liens reflected in such financial statements, (ii)
liens for current Taxes, assessments or governmental charges or levies not yet
due and delinquent, and (iii) liens that could not reasonably be expected to
have any material adverse effect on the business, operations, properties,
assets, condition (financial or other), results of operations or prospects of
either SCG Subsidiary. Neither SCG Subsidiary owns, in whole or in part, or
holds as record title holder, or is the holder of any mortgage or deed of
trust with respect to, any real property.
 
  Section 4.21 Projections. The projections prepared by SCG and furnished to
SCI have been prepared in good faith and with all available information
regarding the current operations of SCI and the SCG Subsidiaries and the
operations of SCI as proposed to be conducted and are based upon assumptions
which SCG believes to be reasonable. However, no representation or warranty is
made by SCG that the results set forth in such projections or the assumptions
underlying such projections will in fact be realized. SCG has previously
caused Arthur Andersen LLP to deliver to SCI a report verifying the
mathematical accuracy of the methodology used by SCG in preparing the
projections. All of the information supplied by SCG to Arthur Andersen LLP for
purposes of preparing such report has been provided or made available to SCI
or, if not so provided or made available, is consistent with the information
set forth in the projections in all material respects.
 
 
                                     I-14
<PAGE>
 
                                   ARTICLE V
 
               CONDUCT OF BUSINESSES PENDING THE MERGER CLOSING
 
  Section 5.1 Conduct of Businesses of SCG Subsidiaries. After the date hereof
and prior to the Merger Closing or earlier termination of this Agreement,
except as SCI shall otherwise agree in writing or as may be otherwise
specifically contemplated by this Agreement and the Related Agreements, SCG
shall cause each of the SCG Subsidiaries to:
 
    (a) conduct the businesses conducted by it in the ordinary and usual
  course of business and consistent with past practice and, as to the REIT
  Manager, the requirements of the Seventh Amended and Restated REIT
  Management Agreement dated as of June 30, 1996, between SCI and it (the
  "REIT Management Agreement"), and as to the Property Manager, each of the
  management agreements between SCI and it (collectively, the "Property
  Management Agreement");
 
    (b) not issue, sell, pledge or dispose of, or agree to issue, sell,
  pledge or dispose of, any additional shares of, or any options, warrants or
  rights of any kind to acquire any shares of, capital stock of an SCG
  Subsidiary of any class or any debt or equity securities convertible into
  or exchangeable for such stock or amend or modify the terms and conditions
  of any of the foregoing;
 
    (c) not (i) incur or become contingently liable with respect to any
  additional indebtedness for borrowed money, (ii) take any action which
  would jeopardize SCI's status as a real estate investment trust under the
  Code, (iii) sell or otherwise dispose of any of its assets, (iv) prepay or
  cause to be prepaid any principal amount outstanding with respect to
  indebtedness for borrowed money or (vi) enter into any contract, agreement,
  commitment or arrangement with respect to any of the foregoing;
 
    (d) use reasonable efforts to preserve intact its businesses,
  organization and goodwill, keep available the services of its present
  officers and employees and preserve the goodwill and business relationships
  with all lessees, operators, suppliers, distributors, customers and others
  having business relationships with it and SCI and not engage in any action,
  directly or indirectly, with the intent to adversely impact the
  transactions contemplated by this Agreement;
 
    (e) confer with one or more representatives of SCI when requested to
  report on material operational matters and the general status of ongoing
  operations of its respective businesses;
 
    (f) maintain, in full force and effect, with all premiums due thereon
  paid, policies of insurance covering all of its respective insurable assets
  and businesses in amounts and as to foreseeable risks usually insured
  against by persons operating similar businesses under valid and enforceable
  policies of insurance issued by nationally recognized insurers;
 
    (g) except as may be required to distribute earnings and profits, not
  declare, set aside or pay any dividends on, or make any other distributions
  in respect of, any of their capital stock, or purchase, redeem or otherwise
  acquire any shares of their capital stock;
 
    (h) not acquire or agree to acquire by merging or consolidating with, or
  by purchasing a substantial portion of the stock or assets of, or by any
  other manner, any business or any corporation, partnership, joint venture,
  association, or other business organization or division thereof;
 
    (i) not acquire or agree to acquire any assets that are material,
  individually or in the aggregate, to either of the SCG Subsidiaries, or
  make or agree to make any capital expenditures except in the ordinary
  course of business consistent with past practice;
 
    (j) not adopt or amend in any material respect any bonus, profit sharing,
  compensation, stock option, pension, retirement, deferred compensation,
  employment or other employee benefit plan, agreement, trust, fund or other
  arrangement for the benefit or welfare of any present or former director or
  employee or, other than increases for individuals (other than officers and
  directors) in the ordinary course of business consistent with past
  practice, increase the compensation of fringe benefits of any present or
  former director or employee; and not pay any benefit not required by an
  existing plan, arrangement or agreement, or grant any new or modified
  severance or termination arrangement or increase or accelerate any benefits
  payable under its severance or termination pay policies;
 
                                     I-15
<PAGE>
 
    (k) not take any action that would, or is reasonably likely to, result in
  any of its or SCI's representations and warranties in this Agreement
  becoming untrue, or in any of the conditions to the Merger set forth in
  Article VII not being satisfied;
 
    (l) not pay, discharge or satisfy any claims (including claims of
  shareholders), liabilities or obligations (absolute, accrued, asserted or
  unasserted, contingent or otherwise), except for the payment, discharge or
  satisfaction, of (i) liabilities or obligations in the ordinary course of
  business (including for Taxes) consistent with past practice or in
  accordance with their terms as in effect on the date hereof, (ii)
  liabilities reflected or reserved against in, or contemplated by, the
  Subsidiary Financial Statements, or waive, release, grant, or transfer any
  rights of material value or modify or change in any material respect any
  existing license, lease, contract or other documents, other than as
  contemplated by this Agreement or in the ordinary course of business
  consistent with past practice;
 
    (m) not (i) adopt a plan of complete or partial liquidation; (ii) adopt
  any amendment to its charter or bylaws; (iii) enter into any contract,
  agreement or arrangement involving more than $500,000 annually, except for
  agreements entered into in the ordinary course of business and with prior
  written consent; (iv) authorize or enter into any agreement relating to
  property management services to be provided by it to a third party property
  owners on other than customary terms; (v) modify or change in any material
  respect any existing material agreements, except in the ordinary course and
  consistent with past practice; (vi) engage in any conduct the nature of
  which is materially different that the business in which it is currently
  engaged; or (vi) enter into any agreement providing for acceleration of
  payment or performance or other consequences as a result of a change of
  control of it; and
 
    (n) not authorize any of, or commit or agree to take any of, the
  foregoing actions set forth in subsections (b), (c), and (g) through (m).
 
  Section 5.2 Conduct of Business of SCI. After the date hereof and prior to
the Merger Closing or earlier termination of this Agreement, except as SCG
shall otherwise agree in writing or as may be otherwise specifically
contemplated by this Agreement and the Related Agreements, SCI shall:
 
    (a) conduct the businesses conducted by it in the ordinary and usual
  course of business and consistent with past practice;
 
    (b) not take any action which would jeopardize its status as a real
  estate investment trust under the Code; and
 
    (c) operate in compliance with the terms and conditions of the Second
  Amended and Restated Investor Agreement, dated November 18, 1993, between
  SCI and SCG, as amended or supplemented.
 
                                  ARTICLE VI
 
                             ADDITIONAL AGREEMENTS
 
  Section 6.1 Access to Information. Each of the parties shall afford to the
other party hereto and such other party's accountants, counsel, financial
advisors and other representatives full access, during normal business hours
throughout the period prior to the Merger Closing or earlier termination of
this Agreement, to all properties, books, contracts, commitments and records
(including, but not limited to, Tax Returns) of such party and, in the case of
SCG, of the SCG Subsidiaries, as appropriate, and, during such period, each
shall furnish promptly to the other (a) a copy of each report, schedule and
other document filed or received pursuant to the requirements of federal or
state securities laws or filed with the Commission in connection with the
transactions contemplated by this Agreement and (b) such other information
concerning their respective businesses, properties and personnel which are the
subject of this Agreement or the Related Agreements as shall be reasonably
requested; provided that no investigation pursuant to this Section 6.1 shall
affect any representation or warranty made herein or the conditions to the
obligations of the respective parties hereto to consummate the transactions
contemplated hereby or thereby. Each party shall promptly advise each other
party in writing of any change or the occurrence of any event after the date
of this Agreement or the Related Agreements having, or which, insofar
 
                                     I-16
<PAGE>
 
as can reasonably be foreseen, in the future may have, any material adverse
effect on the business, operations, properties, assets, condition (financial
or other), results of operations or prospects of such party or, in the case of
SCG, either of the SCG Subsidiaries.
 
  Section 6.2 Proxy Statement and Registration Statement. SCG shall file with
the Commission as soon as is reasonably practicable after the date hereof the
SCG Warrant Registration Statement. SCG shall also take any action required to
be taken under applicable state blue sky or securities laws in connection with
the issuance of securities pursuant to Sections 2.2. To the extent the SCI
Registration Statement shall not have been filed and/or declared effective
prior to the date of this Agreement, SCI shall (i) file as soon as is
reasonably practicable after the date hereof the SCI Registration Statement
and use all reasonable efforts to have the SCI Registration Statement declared
effective by the Commission as promptly as practicable, (ii) use all
reasonable efforts to continue the effectiveness of the SCI Registration
Statement and (iii) keep available for issuance under the SCI Registration
Statement such number of shares as would be required to satisfy rights issued
pursuant to Section 2.3 assuming that each shareholder of SCI (other than SCG)
elects to subscribe for the maximum number of shares for which it is entitled
to subscribe. To the extent the SCI Registration Statement shall have been
filed and declared effective prior to the date of this Agreement, SCI shall
use all reasonable efforts to continue the effectiveness of the SCI
Registration Statement and shall keep available for issuance under the SCI
Registration Statement such number of shares as would be required to satisfy
rights issued pursuant to Section 2.3 assuming that each shareholder of SCI
(other than SCG) elects to subscribe for the maximum number of shares for
which it is entitled to subscribe. SCI shall also take any action required to
be taken under applicable state blue sky or securities laws in connection with
the issuance of securities pursuant to Sections 2.1 and 2.3. SCI and SCG shall
promptly furnish to each other all information, and take such other actions as
may reasonably be requested in connection with any action by any of them in
connection with this Section 6.2 and shall cooperate with one another and use
their respective best efforts to facilitate the expeditious consummation of
the transactions contemplated by this Agreement and the Related Agreements.
 
  6.3 Section Shareholders' Aprroval. Each of SCI and SCG shall promptly take
such action as may be required by its declaration of trust or articles of
incorporation, as applicable, its bylaws and applicable law and promptly seek,
and use its best efforts to obtain, the requisite shareholder approval of this
Agreement and the transactions contemplated hereby, including amendments to
SCI's declaration of trust necessary to consummate the transactions
contemplated hereby and any amendments to SCG's articles of incorporation
necessary to consummate the transactions contemplated hereby (as appropriate,
the "SCI Shareholders' Approval" and "SCG Shareholders' Approval"). The SCI
Board and SCG Board shall recommend to their respective shareholders the
approval of this Agreement and of the transactions contemplated by this
Agreement; provided, however, that prior to the respective meetings of
shareholders of SCI and SCG, the SCI Board or SCG Board, as the case may be,
may withdraw, modify or amend such recommendation to the extent that the SCI
Board or the SCI Special Committee or the SCG Board, as the case may be, deems
it necessary to do so in the exercise of its fiduciary obligations to SCI or
SCG, as the case may be, after being so advised by nationally recognized
counsel not having an interest in the transactions contemplated by this
Agreement or the Related Agreements.
 
  Section 6.4 Affiliate Agreements. SCI shall use its best efforts to cause
each principal executive officer, trustee and each other person who is an
"affiliate," as that term is used in paragraphs (c) and (d) of Rule 145 under
the Securities Act, of SCI to execute and deliver to SCG on or prior to the
Warrant Issuance Date a written agreement (an "Affiliate Agreement") to the
effect that such person will not offer to sell, sell or otherwise dispose of
any SCG Warrants (or the SCG Class B Common Share issuable upon exercise
thereof) issued in the Warrant Issuance and received by such person, except,
in each case, pursuant to an effective registration statement or in compliance
with Rule 145, as amended from time to time, or in a transaction which, in the
opinion of legal counsel satisfactory to SCG, is exempt from the registration
requirements of the Securities Act.
 
  Section 6.5 Exchange. SCG shall use its best efforts to effect, at or before
the Warrant Issuance Date, authorization for listing or quotation of the SCG
Warrants on the New York Stock Exchange or another Exchange upon official
notice of issuance of the SCG Warrants pursuant to the Warrant Issuance.
 
 
                                     I-17
<PAGE>
 
  Section 6.6 Expenses. All costs and expenses incurred in connection with
this Agreement, the Related Agreements and the transactions contemplated
hereby and thereby shall be paid by the party incurring such expenses;
provided, however, that (i) all costs and expenses of the SCI Special
Committee (including fees and expenses of counsel and its financial advisors),
and all fees and expenses in connection with filing, printing and distributing
the SCI Registration Statement, the SCI Prospectus and the Proxy Statement
shall be paid by SCI and (ii) all costs and expenses in connection with
filing, printing and distributing the SCG Warrant Registration Statement and
the SCG Warrant Prospectus and all fees and expenses in connection with the
listing of the SCG Warrants (and the SCG Class B Common Shares issuable upon
exercise thereof) on any Exchange shall be paid by SCG.
 
  Section 6.7 Agreement to Cooperate. Subject to the terms and conditions
herein provided, each of the parties hereto shall cooperate and use its
respective best efforts to take, or cause to be taken, all action and to do,
or cause to be done, all things necessary, proper or advisable under
applicable laws and regulations to consummate and make effective the
transactions contemplated by this Agreement and the Related Agreements,
including using its best efforts to identify and obtain all necessary or
appropriate waivers, consents and approvals to effect all necessary
registrations, filings and submissions (including, but not limited to, SCI
Required Statutory Approvals, SCG Required Statutory Approvals and any filings
under federal and state securities laws) and to lift any injunction or other
legal bar to the transactions contemplated hereby and thereby (and, in such
case, to proceed with such transactions as expeditiously as possible),
subject, however, to obtaining SCI Shareholders' Approval and SCG
Shareholders' Approval.
 
  Section 6.8 Public Statements. The parties hereto shall consult with each
other prior to issuing any press release or any written public statement with
respect to this Agreement and the Related Agreements or the transactions
contemplated hereby and thereby and shall not issue any such press release or
written public statement prior to review and approval by the other party,
except that prior review and approval shall not be required if, in the
reasonable judgment of the party seeking to issue such release or public
statement, prior review and approval would prevent the timely dissemination of
such release or announcement in violation of any applicable law, rule or
regulation or rule or policy of the New York Stock Exchange or another
Exchange.
 
  Section 6.9 Corrections to the SCG Warrant Registration Statement and SCG
Warrant Prospectus. Prior to the date of SCI Shareholders' Approval, each of
SCI and SCG shall correct promptly any information provided by it to be used
specifically in the SCG Warrant Registration Statement or the SCI Registration
Statement, or incorporated by reference into either such document, that shall
have become false or misleading in any material respect and shall take all
steps necessary to file with the Commission and have declared effective or
cleared by the Commission any amendment or supplement to the SCG Warrant
Registration Statement or the SCI Registration Statement so as to correct the
same and to cause the SCG Warrant Registration Statement and the SCI
Registration Statement as so corrected to be disseminated to the shareholders
of SCI, in each case to the extent required by applicable law.
 
  Section 6.10 Voting of Shares. SCG will vote all SCI Common Shares owned by
it in favor of the approval and adoption of this Agreement, the Related
Agreements and the transactions contemplated hereby and thereby (including
such amendments to SCI's Declaration of Trust as may be required to allow
consummation of such transactions); provided, however, that SCG shall not be
obligated to vote any SCI Common Shares in favor of such matters in the event
that the SCI Board, the SCI Special Committee or the SCG Board withdraws,
modifies or amends its recommendation pursuant to Section 6.3.
 
  Section 6.11 Confidentiality
 
  As used herein, "Confidential Material" means, with respect to either party
hereto (the "Providing Party"), all information, whether oral, written or
otherwise, furnished to the other party hereto (the "Receiving Party") or the
Receiving Party's directors, trustees, officers, partners, Affiliates (as
defined in Rule 12b-2 under the Exchange Act), employees, agents or
representatives (collectively, "Representatives"), by the Providing Party and
all reports, analyses, compilations, studies and other material prepared by
the Receiving Party or its
 
                                     I-18
<PAGE>
 
Representatives (in whatever form maintained, whether documentary, computer
storage or otherwise) containing, reflecting or based upon, in whole or in
part, any such information. The term "Confidential Material" does not include
information which (i) is or becomes generally available to the public other
than as a result of a disclosure by the Receiving Party, its Representatives
or anyone to whom the Receiving Party or any of its Representatives transmit
any Confidential Material in violation of this Agreement, (ii) is or becomes
known or available to the Receiving Party on a nonconfidential basis from a
source (other than the Providing Party or one of its Representatives) who is
not, to the knowledge of the Receiving Party after reasonable inquiry,
prohibited from transmitting the information to the Receiving Party or its
Representatives by a contractual, legal, fiduciary or other obligation or
(iii) is contained in the SCI Registration Statement, the SCI Prospectus, the
Proxy Statement, the SCG Warrant Registration Statement or the SCG Warrant
Prospectus.
 
  Subject to paragraph (c) below or except as required by applicable laws,
regulations or legal process, the Confidential Material will be kept
confidential and will not, without the prior written consent of the Providing
Party, be disclosed by the Receiving Party or its Representatives, in whole or
in part, and will not be used by the Receiving Party or its Representatives,
directly or indirectly, for any purpose other than in connection with this
Agreement, the Related Agreements and the transactions contemplated hereby or
thereby or evaluating, negotiating or advising with respect to such matters.
Moreover, the Receiving Party agrees to transmit Confidential Material to its
Representatives only if and to the extent that such Representatives need to
know the Confidential Material for purposes of such transactions and are
informed by the Receiving Party of the confidential nature of the Confidential
Material and of the terms of this Section 6.11. In any event, the Receiving
Party will be responsible for any actions by its Representatives which are not
in accordance with the provisions hereof.
 
  In the event that the Receiving Party, its Representatives or anyone to whom
the Receiving Party or its Representatives supply the Confidential Material
are requested (by oral questions, interrogatories, requests for information or
documents, subpoena, civil or criminal investigative demand, any informal or
formal investigation by any government or governmental agency or authority or
otherwise in connection with legal process) to disclose any Confidential
Material, the Receiving Party agrees (i) to immediately notify the Providing
Party of the existence, terms and circumstances surrounding such a request,
(ii) to consult with the Providing Party on the advisability of taking legal
available steps to resist or narrow such request and (iii) if disclosure of
such information is required, to furnish only that portion of the Confidential
Material which, in the opinion of the Receiving Party's counsel, the Receiving
Party is legally compelled to disclose and to cooperate with any action by the
Providing Party to obtain an appropriate protective order or other reliable
assurance that confidential treatment will be accorded the Confidential
Material (it being agreed that the Providing Party shall reimburse the
Receiving Party for all reasonable out-of-pocket expenses incurred by the
Receiving Party in connection with such cooperation).
 
  In the event of the termination of this Agreement in accordance with its
terms, promptly upon request from the Providing Party, the Receiving Party
shall, except to the extent prohibited by applicable laws, regulations or
legal process, redeliver to the Providing Party or destroy all tangible
Confidential Material and will not retain any copies, extracts or other
reproductions thereof in whole or in part. Any such destruction shall be
certified in writing to the Providing Party by an authorized officer of the
Receiving Party supervising the same. Notwithstanding the foregoing, the
Receiving Party and one Representative designated by the Receiving Party shall
be permitted to retain one permanent file copy of each document constituting
Confidential Material to be used only in connection with litigation arising
from the transactions contemplated by this Agreement.
 
  Section 6.12 Personnel.
 
  (a) SCG Liability for Employee Obligations. SCG shall indemnify and hold
harmless SCI for any and all obligations, debts or liabilities relating to or
arising from any Employee's employment with SCG or an SCG Subsidiary, which
obligation, debt or liability arises prior to the Merger Closing date. SCG
shall honor or cause its insurance carriers to honor all claims for benefits
by the Employees under each Employee Benefit Plan with respect to claims
incurred by the Employees or their covered dependents before the Merger
Closing date.
 
                                     I-19
<PAGE>
 
  (b) Employee Benefit Plans. SCI shall establish or cause to be established
employee benefit plans for the respective Employees who become employees of
SCI or any subsidiary thereof after the Merger Closing that are substantially
similar to the Employee Benefit Plans, which plans shall recognize service of
the Employees with SCI and SCG and their affiliates to the same extent such
service has been recognized under the Employee Benefit Plans. The medical
plans established by SCI shall recognize any deductibles and copayments
Employees have made under the SCG medical plan in the current plan year.
 
  (c) Nonassumption of Employee Benefit Plan Liability. SCI shall not incur
any liability with respect to an Employee Benefit Plan.
 
  Section 6.13 Prorations. No later than ninety (90) days after the date of
the Merger Closing, SCG shall prepare and deliver a statement (a "Post-Closing
Accrual Statement") prorating all of the items listed in this Section 6.13
("Prorated Items") through the date of the Merger Closing. SCG shall be liable
for or entitled to the benefit of the Prorated Items to the extent the
Prorated Items relate to any time period up to the date of the Merger Closing,
and SCI shall be liable for or entitled to the benefit of the Prorated Items
to the extent Prorated Items relate to periods from and subsequent to the date
of the Merger Closing. Prorated Items shall be settled between SCG and SCI in
cash. The Prorated Items are as follows:
 
    (a) all Taxes relating to the businesses of the SCG Subsidiaries which
  shall have accrued and become payable prior to the date of the Merger
  Closing shall be paid by SCG. All Taxes which shall be (or should be)
  accrued but unpaid or which have been paid in advance shall be properly
  prorated as of the date of the Merger Closing between SCG and SCI. In
  connection with such proration of Taxes, in the event that actual tax
  figures are not available at the time of delivery of the Post-Closing
  Accrual Statement, the taxes to be prorated shall be based upon the actual
  taxes for the preceding year for which actual tax amounts are available and
  such taxes shall be reprorated upon request of either party made within
  sixty (60) days of the date that the actual amounts become available,
  provided that the actual amount is at least 5% more or 5% less than the
  amount on which the original proration was based, and appropriate payment
  shall be made within thirty (30) days after such reproration;
 
    (b) rents, taxes and other items payable by either of the SCG
  Subsidiaries under any agreement;
 
    (c) the amount of any license or registration fees with respect to any
  licenses or registrations of either of the SCG Subsidiaries;
 
    (d) the amount of charges for water, telephone, electricity and other
  utilities and fuel;
 
    (e) all accrued vacation, termination and severance pay and accrued
  sickness benefits for all Employees including related, social security
  taxes, unemployment compensation taxes, workers compensation taxes and
  premiums and other employment taxes relating to the same;
 
    (f) all other operating expenses, including without limitation insurance
  premiums and amounts payable to service providers, of the SCG Subsidiaries;
 
    (g) all management fees, commissions and other fees and income of the SCG
  Subsidiaries; and
 
    (h) all other items not specifically described in subsections (a)-(g)
  above which are normally prorated in connection with similar transactions.
 
  In addition to the Prorated Items, the Post-Closing Accrual Statement shall
  also reflect any payments made by SCG or either of the SCG Subsidiaries
  prior to Merger Closing with respect to any Prorated Items. SCG agrees to
  furnish SCI with such documents and other records as SCI reasonably
  requests in order to confirm all adjustment and proration calculations
  reflected on the Post-Closing Accrual Statement.
 
  Section 6.14 Tax Matters.
 
  (a) Tax Reporting. The parties agree that they will report, and will cause
the SCG Subsidiaries and the surviving corporation in the mergers pursuant to
Section 2.1 to report, the Merger on all Tax Returns and other filings as tax-
free reorganizations under Section 368(a) of the Code.
 
                                     I-20
<PAGE>
 
  (b) Tax Sharing Agreements. Any Tax sharing agreement between SCG and an SCG
Subsidiary will be terminated as of the Merger Closing and will have no
further effect for any taxable year.
 
  (c) Returns for Periods Through the Closing Date. SCG will include the
income of each of the SCG Subsidiaries (including any deferred income
triggered into income by Section 1.1502-13 of the Treasury Regulations and any
excess loss accounts taken into income under Section 1.1502-19 of the Treasury
Regulations) on the SCG consolidated Tax Returns for all periods through the
Merger Closing and pay any Taxes attributable to such income. Each SCG
Subsidiary will furnish Tax information to SCG for inclusion in SCG's
consolidated Tax Returns for the period which includes the date of the Merger
Closing in accordance with each SCG Subsidiary's past custom and practice. SCG
will allow SCI a reasonable opportunity to review and comment upon such Tax
Returns (including any amended returns) prior to their being filed to the
extent that they relate to any SCG Subsidiary. Without the consent of SCI, SCG
will take no position on such returns that relate to any SCG Subsidiary that
would be inconsistent with prior positions taken by SCG. The income of each
SCG Subsidiary will be apportioned to the period up to and including the
Merger Closing date and the period after the Merger Closing date by closing
the books of each SCG Subsidiary as of the end of the Merger Closing date.
 
  (d) Cooperation. SCG and SCI will cooperate fully with each other in
connection with (i) the preparation and filing of any Federal, state or local
tax returns that include the business and operations of the SCG Subsidiaries
for any period prior to and including the date of the Merger Closing, and (ii)
any audit examination by any government taxing authority of the returns
referred to in clause (i). Such cooperation shall include, without limitation,
the furnishing or making available of records, books of account or other
materials of the SCG Subsidiaries necessary or helpful for the defense against
assertions of any taxing authority as to any tax returns which include
operations of the SCG Subsidiaries for any period prior to and including the
date of the Merger Closing.
 
  (e) Claims. In a case in which SCI or its subsidiaries receives any inquiry,
whether oral or written, from any taxing authority relating to any matter
which could result in the indemnification of SCI by SCG under Section 9.1, SCI
will promptly give SCG written notice (the "Tax Inquiry Notice") of such
inquiry. If such Tax Inquiry Notice is not given to SCG within 30 days after
the receipt by SCI or its subsidiaries of such an inquiry and SCI's failure to
give such Tax Inquiry Notice materially and substantially adversely affects
the ability of SCG to contest any claim made by such taxing authority, SCG
shall not be liable to SCI under Section 9.1 for such claim.
 
  (f) Notice 88-19 Election. SCI will make an election to be subject to rules
similar to the rules of Section 1374 of the Code in accordance with Internal
Revenue Service Notice 88-19, 1988-1 C.B. 486, or any future applicable
administrative rules or treasury regulations.
 
  (g) Settlement or Compromise. SCI will not settle or otherwise compromise
any claim or issue subject to indemnification under Section 9.1 without SCG's
prior written consent, which SCG shall not unreasonably withhold. Nothing
contained herein shall require SCI to contest a claim if SCI shall waive the
payment by SCG of any amount that might otherwise be payable by SCG pursuant
to Section 9.1 hereof in respect of such claim.
 
  Section 6.15 Standstill. SCG agrees that, during the period beginning on the
Closing Date and ending 180 days thereafter, it will not sell or cause to be
sold any SCI Common Shares beneficially owned by SCG.
 
                                  ARTICLE VII
 
                                  CONDITIONS
 
  Section 7.1 Conditions to Each Party's Obligations. The respective
obligation of each party to effect the transactions contemplated hereby and by
the Related Agreements shall be subject to the fulfillment at or prior to the
Merger Closing of the following conditions:
 
    (a) The other party shall have performed in all material respects its
  agreements contained in this Agreement required to be performed on or prior
  to the Merger Closing, and the representations and
 
                                     I-21
<PAGE>
 
  warranties of each such other party shall be true and correct in all
  material respects on and as of (i) the date made and (ii) the Merger
  Closing date with the same effect as if made on that date; and each party
  shall have received a certificate of an executive officer of each such
  party to that effect;
 
    (b) This Agreement, the Related Agreements and the transactions
  contemplated hereby and thereby (including any amendments to SCI's
  Declaration of Trust as may be required to allow consummation of such
  transactions) shall have been approved by the affirmative vote of the
  holders of a majority of the SCI Common Shares of SCI and the SCG
  Shareholders' Approval shall have been obtained.
 
    (c) The SCI Registration Statement and the SCG Warrant Registration
  Statement shall each have become effective in accordance with the
  provisions of the Securities Act, and no stop order suspending such
  effectiveness shall have been issued and remain in effect and no proceeding
  for that purpose shall have been initiated or threatened by the Commission;
 
    (d) SCI and SCG shall have received a study from Arthur Andersen LLP or
  another nationally recognized independent certified public accounting firm
  concluding that the accumulated earnings and profits for the SCG
  Subsidiaries as of December 31, 1996 and the projected earnings and profits
  of the SCG Subsidiaries for the period beginning January 1, 1997 and ending
  on the Merger Closing date are in the aggregate less than $5,000,000;
 
    (e) Each of SCI and SCG shall have received a favorable opinion of Mayer,
  Brown & Platt (substantially in the form set forth in Exhibit VIII) to the
  effect that the mergers described in Section 2.1 will each qualify as a
  reorganization within the meaning of Section 368 of the Code and that each
  of SCI, the SCG Subsidiaries, and the subsidiary of SCI that shall be the
  surviving corporation in such mergers will be a party to the reorganization
  within the meaning of Section 368(b) of the Code;
 
    (f) SCI and SCG shall have received (i) an opinion from Mayer, Brown &
  Platt (substantially in the form set forth in Exhibit VIII) that the
  performance of this Agreement will not jeopardize the status of SCI as a
  "real estate investment trust" under the Code or (ii) a favorable ruling
  from the Internal Revenue Service to the effect that the Warrant Issuance
  will be respected for federal income tax purposes as a direct issuance of
  the SCG Warrants by SCG to the shareholders of SCI and an opinion from
  Mayer, Brown & Platt (substantially in the form set forth in Exhibit VIII
  hereto) that the performance of this Agreement will not jeopardize the
  status of SCI as a "real estate investment trust" under the Code;
 
    (g) No preliminary or permanent injunction or other order or decree by
  any federal or state court which prevents the consummation of the
  transactions contemplated by this Agreement and the Related Agreements
  shall have been issued and remain in effect (each party agreeing to use its
  best efforts to have any such injunction, order or decree lifted);
 
    (h) All governmental consents, orders and approvals legally required for
  the consummation of the transactions contemplated by this Agreement and the
  Related Agreements shall have been obtained and be in effect at the Merger
  Closing (including SCI Required Statutory Approvals and SCG Required
  Statutory Approvals), and all consents, orders and approvals legally
  required for the consummation of the transactions contemplated by this
  Agreement and the Related Agreements shall have been obtained;
 
    (i) Each of the parties shall have acquired all material consents
  required from third parties necessary to consummate the transactions
  contemplated by this Agreement;
 
    (j) All agreements set forth on Schedule 7.1 shall have been terminated
  effective as of the Closing; and
 
    (k) SCG shall have forgiven all indebtedness owing to it from each SCG
  Subsidiary.
 
  Section 7.2 Conditions to Obligations of SCI. Unless waived by SCI, the
obligation of SCI to effect the transactions contemplated hereby and by the
Related Agreements shall be subject to the fulfillment at or prior to the
Merger Closing of the following additional conditions:
 
    (a) The Special Committee of the SCI Board (the "SCI Special Committee")
  shall have received from Goldman, Sachs & Co., or another investment
  banking firm satisfactory to the SCI Special Committee, a
 
                                     I-22
<PAGE>
 
  written opinion to the effect that, as of the date of the Proxy Statement
  and the SCG Warrant Prospectus, the aggregate consideration to be paid and
  received by SCI and its shareholders pursuant to this Agreement, the
  Agreement and Plan of Merger and the Warrant Agreement is fair to SCI and
  the shareholders of SCI other than SCG, and such opinion shall not have
  been withdrawn, revoked or modified;
 
    (b) The SCI Special Committee shall have received from King & Spalding,
  or another law firm satisfactory to the SCI Special Committee, an opinion
  in form and substance satisfactory to the SCI Special Committee;
 
    (c) SCG shall have executed and delivered to SCI an Amended and Restated
  SCI Investor Agreement substantially in the form of Exhibit IV hereto;
 
    (d) SCG shall have executed and delivered to SCI an Administrative
  Services Agreement substantially in the form of Exhibit V hereto;
 
    (e) SCG shall have executed and delivered to SCI a License Agreement with
  respect to the name "Security Capital" substantially in the form of Exhibit
  VI hereto;
 
    (f) SCG shall have executed and delivered to SCI the Protection of
  Business Agreement substantially in the form of Exhibit VII hereto;
 
    (g) SCI shall have received a "comfort letter" from the independent
  public accountants of SCG, dated as of the effective date of the SCG
  Warrant Registration Statement, with respect to financial information of
  SCG included or incorporated by reference in the Proxy Statement and the
  SCG Warrant Registration Statement in form and substance reasonably
  satisfactory to SCI and customary in scope and substance for "comfort
  letters" delivered by independent public accountants in connection with
  registration statements and proxy statements;
 
    (h) The SCG Warrants to be issued pursuant to the Warrant Issuance shall
  have been authorized, upon official notice of issuance, for listing or
  quotation on the Exchange, if any, on which the SCG Class B Common Shares
  are authorized for listing or quotation; and
 
    (i) No governmental consent, order or approval legally required for the
  consummation of the transactions contemplated by this Agreement and by the
  Related Agreements shall have any terms which in the reasonable judgment of
  SCI, when taken together with the terms of all such consents, orders or
  approvals, would materially impair the value to SCI and the shareholders of
  SCI of the transactions contemplated by this Agreement and the Related
  Agreements (including, without limitation, the value of the SCG Warrants to
  be received by the shareholders of SCI pursuant to Section 2.2), and no
  governmental authority shall have promulgated any statute, rule or
  regulation which, when taken together with all such promulgations, would
  materially impair the value to SCI and the shareholders of SCI of the
  transactions contemplated by this Agreement and the Related Agreements
  (including, without limitation, the value of the SCG Warrants to be
  received by the shareholders of SCI pursuant to Section 2.2).
 
  Section 7.3 Conditions to Obligations of SCG. Unless waived by SCG, the
obligation of SCG to effect the transactions contemplated hereby and by the
Related Agreements shall be subject to the fulfillment at or prior to the
Merger Closing of the additional following conditions:
 
    (a) The Affiliate Agreements required to be executed and delivered by
  affiliates of SCI pursuant to Section 6.4 shall have been executed and
  delivered as required by Section 6.4;
 
    (b) SCI shall have executed and delivered to SCG an Amended and Restated
  SCI Investor Agreement substantially in the form of Exhibit IV hereto;
 
    (c) SCI shall have executed and delivered to SCG an Administrative
  Services Agreement substantially in the form of Exhibit V hereto;
 
                                     I-23
<PAGE>
 
    (d) SCI shall have executed and delivered to SCG a License Agreement with
  respect to the name "Security Capital" substantially in the form of Exhibit
  VI hereto;
 
    (e) SCG shall have received a "comfort letter" from the independent
  public accountants of SCI, dated as of the effective date of the SCG
  Warrant Registration Statement, with respect to financial information of
  SCI included or incorporated by reference in the Proxy Statement and the
  SCG Warrant Registration Statement in form and substance reasonably
  satisfactory to SCG and customary in scope and substance for "comfort
  letters" delivered by independent public accountants in connection with
  registration statements and proxy statements; and
 
    (f) No governmental consent, order or approval legally required for the
  consummation of the transactions contemplated by this Agreement and by the
  Related Agreements shall have any terms which in the reasonable judgment of
  SCG, when taken together with the terms of all such consents, orders or
  approvals, would materially impair the value to SCG of the transactions
  contemplated by this Agreement and the Related Agreements (including,
  without limitation, the value of the SCI Common Shares to be received by
  SCG pursuant to Section 2.1), and no governmental authority shall have
  promulgated any statute, rule or regulation which, when taken together with
  all such promulgations, would materially impair the value to SCG and the
  shareholders of SCG of the transactions contemplated by this Agreement and
  the Related Agreements (including, without limitation, the value of the SCI
  Common Shares to be received by SCG pursuant to Section 2.1).
 
                                 ARTICLE VIII
 
                       TERMINATION, AMENDMENT AND WAIVER
 
  Section 8.1 Termination. This Agreement may be terminated at any time prior
to the Merger Closing, whether before or after approval by the shareholders of
SCI and SCG:
 
    (a) by mutual consent of each of the parties hereto;
 
    (b) unilaterally by either of the parties hereto, so long as such party
  has not breached any of its obligations hereunder (except for such breaches
  as are immaterial), if the transactions contemplated hereby shall not have
  been consummated on or before December 31, 1997 (the "Termination Date");
 
    (c) unilaterally by either of the parties hereto (i) if the other party
  (A) fails to perform any covenant or agreement in this Agreement in any
  material respect, and does not cure the failure, in all material respects
  within 15 business days after the terminating party delivers written notice
  of the alleged failure or (B) fails to fulfill or complete a condition to
  the obligations of the terminating party (which condition is not waived) by
  reason of a breach by the non-terminating party of its obligations
  hereunder or (ii) if any condition to the obligations of the terminating
  party is not satisfied (other than by reason of a breach by that party of
  its obligations hereunder), and it reasonably appears that the condition
  cannot be satisfied prior to the Termination Date;
 
    (d) unilaterally by SCG if SCI, through the SCI Board or SCI Special
  Committee, either fails to recommend to SCI's shareholders the approval of
  this Agreement and the transactions contemplated hereby or withdraws,
  modifies or amends such recommendation; and
 
    (e) unilaterally by SCI if SCG, through the SCG Board, either fails to
  recommend to SCG's shareholders the approval of this Agreement and the
  transactions contemplated hereby or withdraws, modifies or amends such
  recommendation.
 
  Section 8.2 Effect of Termination. In the event of termination of this
Agreement, as provided in Section 8.1, this Agreement shall forthwith become
void, and there shall be no further obligation on the part of any party
 
                                     I-24
<PAGE>
 
hereto or their respective officers or directors or trustees (except as set
forth in this Section 8.2 and in Sections 6.6 and 6.11 and Article IX, which
shall survive such termination). Nothing in this Section 8.2 shall relieve any
party from liability for any breach of this Agreement. Upon any termination
pursuant to Section 8.1(d), SCI shall pay to SCG all of the documented, out-
of-pocket expenses incurred by SCG after the date hereof in connection with
the transactions contemplated by this Agreement. Upon any termination pursuant
to Section 8.1(e), SCG shall pay to SCI all of the documented, out-of-pocket
expenses incurred by SCI after the date hereof in connection with the
transactions contemplated by this Agreement.
 
  Section 8.3 Amendment. This Agreement may not be amended except by an
instrument in writing signed on behalf of each of the parties hereto and in
compliance with applicable law; provided, however, this Agreement may not be
amended in any material respect following the SCI Shareholders' Approval or
SCG Shareholders' Approval.
 
  Section 8.4 Waiver. At any time prior to the Merger Closing, each party
hereto may (a) extend the time for the performance of any of the obligations
or other acts of the other party hereto, (b) waive any inaccuracies in the
representations and warranties contained herein or in any document delivered
pursuant hereto and (c) waive compliance with any of the agreements or
conditions contained herein except SCI Shareholders' Approval or the SCG
Shareholders' Approval. Any agreement on the part of a party hereto to any
such extension or waiver shall be valid if set forth in an instrument in
writing signed on behalf of such party.
 
                                  ARTICLE IX
 
                     SURVIVAL AND REMEDY; INDEMNIFICATION
 
  Section 9.1 Indemnification. Each party hereto agrees to indemnify (each an
"Indemnifying Party") the other party hereto and each of such other party's
affiliates (each an "Indemnified Party" and collectively, the "Indemnified
Parties") against, and agrees to hold it and them harmless from, any and all
liabilities, losses, costs, damages, penalties or expenses (including, without
limitation, reasonable attorneys' fees and expenses and costs of investigation
and litigation) (collectively, "Losses") incurred or suffered by an
Indemnified Party arising out of or in connection with any breach of, or
inaccuracy in, (i) to the extent SCG is the Indemnifying Party, any of the
representations and warranties or agreements of SCG under this Agreement and
(ii) to the extent SCI is the Indemnifying Party, the representations and
warranties of the SCI set forth in Section 3.3 and Section 3.4(a) of this
Agreement. In addition, SCG agrees to indemnify SCI and each of SCI's
affiliates (other than SCG, but including, after the Merger Closing, the
surviving corporation in the merger pursuant to Section 2.1) (SCI and such
included affiliates being included within the terms "Indemnified Party" and
"Indemnified Parties" as used in the other sections of this Article IX)
against, and agrees to hold it and them harmless from, any and all Losses
incurred or suffered by it or them arising out of or in connection with (X)
any breach of, or inaccuracy in, any of the representations and warranties of
SCI set forth in this Agreement other than those set forth in Section 3.3 or
Section 3.4(a), (Y) any acts or omissions of either of the SCG Subsidiaries in
their respective capacities as REIT Manager and Property Manager prior to the
Merger Closing, but only to the extent that such breach, inaccuracy, act, or
omission arises out of or results from the gross negligence, bad faith, or
willful misconduct of either SCG Subsidiary or (Z) any income tax liabilities
arising pursuant to Treasury Regulations section 1.1502-6 or any analogous
provision.
 
  Section 9.2 Limitation of Indemnification. An Indemnified Party shall not be
entitled to indemnification under this Article IX until the aggregate of all
Losses with respect to which such Indemnified Party would otherwise be
entitled to indemnification under this Article IX exceeds $250,000, in which
event the Indemnified Party shall be entitled to all such Losses including
such $250,000; provided, however, that none of the indemnification obligations
hereunder (other than for Losses arising in connection with a breach of the
representations and warranties set forth in Section 4.8 or under clause (Z) of
Section 9.1) shall exceed the Fair Market Value of the SCI Common Shares
received by SCG pursuant to Section 2.1.
 
                                     I-25
<PAGE>
 
  Section 9.3 Notice of Claims; Assumption of Defense. The Indemnified Party
shall give prompt notice to the Indemnifying Party, in accordance with the
terms of Section 10.1 and in the case of a tax inquiry in compliance with the
terms of Section 6.14(e), of the assertion of any claim, or the commencement
of any suit, action or proceeding by any party in respect of which indemnity
may be sought hereunder, specifying with reasonable particularity the basis
therefor and giving the Indemnifying Party such information with respect
thereto as the Indemnifying Party may reasonably request. The Indemnifying
Party may, at its own expense, (a) participate in and (b) upon notice to the
Indemnified Party and upon the Indemnifying Party's written agreement that the
Indemnified Party is entitled to indemnification pursuant to Section 9.1 for
Losses arising out of such claim, suit, action or proceeding, at any time
during the course of any such claim, suit, action or proceeding, assume the
defense thereof; provided that (x) the Indemnifying Party's counsel is
reasonably satisfactory to the Indemnified Party and (y) the Indemnifying
Party shall thereafter consult with the Indemnified Party upon its reasonable
request from time to time with respect to such claim, suit, action or
proceeding; provided, however, that the Indemnified Party shall have the right
to retain its own counsel, with the reasonable fees and expenses to be paid by
the Indemnifying Party, if the Indemnified Party reasonably believes that
representation of it by the counsel retained by the Indemnifying Party would
be inappropriate due to actual or potential differing interest between the
Indemnified Party and any other party represented by such counsel in such
proceeding. If the Indemnifying Party assumes such defense, the Indemnified
Party shall have the right (but not the duty) to participate in the defense
thereof and to employ counsel, at its own expense, separate from the counsel
employed by the Indemnifying Party. Whether or not the Indemnifying Party
chooses to defend or prosecute any such claim, suit, action or proceeding, all
of the parties hereto shall cooperate in the defense or prosecution thereof.
 
  Section 9.4 Settlement or Compromise. Any settlement or compromise made or
caused to be made by the Indemnified Party or the Indemnifying Party, as the
case may be, of any claim, suit, action or proceeding of the kind referred to
in Section 9.3 shall also be binding upon the Indemnifying Party or the
Indemnified Party, as the case may be, in the same manner as if a final
judgment or decree had been entered by a court of competent jurisdiction in
the amount of such settlement or compromise. No party shall settle or
compromise any such claim, suit, action or proceeding without the prior
written consent of the other party, which shall not be unreasonably withheld.
 
  Section 9.5 Failure of Indemnifying Party to Act. In the event that the
Indemnifying Party does not elect to assume the defense of any claim, suit,
action or proceeding within a reasonable time of being notified by the
Indemnified Party, then any failure of the Indemnified Party to defend or to
participate in the defense of any such claim, suit, action or proceeding or to
cause the same to be done, shall not relieve the Indemnifying Party of its
obligations hereunder.
 
  Section 9.6 Survival. The indemnification provided by this Article IX shall
be a continuing right to indemnification and shall survive the closing of the
transactions contemplated hereby and the expiration or termination of this
Agreement (i) for a period of two years following the Merger Closing with
respect to any indemnification not in connection with a breach of the
representations and warranties set forth in Section 4.8 and clause (z) of
Section 9.1 and (ii) until the expiration of the statute of limitations (as it
may be extended) with respect to each tax year or period pertinent to the
representations and warranties set forth in Section 4.8 and clause (z) of
Section 9.1 with respect to any indemnification in connection with a breach
thereof; and the Indemnified Party shall be entitled to bring an action
thereon only if the Indemnified Party has given the Indemnifying Party written
notice within such two-year period or statute-of-limitations period, as the
case may be.
 
  Section 9.7 Waiver of Counterclaims for Indemnification. If and to the
extent that SCG, by virtue of being an Indemnifying Party hereunder, would
have a claim against any Indemnified Party for indemnification against Losses
under the REIT Management Agreement or Property Management Agreement, SCG
hereby waives and forever releases the Indemnified Parties from any such
claim.
 
                                     I-26
<PAGE>
 
                                   ARTICLE X
 
                              GENERAL PROVISIONS
 
  Section 10.1 Notices. All notices and other communications hereunder shall
be in writing and shall be deemed given if delivered personally, sent via a
recognized overnight courier with delivery confirmed in writing or sent via
facsimile to the parties at the following addresses (or at such other address
for a party as shall be specified by like notice):
 
    (a) If to SCI, to:
 
      Security Capital Industrial Trust
      14100 East 35th Place
      Aurora, Colorado 80011
      Attention: K. Dane Brooksher
      Fax: (303) 576-2600
 
      with copies to:
 
      Mayer, Brown & Platt
      190 South LaSalle Street
      Chicago, Illinois 60603
      Attention: Edward J. Schneidman
      Fax: (312) 701-7711
 
      King & Spalding
      191 Peachtree Street N.E.
      Atlanta, Georgia 30303
      Attention: Edward J. Hawie
      Fax: (404) 572-5100
 
    If to SCG, to:
 
      Security Capital Group Incorporated
      125 Lincoln Avenue, Suite 300
      Santa Fe, New Mexico 87501
      Attention: Jeffrey A. Klopf
      Fax: (505) 988-8920
 
      with a copy to:
 
      Mayer, Brown & Platt
      190 South LaSalle Street
      Chicago, Illinois 60603
      Attention: Edward J. Schneidman
      Fax: (312) 701-7711
 
  Section 10.2 Interpretation. The headings contained in this Agreement are
for reference purposes only and shall not affect in any way the meaning or
interpretation of this Agreement.
 
  Section 10.3 Miscellaneous. This Agreement (including the documents and
instruments referred to herein) (a) constitutes the entire agreement and
supersedes all other prior agreements and understandings, both written and
oral, among the parties, or any of them, with respect to the subject matter
hereof and thereof; (b) shall not be assigned by operation of law or
otherwise; and (c) shall be governed in all respects, including validity,
interpretation and effect, by the laws of the State of Maryland (without
giving effect to the provisions thereof relating to conflicts of law).
 
  Section 10.4 Counterparts. This Agreement may be executed in two or more
counterparts, each of which shall be deemed to be an original, but all of
which shall constitute one and the same agreement.
 
                                     I-27
<PAGE>
 
  Section 10.5 Parties in Interest. This Agreement shall be binding upon and
inure solely to the benefit of the parties hereto, and nothing in this
Agreement, express or implied, is intended to confer upon any other person any
rights or remedies of any nature whatsoever under or by reason of this
Agreement.
 
  Section 10.6 Limitation in Liability. Any obligation or liability whatsoever
of SCI which may arise at any time under this Agreement or any obligation or
liability which may be incurred by it pursuant to any other instrument,
transaction or undertaking contemplated hereby shall be satisfied, if at all,
out of SCI's assets only. No such obligation or liability shall be personally
binding upon, nor shall resort for the enforcement thereof be had to, the
property of any of its shareholders, trustees, officers, employees or agents,
regardless of whether such obligation or liability is in the nature of
contract, tort or otherwise.
 
  Section 10.7 No Presumption Against Drafter. Each of the parties hereto has
jointly participated in the negotiation and drafting of this Agreement. In the
event of an ambiguity or a question of intent or interpretation arises, this
Agreement shall be construed as if drafted jointly by each of the parties
hereto and no presumptions or burdens of proof shall arise favoring any party
by virtue of the authorship of any of the provisions of this Agreement.
 
                                   * * * * *
 
  IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
signed by their respective officers thereunto duly authorized as of the date
first written above.
 
                                          Security Capital Industrial Trust
 
                                             /s/ K. Dane Brooksher
                                          By: _________________________________
                                                     K. Dane Brooksher
                                              Co-Chairman and Chief Operating
                                                          Officer
 
                                          Security Capital Group Incorporated
 
                                             /s/ Jeffrey A. Klopf
                                          By: _________________________________
                                                      Jeffrey A. Klopf
                                                   Senior Vice President
 
                                     I-28
<PAGE>
 
                                    ANNEX II
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
                         1997 LONG-TERM INCENTIVE PLAN
 
 
 
<PAGE>
 
                               TABLE OF CONTENTS
 
<TABLE>
<S>                                                                          <C>
SECTION 1...................................................................   1
  GENERAL...................................................................   1
    1.1.  Purpose...........................................................   1
    1.2.  Participation.....................................................   1
SECTION 2...................................................................   1
  OPTIONS...................................................................   1
    2.1.  Definition........................................................   1
    2.2.  Eligibility.......................................................   1
    2.3.  Price.............................................................   2
    2.4.  Exercise..........................................................   2
    2.5.  Post-Exercise Limitations.........................................   2
    2.6.  Expiration Date...................................................   3
SECTION 3...................................................................   3
  DIVIDEND EQUIVALENT UNITS.................................................   3
    3.1.  Award of Dividend Equivalent Units................................   3
    3.2.  Terms and Conditions of Dividend Equivalent Units.................   3
SECTION 4...................................................................   4
  SHARE PURCHASE PROGRAM....................................................   4
    4.1.  Purchase of Shares................................................   4
    4.2.  Matching Shares and Options.......................................   4
    4.3.  Restrictions on Shares............................................   4
    4.4.  Purchase Loans....................................................   4
SECTION 5...................................................................   5
  SHARE AWARDS..............................................................   5
    5.1.  Definition........................................................   5
    5.2.  Eligibility.......................................................   5
    5.3.  Terms and Conditions of Awards....................................   5
SECTION 6...................................................................   5
  OPERATION AND ADMINISTRATION..............................................   5
    6.1.  Effective Date....................................................   5
    6.2.  Shares Subject to Plan............................................   6
    6.3.  Individual Limits on Awards.......................................   6
    6.4.  Adjustments to Shares.............................................   6
    6.5.  Change in Control.................................................   7
    6.6.  Limit on Distribution.............................................   8
    6.7.  Liability for Cash Payments.......................................   8
    6.8.  Performance-Based Compensation....................................   8
    6.9.  Withholding.......................................................   9
    6.10. Transferability...................................................   9
    6.11. Notices...........................................................   9
    6.12. Form and Time of Elections........................................   9
    6.13. Agreement With Trust..............................................   9
    6.14. Limitation of Implied Rights......................................   9
    6.15. Evidence..........................................................  10
    6.16. Action by Trust or Related Company................................  10
    6.17. Gender and Number.................................................  10
    6.18. Applicable Law....................................................  10
</TABLE>
<PAGE>
 
<TABLE>
<S>                                                                          <C>
SECTION 7...................................................................  10
  COMMITTEE.................................................................  10
    7.1.  Administration....................................................  10
    7.2.  Selection of Committee............................................  10
    7.3.  Powers of Committee...............................................  10
    7.4.  Delegation by Committee...........................................  11
    7.5.  Information to be Furnished to Committee..........................  11
    7.6.  Liability and Indemnification of Committee........................  11
SECTION 8...................................................................  11
  AMENDMENT AND TERMINATION.................................................  11
</TABLE>
 
                                       2
<PAGE>
 
                       SECURITY CAPITAL INDUSTRIAL TRUST
                         1997 LONG-TERM INCENTIVE PLAN
 
                                   SECTION 1
 
                                    GENERAL
 
  1.1. Purpose. The Security Capital Industrial Trust 1997 Long-Term Incentive
Plan (the "Plan") has been established by Security Capital Industrial Trust
(the "Trust") to:
 
    (a) attract and retain employees and other persons providing services to
  the Trust and the Related Companies (as defined below);
 
    (b) motivate Participants (as defined in subsection 1.2), by means of
  appropriate incentives, to achieve long-range goals;
 
    (c) provide incentive compensation opportunities that are competitive
  with those of other corporations and real estate investment trusts; and
 
    (d) further identify Participants' interests with those of the Trust's
  other shareholders through compensation that is based on the value of the
  Trust's common shares;
 
and thereby promote the long-term financial interest of the Trust and the
Related Companies, including the growth in value of the Trust's equity and
enhancement of long-term shareholder return. The term "Related Company" means
any company during any period in which it is a "subsidiary corporation" (as
that term is defined in section 424(f) of the Internal Revenue Code of 1986,
as amended (the "Code")), with respect to the Trust or any affiliate of the
Trust which is designated as a Related Company by the Committee.
   
  1.2. Participation. Subject to the terms and conditions of the Plan, the
Committee (as described in Section 7) shall determine and designate, from time
to time, from among the Eligible Individuals (as defined below), those persons
who will be granted one or more awards under Sections 2, 3, 4 or 5 of the Plan
(an "Award"), and thereby become "Participants" in the Plan. In the discretion
of the Committee, and subject to the terms of the Plan, a Participant may be
granted any Award permitted under the provisions of the Plan, and more than
one Award may be granted to a Participant. Except as otherwise agreed by the
Trust and the Participant, or except as otherwise provided in the Plan, an
Award under the Plan shall not affect any previous Award under the Plan or an
award under any other plan maintained by the Trust or the Related Companies.
For purposes of the Plan, the term "Eligible Individual" shall mean any
employee of the Trust or a Related Company; provided, however, that a member
of the Board of Trustees of the Trust (the "Board") who is not an employee of
the Trust or a Related Company shall not be an "Eligible Individual".     
 
                                   SECTION 2
 
                                    OPTIONS
 
  2.1. Definitions. The grant of an "Option" under this Section 2 entitles the
Participant to purchase common shares of beneficial interest of the Trust
("Shares") at a price fixed at the time the Option is granted, subject to the
terms of this Section. Options granted under this Section may be either
Incentive Share Options or Non-Qualified Share Options, as determined in the
discretion of the Committee. An "Incentive Share Option" is an Option that is
intended to satisfy the requirements applicable to an "incentive stock option"
described in section 422 of the Code. A "Non-Qualified Share Option" is an
Option that is not intended to be an Incentive Share Option.
 
  2.2. Eligibility. The Committee shall designate the Participants to whom
Options are to be granted under this Section and shall determine the number of
Shares subject to each such Option. If the Committee grants
<PAGE>
 
Incentive Share Options, to the extent that the aggregate fair market value of
Shares with respect to which Incentive Share Options are exercisable for the
first time by any individual during any calendar year (under all plans of the
Trust and all related companies within the meaning of section 424(f) of the
Code) exceeds $100,000, such options shall be treated as Non-Qualified Share
Options, to the extent required by section 422 of the Code.
 
  2.3. Price. The determination and payment of the purchase price of a Share
under each Option granted under this Section shall be subject to the
following:
 
    (a) The purchase price shall be established by the Committee at the time
  the Option is granted; provided, however, that in no event shall such price
  be less than the par value of a Share on such date; further, provided, in
  no event shall the purchase price of a Share under an Incentive Share
  Option be less than the Fair Market Value (defined below) of a Share at the
  time the Option is granted.
 
    (b) Subject to the following provisions of this subsection, the full
  purchase price of each Share purchased upon the exercise of any Option
  shall be paid at the time of such exercise (or such later date as may be
  permitted by the Committee in the case of a cashless exercise) and, as soon
  as practicable thereafter, a certificate representing the Shares so
  purchased shall be delivered to the person entitled thereto.
 
    (c) The purchase price shall be payable in cash or in Shares (valued at
  Fair Market Value as of the day of exercise) that have been held by the
  Participant at least six months, or in any combination thereof, as
  determined by the Committee.
 
    (d) The "Fair Market Value" of a Share as of any date shall be determined
  in accordance with the following rules:
 
      (i) If the Shares are at the time listed or admitted to trading on
    any stock exchange, then the Fair Market Value shall be the average of
    the highest and lowest sales price per Share on such date on the
    principal exchange on which the Shares are then listed or admitted to
    trading or, if no such sale is reported on that date, on the last
    preceding date on which a sale was so reported.
 
      (ii) If the Shares are not at the time listed or admitted to trading
    on a stock exchange, the Fair Market Value shall be the average of the
    lowest reported bid price and highest reported asked price of the
    Shares on the date in question in the over-the-counter market, as such
    prices are reported in a publication of general circulation selected by
    the Committee and regularly reporting the market price of Shares in
    such market.
 
      (iii) If the Shares are not listed or admitted to trading on any
    stock exchange or traded in the over-the-counter market, the Fair
    Market Value shall be as determined by the Committee in good faith.
 
      (iv) For purposes of determining the Fair Market Value of Shares that
    are sold pursuant to a cashless exercise program, Fair Market Value
    shall be the price at which such Shares are sold.
 
  2.4. Exercise. Except as otherwise expressly provided in the Plan, an Option
granted under this Section shall be exercisable in accordance with the
following terms of this subsection:
 
    (a) The terms and conditions relating to exercise of an Option shall be
  established by the Committee, and may include, without limitation,
  conditions relating to completion of a specified period of service (subject
  to paragraph (b) below), achievement of performance standards prior to
  exercise of the Option or the achievement of Share ownership objectives by
  the Participant. The Committee, in its sole discretion, may accelerate the
  vesting of any Option under circumstances designated by it at the time the
  Option is granted or thereafter.
 
    (b) No Option may be exercised by a Participant after the Expiration Date
  (as defined in subsection 2.6) applicable to that Option.
 
  2.5. Post-Exercise Limitations. The Committee, in its discretion, may impose
such restrictions on Shares acquired pursuant to the exercise of an Option as
it determines to be desirable, including, without limitation, restrictions
relating to disposition of the shares and forfeiture restrictions based on
service, performance, Share ownership by the Participant and such other
factors as the Committee determines to be appropriate.
 
                                       2
<PAGE>
 
  2.6. Expiration Date. The "Expiration Date" with respect to an Option means
the date established as the Expiration Date by the Committee at the time of
the grant; provided, however, that unless determined otherwise by the
Committee, the Expiration Date with respect to any Option shall not be later
than the earliest to occur of:
 
    (a) the ten-year anniversary of the date on which the Option is granted;
 
    (b) if the Participant's Date of Termination occurs by reason of death,
  Disability or Retirement, the one-year anniversary of such Date of
  Termination; or
 
    (c) if the Participant's Date of Termination occurs for reasons other
  than Retirement, death or Disability, the three-month anniversary of such
  Date of Termination.
 
For purposes of the Plan, a Participant's "Date of Termination" shall be the
date on which he both ceases to be an employee of the Trust and the Related
Companies and ceases to perform material services for the Trust and the
Related Companies, regardless of the reason for the cessation; provided that a
"Date of Termination" shall not be considered to have occurred during the
period in which the reason for the cessation of services is a leave of absence
approved by the Trust or the Related Company which was the recipient of the
Participant's services. Except as otherwise provided by the Committee, a
Participant shall be considered to have a "Disability" during the period in
which he is unable, by reason of a medically determinable physical or mental
impairment, to engage in the material and substantial duties of his regular
occupation, which condition is expected to be permanent. "Retirement" of a
Participant shall mean the occurrence of a Participant's Date of Termination
after providing at least five years of service to the Trust or the Related
Companies and attaining age 60.
 
                                   SECTION 3
 
                           DIVIDEND EQUIVALENT UNITS
 
  3.1. Award of Dividend Equivalent Units. Unless determined otherwise by the
Committee, a Participant who is awarded an Option under the Plan (other than a
matching Option awarded under subsection 4.2) shall also be entitled to
receive "Dividend Equivalent Units" with respect to such Option, as follows:
     
    (a) Annual crediting of Dividend Equivalent Units. As of the last day of
  each calendar year, each Participant shall be credited with a number of
  Dividend Equivalent Units equal to (i) the amount the Committee determines
  to be the average dividend yield per Share for such calendar year, reduced
  by the amount that the Committee determines to be the S&P 500 average
  dividend yield for such year, multiplied by (ii) the number of Shares
  underlying the Participant's outstanding Options that are entitled to
  Awards under this Section 3 during such calendar year (reduced pro rata to
  reflect Shares underlying such Options that were not outstanding on the
  record date with respect to each dividend payment date during such year).
         
    (b) Additional credits to reflect dividend payments on Dividend
  Equivalent Units. As of the last day of each calendar year, each
  Participant shall be credited with additional Dividend Equivalent Units
  equal to (i) the amount the Committee determines to be the average dividend
  yield per Share for such calendar year, multiplied by (ii) the number of
  Dividend Equivalent Units outstanding during such calendar year (reduced
  pro rata to reflect Dividend Equivalent Units that were not outstanding on
  each dividend payment date during such year).     
 
  3.2. Terms and Conditions of Dividend Equivalent Units. Unless determined
otherwise by the Committee, Dividend Equivalent Units shall be subject to the
following terms and conditions:
 
    (a) Dividend Equivalent Units shall vest in accordance with the vesting
  schedule applicable to the Option with respect to which the Dividend
  Equivalent Unit was awarded.
 
    (b) Each vested Dividend Equivalent Unit shall entitle the holder thereof
  to a Share on the last day of the calendar year in which occurs the first
  of (i) the date the Participant exercises the Option with respect to which
  the Dividend Equivalent Unit was awarded, or (ii) the date such Option
  expires by its terms (whether by reason of termination of employment or
  otherwise); provided, however, prior to the date the Shares
 
                                       3
<PAGE>
 
  would otherwise be payable, to the extent permitted by the Committee, a
  Participant may irrevocably elect to defer receipt of such Shares until the
  last date of a later calendar year, but in no event later than the last day
  of the calendar year in which occurs the tenth anniversary of the grant of
  the underlying Option. Any such deferral election shall be made in such
  form and at such times as the Committee may determine and shall be subject
  to such other terms, conditions and limitations as the Committee may
  establish.
 
    (c) All Dividend Equivalent Units which are not vested upon the
  Participant's Date of Termination shall be forfeited.
     
    (d) Settlement of all Dividend Equivalent Units shall be made in the form
  of whole Shares. Any fractional Shares shall be settled in cash.     
 
                                   SECTION 4
 
                            SHARE PURCHASE PROGRAM
 
  4.1. Purchase of Shares. The Committee may, from time to time, establish one
or more programs under which Participants will be permitted to purchase Shares
under the Plan and shall designate the Participants eligible to participate
under such Share purchase programs. The purchase price for Shares available
under such programs, and other terms and conditions of such programs, shall be
established by the Committee, provided that the purchase price may not be less
than par value.
 
  4.2. Matching Shares and Options. Except as otherwise provided in subsection
4.1, any Share purchase program established by the Committee under this
Section may provide for the award of matching Shares or Options in the amount,
if any, determined by the Committee.
 
  4.3. Restrictions on Shares. The Committee may impose such restrictions with
respect to Shares purchased under subsection 4.1, or matching Shares or
Options awarded pursuant to subsection 4.2, as the Committee determines to be
appropriate. Such restrictions may include, without limitation, restrictions
of the type that may be imposed with respect to Share Awards under Section 5.
 
  4.4. Purchase Loans. In connection with the purchase of Shares under this
Section 4, the Committee, in its sole discretion, may determine that the Trust
shall, at the Participant's election, make a loan (a "Loan") to the
Participant for all or a portion of the purchase price of the Shares
purchased. The Loan may be used only for the purpose of financing the
purchase, subject to the following:
 
    (a) Each Loan shall be evidenced by a promissory note and pledge
  agreement in such form as the Committee shall approve; provided, that the
  note shall (i) provide full recourse to the Participant, (ii) provide for
  interest at a rate to be determined by the Committee, (iii) be secured,
  pursuant to a pledge agreement, by the purchased Shares, and (iv) comply
  with all applicable laws, regulations and rules of the Board of Governors
  of the Federal Reserve System and any other governmental agency having
  jurisdiction.
 
    (b)Each Loan shall provide for a term of no more than 10 years.
     
    (c) All principal and interest outstanding under a Loan with respect to
  any Participant will automatically become due and payable (i) 90 days after
  the date the Participant terminates employment with the Trust and Related
  Companies for any reason other than death, Disability, Retirement or Cause,
  provided such termination is not following a Change in Control, (ii) 365
  days after the date on which the Participant's employment with the Trust
  and Related Companies terminates by reason of death, Disability or
  Retirement, (iii) 180 days after the Participant's employment with the
  Trust and Related Companies terminates following a Change in Control of the
  Trust for reasons other than Cause, or (iv) immediately upon a sale of the
  Shares which are pledged as collateral for the loan or if the Participant's
  employment with the Trust and Related Companies is terminated for Cause.
      
    (d) Each Loan shall contain such other terms, conditions and limitations
  as may be determined by the Committee in its sole discretion.
 
                                       4
<PAGE>
 
                                   SECTION 5
 
                                 SHARE AWARDS
   
  5.1. Definition. Subject to the terms of this Section, a Share Award under
the Plan is a grant of Shares to a Participant, the earning, vesting or
distribution of which is subject to one or more conditions established by the
Committee. Such conditions may relate to events (such as performance or
continued employment) occurring before or after the date the Share Award is
granted, or the date the Shares are earned by, vested in or delivered to the
Participant. If the vesting of Share Awards is subject to conditions occurring
after the date of grant, the period beginning on the date of grant of a Share
Award and ending on the vesting or forfeiture of such Shares (as applicable)
is referred to as the "Restricted Period". To the extent that the vesting of a
Share Award is contingent on performance, the performance shall be measured
over a period of not less than one year. Share Awards may provide for delivery
of the shares of Shares at the time of grant or may provide for a deferred
delivery date. A Share Award may, but need not, be made in conjunction with a
cash-based incentive compensation program maintained by the Trust and may, but
need not, be in lieu of cash otherwise awardable under such program.     
 
  5.2. Eligibility. The Committee shall designate the Participants to whom
Share Awards are to be granted and the number of Shares that are subject to
each such Award.
 
  5.3. Terms and Conditions of Awards. Share Awards granted to Participants
under the Plan shall be subject to the following terms and conditions:
 
    (a) Beginning on the date of grant (or, if later, the date of
  distribution) of Shares comprising a Share Award, and including any
  applicable Restricted Period, the Participant as owner of such Shares shall
  have the right to vote such Shares.
 
    (b) Payment of dividends with respect to Share Awards shall be subject to
  the following:
 
      (i) On and after the date that a Participant has a fully earned and
    vested right to the Shares comprising a Share Award and the Shares have
    been distributed to the Participant, the Participant shall have all
    dividend rights (and other rights) of a shareholder with respect to
    such Shares.
 
      (ii) Prior to the date that a Participant has a fully earned and
    vested right to the shares comprising a Share Award, the Committee, in
    its sole discretion, may award Dividend Rights with respect to such
    shares.
 
      (iii) On and after the date that a Participant has a fully earned and
    vested right to the Shares comprising a Share Award, but before the
    Shares have been distributed to the Participant, the Participant shall
    be entitled to Dividend Rights with respect to such Shares, at the time
    and in the form determined by the Committee.
 
      (iv) A "Dividend Right" with respect to shares comprising a Share
    Award shall entitle the Participant, as of each dividend payment date,
    to an amount equal to the dividends payable with respect to a Share
    multiplied by the number of such Shares. Dividend Rights shall be
    settled in cash or in Shares valued at Fair Market Value as of the date
    of settlement, as determined by the Committee, shall be payable at the
    time determined by the Committee and shall be subject to such other
    terms and conditions as the Committee may determine.
 
                                   SECTION 6
 
                         OPERATION AND ADMINISTRATION
 
  6.1. Effective Date. The Plan shall be effective as of the date it is
adopted by the Board; provided, however, that Awards granted under the Plan
prior to its approval by shareholders will be contingent on approval of the
Plan by the Trust's shareholders. The Plan shall be unlimited in duration and,
in the event of Plan termination,
 
                                       5
<PAGE>
 
shall remain in effect as long as any Shares awarded under it are outstanding
and not fully vested; provided, however, that no new Awards shall be made
under the Plan on or after the tenth anniversary of the date on which the Plan
is adopted by the Board.
 
  6.2. Shares Subject to Plan. The Shares with respect to which Awards may be
made under the Plan shall be shares currently authorized but unissued or
currently held or subsequently acquired by the Trust as treasury shares,
including shares purchased in the open market or in private transactions.
Subject to the provisions of subsection 6.4, the number of Shares which may be
issued with respect to Awards under the Plan shall not exceed 9,600,000 Shares
in the aggregate. Except as otherwise provided herein, any Shares subject to
an Award which for any reason expires or is terminated without issuance of
Shares (including Shares that are not issued because they are withheld to
satisfy tax withholding) shall again be available under the Plan.
 
  6.3. Individual Limits on Awards. Notwithstanding any other provision of the
Plan to the contrary, no Participant shall receive any Award of an Option
under the Plan to the extent that the sum of:
 
    (a) the number of Shares subject to such Award;
 
    (b) the number of Shares subject to all other prior Awards of Options
  under the Plan during the one-year period ending on the date of the Award;
  and
 
    (c) the number of Shares subject to all other prior share options granted
  to the Participant under other plans or arrangements of the Trust during
  the one-year period ending on the date of the Award;
 
would exceed the Participant's Individual Limit under the Plan. The
determination made under the foregoing provisions of this subsection shall be
based on the Shares subject to the Awards at the time of grant, regardless of
when the Awards become exercisable. Subject to the provisions of subsection
6.4, a Participant's "Individual Limit" shall be 500,000 Shares.
 
  6.4. Adjustments to Shares.
 
  (a) If the Trust shall effect any subdivision or consolidation of Shares or
other capital readjustment, payment of stock dividend, stock split,
combination of shares or recapitalization or other increase or reduction of
the number of Shares outstanding without receiving compensation therefor in
money, services or property, then the Committee shall equitably adjust (i) the
number of Shares available under the Plan; (ii) the number of Shares available
under any individual or other limits; (iii) the number of Shares subject to
outstanding Awards; and (iv) the per-share price under any outstanding Award
to the extent that the Participant is required to pay a purchase price per
share with respect to the Award.
 
  (b) If the Trust is reorganized, merged or consolidated or is party to a
plan of exchange with another corporation, pursuant to which reorganization,
merger, consolidation or plan of exchange, the shareholders of the Trust
receive any shares of stock or other securities or property, or the Trust
shall distribute securities of another corporation to its shareholders, there
shall be substituted for the shares subject to outstanding Awards an
appropriate number of shares of each class of stock or amount of other
securities or property which were distributed to the shareholders of the Trust
in respect of such shares, subject to the following:
 
    (i) If the Committee determines that the substitution described in
  accordance with the foregoing provisions of this paragraph would not be
  fully consistent with the purposes of the Plan or the purposes of the
  outstanding Awards under the Plan, the Committee may make such other
  adjustments to the Awards to the extent that the Committee determines such
  adjustments are consistent with the purposes of the Plan and of the
  affected Awards.
     
    (ii) All or any of the Awards may be cancelled by the Committee on or
  immediately prior to the effective date of the applicable transaction, but
  only if the Committee gives reasonable advance notice of the cancellation
  to each affected Participant, and only if either: (A) the Participant is
  permitted to exercise all Awards that will be cancelled (without regard to
  whether such Awards would otherwise be exercisable) for a reasonable period
  prior to the effective date of the cancellation; or (B) the Participant
  receives payment or other benefits that the Committee determines to be
  reasonable compensation for the value of all cancelled Awards (without
  regard to whether such Awards would otherwise be vested).     
 
                                       6
<PAGE>
 
    (iii) Upon the occurrence of a reorganization of the Trust or any other
  event described in this paragraph (b), any successor to the Trust shall be
  substituted for the Trust to the extent that the Trust and the successor
  agree to such substitution.
 
  (c) Upon (or, in the discretion of the Committee, immediately prior to) the
sale to (or exchange with) a third party unrelated to the Trust of all or
substantially all of the assets of the Trust, all Awards shall be cancelled.
If Awards are cancelled under this paragraph, then, with respect to any
affected Participant, either:
     
    (i) the Participant shall be provided with reasonable advance notice of
  the cancellation, and the Participant shall be permitted to exercise all
  Awards that will be cancelled (without regard to whether such Awards would
  otherwise be exercisable) for a reasonable period prior to the effective
  date of the cancellation; or     
     
    (ii) the Participant shall receive payment or other benefits that the
  Committee determines to be reasonable compensation for the value of all
  cancelled Awards (without regard to whether such cancelled Awards would
  otherwise be vested).     
   
The foregoing provisions of this paragraph shall also apply to the sale of all
or substantially all of the assets of the Trust to a related party, if the
Committee determines such application is appropriate. Notwithstanding the
foregoing provisions of this paragraph (c), in lieu of cancellation of
outstanding Awards, the Committee and the purchaser of all or substantially
all of the Trust's assets may provide that an appropriate number of shares or
securities of the purchaser or its affiliates shall be substituted for Shares
with respect to outstanding Awards under the Plan, provided that such
substituted awards shall be comparable in value and contain terms and
conditions similar to the Awards.     
 
  (d) In determining what action, if any, is necessary or appropriate under
the foregoing provisions of this subsection, the Committee shall act in a
manner that it determines to be consistent with the purposes of the Plan and
of the affected Awards and, where applicable or otherwise appropriate, in a
manner that it determines to be necessary to preserve the benefits and
potential benefits of the affected Awards for the Participants and the Trust.
 
  (e) The existence of this Plan and the Awards granted hereunder shall not
affect in any way the right or power of the Trust or its shareholders to make
or authorize any or all adjustments, recapitalizations, reorganizations or
other changes in the Trust's capital structure or its business, any merger or
consolidation of the Trust, any issue of bonds, debentures, preferred or prior
preference stocks ahead of or affecting the Trust's Shares or the rights
thereof, the dissolution or liquidation of the Trust, any sale or transfer of
all or any part of its assets or business, or any other corporate act or
proceeding, whether of a similar character or otherwise.
 
  (f) Except as expressly provided by the terms of this Plan, the issue by the
Trust of shares of stock of any class, or securities convertible into shares
of stock of any class, for cash or property or for labor or services, either
upon direct sale, upon the exercise of rights or warrants to subscribe
therefor or upon conversion of shares or obligations of the Trust convertible
into such shares or other securities, shall not affect, and no adjustment by
reason thereof, shall be made with respect to Awards then outstanding
hereunder.
 
  (g) Awards under the Plan are subject to adjustment under this subsection
only during the period in which they are considered to be outstanding under
the Plan. For purposes of this subsection, an Award is considered
"outstanding" on any date if the Participant's ability to obtain all benefits
with respect to the Award is subject to limits imposed by the Plan (including
any limits imposed by the Agreement reflecting the Award). The determination
of whether an Award is outstanding shall be made by the Committee.
   
  6.5. Change in Control. In the event that a Participant's employment is
terminated by the Trust or the successor to the Trust or an affiliated entity
which is his or her employer for reasons other than Cause following a Change
in Control of the Trust (as defined below), all Options and related Awards
which have not otherwise expired shall become immediately exercisable and all
other Awards shall become fully vested. For purposes of the Plan, a "Change in
Control" means the happening of any of the following:     
 
    (a) the shareholders of the Trust approve a definitive agreement to merge
  the Trust into or consolidate the Trust with another entity, sell or
  otherwise dispose of all or substantially all of its assets or adopt a plan
  of liquidation, provided, however, that a Change in Control shall not be
  deemed to have occurred by reason
 
                                       7
<PAGE>
 
     
  of a transaction, or a substantially concurrent or otherwise related series
  of transactions, upon the completion of which 50% or more of the beneficial
  ownership of the voting power of the Trust, the surviving corporation or
  corporation directly or indirectly controlling the Trust or the surviving
  corporation, as the case may be, is held by the same persons (as defined
  below) (although not necessarily in the same proportion) as held the
  beneficial ownership of the voting power of the Trust immediately prior to
  the transaction or the substantially concurrent or otherwise related series
  of transactions, except that upon the completion thereof, employees or
  employee benefit plans of the Trust may be a new holder of such beneficial
  ownership; provided further, that any transaction described in this
  paragraph (a) with an "Affiliate" of the Trust (as defined in the
  Securities Exchange Act of 1934, as amended (the "Exchange Act")) shall not
  be treated as a Change in Control; or     
     
    (b) the "beneficial ownership" (as defined in Rule 13d-3 under the
  Exchange Act) of securities representing 50% or more of the combined voting
  power of the Trust is acquired, other than from the Trust, by any "person"
  as defined in Sections 13(d) and 14(d) of the Exchange Act (other than any
  trustee or other fiduciary holding securities under an employee benefit or
  other similar stock plan of the Trust) provided, that any purchase by
  Security Capital Group Incorporated or any of its affiliates of securities
  representing 50% or more of the combined voting power of the Trust shall
  not be treated as a Change in Control; or     
 
    (c) at any time during any period of two consecutive years, individuals
  who at the beginning of such period were members of the Board of Trustees
  of the Trust cease for any reason to constitute at least a majority thereof
  (unless the election, or the nomination for election by the Trust's
  shareholders, of each new trustee was approved by a vote of at least two-
  thirds of the trustees still in office at the time of such election or
  nomination who were trustees at the beginning of such period).
   
For purposes of this subsection, a Participant's employment shall be deemed to
be terminated by the Trust or the successor to the Trust or an affiliated
entity if the Participant terminates employment after (i) a substantial
adverse alteration in the nature of the Participant's status or
responsibilities from those in effect immediately prior to the Change in
Control, or (ii) a material reduction in the Participant's annual base salary
and target bonus, if any, as in effect immediately prior to the Change in
Control. If, upon a Change in Control, awards in other shares or securities
are substituted for outstanding Awards pursuant to Section 6.4, and
immediately following the Change in Control the Participant becomes employed
by the entity into which the Trust merged, or the purchaser of substantially
all of the assets of the Trust, or a successor to such entity or purchaser,
the Participant shall not be treated as having terminated employment for
purposes of this Section 6.5 until such time as the Participant terminates
employment with the merged entity or purchaser (or successor), as applicable.
    
  6.6. Limit on Distribution. Distribution of Shares or other amounts under
the Plan shall be subject to the following:
 
    (a) Notwithstanding any other provision of the Plan, the Trust shall have
  no liability to deliver any Shares under the Plan or make any other
  distribution of benefits under the Plan unless such delivery or
  distribution would comply with all applicable laws and the applicable
  requirements of any securities exchange or similar entity.
 
    (b) In the case of a Participant who is subject to Section 16(a) and
  16(b) of the Exchange Act, the Committee may, at any time, add such
  conditions and limitations to any Award to such Participant, or any feature
  of any such Award, as the Committee, in its sole discretion, deems
  necessary or desirable to comply with Section 16(a) or 16(b) and the rules
  and regulations thereunder or to obtain any exemption therefrom.
 
    (c) To the extent that the Plan provides for issuance of certificates to
  reflect the transfer of Shares, the transfer of such Shares may be effected
  on a non-certificated basis, to the extent not prohibited by applicable law
  or the rules of any stock exchange.
 
  6.7. Liability for Cash Payments. Subject to the provisions of this Section,
each Related Company shall be liable for payment of cash due under the Plan
with respect to any Participant to the extent that such benefits are
attributable to the service rendered for that Related Company by the
Participant. Any disputes relating to liability of a Related Company for cash
payments shall be resolved by the Committee.
 
                                       8
<PAGE>
 
  6.8. Performance-Based Compensation. To the extent that the Committee
determines that it is necessary or desirable to conform any Awards under the
Plan with the requirements applicable to "Performance-Based Compensation", as
that term is used in Code section 162(m)(4)(C), it may, at or prior to the time
an Award is granted, take such steps and impose such restrictions with respect
to such Award as it determines to be necessary to satisfy such requirements
including, without limitation:
 
    (a) The establishment of performance goals that must be satisfied prior
  to the payment or distribution of benefits under such Awards.
 
    (b) The submission of such Awards and performance goals to the Trust's
  shareholders for approval and making the receipt of benefits under such
  Awards contingent on receipt of such approval.
 
    (c) Providing that no payment or distribution be made under such Awards
  unless the Committee certifies that the goals and the applicable terms of
  the Plan and Agreement reflecting the Awards have been satisfied.
 
To the extent that the Committee determines that the foregoing requirements
relating to Performance-Based Compensation do not apply to Awards under the
Plan because the Awards constitute Options, the Committee may, at the time the
Award is granted, conform the Awards to alternative methods of satisfying the
requirements applicable to Performance-Based Compensation.
 
  6.9. Withholding. All Awards and other payments under the Plan are subject to
withholding of all applicable taxes, which withholding obligations may be
satisfied, with the consent of the Committee, through the surrender of Shares
which the Participant already owns or to which a Participant is otherwise
entitled under the Plan; provided, however, previously-owned Shares that have
been held by the Participant less than six months or Shares to which the
Participant is entitled under the Plan may only be used to satisfy the minimum
tax withholding required by applicable law.
 
  6.10. Transferability. Awards under the Plan are not transferable except as
designated by the Participant by will or by the laws of descent and
distribution or, to the extent provided by the Committee, pursuant to a
qualified domestic relations order (within the meaning of the Code and
applicable rules thereunder). To the extent that the Participant who receives
an Award under the Plan has the right to exercise such Award, the Award may be
exercised during the lifetime of the Participant only by the Participant.
Notwithstanding the foregoing provisions of this subsection, the Committee may
permit Awards under the Plan to be transferred to or for the benefit of the
Participant's family (including, without limitation, to a trust or partnership
for the benefit of a Participant's family), subject to such limits as the
Committee may establish. In no event shall an Incentive Share Option be
transferable to the extent that such transferability would violate the
requirements applicable to such option under Code section 422.
 
  6.11. Notices. Any notice or document required to be filed with the Committee
under the Plan will be properly filed if delivered or mailed by registered
mail, postage prepaid, to the Committee, in care of the Trust, at its principal
executive offices. The Committee may, by advance written notice to affected
persons, revise such notice procedure from time to time. Any notice required
under the Plan (other than a notice of election) may be waived by the person
entitled to notice.
 
  6.12. Form and Time of Elections. Unless otherwise specified herein, each
election required or permitted to be made by any Participant or other person
entitled to benefits under the Plan, and any permitted modification or
revocation thereof, shall be in writing filed with the Committee at such times,
in such form, and subject to such restrictions and limitations, not
inconsistent with the terms of the Plan, as the Committee shall require.
 
  6.13. Agreement With Trust. At the time of an Award to a Participant under
the Plan, the Committee may require a Participant to enter into an agreement
with the Trust (the "Agreement") in a form specified by the Committee, agreeing
to the terms and conditions of the Plan and to such additional terms and
conditions, not inconsistent with the Plan, as the Committee may, in its sole
discretion, prescribe.
 
                                       9
<PAGE>
 
  6.14. Limitation of Implied Rights.
 
    (a) Neither a Participant nor any other person shall, by reason of the
  Plan, acquire any right in or title to any assets, funds or property of the
  Trust or any Related Company whatsoever, including, without limitation, any
  specific funds, assets, or other property which the Trust or any Related
  Company, in its sole discretion, may set aside in anticipation of a
  liability under the Plan. A Participant shall have only a contractual right
  to the amounts, if any, payable under the Plan, unsecured by any assets of
  the Trust and any Related Company. Nothing contained in the Plan shall
  constitute a guarantee by the Trust or any Related Company that the assets
  of such companies shall be sufficient to pay any benefits to any person.
 
    (b) The Plan does not constitute a contract of employment, and selection
  as a Participant will not give any employee the right to be retained in the
  employ of the Trust or any Related Company, nor any right or claim to any
  benefit under the Plan, unless such right or claim has specifically accrued
  under the terms of the Plan. Except as otherwise provided in the Plan, no
  Award under the Plan shall confer upon the holder thereof any right as a
  shareholder of the Trust prior to the date on which he fulfills all service
  requirements and other conditions for receipt of such rights and Shares are
  registered in his name.
 
  6.15. Evidence. Evidence required of anyone under the Plan may be by
certificate, affidavit, document or other information which the person acting
on it considers pertinent and reliable, and signed, made or presented by the
proper party or parties.
 
  6.16. Action by Trust or Related Company. Any action required or permitted to
be taken by the Trust or any Related Company shall be by resolution of its
board of trustees or directors, as applicable, or by action of one or more
members of the board (including a committee of the board) who are duly
authorized to act for the board or (except to the extent prohibited by
applicable law or the rules of any stock exchange) by a duly authorized officer
of the Trust.
 
  6.17. Gender and Number. Where the context admits, words in any gender shall
include any other gender, words in the singular shall include the plural and
the plural shall include the singular.
 
  6.18. Applicable Law. The provisions of the Plan shall be construed in
accordance with the laws of the State of Maryland, without giving effect to
choice of law principles.
 
                                   SECTION 7
 
                                   COMMITTEE
 
  7.1. Administration. The authority to control and manage the operation and
administration of the Plan shall be vested in a committee (the "Committee") in
accordance with this Section 7.
 
  7.2. Selection of Committee. So long as the Trust is subject to section 16 of
the Exchange Act, the Committee shall be selected by the Board and shall
consist of not fewer than two members of the Board or such greater number as
may be required for compliance with Rule 16b-3 issued under the Exchange Act,
none of whom shall be eligible to receive Awards under the Plan.
 
  7.3. Powers of Committee. The authority to manage and control the operation
and administration of the Plan shall be vested in the Committee, subject to the
following:
 
    (a) Subject to the provisions of the Plan, the Committee will have the
  authority and discretion to select individuals to receive Awards, to
  determine the time or times of receipt, to determine the types of Awards
  and the number of Shares covered by the Awards, to establish the terms,
  conditions, performance criteria, restrictions, and other provisions of
  such Awards, and to cancel or suspend Awards. In making such Award
  determinations, the Committee may take into account the nature of services
  rendered by the respective employee, the individual's present and potential
  contribution to the Trust's success and such other factors as the Committee
  deems relevant.
 
                                       10
<PAGE>
 
    (b) Subject to the provisions of the Plan, the Committee will have the
  authority and discretion to determine the extent to which Awards under the
  Plan will be structured to conform to the requirements applicable to
  Performance-Based Compensation, and to take such action, establish such
  procedures, and impose such restrictions at the time such Awards are
  granted as the Committee determines to be necessary or appropriate to
  conform to such requirements.
 
    (c) The Committee will have the authority and discretion to interpret the
  Plan, to establish, amend and rescind any rules and regulations relating to
  the Plan, to determine the terms and provisions of any agreements made
  pursuant to the Plan and to make all other determinations that may be
  necessary or advisable for the administration of the Plan.
 
    (d) Any interpretation of the Plan by the Committee and any decision made
  by it under the Plan is final and binding on all persons.
 
    (e) Except as otherwise expressly provided in the Plan, where the
  Committee is authorized to make a determination with respect to any Award,
  such determination shall be made at the time the Award is made, except that
  the Committee may reserve the authority to have such determination made by
  the Committee in the future (but only if such reservation is made at the
  time the Award is granted and is expressly stated in the Agreement
  reflecting the Award).
 
  7.4. Delegation by Committee. Except to the extent prohibited by applicable
law or the rules of any stock exchange or NASDAQ (if appropriate), the
Committee may allocate all or any portion of its responsibilities and powers to
any one or more of its members and may delegate all or any part of its
responsibilities and powers to any person or persons selected by it. Any such
allocation or delegation may be revoked by the Committee at any time.
 
  7.5. Information to be Furnished to Committee. The Trust and Related
Companies shall furnish the Committee such data and information as may be
required for it to discharge its duties. The records of the Trust and Related
Companies as to an employee's or Participant's employment (or other provision
of services), termination of employment (or cessation of the provision of
services), leave of absence, reemployment and compensation shall be conclusive
on all persons unless determined to be incorrect. Participants and other
persons entitled to benefits under the Plan must furnish the Committee such
evidence, data or information as the Committee considers desirable to carry out
the terms of the Plan.
 
  7.6. Liability and Indemnification of Committee. No member or authorized
delegate of the Committee shall be liable to any person for any action taken or
omitted in connection with the administration of the Plan unless attributable
to his own fraud or willful misconduct; nor shall the Trust or any Related
Company be liable to any person for any such action unless attributable to
fraud or willful misconduct on the part of a trustee or employee of the Trust
or Related Company. The Committee, the individual members thereof, and persons
acting as the authorized delegates of the Committee under the Plan, shall be
indemnified by the Trust against any and all liabilities, losses, costs and
expenses (including legal fees and expenses) of whatsoever kind and nature
which may be imposed on, incurred by or asserted against the Committee or its
members or authorized delegates by reason of the performance of a Committee
function if the Committee or its members or authorized delegates did not act
dishonestly or in willful violation of the law or regulation under which such
liability, loss, cost or expense arises. This indemnification shall not
duplicate but may supplement any coverage available under any applicable
insurance.
 
                                   SECTION 8
 
                           AMENDMENT AND TERMINATION
 
  The Board may, at any time, amend or terminate the Plan, provided that,
subject to subsection 6.4 (relating to certain adjustments to shares), no
amendment or termination may materially adversely affect the rights of any
Participant or beneficiary under any Award made under the Plan prior to the
date such amendment is adopted by the Board.
 
                                       11
<PAGE>
 
                                   ANNEX III
 
                        OPINION OF GOLDMAN, SACHS & CO.
 
                                     III-1
<PAGE>
 
                                    PART II
 
                    INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS.
 
  Article Eighth of the Registrant's Articles of Incorporation provides as
follows with respect to indemnification of its directors and officers:
 
  "The Corporation shall have the power, to the maximum extent permitted by
  Maryland law in effect from time to time, to obligate itself to indemnify
  and to pay or reimburse reasonable expenses in advance of final disposition
  of a proceeding to (a) any individual who is a present or former director
  or officer of the Corporation or (b) any individual who, while a director
  or officer of the Corporation and at the request of the Corporation, serves
  or has served as a director, officer, partner or trustee of another
  corporation, partnership, joint venture, trust, employee benefit plan or
  any other enterprise from and against any claim or liability to which such
  person may become subject or which such person may incur by reason of his
  or her status as a present or former director or officer of the
  Corporation. The Corporation shall have the power, with the approval of the
  Board of Directors, to provide such indemnification and advancement of
  expenses to a person who served a predecessor of the Corporation in any of
  the capacities described in (a) or (b) above and to any employee or agent
  of the Corporation or a predecessor of the Corporation."
 
  Article Ninth of the Registrant's Articles of Incorporation provides as
follows with respect to limitation of liability of it directors and officers:
 
  "To the maximum extent that Maryland law in effect from time to time
  permits limitation of the liability of directors and officers of a Maryland
  corporation, no director or officer of the Corporation shall be liable to
  the Corporation or its stockholders for money damages. Neither the
  amendment nor repeal of this Article NINTH, nor the adoption or amendment
  of any other provision of the charter or Bylaws of the Corporation
  inconsistent with this Article NINTH, shall apply to or affect in any
  respect the applicability of the preceding sentence with respect to any act
  or failure to act which occurred prior to such amendment, repeal or
  adoption."
 
  Article XIII of the Registrant's bylaws provides as follows with respect to
indemnification of its directors and officers and advances for expenses:
 
  "To the maximum extent permitted by Maryland law in effect from time to
  time, the Corporation shall indemnify and, without requiring a preliminary
  determination of the ultimate entitlement to indemnification, shall pay or
  reimburse reasonable expenses in advance of final disposition of a
  proceeding to (a) any individual who is a present or former director or
  officer of the Corporation and who is made a party to the proceeding by
  reason of his service in that capacity or (b) any individual who, while a
  director of the Corporation and at the request of the Corporation, serves
  or has served another corporation, partnership, joint venture, trust,
  employee benefit plan or any other enterprise as a director, officer,
  partner or trustee of such corporation, partnership, joint venture, trust,
  employee benefit plan or other enterprise and who is made a party to the
  proceeding by reason of his or her service in that capacity. The
  Corporation may, with the approval of its Board of Directors, provide such
  indemnification and advance for expenses to a person who served a
  predecessor of the Corporation in any of the capacities described in (a) or
  (b) above and to any employee or agent of the Corporation or a predecessor
  of the Corporation."
 
  "Neither the amendment nor repeal of this Article, nor the adoption or
  amendment of any other provision of the Bylaws or charter of the
  Corporation inconsistent with this Article, shall apply to or affect in any
  respect the applicability of the preceding paragraph with respect to any
  act or failure to act which occurred prior to such amendment, repeal or
  adoption."
 
                                     II-1
<PAGE>
 
  In addition, the Registrant has entered into indemnity agreements with each
of its officers and Directors which provide for reimbursement of all expenses
and liabilities of such officer or Director, arising out of any lawsuit or
claim against such officer or Director due to the fact that he was or is
serving as an officer or Director, except for such liabilities and expenses
(a) the payment of which is judicially determined to be unlawful, (b) relating
to claims under Section 16(b) of the Securities Exchange Act of 1934, or (c)
relating to judicially determined criminal violations.
 
ITEM 21. EXHIBITS AND FINANCIAL STATEMENTS.
 
  (a) Refer to Index to Exhibits.
 
  (b) Refer to Index to Financial Statements included as part of the
Prospectus.
 
  (c) Refer to Annex II and Annex III to the Prospectus.
 
ITEM 22. UNDERTAKINGS.
 
  The undersigned registrant hereby undertakes: (1) to file, during any period
in which offers or sales are being made, a post-effective amendment to this
registration statement: (i) to include any prospectus required by section
10(a)(3) of the Securities Act of 1933; (ii) to reflect in the prospectus any
facts or events arising after the effective date of the registration statement
(or the most recent post-effective amendment thereto) which, individually or
in the aggregate, represent a fundamental change in the information set forth
in the registration statement; (iii) to include any material information with
respect to the plan of distribution not previously disclosed in the
registration statement or any material change to such information in the
registration statement; (2) that, for the purpose of determining any liability
under the Securities Act of 1933, each such post-effective amendment shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to
be the initial bona fide offering thereof; and (3) to remove from registration
by means of a post-effective amendment any of the securities being registered
which remain unsold at the termination of the offering.
 
  The undersigned registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
registrant's annual report pursuant to section 13(a) or section 15(d) of the
Securities Exchange Act of 1934 (and, where applicable, each filing of any
employee benefit plan's annual report pursuant to section 15(d) of the
Securities Exchange Act of 1934) that is incorporated by reference in the
registration statement shall be deemed to be a new registration statement
relating to the securities being offered therein, and the offering of such
securities at that time shall be deemed to be the initial bona fide offering
thereof.
 
  The undersigned registrant hereby undertakes as follows: that prior to any
public reoffering of the securities registered hereunder through use of a
prospectus which is a part of this registration statement, by any person or
party who is deemed to be an underwriter within the meaning of Rule 145(c),
the issuer undertakes that such reoffering prospectus will contain the
information called for by the applicable registration form with respect to
reofferings by persons who may be deemed underwriters, in addition to the
information called for by the other items of the applicable form.
 
  The registrant undertakes that every prospectus: (1) that is filed pursuant
to the paragraph immediately preceding, or (ii) that purports to meet the
requirements of Section 10(a)(3) of the Act and is used in connection with an
offering of securities subject to Rule 415, will be filed as a part of an
amendment to the registration statement and will not be used until such
amendment is effective, and that, for purposes of determining any liability
under the Securities Act of 1933, each such post-effective amendment shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to
be the initial bona fide offering thereof.
 
                                     II-2
<PAGE>
 
  Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to trustees, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registrant of expenses
incurred or paid by a director, officer or controlling person of the
registrant in the successful defense of any action, suit or proceeding) is
asserted by such director, officer or controlling person in connection with
the securities being registered, the registrant will, unless in the opinion of
its counsel the matter has been settled by controlling precedent, submit to a
court of appropriate jurisdiction the question of whether such indemnification
by it is against public policy as expressed in the Act and will be governed by
the final adjudication of such issue.
 
  The undersigned registrant hereby undertakes to respond to requests for
information that is incorporated by reference into the prospectus pursuant to
Items 4, 10(b), 11, or 13 of this Form, within one business day of receipt of
such request, and to send the incorporated documents by first class mail or
other equally prompt means. This includes information contained in documents
filed subsequent to the effective date of the registration statement through
the date of responding to the request.
 
  The undersigned registrant hereby undertakes to supply by means of a post-
effective amendment all information concerning a transaction, and the company
being acquired involved therein, that was not the subject of and included in
the registration statement when it became effective.
 
                                     II-3
<PAGE>
 
                                  SIGNATURES
   
  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THE REGISTRANT
CERTIFIES THAT IT HAS DULY CAUSED THIS REGISTRATION STATEMENT TO BE SIGNED ON
ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED, IN THE CITY OF SANTA
FE, STATE OF NEW MEXICO ON THE 3RD DAY OF JULY, 1997.     
 
                                          Security Capital Group Incorporated
 
                                          By: _________________________________
                                                 
                                              /s/ Jeffrey A. Klopf      
                                                  Jeffrey A. Klopf 
                                               Senior Vice President     
                                                 
  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THIS
REGISTRATION STATEMENT HAS BEEN SIGNED BY THE FOLLOWING PERSONS IN THE
CAPACITIES AND ON THE DATES INDICATED.
 
<TABLE>   
<CAPTION>
             SIGNATURE                           TITLE                    DATE
             ---------                           -----                    ----
 
 
<S>                                  <C>                           <C>
     /s/ William D. Sanders*         Chairman of the Board of
____________________________________  Directors, President and
         William D. Sanders           Chief Executive Officer
                                      (principal executive
                                      officer) and Director
 
    /s/ Gerald R. Morgan, Jr.*       Vice President (principal
____________________________________  financial officer)
       Gerald R. Morgan, Jr.
 
        /s/ Jayson C. Cyr*           Vice President (principal
  __________________________________  accounting officer)
           Jayson C. Cyr
 
      /s/ Samuel W. Bodman*          Director
____________________________________
          Samuel W. Bodman
 
       /s/ Hermann Buerger*          Director
____________________________________
          Hermann Buerger
 
     /s/ John P. Frazee, Jr.*        Director
____________________________________
        John P. Frazee, Jr.
 
   /s/ Cyrus R. Freidheim, Jr.*      Director
____________________________________
      Cyrus F. Freidheim, Jr.
 
     /s/ H. Laurance Fuller*         Director
____________________________________
         H. Laurence Fuller
 
         /s/ Ray L. Hunt*            Director
____________________________________
            Ray L. Hunt
 
     /s/ John T. Kelley, III*        Director
____________________________________
        John T. Kelley, III
 
      /s/ Peter S. Willmott*         Director
____________________________________
         Peter S. Willmott

     /s/ Jeffrey A. Klopf                              July 3, 1997
*By: _____________________ 
     Jeffrey A. Klopf  
     Attorney-in-fact 
</TABLE>      
 
                                     II-4
<PAGE>
 
                               INDEX TO EXHIBITS
 
<TABLE>   
<CAPTION>
     EXHIBIT
       NO.                          DOCUMENT DESCRIPTION
     -------                        --------------------
     <C>     <S>
      2.1    Merger and Issuance Agreement, dated as of March 24, 1997, between
              Security Capital Atlantic Incorporated ("ATLANTIC") and Security
              Capital (the "ATLANTIC Merger") (incorporated by reference to
              Exhibit 2.1 to the ATLANTIC Form 8-K filed March 26, 1997 (File
              No. 1-12303, the "ATLANTIC Form 8-K"))
      2.2    Merger and Issuance Agreement, dated as of March 24, 1997, between
              Security Capital Pacific Trust ("PTR") and Security Capital (the
              "PTR Merger") (incorporated by reference to Exhibit 2.1 to the
              PTR Form 8-K filed March 26, 1997 (File No. 1-10272, the "PTR
              Form 8-K")
      2.3    Merger and Issuance Agreement, dated as of March 24, 1997, between
              Security Capital Industrial Trust ("SCI") and Security Capital
              (the "SCI Merger") (incorporated by reference to Exhibit 2.1 to
              the SCI Form 8-K filed March 26, 1997 (File No. 1-12846, the "SCI
              Form 8-K"))
      2.4    ATLANTIC Merger Form of Agreement and Plan of Merger (incorporated
              by reference to Exhibit 2.4 to Security Capital's registration
              statement on Form S-4 (File No. 333-26263, the "SC ATLANTIC Form
              S-4"))
      2.5    PTR Merger Form of Agreement and Plan of Merger (incorporated by
              reference to Exhibit 2.5 to Security Capital's registration
              statement on Form S-4 (File No. 333-25267, the "SC PTR Form S-
              4"))
      2.6    SCI Merger Form of Agreement and Plan of Merger
      2.7    First Amendment, dated April 21, 1997, to Merger and Issuance
              Agreement, between ATLANTIC and Security Capital (incorporated by
              reference to Exhibit 2.7 to the SC ATLANTIC Form S-4)
      2.8    Second Amendment, dated June 26, 1997, to Merger and Issuance
              Agreement, between ATLANTIC and Security Capital (incorporated by
              reference to Exhibit 2.8 to the SC ATLANTIC Form S-4)
      2.9    First Amendment, dated April 21, 1997, to Merger and Issuance
              Agreement, between PTR and Security Capital (incorporated by
              reference to Exhibit 2.9 to the SC PTR Form S-4)
      2.10   Second Amendment, dated June 26, 1997, to Merger and Issuance
              Agreement, between PTR and Security Capital (incorporated by
              reference to Exhibit 2.10 to the SC PTR Form S-4)
      2.11   First Amendment, dated April 21, 1997, to Merger and Issuance
              Agreement, between SCI and Security Capital
      2.12   Second Amendment, dated June 26, 1997, to Merger and Issuance
              Agreement, between SCI and Security Capital
      4.1    Security Capital Articles of Amendment and Restatement
              (incorporated by reference to Exhibit 4.1 to Security Capital's
              registration statement on Form S-1 (File No. 333-26037, the "SC
              Form S-1"))
      4.2    Security Capital Amended and Restated Bylaws (incorporated by
              reference to Exhibit 4.2 to the SC Form S-1)
      4.3    Rights Agreement, dated as of April 21, 1997, between Security
              Capital and The First National Bank of Boston, as Rights Agent,
              including form of Rights Certificate (incorporated by reference
              to Exhibit 4.3 to the SC Form S-1)
</TABLE>    
 
 
                                      E-1
<PAGE>
 
<TABLE>   
<CAPTION>
     EXHIBIT
       NO.                          DOCUMENT DESCRIPTION
     -------                        --------------------
     <C>     <S>
      4.4    Form of stock certificate for shares of Class A common stock of
              Security Capital (incorporated by reference to Exhibit 4.4 to the
              SC Form S-1)
      4.5    Form of stock certificate for shares of Class B common stock of
              Security Capital (incorporated by reference to Exhibit 4.5 to the
              SC Form S-1)
      4.6    Form of 12% Convertible Subordinated Debentures due June 30, 2014
              (incorporated by reference to Exhibit 4.6 to the SC Form S-1)
      4.7    Form of 6.50% Convertible Subordinated Debentures due March 29,
              2016 (incorporated by reference to Exhibit 4.7 to the SC Form S-
              1)
      4.8    Form of Warrant Agreement by and between Security Capital and The
              First National Bank of Boston, as warrant agent, including form
              of warrant certificate (incorporated by reference to Exhibit 4.8
              to the SC Form S-1)
      4.9    Stock Purchase Warrant issued June 30, 1994 by Security Capital to
              Citibank, N.A. (incorporated by reference to Exhibit 4.9 to the
              SC Form S-1)
      5      Form of opinion of Mayer, Brown & Platt (including form of opinion
              of Ballard Spahr Andrews & Ingersoll in support thereof)
      8      Form of opinion of Mayer, Brown & Platt as to cetain tax matters
     10.1    Investor Agreement, dated as of October 28, 1993, between ATLANTIC
              and Security Capital (incorporated by reference to Exhibit 10.4
              to ATLANTIC's Form S-11 (File No. 333-7071, the "ATLANTIC Form S-
              11"))
     10.2    Form of Amended Restated Investor Agreement between ATLANTIC and
              Security Capital (incorporated by reference to Exhibit 10.1 to
              the ATLANTIC Form 8-K)
     10.3    Investor Agreement, dated as of October 17, 1996, by and between
              Homestead and Security Capital (incorporated by reference to
              Exhibit 10.2 to Homestead's Form 10-Q for the quarter ended
              September 30, 1996 (File No. 1-12269, the "Homestead Form 10-Q"))
     10.4    Second Amended and Restated Investor Agreement, dated as of July
              11, 1994, by and between Property Trust of America, a predecessor
              to PTR ("PTA"), and Security Capital Realty Incorporated, a
              predecessor to Security Capital ("SCRI") (incorporated by
              reference to Exhibit 10.1 to PTR's Form 8-K dated July 19, 1994)
     10.5    Supplemental Investment Agreement, dated as of October 1, 1991, by
              and between PTA and Southwest Realty Advisors Incorporated, a
              predecessor to SCRI (incorporated by reference to Exhibit 10.70
              to PTR Form S-11 (File No. 33-43201))
     10.6    Second Supplemental Investment Agreement, dated as of December 7,
              1993, by and between PTA and SCRI (incorporated by reference to
              Exhibit 10.2 to PTR's Form 8-K dated May 3, 1994)
     10.7    Third Supplemental Investment Agreement, dated as of December 6,
              1994, by and between PTA and SCRI (incorporated by reference to
              Exhibit 10.6 to PTR's Form 10-K for the year ended December 31,
              1994)
     10.8    Form of Third Amended and Restated Investor Agreement between PTR
              and Security Capital (incorporated by reference to Exhibit 10.1
              to the PTR Form 8-K)
     10.9    Second Amended and Restated Investor Agreement, dated as of
              November 18, 1993, between SCI and SCRI (incorporated by
              reference to Exhibit 10.14 to SCI Form S-3 (File No. 33-73382))
     10.10   First Supplemental Investment Agreement, dated August 23, 1995,
              between SCI, Security Capital and SCRI (incorporated by reference
              to Exhibit 10.11 to SCI's Form 10-K for the year ended December
              31, 1995)
</TABLE>    
 
 
                                      E-2
<PAGE>
 
<TABLE>   
<CAPTION>
     EXHIBIT
       NO.                          DOCUMENT DESCRIPTION
     -------                        --------------------
     <C>     <S>
     10.11   Form of Third Amended and Restated Investor Agreement between SCI
              and Security Capital (incorporated by reference to Exhibit 10.1
              to the SCI Form 8-K)
     10.12   Second Amended and Restated REIT Management Agreement, dated as of
              June 30, 1996, between ATLANTIC and Security Capital Realty
              Services Atlantic Incorporated (incorporated by reference to
              Exhibit 10.3 to the ATLANTIC Form S-11)
     10.13   Fifth Amended and Restated REIT Management Agreement, dated as of
              May 21, 1996, between PTR and Security Capital Pacific
              Incorporated (incorporated by reference to Exhibit 10.9 to PTR's
              Form 10-K for the year ended December 31, 1996 (the "PTR Form 10-
              K"))
     10.14   Seventh Amended and Restated REIT Management Agreement, dated June
              30, 1996, between SCI and Security Capital Industrial
              Incorporated (incorporated by reference to Exhibit 10 to SCI's
              Form 8-K dated August 20, 1996)
     10.15   Form of property management agreement for ATLANTIC's communities
              (incorporated by reference to Exhibit 10.13 to ATLANTIC's Form S-
              11)
     10.16   Management Agreement, dated as of September 1, 1995, by and
              between PTR and SCRI (incorporated by reference to Exhibit 10.7
              to the PTR Form 10-K)
     10.17   Administrative Services Agreement, dated as of October 17, 1996,
              between Homestead and Security Capital (incorporated by reference
              to Exhibit 10.11 to the Homestead Form 10-Q)
     10.18   Form of Administrative Services Agreement between ATLANTIC and
              Security Capital (incorporated by reference to Exhibit 10.2 to
              the ATLANTIC Form 8-K)
     10.19   Form of Administrative Services Agreement between PTR and Security
              Capital (incorporated by reference to Exhibit 10.2 to the PTR
              Form 8-K)
     10.20   Form of Administrative Services Agreement between SCI and Security
              Capital (incorporated by reference to Exhibit 10.2 to the SCI
              Form 8-K)
     10.21   Advisory Agreement dated July 1, 1997 between Security Capital
              U.S. Realty, Security Capital Holdings, S.A. and Security Capital
              (EU) Management S.A. (to be filed by amendment)
     10.22   Acquisition Agreement and Plan of Reorganization dated as of April
              24, 1997 among Security Capital, Security Capital BVI Holdings
              Incorporated and William D. Sanders (incorporated by reference to
              Exhibit 10.22 to the SC Form S-1)
     10.23   Amended and Restated Credit Agreement, dated as of August 19, 1996
              between SC Realty Incorporated and Wells Fargo Realty Advisors
              Funding, Incorporated, as agent for the financial institutions
              identified therein, including form of Revolving Credit Note
              (incorporated by reference to Exhibit 10.23 to the SC Form S-1 )
     10.24   Amended and Restated Pledge Agreement, dated as of August 19,
              1996, by and between SC Realty Incorporated and Wells Fargo
              Realty Advisors, Incorporated (incorporated by reference to
              Exhibit 10.24 to the SC Form S-1 )
     10.25   Amended and Restated Guaranty, dated as of August 19, 1996, by
              Security Capital in favor of Wells Fargo Realty Advisors,
              Incorporated (incorporated by reference to Exhibit 10.25 to the
              SC Form S-1)
     10.26   Form of Indemnification Agreement entered into between Security
              Capital and each of its directors (to be filed by amendment)
     10.27   1996 Security Capital Outside Directors Plan (incorporated by
              reference to Exhibit 10.27 to the SC Form S-1)
</TABLE>    
 
 
                                      E-3
<PAGE>
 
<TABLE>   
<CAPTION>
     EXHIBIT
       NO.                          DOCUMENT DESCRIPTION
     -------                        --------------------
     <C>     <S>
     10.28   Security Capital 1995 Option Plan (as amended and restated
              effective as of December 3, 1996) (incorporated by reference to
              Exhibit 10.28 to the SC Form S-1)
     10.29   Security Capital Deferred Fee Plan for Directors (to be filed by
              amendment)
     10.30   Security Capital 1991 Option Plan A (as amended and restated
              effective as of December 3, 1996) (incorporated by reference to
              Exhibit 10.30 to the SC Form S-1)
     10.31   Security Capital 1991 Option Plan B (as amended and restated
              effective as of December 3, 1996) (incorporated by reference to
              Exhibit 10.31 to the SC Form S-1)
     10.32   Security Capital 1992 Option Plan A (as amended and restated
              effective as of December 3, 1996) (incorporated by reference to
              Exhibit 10.32 to the SC Form S-1)
     10.33   Security Capital 1992 Option Plan B (as amended and restated
              effective as of December 3, 1996) (incorporated by reference to
              Exhibit 10.33 to the SC Form S-1)
     10.34   Security Capital Realty Investors 1991 Option Plan A (as amended
              and restated effective December 3, 1996) (incorporated by
              reference to Exhibit 10.34 to the SC Form S-1)
     10.35   Security Capital Realty Investors 1991 Option Plan B (as amended
              and restated effective December 3, 1996) (incorporated by
              reference to Exhibit 10.35 to the SC Form S-1)
     10.36   Form of Secured Promissory Note from certain executive officers to
              Security Capital (incorporated by reference to Exhibit 10.36 to
              the SC Form S-1)
     11      Fully Diluted Earnings per Common Share and Common Equivalent
              Share (incorporated by reference to Exhibit 11 to the SC Form S-
              1)
     12.1    Security Capital Industrial Trust Computation of Ratios
     15.1    Letter of Arthur Andersen LLP regarding unaudited interim
              financial information
     15.2    Letter of KPMG Peat Marwick LLP regarding unaudited interim
              financial information
     21      Subsidiaries of Security Capital (incorporated by reference to
              Exhibit 21 to the SC Form
              S-1)
     23.1    Consents of Mayer, Brown & Platt (included in the opinions filed
              as Exhibit 5 and
              Exhibit 8)
     23.2    Consent of Ballard Spahr Andrews & Ingersoll (included in the
              opinion filed as a part of Exhibit 5)
     23.3    Consent of Arthur Andersen LLP
     23.4    Consent of KPMG Peat Marwick LLP
     23.5    Consent of Price Waterhouse LLP
     23.6    Consent of Ernst & Young LLP
     23.7    Consent of Ernst & Young LLP
     23.8    Consent of Goldman, Sachs & Co. (to be filed by amendment)
     24*     Power of Attorney pursuant to which amendments to this
              Registration Statement may be filed
     99.1    Form of Proxy
</TABLE>    
    --------
       
    *Previously filed     
 
                                      E-4

<PAGE>

                                                                     Exhibit 2.6

                         AGREEMENT AND PLAN OF MERGER

                                      OF

                   SECURITY CAPITAL INDUSTRIAL INCORPORATED
                           (a Delaware corporation)

                                      AND

                       SCI CLIENT SERVICES INCORPORATED
                           (a Delaware corporation)

                                 WITH AND INTO

              SECURITY CAPITAL INDUSTRIAL MANAGEMENT INCORPORATED
                           (a Delaware corporation)

                       DATED AS OF [        ] [  ], 1997



     THIS AGREEMENT AND PLAN OF MERGER is made by and between Security Capital
Industrial Incorporated, a Delaware corporation ("SCII"), SCI Client Services
Incorporated, Security Capital Industrial Management Incorporated, a Delaware
corporation ("SCICSI", and together with SCII, the "Merging Corporations"), and
a Delaware corporation (the "Surviving Corporation").

     WHEREAS, each of the Merging Corporations and the Surviving Corporation
desires that the Merging Corporations be merged pursuant to Section 251 of the
Delaware General Corporation Law ("DGCL") with and into the Surviving
Corporation, which shall be the surviving corporation and which shall continue
its existence under the name "SCI Client Services Incorporated" (the "Mergers");
and

     WHEREAS, the shareholders of each of the Merging Corporations and the
Surviving Corporation have approved the entering into and the execution of this
Agreement and Plan of Merger.

<PAGE>
 
     NOW THEREFORE:
 
     1.  Effective Time.  As used in this Agreement and Plan of Merger, the
term "Effective Time" shall mean the date and time of the filing with the office
of the Secretary of State of the State of Delaware of the certificate of merger
with respect to the Mergers (a form of which is attached hereto as Exhibit A).

     2.  The Mergers.  At the Effective Time, each of the Merging Corporations
shall be merged with and into the Surviving Corporation, which shall continue to
be governed by the laws of the State of Delaware and which shall continue its
existence under the name "SCI Client Services Incorporated," and the separate
legal existence of each of the Merging Corporations shall thereupon cease.

     3.  Certificate of Incorporation and Bylaws.  At the Effective Time,
Article 1 of the certificate of incorporation of the Surviving Corporation, as
in full force and effect immediately prior to the Effective Time (the
"Charter"), shall be amended to read in its entirety as follows and such
Charter, as so amended, shall become the Charter of the Surviving Corporation:

     "1. The name of the Corporation is SCI Client Services Incorporated."

The Bylaws of the Surviving Corporation immediately prior to the Effective Time
(the "Bylaws") shall continue to be the bylaws of the Surviving Corporation and
thereafter may be amended as provided in the Charter or Bylaws or by law.  This
Agreement and Plan of Merger shall effect no other amendments or changes
whatsoever to the Charter and the Bylaws.

     4.  Terms and Conditions of the Mergers.  At the Effective Time, each
issued share of common stock of SCII shall automatically and without further
action by any of the parties hereto be converted into ______________ [based on
$74,862,023] common shares of beneficial interest, par value $.01 per share
("SCI Common Shares"), of Security Capital Industrial Trust, a Maryland real
estate investment trust.  At the Effective Time, each issued share of common
stock of SCICSI shall automatically and without further action by any of the
parties hereto be converted into ______________ [based on $7,008,603] SCI Common
Shares.  At the Effective Time, each right, option or warrant to acquire a share
of common stock of either of the Merging Corporations shall automatically be
canceled.  At the Effective Time, each issued share of common stock of the
Surviving Corporation outstanding immediately prior to the Effective Time shall
automatically and without further action by any of the parties remain an issued
and outstanding share of common stock of the Surviving Corporation.

     5.  Effect of the Mergers.  At the Effective Time, the separate existence
of each of the Merging Corporations shall cease in accordance with the
provisions of the DGCL.  From and after the Effective Time, except as may be
limited by applicable law, the


                                     I-A-2
<PAGE>
 
Surviving Corporation shall succeed to all of the leases, licenses, property,
rights, privileges and powers of whatever nature and description and shall be
subject to all of the debts, liabilities and obligations of each of the Merging
Corporations without further action by any of the parties hereto, and will
continue to be governed by the laws of the State of Delaware, including the
DGCL.

     6.  Further Assurances and Authorization.  Each of the Merging Corporations
and the Surviving Corporation shall execute and deliver such further instruments
and do or cause to be done such further acts as may be necessary to effectuate
and confirm the Mergers. The Board of Directors and the officers of each of the
Merging Corporations and the Surviving Corporation, respectively, are hereby
authorized, empowered, and directed to do any and all acts and things, and to
make, execute, deliver, file, and/or record any and all instruments, papers, and
documents which shall be or become necessary, proper, or convenient to carry out
or put into effect any of the provisions of this Agreement and Plan of Merger.

     7.  Counterparts.  This Agreement and Plan of Merger may be executed in any
number of counterparts, and each such counterpart shall be deemed to be an
original but all such counterparts shall together constitute one and the same
Agreement and Plan of Merger.

                                     I-A-3
<PAGE>
 
     IN WITNESS WHEREOF, the undersigned have executed this Agreement and Plan
of Merger as of the date first above written.

                                       SECURITY CAPITAL INDUSTRIAL
                                       INCORPORATED

                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________


                                       SCI CLIENT SERVICES INCORPORATED

                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________


                                       SECURITY CAPITAL INDUSTRIAL
                                       MANAGEMENT INCORPORATED

                                       By:______________________________________
                                       Name:____________________________________
                                       Title:___________________________________
<PAGE>
 
                            CERTIFICATE OF SECRETARY
                                       OF
                    SECURITY CAPITAL INDUSTRIAL INCORPORATED
                            (a Delaware corporation)


     The undersigned, being the Secretary of Security Capital Industrial
Incorporated, a Delaware corporation ("SCII"), does hereby certify that the
Agreement and Plan of Merger among SCII, SCI Client Services Incorporated, a
Delaware corporation, and Security Capital Industrial Management Incorporated, a
Delaware corporation, has been adopted by the holder of all of the outstanding
stock of SCII entitled to vote thereon.

Dated:  [    ] [ ], 1997

                                       By:_____________________________________
                                       Name:___________________________________
                                       Title:  Secretary
<PAGE>
 
                            CERTIFICATE OF SECRETARY
                                       OF
                        SCI CLIENT SERVICES INCORPORATED
                            (a Delaware corporation)


     The undersigned, being the Secretary of SCI Client Services Incorporated, a
Delaware corporation (the "SCICSI"), does hereby certify that the Agreement and
Plan of Merger among SCICSI, Security Capital Industrial Incorporated, a
Delaware corporation, and Security Capital Industrial Management Incorporated, a
Delaware corporation, has been adopted by the holder of all of the outstanding
stock of SCICSI entitled to vote thereon.

Dated:  [     ] [ ], 1997

                                       By:_____________________________________
                                       Name:___________________________________
                                       Title:  Secretary
<PAGE>
 

                           CERTIFICATE OF SECRETARY
                                      OF
              SECURITY CAPITAL INDUSTRIAL MANAGEMENT INCORPORATED
                           (a Delaware corporation)


     The undersigned, being the Secretary of Security Capital Industrial
Management Incorporated, a Delaware corporation (the "Surviving Corporation"),
does hereby certify that the holder of all of the outstanding stock of the
Surviving Corporation entitled to vote thereon (i) has adopted the Agreement and
Plan of Merger among the Surviving Corporation, Security Capital Industrial
Incorporated, a Delaware corporation, and SCI Client Services Incorporated, a
Delaware corporation and (ii) has approved the amendment to Article 1 of the
certificate of incorporation of the Surviving Corporation.

Dated:  [         ] [  ], 1997

                                             By:
                                                 -------------------------------
                                             Name:  
                                                   -----------------------------
                                             Title: Secretary
<PAGE>
 

                   EXHIBIT A TO AGREEMENT AND PLAN OF MERGER
                   -----------------------------------------

                         FORM OF CERTIFICATE OF MERGER
                         -----------------------------
                                        
                             CERTIFICATE OF MERGER

                                    MERGING

                   SECURITY CAPITAL INDUSTRIAL INCORPORATED
                   (a corporation of the State of Delaware)

                                      AND

                       SCI CLIENT SERVICES INCORPORATED
                   (a corporation of the State of Delaware)

                                 WITH AND INTO

              SECURITY CAPITAL INDUSTRIAL MANAGEMENT INCORPORATED
                   (a corporation of the State of Delaware)

                                * * * * * * * *

                            Pursuant to Section 251
                          of the General Corporation
                         Law of the State of Delaware


     This Certificate of Merger is being filed by the undersigned in the Office
of the Secretary of State of the State of Delaware (the "Secretary of State") in
accordance with the provisions of Section 251 of the Delaware General
Corporation Law (the "DGCL") in order to merge Security Capital Industrial
Incorporated, a Delaware corporation ("SCII"), and SCI Client Services
Incorporated, a Delaware corporation ("SCICSI", and together with SCII, the
"Merging Corporations"), with and into Security Capital Industrial Management
Incorporated, a Delaware corporation (the "Surviving Corporation"), which shall
be the surviving corporation and which shall continue its existence under the
name "SCI Client Services Incorporated" (the "Mergers").

     FIRST: The name and state of incorporation of each of the constituent
corporations to the Mergers are as follows:

                 NAME                              STATE OF INCORPORATION
                 ----                              ----------------------
                                              
     Security Capital Industrial Incorporated              Delaware
     SCI Client Services Incorporated                      Delaware
<PAGE>
 

     Security Capital Industrial Management Incorporated   Delaware


     SECOND: An agreement and plan of merger (the "Agreement and Plan of
Merger") between the parties to the Mergers has been approved, adopted,
certified, executed and acknowledged by each of the constituent corporations in
accordance with the requirements of Section 251 of the DGCL.

     THIRD: The name of the surviving corporation of the Mergers is Security
Capital Industrial Management Incorporated.

     FOURTH: Article 1 of the certificate of incorporation of the Surviving
Corporation, as in full force and effect immediately prior to the Mergers (the
"Charter"), shall be amended to read in its entirety as follows and such
Charter, as so amended, shall become the Charter of the Surviving Corporation:

     "1. The name of the Corporation is SCI Client Services Incorporated."

     FIFTH: The executed Agreement and Plan of Merger is on file at an office of
the Surviving Corporation, the address of which office is 14100 East 35th Place,
Aurora, Colorado 80011.

     SIXTH: A copy of the Agreement and Plan of Merger will be furnished by the
Surviving Corporation, on request and without cost, to any stockholder of either
of the Merging Corporations or the Surviving Corporation.

     SEVENTH: This Certificate of Merger, and the Mergers, shall become
effective upon filing with the Secretary of State of the State of Delaware.

                                     I-A-9
<PAGE>
 

     IN WITNESS WHEREOF, the undersigned has executed this Certificate on this
___ day of [    ], 1997.


                                                SECURITY CAPITAL INDUSTRIAL 
                                                MANAGEMENT INCORPORATED
                                      
                                      
                                                By:
                                                    ----------------------------
                                                Name:
                                                      --------------------------
                                                Title:
                                                       -------------------------

<PAGE>

                                                                    Exhibit 2.11
 
                                FIRST AMENDMENT
                                      TO
                         MERGER AND ISSUANCE AGREEMENT

     THIS FIRST AMENDMENT TO MERGER AND ISSUANCE AGREEMENT (this "Amendment") is
made and entered into as of April 21, 1997, by and between Security Capital
Industrial Trust, a Maryland real estate investment trust ("SCI"), and Security
Capital Group Incorporated, a Maryland corporation ("Security Capital").

     WHEREAS, SCI and Security Capital are parties to that certain Merger and
Issuance Agreement, dated as of March 24, 1997 (the "Merger Agreement"),
pursuant to which, among other matters, SCI and Security Capital agreed to merge
subsidiaries of Security Capital performing REIT management and property
management services with respect to SCI with and into a subsidiary of SCI in
exchange for common shares of beneficial interest of SCI;

     WHEREAS, the parties desire to amend the terms of the Merger Agreement to
clarify certain ambiguities;

     NOW, THEREFORE, the parties amend and restate Section 9.6 of the Merger
Agreement in its entirety to read as follows:

          SECTION 9.6  SURVIVAL.  The indemnification provided by this Article
     IX shall be a continuing right to indemnification and shall survive the
     closing of the transactions contemplated hereby and the expiration or
     termination of this Agreement (i) for a period of two years following the
     Merger Closing with respect to any indemnification not in connection with a
     breach of the representations and warranties set forth in Section 4.8 and
     clause (Z) of Section 9.1 and (ii) until the expiration of the statute of
     limitations (as it may be extended) with respect to each tax year or period
     pertinent to the representations and warranties set forth in Section 4.8
     and clause (Z) of Section 9.1 with respect to any indemnification in
     connection with a breach thereof; and the Indemnified Party shall be
     entitled to bring an action thereon only if the Indemnified Party has given
     the Indemnifying Party written notice within such two-year period or
     statute-of-limitations period, as the case may be.

                           *     *     *     *     *
<PAGE>
 
     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
signed by their respective officers thereunto duly authorized as of the date
first written above.

                         SECURITY CAPITAL INDUSTRIAL TRUST

 
                         By:  /s/ K. DANE BROOKSHER
                              ---------------------------------------
                              K. Dane Brooksher
                              Co-Chairman and Chief Operating Officer


                         SECURITY CAPITAL GROUP INCORPORATED
 

                         By:  /s/ JEFFREY A. KLOPF
                              ---------------------------------------
                              Jeffrey A. Klopf
                              Senior Vice President

<PAGE>
 
                                                                    Exhibit 2.12


                               SECOND AMENDMENT
                                      TO
                         MERGER AND ISSUANCE AGREEMENT

          THIS SECOND AMENDMENT TO MERGER AND ISSUANCE AGREEMENT (this
"Amendment") is made and entered into as of June 26, 1997, by and between
Security Capital Industrial Trust, a Maryland real estate investment trust
("SCI"), and Security Capital Group Incorporated, a Maryland corporation
("Security Capital").

          WHEREAS, SCI and Security Capital are parties to that certain Merger
and Issuance Agreement, dated as of March 24, 1997, as amended on April 21, 1997
(as so amended, the "Merger Agreement"), pursuant to which, among other matters,
SCI and Security Capital agreed to merge subsidiaries of Security Capital
performing REIT management and property management services with respect to SCI
with and into a subsidiary of SCI in exchange for shares of common stock of SCI;
and

          WHEREAS, the parties desire to amend the terms of the Merger Agreement
to clarify certain ambiguities and to clarify the rights and obligations of the
parties with respect to the matters set forth herein.

          NOW, THEREFORE, in consideration of the foregoing, and other good and
valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties agree as follows:

          Section 1.  Section 2.3 of the Merger Agreement is hereby amended and
restated in its entirety as follows:

          SECTION 2.3  THE RIGHTS OFFERING. SCI shall distribute as a dividend
     to each holder of record of SCI Common Shares, as of the close of business
     on the SCI Shareholders' Approval Record Date, rights to purchase SCI
     Common Shares entitling such holder to subscribe for and purchase SCI
     Common Shares during the period commencing on the date the SCI Prospectus
     is mailed to such holders and expiring on the close of business on the date
     of the Merger Closing (the "Rights Offering Expiration Date). The issuance
     of such rights and the issuance of SCI Common Shares upon exercise of such
     rights shall be registered under the SCI Registration Statement and SCI
     shall use its best efforts to cause the rights to be tradeable on the
     Exchange on which the SCI Common Shares are listed. Each holder of SCI
     Common Shares shall receive one (1) right for every one (1) SCI Common
     Share held of record by such holder as of the SCI Shareholders' Approval
     Record Date. The exercise price per SCI Common Share for such rights shall
     be equal to the amount determined by the SCI Board (or a duly authorized
     committee thereof); provided, that in the event that the Fair Market Value
     of an SCI Common Share is more than $24.75, then the exercise price per
     SCI Common Share shall be $24.75; and provided, further, that the
<PAGE>
 

     exercise price per SCI Common Share shall in no event (other than as
     described in the preceding proviso) be less than 94% of the Fair Market
     Value of an SCI Common Share. SCI shall make available for issuance in the
     rights offering, up to a maximum number of SCI Common Shares equal to the
     difference between (X) the amount determined by dividing (A) the number of
     SCI Common Shares issuable pursuant to Section 2.1 by (B) the percentage of
     all outstanding SCI Common Shares owned by SCG on the SCI Shareholders'
     Approval Record Date (the amount determined pursuant to this clause (X)
     being the "Rights Offering Amount") and (Y) the number of SCI Common Shares
     issuable to SCG pursuant to Section 2.1. Each holder shall be entitled to
     acquire one (1) SCI Common Share by paying the Fair Market Value and
     surrendering that number of rights (rounded down to the nearest whole
     right) equal to the amount determined by dividing the aggregate number of
     SCI Common Shares outstanding on the SCI Shareholders' Approval Record Date
     by the Rights Offering Amount. SCG agrees that it shall not exercise or
     sell or otherwise transfer any rights issued to it pursuant to this Section
     2.3 and SCG shall not purchase or otherwise acquire any rights. SCI shall
     not accept subscriptions pursuant to such rights unless and until all of
     the conditions set forth in this Agreement have been satisfied or waived
     and the mergers described in Section 2.1 have been consummated. Any SCI
     Common Shares that are not subscribed for by shareholders may be offered to
     other shareholders pursuant to an oversubscription privilege and, if not
     fully subscribed for by shareholders, may be sold to third parties. The
     REIT Manager shall, at its own expense, engage an affiliate of SCG to
     assist SCI in selling SCI Common Shares to third parties.

     Section 2.  Exhibit I to the Merger Agreement is hereby amended and
restated in its entirety in the form attached hereto as Exhibit A.

     Section 3.  Capitalized terms used but not otherwise defined herein shall
have the respective meanings ascribed thereto in the Merger Agreement.

     Section 4.  Except as otherwise specifically modified hereby, the Merger
Agreement shall remain in full force and effect.

                           *     *     *     *     *
<PAGE>
 

     IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
signed by their respective officers thereunto duly authorized as of the date
first written above.


                                     SECURITY CAPITAL INDUSTRIAL TRUST
                        
                        
                                     By: /s/ K. DANE BROOKSHER
                                         ---------------------------------------
                                         K. Dane Brooksher
                                         Co-Chairman and Chief Operating Officer
                        
                        
                                     SECURITY CAPITAL GROUP INCORPORATED
                        
                        
                                     By: /s/ JEFFREY A. KLOPF
                                         ---------------------------------------
                                         Jeffrey A. Klopf
                                         Senior Vice President

<PAGE>


                     [LETTERHEAD OF MAYER, BROWN & PLATT]              Exhibit 5

                                                                  MAIN TELEPHONE
                                                                   312 782-0600

                                                                     MAIN FAX
                                                                   312-701-7711

                                 July __, 1997

Security Capital Group Incorporated
125 Lincoln Avenue, Suite 300
Santa Fe, New Mexico 87501

     Re:  Class B Common Stock, $0.01 par value per share, and Warrants to
          acquire Class B Common Stock

Ladies and Gentlemen:

     We have acted as counsel to Security Capital Group Incorporated, a Maryland
corporation ("Security Capital"), in connection with the public distribution of
warrants ("Warrants"), each to acquire one share of Security Capital's Class B
Common Stock, $0.01 par value per share (the "Class B Shares"), in connection
with the transactions described in Security Capital's registration statements on
Form S-4 (File Nos. 333-26259, 333-26263 and 333-25267) (the "Registration
Statements"). The Warrants will be issued under a warrant agreement (the
"Warrant Agreement") between Security Capital and The First National Bank of
Boston, as warrant agent (the "Warrant Agent").

     Based on the assumptions described herein, it is our opinion that (i) the
Warrants were duly authorized for issuance and, upon issuance and delivery as
described in the Registration Statements, will be fully paid and non-assessable,
(ii) the Class B Shares issuable upon exercise of the Warrants, when issued
pursuant to the terms of the Warrant Agreement and the related Warrants, will be
fully paid and non-assessable and (iii) the Warrants will be binding obligations
of Security Capital enforceable against Security Capital in accordance with
their terms, except as such enforceability may be limited by bankruptcy,
insolvency, reorganization or similar laws affecting creditor's rights generally
and subject to general principles of equity.

     To the extent that the obligations of Security Capital under the Warrant
Agreement may be dependent upon such matters, we assume for purposes of this
opinion that the Warrant Agent will be duly organized, validly existing and in
good standing under the laws of its jurisdiction of organization; that the
Warrant Agent will be duly qualified to engage in the activities contemplated by
the Warrant Agreement; that the Warrant Agreement will be duly authorized,
executed and delivered by the Warrant Agent and will constitute the legal, valid
and binding obligation of the Warrant Agent enforceable against the Warrant
Agent in accordance with its terms; that the Warrant
<PAGE>

Security Capital Group Incorporated
July __, 1997
Page 2

 
Agent will be in compliance, generally with respect to acting as a Warrant Agent
under the Warrant Agreement, with all applicable laws and regulations; and that
the Warrant Agent will have the requisite organizational and legal power and
authority to perform its obligations under the Warrant Agreement.

     Insofar as the foregoing opinion involves matters governed by Maryland law,
we have relied, with your approval, upon the opinion of the law firm of Ballard
Spahr Andrews & Ingersoll, a copy of which is attached as Exhibit A.

     We consent to the filing of this opinion as an exhibit to the Registration
Statements and to the reference to us under each of the captions "Legal
Matters."

     We are admitted to practice law in the State of Illinois and we express no
opinions as to matters under or involving any laws other than the laws of the
State of Illinois and the federal laws of the United States of America.

                                    Very truly yours,



                                    MAYER, BROWN & PLATT
<PAGE>
 
                                     DRAFT
                               [BSAI LETTERHEAD]


                                                                     FILE NUMBER
                                                                        833460

                                 July __, 1997

Security Capital Group
 Incorporated
125 Lincoln Avenue
Santa Fe, New Mexico  87501

     Re:  Registration Statements on Form S-4
          -----------------------------------

Ladies and Gentlemen:

     We have served as Maryland counsel to Security Capital Group Incorporated,
a Maryland corporation (the "Company"), in connection with certain matters of
Maryland law arising out of the public distribution of warrants ("Warrants"),
each to acquire one share of the Company's Class B Common Stock, $.01 par value
per share (the "Shares"), in connection with the transactions described in the
registration statements on Form S-4, File Nos. 333-26259, 333-26263 and 
333-25267 (the "Registration Statements"), filed by the Company with the
Securities and Exchange Commission (the "Commission") under the Securities Act
of 1933, as amended (the "1933 Act"). The Warrants will be issued under a
warrant agreement (the "Warrant Agreement") between the Company and The First
National Bank of Boston, as warrant agent (the "Warrant Agent"). Unless
otherwise defined herein, capitalized terms used herein shall have the meanings
assigned to them in the Registration Statements.

     In connection with our representation of the Company, and as a basis for
the opinion hereinafter set forth, we have examined originals, or copies
certified or otherwise identified to our satisfaction, of the following
documents (hereinafter collectively referred to as the "Documents"):

     1.  Each Registration Statement and related form of prospectus included
therein in the form in which they were transmitted to the Commission under the
1933 Act;
<PAGE>

Security Capital Group
 Incorporated
July __, 1997
Page 2


     2.  The charter of the Company (the "Charter"), certified as of a recent 
date by the State Department of Assessments and Taxation of Maryland (the 
"SDAT");

     3.  The Bylaws of the Company, certified as of a recent date by its 
Secretary;

     4.  Resolutions adopted by the Board of Directors of the Company (the
"Board") or a duly authorized committee thereof, relating to the sale, issuance
and registration of the Warrants and the Shares, certified as of a recent date
by the Secretary of the Company (the "Resolutions");

     5.  A certificate of the SDAT as to the good standing of the Company, dated
as of a recent date;

     6.  A certificate executed by the Secretary of the Company, dated as of a 
recent date; and

     7.  Such other documents and matters as we have deemed necessary or 
appropriate to express the opinion set forth in this letter, subject to the 
assumptions, limitations and qualifications stated herein.

     In expressing the opinion set forth below, we have assumed, and so far as 
is known to us there are no facts inconsistent with, the following:

     1.  Each of the parties (other than the Company) executing any of the 
Documents has duly and validly executed and delivered each of the Documents to 
which such party is a signatory, and such party's obligations set forth therein 
are legal, valid and binding.

     2.  Each individual executing any of the Documents on behalf of a party 
(other than the Company) is duly authorized to do so.

     3.  Each individual executing any of the Documents, whether on behalf of 
such individual or another person, is legally competent to do so.

     4.  All Documents submitted to us as originals are authentic. All Documents
submitted to us as certified or

<PAGE>
 
Security Capital Group Incorporated
July   , 1997
Page 3

photostatic copies conform to the original documents. All signatures on all 
such Documents are genuine. All public records reviewed or relied upon by us or 
on our behalf are true and complete. All statements and information contained in
the Documents are true and complete. There are no modifications of or amendments
to the Documents, and there has been no waiver of any of the provisions of the 
Documents, by actions or omission of the parties or otherwise.

     5. The Warrants and the Shares will not be issued or transferred in 
violation of any restriction or limitation contained in the Charter.

     The phrase "known to us" is limited to the actual knowledge, without 
independent inquiry, of the lawyers at our firm who have performed legal 
services in connection with the issuance of this opinion.

     Based upon the foregoing, and subject to the assumptions, limitations and 
qualifications stated herein, it is our opinion that:

     1. The Company is a corporation duly incorporated and existing under and by
virtue of the laws of the State of Maryland and is in good standing with the 
SDAT.

     2. The Warrants have been duly authorized and, when and if delivered in 
accordance with the terms of the Warrant Agreement, the Warrants will be duly 
and validly issued, fully paid and nonassessable.

     3. The Shares have been duly authorized and, when and if delivered against 
payment therefor in accordance with the Resolutions and any other resolutions of
the Board of Directors or a duly authorized committee of the Board of Directors 
authorizing their issuance, the Shares will be (assuming that the sum of (i) all
shares of Common Stock issued and outstanding on the date hereof, (ii) all 
shares of Common Stock issued between the date hereof and the date on which the 
Shares are issued (not including the Shares) and (iii) the Shares, will not 
exceed the number of shares of Common Stock that the Company is authorized to 
issue) duly and validly issued, fully paid and nonassessable.


<PAGE>
 
Security Capital Group
  Incorporated
July __, 1997
Page 4

     The foregoing opinion is limited to the laws of the State of Maryland and 
we do not express any opinion herein concerning any other law. The opinion 
expressed herein is subject to the effect of judicial decisions which may permit
the introduction of parol evidence to modify the terms or the interpretation of 
agreements. We express no opinion as to compliance with the securities (or "blue
sky") laws of the State of Maryland.

     We assume no obligation to supplement this opinion if any applicable law 
changes after the date hereof or if we become aware of any fact that might 
change the opinion expressed herein after the date hereof.

     This opinion is being furnished to you solely for your use and,
accordingly, may not be relied upon by, quoted in any manner to, or delivered to
any other person or entity without, in each instance, our prior written consent.

     We hereby consent to the filing of this opinion as an exhibit to the
Registration Statements and to the use of the name of our firm therein. In
giving this consent, we do not admit that we are within the category of persons
whose consent is required by Section 7 of the 1933 Act.

                                     Very truly yours,

<PAGE>
 
                                                                       Exhibit 8

                        [Form of Exhibit 8 Tax Opinion]


                              __________ __, 1997


Security Capital Group Incorporated
125 Lincoln Avenue
Santa Fe, New Mexico 87501

Security Capital Industrial Trust
14100 East 35th Place
Aurora, Colorado 80011

     Re:  Certain Federal income tax consequences of the Merger and Issuance
          Agreement

Dear Ladies and Gentlemen:

     We have acted as counsel to Security Capital Group Incorporated ("Security
Capital") and Security Capital Industrial Trust ("SCI") in connection with (i)
the merger (the "REIT Manager Merger") of Security Capital Industrial
Incorporated, a subsidiary of Security Capital, with and into Security Capital
Industrial Management Incorporated ("Newco"), a wholly-owned subsidiary of SCI,
and the merger (the "Property Manager Merger") of SCI Client Services
Incorporated, a subsidiary of Security Capital, with and into Newco pursuant to
section 2.1 of the Merger and Issuance Agreement dated as of March 24, 1997, as
amended, (the "Merger and Issuance Agreement") by and between Security Capital
and SCI (the REIT Manager Merger and Property Manager Merger are herein referred
to collectively as the "Mergers"), and (ii) the issuance by Security Capital of
warrants (the "Warrants") to purchase shares of Security Capital Class B common
stock, $0.01 par value per share, pursuant to section 2.2 of the Merger and
Issuance Agreement.  You have requested that we provide an opinion regarding the
qualification of each of the Mergers as a tax-free reorganization under section
368 of the Internal Revenue Code of 1986, as amended (the "Code"), and the
accuracy of the tax disclosures in the proxy statement and prospectus (the
"Proxy Statement and Prospectus") included as part of the registration statement
(the "Registration Statement") on Form S-4, file no. 333-26259.

     In providing this opinion, we have relied on (i) the description of the
transaction as set forth in the Merger and Issuance Agreement and the exhibits
thereto, (ii) the description of the transaction as set forth in the Proxy
Statement and Prospectus included as part of the Registration Statement and the
exhibits thereto, (iii) representations provided by Security Capital and SCI
concerning certain facts underlying and relating to the Merger, (iv)
representations provided by SCI concerning certain facts underlying and relating
to its qualification as a "real estate investment trust", (v) representations
provided by Security
<PAGE>
 

Security Capital Group Incorporated
Security Capital Industrial Trust
Page -2-
___________ __, 1997


Capital concerning certain facts underlying and relating to the composition of
its assets and (vi) a private letter ruling (the "Letter Ruling") from the
Internal Revenue Service ("IRS") stating certain legal conclusions regarding the
issuance of the Warrants.  In addition, we have relied upon the representations
made to the IRS in connection with the Letter Ruling and have assumed that
Security Capital will comply with any undertakings made to the IRS in connection
with the Letter Ruling.

     Based upon and subject to the foregoing, it is our opinion that:

     (i)  the summaries of Federal income tax consequences set forth in the
     Proxy Statement and Prospectus under the headings "Summary -- Federal
     Income Tax Consequences" and "The Transaction -- Federal Income Tax
     Consequences" are accurate in all material respects as to matters of law
     and legal conclusions,

     (ii)  the summary of Federal income tax consequences set forth in the
     prospectus of Security Capital relating to the Warrants (the "Warrant
     Prospectus") attached to the Proxy Statement and Prospectus as Appendix A
     under the heading of "Certain Federal Income Tax Consequences" is accurate
     in all material respects as to matters of law and legal conclusions, and

     (iii)  the summary of Federal income tax consequences set forth in the
     Warrant Prospectus under the heading "Certain United States Federal Tax
     Considerations for Non-U.S. Holders of Class B Shares" is accurate in all
     material respects as to matters of law and legal conclusions.

     This opinion is based on current provisions of the Code, the Treasury
regulations promulgated thereunder, and the interpretation of the Code and such
regulations by the courts and the IRS, as they are in effect and exist at the
date of this opinion.  It should be noted that statutes, regulations, judicial
decisions and administrative interpretations are subject to change at any time
and, in some circumstances, with retroactive effect.  A material change that is
made after the date hereof in any of the foregoing bases for our opinion could
adversely affect our conclusion.

     We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to all references to this firm under the headings
"Summary -- Federal Income Tax Consequences", "Risk Factors -- Taxability of
Warrant Issuance", "The Transaction -- Federal Income Tax Consequences" in the
Proxy Statement and Prospectus and "Certain Federal Income Tax Consequences" and
"Certain United States Federal Tax Considerations for Non-U.S. Holders of Class
B Shares" in the Warrant Prospectus.
<PAGE>
 

Security Capital Group Incorporated
Security Capital Industrial Trust
Page -3-
___________ __, 1997


                                    Sincerely,



                                    MAYER, BROWN & PLATT



WAL/TCS

<PAGE>
 
                                                             
                    SECURITY CAPITAL INDUSTRIAL TRUST              EXHIBIT 12.1 
           
            COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
          
                      (DOLLAR AMOUNTS IN THOUSANDS) 
                               (UNAUDITED)     
 
<TABLE>   
<CAPTION>
                          THREE MONTHS ENDED MARCH 31,              YEAR ENDED DECEMBER 31
                          ----------------------------- ----------------------------------------------
                                                          PRO
                          PRO FORMA     HISTORICAL       FORMA                HISTORICAL
                          ----------------------------- -------- -------------------------------------
                            1997      1997      1996      1996     1996    1995    1994    1993  1992
                          ------------------- --------- -------- -------- ------- ------- ------ -----
<S>                       <C>       <C>       <C>       <C>      <C>      <C>     <C>     <C>    <C>
Net Earnings (Loss) from
Operations..............  $  27,303 $  25,561 $  16,506 $ 84,328 $ 79,384 $47,660 $25,066 $4,412 $(187)
Add:
 Interest Expense.......     11,375    11,375     8,508   43,091   38,819  32,005   7,568    321   504
                          --------- --------- --------- -------- -------- ------- ------- ------ -----
Earnings as Adjusted....  $  38,678 $  36,936 $  25,014 $127,419 $118,203 $79,665 $32,634 $4,733 $ 317
                          ========= ========= ========= ======== ======== ======= ======= ====== =====
Fixed Charges:
 Interest Expense.......  $  11,375 $  11,375 $   8,508 $ 43,091 $ 38,819 $32,005 $ 7,568 $  321 $ 504
 Capitalized Interest...      4,594     4,594     3,311   16,138   16,138   8,599   2,208     98   124
                          --------- --------- --------- -------- -------- ------- ------- ------ -----
   Total Fixed Charges..  $  15,969 $  15,969 $  11,819 $ 59,229 $ 54,957 $40,604 $ 9,776 $  419 $ 628
                          ========= ========= ========= ======== ======== ======= ======= ====== =====
 Ratio of Earnings
 (Loss) to Fixed
 Charges................        2.4       2.3       2.1      2.2      2.2     2.0     3.3   11.3   (a)
                          ========= ========= ========= ======== ======== ======= ======= ====== =====
</TABLE>    
- ----
   
(a)  While SCI was researching markets and assembling its initial assets,
     earnings were insufficient to cover fixed charges for the period ended
     December 31, 1992 by $311,000.     

<PAGE>


July 2, 1997

Board of Directors and Shareholders
Security Capital Group Incorporated:

We are aware that Security Capital Group Incorporated has included in its
Registration Statement Nos. 333-26037, 333-26259, 333-25267 and 333-26263 its
consolidated financial statements for the quarter ended March 31, 1997, which
includes our report dated May 14, 1997 covering the unaudited interim financial
information contained therein. Pursuant to Regulation C of the Securities Act of
1933 (the "Act"), that report is not considered a part of such registration
statements prepared or certified by our firm or a report prepared or certified
by our firm within the meaning of Sections 7 and 11 of the Act.


Very truly yours,




ARTHUR ANDERSEN LLP

<PAGE>
 
 
                                                                    EXHIBIT 15.2

The Board of Directors
Security Capital Group Incorporated

With respect to Amendment No. 1 to the registration statement on Form S-4 (File
No. 333-26259) of Security Capital Group Incorporated, which includes a
prospectus related to Security Capital Group Incorporated and a proxy statement
related to Security Capital Industrial Trust, we acknowledge our awareness of
the use therein of our report dated May 2, 1997 related to our review of interim
financial information of Security Capital Pacific Trust as of March 31, 1997 and
for the three months ended March 31, 1997 and 1996. Pursuant to Rule 436(c)
under the Securities Act of 1933, such report is not considered a part of a
registration statement prepared or certified by an accountant, or a report
prepared or certified by an accountant within the meaning of sections 7 and 11
of the Act.



KPMG Peat Marwick LLP
Chicago, Illinois


July 2, 1997


<PAGE>
 
                                                                   EXHIBIT 23.3
 
                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
   
  As independent public accountants, we hereby consent to the use of our
reports and to all references to our Firm included in or made a part of this
registration statement. We also hereby consent to the incorporation by
reference in this registration statement of our reports dated May 2, 1997
included in Security Capital Industrial Trust's Form 10-Q for the three months
ended March 31, 1997 and February 10, 1997, included in Security Capital
Industrial Trust's Form 10-K for the year ended December 31, 1996, and to all
references to our Firm included in or made a part of this registration
statement.     
 
                                          Arthur Andersen LLP
 
Chicago, Illinois
   
July 1, 1997     

<PAGE>
 
                                                                   EXHIBIT 23.4
 
                         INDEPENDENT AUDITORS' CONSENT
 
The Board of Trustees of
Security Capital Industrial Trust:
 
  We consent to the use of our report included herein dated January 29, 1997,
except as to Note 13, which is as of March 10, 1997, relating to the balance
sheets of Security Capital Pacific Trust as of December 31, 1996 and 1995, the
related statements of earnings, shareholders' equity, and cash flows for each
of the years in the three-year period ended December 31, 1996, and the related
schedule as of December 31, 1996, and to the reference to our firm under the
heading "Independent Public Accountants and Experts" in this registration
statement on Form S-4 of Security Capital Group Incorporated which includes a
prospectus related to Security Capital Group Incorporated and a proxy
statement related to Security Capital Industrial Trust.
 
 
                                          KPMG Peat Marwick LLP
 
Chicago, Illinois
   
July 1, 1997     

<PAGE>
 
                                                                   EXHIBIT 23.5
 
                      CONSENT OF INDEPENDENT ACCOUNTANTS
 
  We hereby consent to the use in the Form S-4 Registration Statement filed by
Security Capital Group Incorporated, in connection with the registration of
its Warrants to purchase Class B common stock that may be subscribed by
security holders of Security Capital Industrial Trust dated April 1997 (the
"Registration Statement") of our report dated February 28, 1997, relating to
the consolidated financial statements of Security Capital US Realty SICAV,
which appears in such Registration Statement.
 
 
                                          Price Waterhouse SA
                                          24-26 Avenue de Liberte
                                          Luxembourg, L-1014
                                             
                                          July 2, 1997     

<PAGE>
 
 
                                                                   EXHIBIT 23.6
 
                        CONSENT OF INDEPENDENT AUDITORS
   
  We consent to the use of our report dated February 3, 1997 with respect to
the financial statements at December 31, 1996 and 1995 and for each of the
three years in the period ended December 31, 1996 of Security Capital Atlantic
Incorporated, which is included in Amendment No. 1 to the Registration
Statement on Form S-4 (No. 333-26259) and the related Prospectus of Security
Capital Group Incorporated that is made a part of the Proxy of Security
Capital Industrial Trust.     
 
                               Ernst & Young LLP
 
Dallas, Texas
   
July 1, 1997     

<PAGE>
 
                                                                   EXHIBIT 23.7
 
                        CONSENT OF INDEPENDENT AUDITORS
   
  We consent to the use of our report dated February 24, 1997 with respect to
the financial statements at December 31, 1996 and for the year ended December
31, 1996 of Homestead Village Incorporated, which is included in Amendment No.
1 to the Registration Statement on Form S-4 (No. 333-26259) and the related
Prospectus of Security Capital Group Incorporated that is made a part of the
Proxy of Security Capital Industrial Trust.     
 
                                          Ernst & Young LLP
 
Dallas, Texas
   
July 1, 1997     

<PAGE>
 
                                                                   EXHIBIT 99.1
 
                                 FORM OF PROXY
 
          THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF TRUSTEES
                     OF SECURITY CAPITAL INDUSTRIAL TRUST
 
  The undersigned shareholder of Security Capital Industrial Trust, a Maryland
real estate investment trust ("SCI"), hereby appoints Thomas G. Wattles, K.
Dane Brooksher and Jeffrey A. Klopf, and each of them, as proxies for the
undersigned, with full power of substitution in each of them, to attend the
Special Meeting of Shareholders of SCI to be held on              , 1997, at
     a.m., Mountain time, at                     and at any adjournment(s) or
postponement(s) thereof, and to vote and otherwise represent all the shares
that the undersigned is entitled to vote with the same effect as if the
undersigned were present and voting such shares, on the following matters and
in the following manner as further described in the accompanying Proxy
Statement and Prospectus. The undersigned hereby revokes any proxy previously
given with respect to such shares.
   
  The undersigned acknowledges receipt of the Notice of Special Meeting of
Shareholders and the accompanying Proxy Statement and Prospectus.     
 
  THE SHARES REPRESENTED BY THIS PROXY WILL BE VOTED IN ACCORDANCE WITH THE
SPECIFICATIONS MADE. IF THIS PROXY IS EXECUTED BUT NO SPECIFICATION IS MADE,
THE SHARES REPRESENTED BY THIS PROXY WILL BE VOTED "FOR" ITEMS 1, 2 AND 3
BELOW, AND IN THE DISCRETION OF THE PROXY HOLDERS ON ANY OTHER MATTERS THAT
MAY PROPERLY COME BEFORE THE MEETING OR ANY ADJOURNMENT(S) OR POSTPONEMENT(S)
THEREOF.
 
1. The approval and adoption of the Merger and Issuance Agreement, dated as of
   March 24, 1997, between SCI and Security Capital Group Incorporated, as
   amended, and the transactions contemplated thereby.
 
                         [_] FOR[_] AGAINST[_] ABSTAIN
 
2. The amendment to the Amended and Restated Declaration of Trust.
 
                         [_] FOR[_] AGAINST[_] ABSTAIN
 
3. The approval of the Security Capital Industrial Trust 1997 Long-Term
   Incentive Plan.
 
                         [_] FOR[_] AGAINST[_] ABSTAIN
 
4. To vote and otherwise represent the shares on any other matters which may
   properly come before the meeting or any adjournment(s) or postponement(s)
   thereof in their discretion.
 
                                          [_] MARK HERE IF YOU PLAN TO ATTEND
                                            THE MEETING
 
                                          Please sign exactly as name appears
                                          hereon and date. If the shares are
                                          held jointly, each holder should
                                          sign. When signing as an attorney,
                                          executor, administrator, trustee,
                                          guardian or as an officer signing
                                          for a corporation, please give the
                                          full title under signature.
                                          -------------------------------------
                                                        Signature
                                          -------------------------------------
                                               Signature, if held jointly
 
                                          Dated:           , 1997


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