PSA 10-K Annual Report Dec. 31, 2013 | Alphaminr

PSA 10-K Fiscal year ended Dec. 31, 2013

PUBLIC STORAGE
10-Ks and 10-Qs
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
PROXIES
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
10-K 1 psa-20131231x10k.htm 10-K 7fe66cae37964c5

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549

FORM 10 ‑K

[X]  Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the fiscal year ended December 31, 201 3 .

or

[  ]  Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from to .

Commission File Number:  001 ‑33519

PUBLIC STORAGE

( Exact name of Registrant as specified in its charter)

Maryland

95 ‑3551121

( State or other jurisdiction of incorporation or organization )

( I.R.S. Employer Identification Number )


701 Western Avenue, Glendale, California  91201-2349

( Address of principal executive offices ) ( Zip Code )

(818) 244 ‑8080

( Registrant's telephone number, including area code)

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

Depositary Shares Each Representing 1/1,000 of a 5.200% Cumulative Preferred Share, Series W $.01 par value


New York Stock Exchange


Title of each class

Name of each exchange
on which registered

Depositary Shares Each Representing 1/1,000 of a 6.875% Cumulative Preferred Share, Series O $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 6.500% Cumulative Preferred Share, Series P $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 6.500% Cumulative Preferred Share, Series Q $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 6.350% Cumulative Preferred Share, Series R $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 5. 90 0% Cumulative Preferred Share, Series S $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 5.750% Cumulative Preferred Share, Series T $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 5.625% Cumulative Preferred Share, Series U $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 5.375% Cumulative Preferred Share, Series V $.01 par value

New York Stock Exchange

1


Depositary Shares Each Representing 1/1,000 of a 5.200% Cumulative Preferred Share, Series W $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 5.200% Cumulative Preferred Share, Series X $.01 par value

New York Stock Exchange

Common Shares, $.10 par value ...............................................................................................................

New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act : None (Title of class)

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

Yes [X] No [   ]

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act.

Yes [   ] No [X]

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

Yes [X] No [   ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes [X] No [   ]

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.  See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer [X] Accelerated Filer [   ] Non-accelerated Filer [   ] Smaller Reporting Company [   ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes [   ] No [X]

The aggregate market value of the voting and non-voting common shares held by non-affiliates of the Registrant as of June 30, 201 3 :

Common Shares, $0.10 Par Value – $ 22,171,992,000 ( computed on the basis of $1 53 . 33 per share which was the reported closing sale price of the Company's Common Shares on the New York Stock Exchange on June 30, 201 3 ).

2


As of February 2 1 , 201 4 , there were 172,120,701 outstanding Common Shares, $.10 par value.


DOCUMENTS INCORPORATED BY REFERENCE

Portions of the definitive proxy statement to be filed in connection with the Annual Meeting of Shareholders to be held in 201 4 are incorporated by reference into Part III of this Annual Report on Form 10-K to the extent described therein.

3


PART I

ITEM 1. Business

Forward Looking Statements

This Annual Report on Form 10-K contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements in this document, other than statements of historical fact, are forward-looking statements which may be identified by the use of the words "expects,"   "believes,"   "anticipates,"  "plans," "would," "should," "may," "estimates" and similar expressions.

These forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties, which may cause our actual results and performance to be materially different from those expressed or implied in the forward-looking statements. Factors and risks that may impact our future results and performance include, but are not limited to, those described in

Item 1A, "Risk Factors" and in our other filings with the Securities and Exchange Commission (“SEC”) including:

·

general risks associated with the ownership and operation of real estate, including changes in demand, risks related to development of self-storage facilities, potential liability for environmental contamination, natural disasters and adverse changes in laws and regulations governing property tax, real estate and zoning;

·

risks associated with downturns in the national and local economies in the markets in which we operate, including risks related to current economic conditions and the economic health of our customers ;

·

the impact of competition from new and existing self-storage and commercial facilities and other storage alternatives;

·

difficulties in our ability to successfully evaluate, finance, integrate into our existing operations, and manage acquired and developed properties;

·

risks associated with international operations including, but not limited to, unfavorable foreign currency rate fluctuations, refinancing risk of affiliate loans from us, and local and global economic uncertainty that could adversely affect our earnings and cash flows;

·

risks related to our participation in joint ventures;

·

the impact of the regulatory environment as well as national, state, and local laws and regulations including, without limitation, those governing environmental, taxes and tenant insurance matters and real estate investment trusts (“REITs”), and risks related to the impact of new laws and regulations;

·

risk of increased tax expense associated either with a possible failure by us to qualify as a REIT, or with challenges to intercompany transactions with our taxable REIT subsidiaries;

·

changes in federal or state tax laws related to the taxation of REIT’s, which could impact our status as a REIT;

·

disruptions or shutdowns of our automated processes, systems and the Internet or breaches of our data security;

4


·

risks associated with the self-insurance of certain business risks, including property and casualty insurance, employee health insurance and workers compensation liabilities;

·

difficulties in raising capital at a reasonable cost; and

·

economic uncertainty due to the impact of terrorism or war.

These forward looking statements speak only as of the date of this report or as of the dates indicated in the statements.  All of our forward-looking statements, including those in this report, are qualified in their entirety by this statement.  We expressly disclaim any obligation to update publicly or otherwise revise any forward-looking statements, whether as a result of new information, new estimates, or other factors, events or circumstances after the date of these forward looking statements, except as required by law.  Given these risks and uncertainties, you should not rely on any forward-looking statements in this report, or which management may make orally or in writing from time to time, as predictions of future events nor guarantees of future performance.

General

Public Storage was organized in 1980.  Effective June 1, 2007, we reorganized Public Storage, Inc. into Public Storage (referred to herein as “the Company”, “the Trust”, “we”, “us”, or “our”), a Maryland real estate investment trust (“REIT”).

At December 31, 201 3 , our principal business activities are as follows:

(i)

Domestic Self-Storage : We acquire, develop, own, and operate self-storage facilities which offer storage spaces for lease on a month-to-month basis, for personal and business use.  We are the largest owner and operator of self-storage facilities in the United States (“U.S.”).  We have direct and indirect equity interests in 2,200 self-storage facilities (141 million net rentable square feet of space) located in 38 states within the U.S. operating under the “Public Storage” brand name.

(ii)

European Self-Storage :  We have a 49% equity interest in Shurgard Europe, with an institutional investor owning the remaining 51% interest.  Shurgard Europe owns 18 7 self-storage facilities (10 million net rentable square feet of space) located in seven countries in Western Europe which operate under the “Shurgard” brand name and manages one facility we own in the United Kingdom.  We believe Shurgard Europe is the largest owner and operator of self-storage facilities in Western Europe.

(iii)

Commercial :  We have a 42 % equity interest in PS Business Parks, Inc. (“PSB”), a publicly held REIT which owns and operates 29.7 million net rentable square feet of commercial space.  We also wholly-own 1.4 million net rentable square feet of commercial space, substantially all of which is managed by PSB.

In addition, w e reinsure policies against losses to goods stored by customers in our self-storage facilities, sell merchandise at o ur self-storage facilities and manage self-storage facilities owned by third-party owners.

For all periods presented herein, we have elected to be treated as a REIT, as defined in the Internal Revenue Code.  As a REIT, we do not incur federal income tax on our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) that is fully distributed each year (for this purpose, certain distributions paid in a subsequent year may be considered), and if we meet certain organizational and operational rules.  We believe we met these requirements in all periods presented herein, and we expect to continue to elect and qualify as a REIT.

5


We report annually to the SEC on Form 10-K, which includes financial statements certified by our independent registered public accountants.  We have also reported quarterly to the SEC on Form 10-Q, which includes unaudited financial statements with such filings.  We expect to continue such reporting.

On our website, www.publicstorage.com , we make available, free of charge, our Annual Reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and all amendments to those reports as soon as reasonably practicable after the reports and amendments are electronically filed with or furnished to the SEC.

Competition

We believe that storage customers generally store their goods within a five mile radius of their home or business .  M ost of our facilities compete with other nearby self-storage facilities that use the same marketing channels and offer the same service as us. Generally, o ur competitors attract customers using the same marketing channels we use, including Internet advertising, signage, and banners. A s a result, competition is significant and affects the occupancy levels, rental rates, rental income and operating expenses of our facilities.

While competition is significant, the self-storage industry remains fragmented in the U.S.  We believe that we own approximately 6 % of the aggregate self-sto rage square footage in the U.S., and that collectively the five largest self-storage operators in the U.S. own approximately 12 %, with all other self-storage space owned by numerous private regional and local operators.  We believe t his market fragmentation enhances the advantage of our brand name, as well as the economies of scale we enjoy with approximately 71 % of our 2013 s ame-store revenues in the 20 Metropolitan Statistical Areas (“MSA’s”, as defined by the U.S. Census Bureau) with the highest population levels.

Such fragmentation also provides opportunities for us to acquire additional facilities; however, we compete with a wide variety of institutions and other investors who also view self-storage facilities as attractive investments.  The amount of capital available for real estate investments greatly influences the competition for ownership interests in facilities and, by extension, the yields that we can achieve on newly acquired investments.

Business Attributes

We believe that we possess several primary business attributes that permit us to compete effectively:

Centralized information networks: Our centralized reporting and information network enables us to identify changing market conditions and operating trends a s well as analyze customer data and quickly change each of our individual properties’ pricing and promotion s on an automated basis.

Convenient shopping experience: Customers can conveniently shop the space available at our facilities, reviewing attributes such as facility location, size, amenities such as climate-control, as well as pricing, and learn about ancillary businesses through the following marketing channels:

·

Our Website: The online marketing channel continues to grow in prominence, with approximately 55 % of our move-ins in 201 3 sourced through our website, as compared to 36% in 2010.  In addition, we believe that many of our customers who directly call our call center, or who move-in to a facility on a walk-in basis, have already reviewed our pricing and space availability through our website.  We invest extensively in advertising on the Internet to attract potential customers, primarily through the use of search engines, and we regularly update and improve our website to enhance its productivity.

·

Our Call Center: Our call center is staffed by skilled s ales specialists.  Customers reach our call center by calling our advertised toll-free telephone referral number, (800) 44-

6


STORE , or telephone numbers provided on the Internet .  We believe giving customers the option to interact with a call center agent, despite the higher marginal cost relative to an internet reservation, enhances our ability to close sales with potential storage customers.

·

Our Properties : Customers can also shop at any one of our facilities.  Property managers access the same information that is available on our website and to our call center agents, and can inform the customer of storage alternatives at that site or our other nearby storage facilities.  Property managers are extensively trained to maximize the conversion of such “walk in” shoppers into customers.

Economies of scale: We are the largest provider of self-storage sp ace in the U.S.  As of December 31, 201 3 , we operated 2,200 self-storage facilities with over one m illion self-storage spaces .  These facilities are generally loca ted in major markets within 38 s tates in the U.S.  The size and scope of our operations have enabled us to achieve high operating margins and a low level of administrative costs relative to revenues through the centralization of many functions, such as facility maintenance, employee compensation and benefits programs, revenue management, as well as the development and documentation of standardized operating procedures.  We also believe that our major market concentration provides managerial efficiencies stemming from having a large number of facilities in close proximity to each other.

We believe o ur market share and concentration in major metropolitan centers makes various promotional and media programs more cost-beneficial for us than for our competitors.  As noted above, approximately 71% of our same-store revenues for 201 3 were in the 20 MSA’s with the highest population levels.  Our large market share and well-recognized brand name increases the likelihood that our facilities will appear prominently in unpaid search results for “self-storage” on major online search engines, and enhances the efficiency of our bidding for paid multiple-keyword advertising.  We can use television advertising in many markets, while most of our competitors cannot do so cost-effectively.

Brand name recognition: We believe that the “Public Storage” brand name is the most recognized and established name in the self-storage industry in the U.S, due to our national reach in major markets in 38 states, and our highly visible facilities, with their distinct o range colored doors and signage .  We believe the “Public Storage” name is one of the most frequently used search terms used by customers using Internet search engines for self-storage.  We believe that the “Shurgard” brand, used by Shurgard Europe, is a similarly established and valuable brand in Europe.  We believe that the awareness of our brand name results in a high percentage of potential storage customers considering our facilities, relative to other operators.

Growth and Investment Strategies

Our growth strategies consist of: (i) improving the operating performance of our existing self-storage facilities, (ii) acquiring more facilities, (iii) developing new self-storage space, (iv) participating in the growth of commercial facilities, primarily through our investment in PSB, and (v) participating in the growth of Shurgard Europe.  While our long-term strategy includes each of these elements, in the short run the level of growth in our asset base in any period is dependent upon the cost and availability of capital, as well as the relative attractiveness of investment alternatives.

Improve the operating performance of existing facilities: We seek to increase the net cash flow of our existing self-storage facilities by a) regularly analyzing our call volume, reservation activity, Internet activity, move-in/move-out rates and other market supply and demand factors and responding by adjusting our marketing activities and rental rates, b) attempting to maximize revenues through evaluating the appropriate balance between occupancy, rental rates, and promotional discounting and c) controlling operating costs.  We believe that our property management personnel, systems, our convenient shopping options for the customer, and our media and Internet advertising programs will continue to enhance our ability to meet these goals.

7


Acquire properties owned or operated by others in the U.S.: We seek to capitalize on the fragmentation of the self-storage business through acquiring attractively priced, well-located existing self-storage facilities.  We believe our presence in and knowledge of substantially all of the major markets in the U.S. enhances our ability to identify attractive acquisition opportunities.  Data on the rental rates and occupancy levels of our existing facilities provide us an advantage in evaluating the potential of acquisition opportunities. The level of third-party acquisition opportunities available depends upon many factors, such as the motivation of potential sellers to liquidate their investments , as well as the financing available to self-storage owners.  We decide whether to pursue acquisition opportunities based upon many factors including our opinion as to the potential for future growth, the quality of construction and location, the cash flow we expect from the facility when operated on our platform and our yield expectations.

During 2013, we acquired 121 facilities from third parties for approximately $1.2 billion, primarily through large portfolio acquisitions.  This volume was higher than in the preceding six years combined . We will continue to seek to acquire properties in 201 4 . While there were more sellers of self-storage facilities in 2013 due at least in part, we believe, to higher values and robust cash flows of self-storage facilities , it is uncertain as to the level of third party acquisitions we will complete in 2014.

Develop new self-storage space: The development of new self-storage locations and the expansion of existing self-storage facilities has been an important source of growth. Since the beginning of 2013, we have expanded our development efforts due in part to the significant increase in prices being paid for existing facilities, in many cases well above the cost of developi ng new facilities.  At December 31, 201 3 , we had a development pipeline of projects to expand existing self-storage facilitie s and develop new self-storage facilities, which will add approximately 1.8 million net rentable square feet of self-storage space.  The aggregate cost of these projects is estimated at $196 million, of which $52 million had been incurred at December 31, 201 3 , and the remaining costs will be incurred principally in 201 4 .  Some of these projects are subject to significant contingencies such as entitlement approval.  We expect to continue to seek additional development projects; however, due to the difficulty in finding projects that meet our risk-adjusted yield expectations, as well as the difficulty in obtaining building permits for self-storage activities in certain municipalities, it is uncertain as to how much additional development we will undertake in the future.

Participate in the growth of commercial facilities primarily through our ownership in PS Business Parks, Inc.: Our investment in PSB provides us diversification into another asset type . PSB is a stand-alone public company traded on the New York Stock Exchange. During the year ended December 31, 2013, we increased our investment in PSB by acquiring 1,356,748 shares of PSB common stock in open-market transactions and directly from PSB, for an aggregate cost of $105.0 million.

Over the past three years, PSB has been able to grow its portfolio through acquisitions.  In 201 1 and 201 2 , PSB acquired an aggregate total of 6.8 million net rentable square feet of commercial space for an aggregate purchase price of approximately $605. 0 million .  In 2013, PSB acquired 1.5 million net rentable square feet for an aggregate purchase price of $115.6 million. As of December 31, 201 3 , PSB owned and operated approximately 29.7 million net rentable square feet of commercial space, and had an enterprise value of approximately $ 3. 9 billion (based upon the trading price of PSB’s common stock combined with the liquidation value of its debt and preferred stock as of December 31, 201 3 ).

Participate in the growth of European self-storage through ownership in Shurgard Europe: We believe S hurgard Europe is the largest self-storage company in Western Europe.  It owns and operates 18 7 facilities with approximately 10 million net rentable square feet in:  France (principally Paris), Sweden (principally Stockholm), the United Kingdom (principally London), the Netherlands, Denmark (principally Copenhagen), Belgium and Germany.  We own 49% of Shurgard Europe, with the other 51% owned by a large U.S. institutional investor.

Customer awareness and availability of self-storage is significantly lower in Europe than in the U.S. However, w ith more awareness and product supply, we believe there is potential for increased demand for storage space in Europe.  In the long run, we believe Shurgard Europe could capitalize on

8


potential increased demand through the development of new facilities or, to a lesser extent, acquiring existing facilities.

Financing of the Company’s Growth Strategies

Overview of financing strategy :  In order to grow our asset base, access to capital is important.  In general, we seek to finance our investment activities with retained cash flow and the issuance of preferred and common securities when market conditions are favorable, using bank debt as bridge financing when market conditions are not favorable.

Permanent capital : We have generally been able to raise capital through the issuance of preferred securities at an attractive cost of capital relative to the issuance of our common shares and, as a result, issuances of common shares have been minimal over the past several years .  During the years ended December 31, 2013 and 2012, we issued approximately $725.0 million and $1.7 billion, respectively, of preferred securities.  Currently, market conditions are much less favorable, with market coupon rates for our most recently issued series of preferred securities trading at approximately 6.5% (as compared to 5.2% for the preferred securities we issued in the first quarter of 2013). We believe that market coupon rates for a new issuance of our preferred securities would need to be in the area of 6. 5% and the amount of capital we could raise would most likely be much lower than what we raised in the first quarter of 2013.

Bridge financing :  We have in the past used our $300 million revolving line of credit as temporary “bridge” financing and repaid such borrowings with permanent capital.  At December 31, 2013, we had approximately $50.1 million outstanding on our line of credit (none as of February 2 5 , 2014).  On December 2, 2013, we borrowed $700 million from Wells Fargo pursuant to a term loan due in one year, in order to fund our acquisitions of self-storage facilities in the fourth quarter of 2013. See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Liquidity and Capital Resources” for more information.

Borrowing through mortgage loans or senior

debt :  Even though preferred securities have a higher coupon rate than long-term debt, we have generally not issued conventional debt due to refinancing risk associated with debt and other benefits of preferred securities described in more detail in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Liquidity and Capital Resources.

We have broad powers to borrow in furtherance of our objectives without a vote of our shareholders.  These powers are subject to a limitation on unsecured borrowings in our Bylaws described in “Limitations on Debt” below. Our senior debt has an “A” credit rating by Standard and Poor’s.  Notwithstanding our desire to continue to meet our capital needs with permanent capital, we believe this high rating, combined with our low level of debt, could allow us to issue a significant amount of unsecured debt at lower interest rates than the coupon on preferred securities if we chose to .

Assumption of Debt: Substantially all of our mortgage debt outstanding was assumed in connection with real estate acquisitions . When we have assumed debt in the past, we did so because the nature of the loan terms did not allow prepayment, or a prepayment penalty made it economically disadvantageous to prepay.

Issuance of securities in exchange for property : We have issued both our common and preferred securities in exchange for real estate and other investments in the past.  Future issuances will be dependent upon our financing needs and capital market conditions at the time, including the market prices of our equity securities.

Joint Venture financing: We have used joint ventures with institutional investors and we may form additional joint ventures in the future.

9


Disposition of properties :  Generally, we have disposed of self-storage facilities only when compelled to do so through condemnation proceedings.  We do not presently intend to sell any significant number of self-storage facilities in the future, though there can be no assurance that we will not.

Investments in Real Estate and Unconsolidated Real Estate Entities

Investment Policies and Practices with respect to our investments : Following are our investment practices and policies which, though we do not anticipate any significant alteration, can be changed by our Board of Trustees without a shareholder vote:

·

Our investments primarily consist of direct ownership of self-storage facilities (the nature of our self-storage facilities is described in Item 2, “Properties”), as well as partial interests in entities that own self-storage facilities.

·

Our partial ownership interests primarily reflect general and limited partnership interests in entities that own self-storage facilities that are managed by us under the “Public Storage” brand name in the U.S., as well as storage facilities managed in Europe under the “Shurgard” brand name which are owned by Shurgard Europe.

·

Additional acquired interests in real estate (other than the acquisition of properties from third parties) will include common equity interests in entities in which we already have an interest.

·

To a lesser extent, we have interests in existing commercial properties (described in Item 2, “Properties”), containing commercial and industrial rental space, primarily through our investment in PSB.

Facilities Owned by Subsidiaries

In addition to our direct ownership of 2,172 self-storage facilities in the U.S. and one self-storage facility in London, England at December 31, 201 3 , we have controlling indirect interests in entities that own 14 self-storage facilities in the U.S.  Due to our controlling interest in each of these entities, we consolidate the assets, liabilities, and results of operations of these entities in our financial statements.

Facilities Owned by Unconsolidated Real Estate Entities

At December 31, 201 3 , we also had ownership interests in entities that we do not control or consolidate .  These entities include PSB, Shurgard Europe (discussed above), and various limited partnerships that own an aggregate of 14 self-storage facilities.  These entities are referred to collectively as the “Unconsolidated Real Estate Entities.”

PSB, which files financial statements with the SEC, and Shurgard Europe, have debt and other obligations that we do not consolidate in our financial statements.  None of the other Unconsolidated Real Estate Entities have significant amounts of debt or other obligations.  See Note 4 to our December 31, 201 3 financial statements for further disclosure regarding the assets, liabilities and operating results of the Unconsolidated Real Estate Entities.

Limitations on Debt

Without the consent of holders of the various series of Senior Preferred Shares, we may not take any action that would result in our “Debt Ratio” exceeding 50%.  “Debt Ratio”, as defined in the related governing documents, represents generally the ratio of debt to total assets before accumulated depreciation and amortization on our balance sheet, in accordance with U.S. generally accepted accounting principles.  As of December 31, 201 3 , the Debt Ratio was approximately 6 %.

10


Our bank and senior unsecured debt agreements contain various customary financial covenants, including limitations on the level of indebtedness and the prohibition of the payment of dividends upon the occurrence of defined events of default.  We believe we were in compliance with each of these covenants as of December 31, 201 3 .

Employees

We have approximately 5, 2 00 employees in the U.S. at December 31, 201 3 which are engaged primarily in property operations.

Seasonality

We experience minor seasonal fluctuations in the demand for self-storage space, with demand and rates generally higher in the summer months than in the winter months.  We believe that these fluctuations result in part from increased moving activity during the summer months.

Insurance

We have historically carried customary property, earthquake, general liability, employee medical insurance and workers compensation coverage through internationally recognized insurance carriers, subject to customary levels of deductibles.  The aggregate limits on these policies of approximately $ 75 million for property losses and $ 102 million for general liability losses are higher than estimates of maximum probable loss es that could occur from individual catastrophic events determined in recent engineering and actuarial studies; however, in case of multiple catastrophic events, these limits could be exhausted.

We reinsure a program that provides insurance to our customers from an independent third-party insurer.  This program covers tenant claims for losses to goods stored at our facilities as a result of specific named perils (earthquakes are not covered by this program), up to a maximum limit of $ 5,000 per storage unit.  We reinsure all risks in this program, but purchase insurance from an independent third party i nsurance company for aggregate claims between $ 5.0 million and $ 15.0 million per occurrence. We are subject to licensing requirements and regulations in several states.  At December 3 1 , 2013, there were approximately 759,000 certificate s held by our self-storage customers , representing aggregate coverage of approximately $ 1.7 billion.

11


ITEM 1A. Risk Factors

In addition to the other information in our Annual Report on Form 10-K, you should consider the risks described below that we believe may be material to investors in evaluating the Company.  This section contains forward-looking statements, and in considering these statements, you should refer to the qualifications and limitations on our forward-looking statements that are described in Forward Looking Statements at the beginning of Item 1.

We have significant exposure to real estate risk.

Since our business consists primarily of acquiring and operating real estate, we are subject to the risks related to the ownership and operation of real estate that can adversely impact our business and financial condition.  These risks include the following:

Natural disasters or terrorist attacks could cause damage to our facilities, resulting in increased costs and reduced revenues. Natural disasters, such as earthquakes, hurricanes and floods, or terrorist attacks could cause significant damage and require significant repair costs, and make facilities temporarily uninhabitable, reducing our revenues.  Damage and business interruption losses could exceed the aggregate limits of our insurance coverage.  In addition, because we self-insure a portion of our risks, losses below a certain level may not be covered by insurance.   See Note 13 to our December 31, 201 3 financial statements for a description of the risks of losses that are not covered by third-party insurance contracts.  We may not have sufficient insurance coverage for losses caused by a terrorist attack, or such insurance may not be maintained, available or cost-effective.  In addition, significant natural disasters, terrorist attacks, threats of future terrorist attacks, or resulting wider armed conflicts could have negative impacts on the U.S. economy, reducing storage demand and impairing our operating results.

Operating costs could increase .  We could be subject to increases in insurance premiums, increased or new property tax assessments or other taxes, repair and maintenance costs, payroll, utility costs, workers compensation, and other operating expenses due to various factors such as inflation, labor shortages, commodity and energy price increases.

The acquisition of existing properties is subject to risks that may adversely affect our growth and financial results. We have acquired material amounts of self-storage facilities from third parties in the past, and we expect to continue to do so in the future. We face significant competition for suitable acquisition properties from other real estate investors.  As a result, we may be unable to acquire additional properties we desire or the purchase price for desirable properties may be significantly increased. Failures or unexpected circumstances in integrating newly acquired properties into our operations or circumstances we did not detect during due diligence, such as environmental matters, needed repairs or deferred maintenance, or the effects of increased property tax following reassessment of a newly-acquired property, as well as the general risks of real estate investment, could jeopardize realization of the anticipated earnings from an acquisition.

Development of self-storage facilities can subject us to risks. At December 31, 201 3 , we have a pipeline of development projects totaling $196 million (subject to contingencies), and we expect to continue to seek additional development projects.  There are significant risks involved in developing self-storage facilities, such as delays or cost increases due to changes in or failure to meet government or regulatory requirements, weather issues, unforeseen site conditions, or personnel problems.  Self-storage space is generally not pre-leased, and rent-up of newly developed space can be delayed or ongoing cash flow yields can be reduced due to competition, reductions in storage demand, or other factors.

There is significant competition among self-storage facilities and from other storage alternatives .  Most of our properties are self-storage facilities, which generated most of our revenue for the year ended December 31, 201 3 .  Competition in the local market areas in which many of our properties are located is significant and has affected our occupancy levels, rental rates and operating expenses.  If development of self-storage facilities by other operators were to increase, due to increases in availability of funds for investment or other reasons, competition with our facilities could intensify.

12


We may incur significant liabilities from environmental contamination or moisture infiltration .   Existing or future laws impose or may impose liability on us to clean up environmental contamination on or around properties that we currently or previously owned or operated, even if we were not responsible for or aware of the environmental contamination or even if such environmental contamination occurred prior to our involvement with the property.  We have conducted preliminary environmental assessments on most of our properties, which have not identified material liabilities.  These assessments, commonly referred to as “Phase 1 Environmental Assessments,” include an investigation (excluding soil or groundwater sampling or analysis) and a review of publicly available information regarding the site and other nearby properties.

We are also subject to potential liability relating to moisture infiltration, which can result in mold or other damage to our or our customers ’ property, as well as potential health concerns.  When we receive a complaint or otherwise become aware that an air quality concern exists, we implement corrective measures and seek to work proactively with our customers to resolve issues, subject to our contractual limitations on liability for such claims.

We are not aware of any environmental contamination or moisture infiltration related liabilities that could be material to our overall business, financial condition, or results of operation.  However, we may not have detected all material liabilities, we could acquire properties with material undetected liabilities, or new conditions could arise or develop in the future.   Settling any such liabilities could negatively impact our earnings and cash available for distribution to shareholders, and could also adversely affect our ability to sell, lease, operate, or encumber affected facilities.

We incur liability from tenant and employment-related claims. From time to time we have to make monetary settlements or defend actions or arbitration (including class actions) to resolve tenant or employment-related claims and disputes.

Economic conditions can adversely affect our business, financial condition, growth and access to capital.

Our revenues and operating cash flow can be negatively impacted by reductions in employment and population levels, household and disposable income, and other general economic factors that lead to a reduction in demand for rental space in each of the markets in which we operate our properties.

Our ability to issue preferred shares or access other sources of capital, such as borrowing, has been in the past, and may in the future be, adversely affected by challenging market conditions.  The issuance of perpetual preferred securities historically has been a significant source of capital to grow our business. I f we were unable to issue preferred shares or borrow at reasonable rates, prospective earnings growth through expanding our asset base c ould be limited.

We have exposure to European operations through our ownership in Shurgard Europe.

As a result of our ownership of 49% of the equity in Shurgard Europe ’s equity with a book value of $424 .1 million at December 31, 201 3 , and our loan to Shurgard Europe totaling $428.1 million at December 31, 201 3 , we are exposed to additional risks related to the ownership and operation of international businesses that may adversely impact our business and financial results, including the following:

·

Currency risks: Currency fluctuations can impact the fair value of our equity investment in, and loan to Shurgard Europe, as well as the related income we receive as well as future repatriation of cash .

·

Legislative, tax, and regulatory risks: We are subject to complex foreign laws and regulations related to permitting and land use, the environment, labor, and other areas, as well as income, property, sales, value added and employment tax laws.  These laws can be difficult to apply or

13


interpret and can vary in each country or locality, and are subject to unexpected changes in their form and application due to regional, national, or local political uncertainty and other factors.  Such changes, or Shurgard’s failure to comply with these laws, could subject it to penalties or other sanctions, adverse changes in business processes, as well as potentially adverse income tax, property tax, or other tax burdens.

·

Impediments to capital repatriation could negatively impact the realization of our investment in Shurgard Europe: Laws in Europe and the U.S. may create, impede or increase our cost to repatriate capital or earnings from Shurgard Europe.

·

Risks of collective bargaining and intellectual property: Collective bargaining, which is prevalent in certain areas in Europe, could negatively impact Shurgard Europe’s labor costs or operations.

·

Potential operating and individual country risks: Economic slowdowns or extraordinary political or social change in the countries in which it operates have posed, and could continue to pose , challenges or result in future reductions of Shurgard Europe’s operating cash flows .

·

Impediments of Shurgard Europe’s joint venture structure: Shurgard Europe’s significant decisions, involving activities such as borrowing money, capital contributions, raising capital from third parties, as well as selling or acquiring significant assets, require the consent of our joint venture partner.  As a result, Shurgard Europe may be precluded from taking advantage of opportunities that we would find attractive.  In addition, we could be unable to separately pursue such opportunities due to certain market exclusivity provisions of the Shurgard Europe joint venture agreement, and our 49% equity investment may not be easily sold or readily accepted as collateral by potential lenders to Public Storage due to the joint venture structure.

·

Risks related to Shurgard Europe’s Debt: Shurgard Europe has a term loan from a bank (the “Bank Loan”) with a balance of approximately €107.5 million ($148.0 million) at December 31, 2013 maturing in November 2014 and a loan due to us (the “Shareholder Loan”) totaling €311.0 million ($428.1 million) at December 31, 2013.  On January 28, 2014, our joint venture partner in Shurgard Europe acquired 51% of the Shareholder Loan at face value, using the proceeds from a bank loan (the “JV Partner Loan”), and the maturity date of the Shareholder Loan was extended to April 2019.  The JV Partner Loan matures in two years and is collateralized with our joint venture partner’s interests in the Shareholder Loan and their interest in Shurgard Europe.  Shurgard Europe will seek to refinance the Bank Loan.  If Shurgard Europe is not able to refinance its debt due to a constrained credit market, negative operating trends or other reasons, our equity investment in Shurgard Europe could be negatively impacted.

The Hughes Family could control us and take actions adverse to other shareholders.

At December 31, 201 3 , B. Wayne Hughes, our former Chairman, and his family, which includes two members of the board of trustees (the “Hughes Family”) owned approximately 15.8% of our aggregate outstanding common shares.  Our declaration of trust permits the Hughes Family to own up to 35.66% of our outstanding common shares while it generally restricts the ownership by other persons and entities to 3% of our outstanding common shares.  Consequently, the Hughes Family may significantly influence matters submitted to a vote of our shareholders, including electing trustees, amending our organizational documents, dissolving and approving other extraordinary transactions, such as a takeover attempt, resulting in an outcome that may not be favorable to other shareholders.

Takeover attempts or changes in control could be thwarted, even if beneficial to shareholders.

14


In certain circumstances, shareholders might desire a change of control or acquisition of us, in order to realize a premium over the then-prevailing market price of our shares or for other reasons.  However, the following could prevent, deter, or delay such a transaction:

·

Provisions of Maryland law may impose limitations that may make it more difficult for a third party to negotiate or effect a business combination transaction or control share acquisition with Public Storage.  Currently, the Board has opted not to subject the Company to these provisions of Maryland law, but it could choose to do so in the future without shareholder approval.

·

To protect against the loss of our REIT status due to concentration of ownership levels, our declaration of trust generally limits the ability of a person, other than the Hughes Family or “designated investment entities” (each as defined in our declaration of trust), to own, actually or constructively, more than 3% of our outstanding common shares or 9.9% of the outstanding shares of any class or series of preferred or equity shares, in either case unless a specific exemption is granted by our board of trustees.  These limits could discourage, delay or prevent a transaction involving a change in control of our company not approved by our board of trustees.

·

Similarly, current provisions of our declaration of trust and powers of our Board of Trustees could have the same effect, including (1) limitations on removal of trustees in our declaration of trust, (2) restrictions on the acquisition of our shares of beneficial interest, (3) the power to issue additional common shares, preferred shares or equity shares on terms approved by the Board without obtaining shareholder approval, (4) the advance notice provisions of our bylaws and (5) the Board’s ability under Maryland law, without obtaining shareholder approval, to implement takeover defenses that we may not yet have and to take, or refrain from taking, other actions that could have the effect of delaying, deterring or preventing a transaction or a change in control.

If we failed to qualify as a REIT, we would have to pay substantial income taxes.

REITs are subject to a range of complex organizational and operational requirements.  A qualifying REIT does not generally incur federal income tax on its net income that is distributed to its shareholders.  Our REIT status is also dependent upon the ongoing REIT qualification of our affiliate, PSB, as a REIT, as a result of our substantial ownership interest in that company. We believe that we are organized and have operated as a REIT and we intend to continue to operate to maintain our REIT status.

There can be no assurance that we qualify or will continue to qualify as a REIT.  The highly technical nature of the REIT rules, the ongoing importance of factual determinations, the possibility of unidentified issues in prior periods or changes in our circumstances, all could adversely affect our ability to comply.  For any taxable year that we fail to qualify as a REIT and statutory relief provisions did not apply, we would be taxed at the regular federal corporate rates on all of our taxable income and we also could be subject to penalties and interest.  We would generally not be eligible to seek REIT status again until the fifth taxable year after the first year of our failure to qualify. Any taxes, interest and penalties incurred would reduce the amount of cash available for distribution to our shareholders or for reinvestment and would adversely affect our earnings, which could have a material adverse effect.

We may pay some taxes, reducing cash available for shareholders.

Even if we qualify as a REIT for federal income tax purposes, we may be subject to some federal, foreign, state and local taxes on our income and property.  Since January 1, 2001, certain corporate subsidiaries of the Company have elected to be treated as “taxable REIT subsidiaries” for federal income tax purposes, and are taxable as regular corporations and subject to certain limitations on intercompany transactions.  If tax authorities determine that amounts paid by our taxable REIT subsidiaries to us are greater than what would be paid under similar arrangements among unrelated parties, we could be subject

15


to a 100% penalty tax on the excess payments, and ongoing intercompany arrangements could have to change, resulting in higher ongoing tax payments.  To the extent the Company is required to pay federal, foreign, state or local taxes or federal penalty taxes due to existing laws or changes thereto , we will have less cash available for distribution to shareholders.

We are heavily dependent on computer systems, telecommunications and the Internet to process transactions, summarize results and manage our business and security breaches or a failure of such networks, systems or technology could adversely impact our business and customer relationships.

We are heavily dependent upon automated information technology and Internet commerce, with approximately half of our new customers coming from the telephone or over the Internet, and the nature of our business involves the receipt and retention of personal information about our customers.  We centrally manage significant components of our operations with our computer systems, including our financial information, and we also rely extensively on third-party vendors to retain data, process transactions and provide other systems services.  These systems are subject to damage or interruption from power outages, computer and telecommunications failures, computer worms, viruses and other destructive or disruptive security breaches and catastrophic events.

As a result, our operations could be severely impacted by a natural disaster, terrorist attack or other circumstance that resulted in a significant outage at our systems or those of our third party providers, despite our use of back up and redundancy measures.  Further, viruses and other related risks could negatively impact our information technology processes. Our or our customers’ confidential information could be compromised or misappropriated, due to a breach of our network security.  Such data security breaches as well as system disruptions and shutdowns could result in additional costs to repair or replace such networks or information systems and possible legal liability, including government enforcement actions and private litigation. In addition, our customers could lose confidence in our ability to protect their personal information, which could cause them to discontinue leasi ng our self-storage facilities. Such events could lead to lost future revenue s and adversely affect our results of operations.

We have no ownership interest in Canadian self-storage facilities owned or operated by the Hughes Family.

At December 31, 201 3 , the Hughes Family had ownership interests in, and operated, 5 4 self-storage facilities in Canada (the “Canadian Self-Storage Facilities”).  These facilities are operated under the “Public Storage” tradename, which we license to the Hughes Family for use in Canada on a royalty-free, non-exclusive basis.  We have a right of first refusal, subject to limitations, to acquire the stock or assets of the corporation engaged in the operation of the Canadian Self-Storage Facilities if the Hughes Family or the corporation agrees to sell them.  However, we do not benefit from profits or potential appreciation in value of the Canadian Self-Storage Facilities because we have no ownership interest in these facilities.  We do not operate in the Canadian self-storage market, and have no plans to do so.  However, if we choose to do so without acquiring the Hughes Family interests in the Canadian Self-Storage Facilities, we may have to share the use of the “Public Storage” name in Canada with the Hughes Family, unless we are able to terminate the license agreement.

Through our subsidiaries, we reinsure risks relating to loss of goods stored by customers in the Canadian Self-Storage Facilities.  During the years ended December 31, 201 3, 2012 and 2011 , we received $0. 5 million, $0.6 million and $0.6 million, respectively, in reinsurance premiums attributable to the Canadian Self-Storage Facilities.  Because our right to earn these premiums may be qualified, there is no assurance that these premiums will continue.

16


We are subject to laws and governmental regulations and actions that require us to incur compliance costs affecting our operating results and financial condition.

Our business is subject to regulation under a wide variety of U.S. federal, state and local laws, regulations and policies including those imposed by the SEC, the Sarbanes-Oxley Act of 2002, the Dodd-Frank Wall Street Reform and Consumer Protection Act and New York Stock Exchange, as well as applicable labor laws. Although we have policies and procedures designed to comply with applicable laws and regulations, failure to comply with the various laws and regulations may result in civil and criminal liability, fines and penalties, increased costs of compliance, restatement of our financial statements and could also affect the marketability of our real estate facilities.

The Patient Protection and Affordable Care Act as well as other healthcare reform legislation recently passed or being considered by Congress and state legislatures (collectively, the “Healthcare Legislation”) are expected to impact our business beginning in 2014.  Based on its current form, we believe that the Healthcare Legislation will at least moderately increase our costs; however, there could be a significant further negative impact to our costs and business depending upon how the various governmental agencies design and implement the specific regulations to implement the Patient Protection and Affordable Care Act, the nature of further legislation that may be passed at the national and local level, and other factors.

In response to current economic conditions or the current political environment or otherwise, laws and regulations could be implemented or changed in ways that adversely affect our operating results and financial condition, such as legislation that could facilitate union activity or that would otherwise increase operating costs.

All our properties must comply with the Americans with Disabilities Act and with related regulations and similar state law requirements, as well as various real estate and zoning laws and regulations, which are subject to change and could become more costly to comply with in the future.  Compliance with these requirements can require us to incur significant expenditures, which would reduce cash otherwise available for distribution to shareholders.  A failure to comply with these laws could lead to fines or possible awards of damages to individuals affected by the non-compliance.  Failure to comply with these requirements could also affect the marketability of our real estate facilities.

Our tenant insurance business is subject to governmental regulation which could reduce our profitability or limit our growth.

We hold Limited Lines Self-Service Storage Insurance Agent licenses from a number of individual state Departments of Insurance and are subject to state governmental regulation and supervision.  Our continued ability to maintain these Limited Lines Self-Service Storage Insurance Agent licenses in the jurisdictions in which we are licensed depends on our compliance with related rules and regulations.  The regulatory authorities in each jurisdiction generally have broad discretion to grant, renew and revoke licenses and approvals, to promulgate, interpret, and implement regulations, and to evaluate compliance with regulations through periodic examinations, audits and investigations of the affairs of insurance agents.  As a result of regulatory or private action in any jurisdiction, we may be temporarily or permanently suspended from continuing some or all of our reinsurance activities , or otherwise fined or penalized or suffer an adverse judgment.  For the year ended December 31, 201 3 , we recorded a total of $67.8 million in net income from our tenant reinsurance activities.

ITEM 1B. Unresolved Staff Comments

None.

17


ITEM 2. Properties

At December 31, 2013, we had direct and indirect ownership interests in 2,200 self-storage facilities located in 38 states within the U.S. and 18 8 storage facilities located in seven Western European nations:

At December 31, 201 3

Number of Storage Facilities (a)

Net Rentable Square Feet (in thousands)

U.S.:

California:

Southern .........................................

244
17,192

Northern .........................................

173
10,310

Texas ...............................................

254
16,715

Florida ...........................................

247
16,344

Illinois .............................................

126
7,904

Georgia ...........................................

107
7,049

Washington .....................................

91
6,064

North Carolina .............................

77
5,272

Virginia ...........................................

87
5,110

New York .......................................

65
4,527

Colorado .........................................

63
3,980

New Jersey .....................................

56
3,549

Maryland .......................................

57
3,404

Minnesota .......................................

43
2,931

South Carolina .............................

52
2,867

Michigan .........................................

43
2,755

Arizona ...........................................

40
2,470

Missouri .........................................

37
2,136

Oregon ...........................................

39
2,006

Pennsylvania ...............................

29
1,993

Indiana ...........................................

31
1,926

Ohio ...............................................

31
1,922

Nevada ...........................................

27
1,818

Massachusetts .............................

25
1,691

Tennessee .......................................

27
1,528

Kansas ...........................................

22
1,310

Wisconsin .......................................

15
968

Other states (12 states) .................

92
5,278

Total – U.S. .....................................

2,200
141,019

Europe (b):

France .............................................

55
2,886

Netherlands .....................................

40
2,180

Sweden ...........................................

30
1,623

Belgium ...........................................

21
1,270

United Kingdom ...........................

21
1,025

Germany .........................................

11
571

Denmark .........................................

10
565

Total - Europe ...............................

188
10,120

Grand Total .....................................

2,388
151,139

18


(a)

See Schedule III:  Real Estate and Accumulated Depreciation in the Company’s 201 3 financials, for a complete list of properties consolidated by the Company.

(b)

The facilities located in Europe include one facility in the United Kingdom that we wholly own, as well as the facilities owned by Shurgard Europe.

We seek to maximize our facilities’ cash flow through the regular review and adjustment of rents charged and promotions granted to our existing and new incoming customers , and controlling expense s.  For the year ended December 31, 201 3 , the weighted average occupancy level and the average realized rent per occupied square foot for our self-storage facilities were approximately 92.7 % and $ 14.18 , respectively, in the U.S. and 79.6% and $26.90 , respectively , in Europe.

At December 31, 201 3 , 45 of our U.S. facilities with a net book value of $224 million were encumbered by an aggregate of $ 89 million in secured notes payable.

We have no specific policy as to the maximum size of any one particular self-storage facility.  However, none of our facilities involves, or is expected to involve, 1% or more of our total assets, gross revenues or net income.

Description of Self-Storage Facilities: Self-storage facilities, which comprise the majority of our investments, offer accessible storage space for personal and business use at a relatively low cost.  A user rents a fully enclosed space, securing the space with their lock, which is for the user's exclusive use and to which only the user has access on an unrestricted basis during business hours.  On-site operation is the responsibility of property managers who are supervised by district managers.  Some self-storage facilities also include rentable uncovered parking areas for vehicle storage. Space is rented on a month-to-month basis and r ental rates vary according to the location of the property, the size of t he storage space and other characteristics that affect the relative attractiveness of each particular space, such as whether the space has “drive-up” access , its proximity to elevators , or if the space is climate controlled .  All of our self-storage facilities in the U.S. are operated under the "Public Storage" brand name, while our facilities in Europe are operated under the “Shurgard” brand name.

Users include individuals from virtually all demographic groups, as well as businesses.  Individuals usually store furniture, household appliances, personal belongings, motor vehicles, boats, campers, motorcycles and other household goods.  Businesses normally store excess inventory, business records, seasonal goods, equipment and fixtures.

Our self-storage facilities generally consist of be tween 350 to 750 storage spaces.  M ost spaces have between 25 and 400 square feet and an interior height of approximately eight to 12 feet.

We experience minor seasonal fluctuations in the occupancy levels of self-storage facilities with occupancies generally higher in the summer months than in the winter months.  We believe that these fluctuations result in part from increased moving activity during the summer months and incremental demand from college students.

Our self-storage facilities are geographically diversified and are located primarily in or near major metropolitan markets in 38 states in the U.S.  Generally our self-storage facilities are located in heavily populated areas and close to concentrations of apartment complexes, single family residences and commercial developments.

Competition from other self-storage facilities is significant and impacts the occupancy levels and rental rates for many of our properties.

We believe that self-storage facilities, upon achieving stabilized occupancy levels of approximately 90%, have attractive characteristics consisting of high profit margins, a broad tenant base and low levels of capital expenditures to maintain their condition and appearance.  Historically, upon

19


reaching stabilization, our U.S. self-storage facilities have generally shown a high degree of stability in generating cash flows.

Description of Commercial Properties : We have an interest in PSB, which, as of December 31, 201 3 , owns and operates approximately 29.7 million net rentable square feet of commercial space in eight states.  At December 31, 201 3 , the $ 424.5 million book value and $ 1.1 b illion market value, respectively, of our investment in PSB represents approximately 4% and 11%, respectively of our total assets.  We also directly own 1.4 million net rentable square feet of commercial space managed primarily by PSB.

The commercial properties owned by PSB consist primarily of flex, multi-tenant office and industrial space.  Flex space is defined as buildings that are configured with a combination of office and warehouse space and can be designed to fit a wide variety of uses (including office, assembly, showroom, laboratory, light manufacturing and warehouse space).

Environmental Matters: We accrue environmental assessments and estimated remediation cost when it is probable that such efforts will be required and the related costs can be reasonably estimated.  Our current practice is to conduct environmental investigations in connection with property acquisitions.  Although there can be no assurance, we are not aware of any environmental contamination of any of our facilities, which individually or in the aggregate would be material to our overall business, financial condition, or results of operations.

ITEM 3. Legal Proceedings

We are a party to various legal proceedings and subject to various claims and complaints ; however, we believe that the likelihood of these contingencies resulting in a material loss to the Company, either individually or in the aggregate, is remote.

ITEM 4. Mine Safety Disclosures

Not applicable.

20


PART II

ITEM 5. Market for Registrant’s Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities

a.

Market Information of the Registrant’s Common Equity:

Our Common Shares (NYSE: PSA) have been listed on the New York Stock Exchange since October 19, 1984.   The following table sets forth the high and low sales prices of our Common Shares on the New York Stock Exchange composite tapes for the applicable periods.

Range

Year

Quarter

High

Low

201 2

1 st

$
141.48
$
129.04

2 nd

146.49
129.77

3 rd

152.68
137.86

4 th

148.17
135.07

201 3

1 st

157.95
144.35

2 nd

168.66
145.04

3 rd

168.30
149.46

4 th

176.68
147.14

As of February 1 5 , 201 4 , there were approximately 16, 04 3 holders of record of our Common Shares.  Because many of our shares of common stock are held by brokers and other institutions on behalf of stockholders, we are unable to estimate the total number of stockholders represented by these record holders.

b.

Dividends

We have paid quarterly distributions to our shareholders since 1981, our first full year of operations.  During 201 3 we paid distributions to our common shareholders of $1. 25 per common share for each of the quarters ended March 31, June 30, September 30 and $1.40 per common share for the quarter ended December 31, representing an aggregate of $ 884.2 million or $ 5.15 per share.  During 2012 we paid distributions to our common shareholders of $1.10 per common share for each of the quarters ended March 31, June 30, September 30 and December 31, representing an aggregate of $751 .2 million or $4.40 per share.

Holders of common shares are entitled to receive distributions when and if declared by our Board of Trustees out of any funds legally available for that purpose.  As a REIT, we do not incur federal income tax on our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) that is fully distributed each year (for this purpose, certain distributions paid in a subsequent year may be considered), and if we meet certain organizational and operational rules.  We believe we have met these requirements in all periods presented herein, and we expect to continue to elect and qualify as a REIT.

For Federal income tax purposes, distributions to shareholders are treated as ordinary income, capital gains, return of capital or a combination thereof.  For 201 3 , the dividends paid on common shares and preferred shares were classified as follows:

21


1 st Quarter

2 nd Quarter

3 rd Quarter

4 th Quarter

Ordinary Income .....................

100.0000%
100.0000%
99.8273%
99.9543%

Long-term Capital Gain ...........

0.0000%
0.0000%
0.1727%
0.0457%

Total .........................................

100.0000%
100.0000%
100.0000%
100.0000%

For 201 2 , the dividends paid on common shares ($ 4.40 per share) and on all the various classes of preferred shares were classified as ordinary income.

c.

Equity Shares

We are authorized to issue 100,000,000 equity shares from time to time in one or more series and our Board of Trustees has broad authority to fix the dividend and distribution rights, conversion and voting rights, redemption provisions and liquidation rights of each series of equity shares. We had no equity shares outstanding for any period in the years ended December 31, 2013 and 2012.

d.

Common Share Repurchases

Our Board of Trustees has authorized management to repurchase up to 35,000,000 of our common shares on the open market or in privately negotiated transactions.  From the inception of the repurchase program through February 2 5 , 201 4 , we have repurchased a total of 23,721,916 common shares (all purchased prior to 2010) at an aggregate cost of approximately $679.1 million.  Our common share repurchase program does not have an expiration date and there are 11,278,084 common shares that may yet be repurchased under our repurchase program as of December 31, 2013.  We have no current plans to repurchase shares; however, f uture levels of common share repurchases will be dependent upon our available capital, investment alternatives, and the trading price of our common shares.

e.

Preferred Share Redemptions

We had no preferred redemptions during the year ended December 31, 201 3.

22


ITEM 6. Selected Financial Data

For the year ended December 31,

2013

2012

2011

2010

2009

Revenues

$

1,981,746

$

1,842,504

$

1,735,888

$

1,631,294

$

1,607,395

Expenses:

Cost of operations

565,161

555,904

560,509

545,921

536,555

Depreciation and amortization

387,402

357,781

357,969

353,245

339,003

General and administrative

66,679

56,837

52,410

38,487

35,735

Asset impairment charges

-

-

2,186

994

-

1,019,242

970,522

973,074

938,647

911,293

Operating income

962,504

871,982

762,814

692,647

696,102

Interest and other income

22,577

22,074

32,333

29,017

29,813

Interest expense

(6,444)

(19,813)

(24,222)

(30,225)

(29,916)

Equity in earnings of unconsolidated real estate entities

57,579

45,586

58,704

38,352

53,244

Foreign currency exchange gain (loss)

17,082

8,876

(7,287)

(42,264)

9,662

Gain on real estate sales and debt retirement

4,233

1,456

10,801

827

37,540

Income from continuing operations

1,057,531

930,161

833,143

688,354

796,445

Discontinued operations

-

12,874

3,316

7,760

(5,989)

Net income

1,057,531

943,035

836,459

696,114

790,456

Net income allocated (to) from noncontrolling equity interests

(5,078)

(3,777)

(12,617)

(24,076)

44,165

Net income allocable to Public Storage shareholders

$

1,052,453

$

939,258

$

823,842

$

672,038

$

834,621

Per Common Share:

Distributions

$
5.15

$
4.40

$
3.65

$
3.05

$
2.20

Net income – Basic

$
4.92

$
3.93

$
3.31

$
2.36

$
3.48

Net income – Diluted

$
4.89

$
3.90

$
3.29

$
2.35

$
3.47

Weighted average common shares – Basic

171,640

170,562

169,657

168,877

168,358

Weighted average common shares – Diluted

172,688

171,664

170,750

169,772

168,768

Balance Sheet Data:

Total assets

$

9,876,266

$

8,793,403

$

8,932,562

$

9,495,333

$

9,805,645

Total debt

$

839,053

$

468,828

$

398,314

$

568,417

$

518,889

Total preferred equity

$

3,562,500

$

2,837,500

$

3,111,271

$

3,396,027

$

3,399,777

Public Storage shareholders’ equity

$

8,791,730

$

8,093,756

$

8,288,209

$

8,676,598

$

8,928,407

Permanent noncontrolling interests’ equity

$

27,125

$

29,108

$

22,718

$

32,336

$

132,974

Net cash flow:

Provided by operating activities

$

1,430,339

$

1,285,659

$

1,203,452

$

1,093,221

$

1,112,857

Used in investing activities

$

(1,412,393)

$

(290,465)

$

(81,355)

$

(266,605)

$

(91,409)

Used in financing activities

$

(16,160)

$

(1,117,305)

$

(1,438,546)

$

(1,132,709)

$

(938,401)

23


ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) should be read in conjunction with our financial statements and notes thereto.

Critical Accounting Policies

Our MD&A discusses our financial statements, which have been prepared in accordance with United States (“U.S.”) generally accepted accounting principles (“GAAP”).  Our financial statements are affected by our judgments, assumptions and estimates.  The notes to our December 31, 2013 financial statements, primarily Note 2, summarize our significant accounting policies.

We believe the following are our critical accounting policies, because they have a material impact on the portrayal of our financial condition and results, and they require us to make judgments and estimates about matters that are inherently uncertain.

Income Tax Expense: We have elected to be treated as a real estate investment trust (“REIT”), as defined in the Internal Revenue Code.  As a REIT, we do not incur federal income tax on our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) that is fully distributed each year (for this purpose, certain distributions paid in a subsequent year may be considered), and if we meet certain organizational and operational rules.  We believe we have met these REIT requirements for all periods presented herein.  Accordingly, we have recorded no federal income tax expense related to our REIT taxable income.

Our evaluation that we have met the REIT requirements could be incorrect, because compliance with the tax rules requires factual determinations, and circumstances we have not identified could result in noncompliance with the tax requirements in current or prior years.  For any taxable year that we fail to qualify as a REIT and for which applicable statutory relief provisions did not apply, we would be taxed at the regular corporate rates on all of our taxable income for at least that year and the ensuing four years, we could be subject to penalties and interest, and our net income would be materially different from the amounts estimated in our financial statements.

In addition, our taxable REIT subsidiaries are taxable as regular corporations.  To the extent that amounts paid to us by our taxable REIT subsidiaries are determined by the taxing authorities to be in excess of amounts that would be paid under similar arrangements among unrelated parties, we could be subject to a 100% penalty tax on the excess payments.  Such a penalty tax could have a material adverse impact on our net income.

Impairment of Long-Lived Assets: The analysis of impairment of our long-lived assets involves identification of indicators of impairment, projections of future operating cash flows, and estimates of fair values, all of which require significant judgment and subjectivity.  Others could come to materially different conclusions.  In addition, we may not have identified all current facts and circumstances that may affect impairment.  Any unidentified impairment loss, or change in conclusions, could have a material adverse impact on our net income.

Accrual for Uncertain and Contingent Liabilities: We accrue for certain contingent and other liabilities that have significant uncertain elements, such as property taxes, workers compensation claims, tenant reinsurance claims, as well as other legal claims and disputes involving customers, employees, governmental agencies and other third parties.  Such liabilities we are aware of are estimated based upon many factors such as assumptions of past and future trends and our evaluation of likely outcomes.  However, the estimates of known liabilities could be incorrect or we may not be aware of all such liabilities, in which case our accrued liabilities and net income could be misstated.

24


Recording the fair value of acquired real estate facilities: In accounting for facilities acquired from third parties, we estimate the fair values of the land, buildings and intangible assets acquired.  Such estimates are based upon many assumptions and judgments, including i) expected rates of return and capitalization rates on real estate assets, ii) estimated costs to replace acquired buildings and equipment in their current state, iii) comparisons of the acquired underlying land parcels to recent land transactions, and iv) future cash flows from the real estate and the existing tenant base.  Others could come to materially different conclusions as to the estimated fair values, which would result in different depreciation and amortization expense, gains and losses on sale of real estate assets, and real estate and intangible assets.

MD&A Overview

Our domestic self-storage facilities generated 93% of our revenues for the year ended December 31, 2013, and also generated most of our net income and cash flow from operations.  A significant portion of management time is devoted to maximizing cash flows from our existing self-storage facilities, as well as seeking additional investments in self-storage facilities.

Most of our facilities compete with other well-managed and well-located competitors and we are subject to general economic conditions, particularly those that affect the spending habits of consumers and moving trends. We believe that our centralized information networks, national telephone and online reservation system, the brand name “Public Storage,” and our economies of scale enable us to meet such challenges effectively.

During 2013, we acquired 121 self-storage facilities for approximately $1.2 billion, substantially more than we had acquired in total in 2010, 2011 and 2012 (an aggregate of 77 facilities for $546 million).  In 2013, we took advantage of a significant increase in properties being marketed for sale, which we believe was primarily driven by easier access to capital in the current low interest rate environment and improved property valuations.  We expect to continue to seek to acquire additional self-storage facilities from third parties.  There is significant competition to acquire existing facilities and there can be no assurance that we will be able to acquire additional facilities at prices we will find attractive.

As of December 31 2013, we ha d development and expansion projects which will add approximately 1.8 million net rentable square feet of storage space at $ 196 million. We expect to continue to seek additional development projects; however, the level of future development may be limited due to various constraints such as difficulty in finding available sites that meet our risk-adjusted yield expectations, as well as challenges in obtaining building permits for self-storage activities in certain municipalities.

We also have equity investments in Shurgard Europe and PS Business Parks, Inc. (“PSB”).  During the year ended December 31, 2013, we increased our ownership interest in PSB by acquiring 1,356,748 shares of PSB common stock in open-market transactions and directly from PSB, for an aggregate cost of $105.0 million.  We may invest further in these entities in the future.

As of December 31, 2013, our capital commitments for 2014 exceed our expected capital resources.  As of December 31, 2013, our capital resources consist of (i) approximately $250 million of available borrowing capacity on our revolving line of credit, (ii) $216.2 million of cash proceeds from the sale of 51% of a loan we have provided to Shurgard Europe which we received in January 2014, and (iii) $250 million of expected 2014 retained operating cash flow.  Retained operating cash flow represents our expected 2014 cash flow provided by operating activities, after deducting estimated 2014 distributions to our common and preferred shareholders, and estimated 2014 capital expenditure requirements.

At December 31, 2013, we had estimated 2014 capital commitments of $726.2 million of debt maturities, and approximately $145 million of remaining spend on our development pipeline.  In addition, we expect that our capital commitments will continue to grow during 2014 as we continue to seek additional development and acquisition opportunities.

25


We believe we have a variety of possibilities to bridge the gap between our capital resources and commitments which may include raising capital through the issuance of common or preferred securities, issuing debt, expanding the borrowing capacity of our credit facility, or entering into joint venture arrangements to acquire or develop facilities.  See Liquidity and Capital Resources for further information regarding our 2014 capital requirements.

Results of Operations

Operating results for 2013 as compared to 2012

For the year ended December 31, 2013, net income allocable to our common shareholders was $844.7 million or $4.89 per diluted common share, compared to $669.7 million or $3.90 per diluted common share for the same period in 2012, representing an increase of $175.0 million or $0.99 per diluted common share.  This increase is due primarily to (i) a $124.6 million increase in self-storage net operating income, (ii) a $68.9 million reduction in income allocated to preferred shareholders due to redemptions, including our equity share of PSB, (iii) an $8.2 million increase from foreign currency exchange gains, offset partially by (iv) a $29.6 million increase in depreciation and amortization associated with acquired real estate facilities.

Operating results for 2012 as compared to 2011

For the year ended December 31, 2012, net income allocable to our common shareholders was $669.7 million or $3.90 per diluted common share, compared to $561.7 million or $3.29 per diluted common share for the same period in 2011, representing an increase of $108.0 million or $0.61 per diluted common share.  This increase is due to (i) a $102.5 million increase in self-storage net operating income , (ii) a $19.6 million reduction in distributions to preferred shareholders due primarily to lower average coupon rates, and (iii) a $16.2 million increase resulting from foreign currency exchange gains and losses in translating our Euro-denominated loan receivable from Shurgard Europe into U.S. Dollars, offset partially by (iv) a $36.3 million decrease due to the application of EITF D-42 to our, and our equity share of PSB’s, redemptions of preferred securities.

Funds from Operations and Core Funds from Operations

Funds from Operations (“FFO”) is a non-GAAP term defined by the National Association of Real Estate Investment Trusts, and generally represents net income before depreciation, gains and losses, and impairment charges with respect to real estate assets.  We present FFO and FFO per share because we consider FFO to be an important measure of the performance of real estate companies, as do many analysts in evaluating our Company.  We believe that FFO is a helpful measure of a REIT’s performance since FFO excludes depreciation, which is included in computing net income and assumes the value of real estate diminishes predictably over time.  We believe that real estate values fluctuate due to market conditions and in response to inflation.  FFO computations do not consider scheduled principal payments on debt, capital improvements, distributions and other obligations of the Company.  FFO and FFO per share is not a substitute for our cash flow or net income per share as a measure of our liquidity or operating performance or our ability to pay dividends.  Because other REITs may not compute FFO in the same manner, FFO may not be comparable among REITs.

For the year ended December 31, 2013, FFO was $ 7.53 per diluted common share, as compared to $6.31 for the same period in 2012, representing an increase of $1.22 per diluted common share.

For the year ended December 31 , 201 2 , FFO was $ 6.31 per diluted common share, as compared to $5.67 for the same period in 201 1 , representing an increase of $0.64 per diluted common share.

The following table reconciles net income to FFO and FFO per diluted common share:

26


Year Ended December 31,

2013

2012

2011

(Amounts in thousands, except per share data)

Net income

$

1,057,531

$

943,035

$

836,459

Adjust for amounts not included in FFO:

Depreciation and amortization, including discontinued

operations

387,402

358,103

358,525

Depreciation from unconsolidated real estate

investments

75,458

75,648

64,677

Gains on sale of real estate investments, including our equity share

(4,120)

(14,778)

(12,797)

FFO allocable to equity holders

1,516,271

1,362,008

1,246,864

Less allocation of FFO to:

Noncontrolling equity interests

(7,275)

(6,828)

(15,539)

Preferred shareholders - distributions

(204,312)

(205,241)

(224,877)

Preferred shareholders - redemptions

-

(61,696)

(35,585)

Restricted share unitholders

(5,173)

(4,247)

(2,817)

FFO allocable to common shares

$

1,299,511

$

1,083,996

$

968,046

Diluted weighted average common shares

172,688

171,664

170,750

FFO per share

$

7.53

$

6.31

$

5.67

In addition to FFO, we often discuss “Core FFO” per share which is also a non-GAAP measure that represents FFO per share, adjusted to exclude the impact of (i) foreign currency exchange gains and losses, representing gains of $17.1 million and $8.9 million in 2013 and 2012, respectively, and a loss of $7.3 million for 2011, (ii) the impact of EITF D-42, including our equity share from PSB, representing charges totaling $68.9 million and $32.6 million for 2012 and 2011, respectively, (none for 2013) and (iii) other items.  We believe Core FFO is a helpful measure in understanding our ongoing earnings and cash flow.  We also believe that the analyst community, likewise, reviews our Core FFO and Core FFO per share (or similar measures using different terminology).  Core FFO is not a substitute for net income, earnings per share or cash flow from operations.  Because other REITs may not compute Core FFO in the same manner as we do, may not use the same terminology, or may not present such a measure, Core FFO may not be comparable among REITs.

The following table reconciles FFO per share to Core FFO per share:

Year Ended December 31,

Year Ended December 31,

Percentage

Percentage

2013

2012

Change

2012

2011

Change

FFO per share

$

7.53

$

6.31

19.3%

$

6.31

$

5.67

11.3%

Eliminate the per share impact of

items excluded from Core FFO:

Foreign currency exchange (gain) loss

(0.10)

(0.05)

(0.05)

0.04

Application of EITF D-42

-

0.40

0.40

0.19

Other items

0.01

0.02

0.02

0.03

Core FFO per share

$

7.44

$

6.68

11.4%

$

6.68

$

5.93

12.6%

27


Real Estate Operations

Self-Storage Operations: Our self-storage operations represent 93% of our revenues for the year ended December 31 , 201 3 .  Our self-storage operations are analyzed in two groups: (i) the Same Store Facilities, representing the facilities that we have owned and operated on a stabilized basis since January 1, 2011, and (ii) all other facilities, which are newly acquired, newly developed, or recently expanded facilities (the “Non Same Store Facilities”).

Self-Storage Operations

Summary

Year Ended December 31,

Year Ended December 31,

Percentage

Percentage

2013

2012

Change

2012

2011

Change

( Dollar amounts in thousands)

Revenues:

Same Store Facilities

$

1,703,294

$

1,616,798

5.3%

$

1,616,798

$

1,544,543

4.7%

Non Same Store Facilities

146,589

102,067

43.6%

102,067

77,256

32.1%

Total rental income

1,849,883

1,718,865

7.6%

1,718,865

1,621,799

6.0%

Cost of operations:

Same Store Facilities

478,978

485,460

(1.3)%

485,460

496,569

(2.2)%

Non Same Store Facilities

45,108

32,181

40.2%

32,181

26,544

21.2%

Total cost of operations

524,086

517,641

1.2%

517,641

523,113

(1.0)%

Net operating income (a):

Same Store Facilities

1,224,316

1,131,338

8.2%

1,131,338

1,047,974

8.0%

Non Same Store Facilities

101,481

69,886

45.2%

69,886

50,712

37.8%

Total net operating income

1,325,797

1,201,224

10.4%

1,201,224

1,098,686

9.3%

Depreciation and amortization expense:

Same Store Facilities

(305,270)

(314,428)

(2.9)%

(314,428)

(322,467)

(2.5)%

Non Same Store Facilities

(79,353)

(40,543)

95.7%

(40,543)

(32,848)

23.4%

Total depreciation and

amortization expense

(384,623)

(354,971)

8.4%

(354,971)

(355,315)

(0.1)%

Total net income

$

941,174

$

846,253

11.2%

$

846,253

$

743,371

13.8%

Number of facilities at period end:

Same Store Facilities

1,949

1,949

-

1,949

1,949

-

Non Same Store Facilities

238

116

105.2%

116

89

30.3%

Net rentable square footage at period end (in thousands):

Same Store Facilities

122,823

122,823

-

122,823

122,823

-

Non Same Store Facilities

17,464

8,814

98.2%

8,814

6,638

32.8%

(a)

See “Net Operating Income below for further information regarding this non-GAAP measure.

Net income from our Self-Storage operations has increased 11.2% in 2013 as compared to 2012 and 13.8% in 2012 as compared to 2011.  These increases are due to improvements in our Same Store Facilities, as well as the acquisitions of new facilities and the fill-up of unstabilized facilities.

28


Same Store Facilities

The Same Store Facilities represent those facilities that have been owned and operated on a stabilized basis since January 1, 2011 and therefore provide meaningful comparisons for 2011, 2012 and 2013.  The following table summarizes the historical operating results of these 1,949 facilities (122.8 million net rentable square feet) that represent approximately 88% of the aggregate net rentable square feet of our U.S. consolidated self-storage portfolio at December 31, 2013.

Selected Operating Data for the Same Store Facilities (1,949 facilities)

Year Ended December 31,

Year Ended December 31,

Percentage

Percentage

2013

2012

Change

2012

2011

Change

(Dollar amounts in thousands, except weighted average amounts)

Revenues:

Rental income

$

1,619,533

$

1,536,517

5.4%

$

1,536,517

$

1,465,038

4.9%

Late charges and administrative fees

83,761

80,281

4.3%

80,281

79,505

1.0%

Total revenues (a)

1,703,294

1,616,798

5.3%

1,616,798

1,544,543

4.7%

Cost of operations:

Property taxes

160,027

152,191

5.1%

152,191

147,806

3.0%

On-site property manager payroll

97,563

98,326

(0.8)%

98,326

101,445

(3.1)%

Supervisory payroll

33,766

33,306

1.4%

33,306

32,187

3.5%

Repairs and maintenance

39,401

40,079

(1.7)%

40,079

45,406

(11.7)%

Utilities

36,387

36,370

0.0%

36,370

37,873

(4.0)%

Advertising and selling expense

27,083

38,871

(30.3)%

38,871

42,846

(9.3)%

Other direct property costs

49,340

50,361

(2.0)%

50,361

53,725

(6.3)%

Allocated overhead

35,411

35,956

(1.5)%

35,956

35,281

1.9%

Total cost of operations (a)

478,978

485,460

(1.3)%

485,460

496,569

(2.2)%

Net operating income (b)

1,224,316

1,131,338

8.2%

1,131,338

1,047,974

8.0%

Depreciation and amortization expense

(305,270)

(314,428)

(2.9)%

(314,428)

(322,467)

(2.5)%

Net income

$

919,046

$

816,910

12.5%

$

816,910

$

725,507

12.6%

Gross margin (before depreciation and

amortization)

71.9%

70.0%

2.7%

70.0%

67.9%

3.1%

Weighted average for the period:

Square foot occupancy (c)

93.3%

91.9%

1.5%

91.9%

91.3%

0.7%

Realized annual rental income per:

Occupied square foot (d)

$

14.13

$

13.61

3.8%

$

13.61

$

13.06

4.2%

Available square foot

(“REVPAF”) (d)

$

13.19

$

12.51

5.4%

$

12.51

$

11.93

4.9%

Weighted average at December 31:

Square foot occupancy

91.8%

91.4%

0.4%

91.4%

89.6%

2.0%

Annual contract rent per occupied square foot (e)

$

15.02

$

14.43

4.1%

$

14.43

$

14.02

2.9%

(a)

Revenues and cost of operations do not include ancillary revenues and expenses generated at the facilities with respect to tenant reinsurance and retail sales.

(b)

See “Net Operating Income” below for a reconciliation of this non-GAAP measure to our operating income in our income statements for the years ended December 31 , 2013 , 2012 and 201 1 .

(c)

Square foot occupancies represent weighted average occupancy levels over the entire period.

29


(d)

Realized annual rent per occupied square foot is computed by dividing annualized rental income, before late charges and administrative fees, by the weighted average occupied square feet for the period.  Realized annual rent per available square foot (“REVPAF”) is computed by dividing annualized rental income, before late charges and administrative fees, by the total available net rentable square feet for the period.  These measures exclude late charges and administrative fees in order to provide a better measure of our ongoing level of revenue.  Late charges are dependent upon the level of delinquency, and administrative fees are dependent upon the level of move-ins.  In addition, the rates charged for late charges and administrative fees can vary independently from rental rates.  These measures take into consideration promotional discounts, which reduce rental income.

(e)

Contract rent represents the applicable contractual monthly rent charged to our customers , excluding the impact of promotional discounts, late charges, and administrative fees.

Analysis of Same Store Revenue

Revenues generated by our Same Store Facilities increased by 5.3% in 2013 as compared to 2012 due to a 1.5% increase in average occupancy and a 3.8% increase in realized rent per occupied square foot.  Revenues generated by our Same S tore Facilities increased by 4.7% in 2012 as compared to 2011 due to a 0.7% increase in average occupancy and a 4.2% increase in realized rent per occupied square foot.  The increase in realized rent per occupied square foot in both periods was due primarily to annual rent increases given to customers that have been renting with us longer than one year, and to a lesser extent, reduced promotional discounts given to new customers.

Same Store average occupancy increased from 91.3% in 2011, to 91.9% in 2012, and to 93.3% in 2013, representing increases of 0.7% in 2012 and 1.5% in 2013.  The year over year increases began primarily late in the fourth quarter of 2012, as we implemented more aggressive pricing strategies in the seasonally slow first and fourth quarters.  The occupancy spread narrowed in the fourth quarter of 2013 and is expected to continue to narrow in 2014, due to more difficult comparisons.

Our future rental growth will be dependent upon many factors for each market that we operate in, including demand for self-storage space, the level of competitor supply of self-storage space, our ability to increase rental rates to new and existing customers, the level of promotional activities required, and the average length of stay of our customers.

Increasing rental rates to existing customers, generally on an annual basis, is a key component of our revenue growth.  We determine the level of rental increases based upon our expectations regarding the impact of existing tenant rate increases on incremental move-outs.  We expect to pass similar rent increases to long-term customers in 2014, as we did in 2013.

We believe that high occupancies help maximize our rental revenue.  We seek to maintain an average occupancy level of at least 90%, by regularly adjusting the rental rates and promotions offered to attract new customers as well as adjusting our marketing efforts on both television and the Internet in order to generate sufficient move-in volume to replace customers that vacate.  Demand fluctuates due to various local and regional factors, including the overall economy.  Demand is higher in the summer months than in the winter months and, as a result, rental rates charged to new customers are typically higher in the summer months than in the winter months.

During 2013, 2012 and 2011, the average annualized contractual rates per occupied square foot for customers that moved in were $ 12.97, $12.76 and $ 12.89 , respectively, and for customers that vacated were $13.76, $13.54 and $ 13.24, respectively. Promotional discounts, generally representing a one-month reduction in contractual rents, given in the first month of tenancy, were $79.3 million, $87.9 million and $96.6 million in 2013, 2012 and 2011, respectively.  Promotional discounts have declined due to higher occupancies.

We believe that the current trends in move-in, move-out, in place contractual rents and occupancy levels are consistent with our expectation of continued revenue growth in 2014.  However, such trends, when viewed in the short-run, are volatile and not necessarily predictive of our revenues going forward because they are subject to many short-term factors.  Such factors include initial move-in rates, seasonal

30


factors, the unit size and geographical mix of the specific customers moving in or moving out, the length of stay of the customers moving in or moving out, changes in our pricing strategies, and the degree and timing of rate increases previously passed to existing customers.

Analysis of Same Store Cost of Operations

Co st of operations (excluding depreciation an d amortization) decreased 1.3% in 2013 as compared to 2012 and decreased 2.2% in 2012 as compared to 2011.  The decrease in 2013 was due primarily to reduced advertising and selling expense, offset partially by increased property taxes.  The decrease in 2012 was due to reduced repairs and maintenance, advertising and selling expense, and on-site property manager payroll, offset partially by increased property taxes.

Property tax expense increased 5.1% in 2013 as compared to 2012 and increased 3.0% in 2012 as compared to 2011.  The increase in 2013 was due primarily to higher assessed values and tax rates, while the increase in 2012 was due primarily to higher assessed values. We expect property tax growth of approximately 4.5% to 5 % in 2014.

On-site property manager payroll expense decreased 0.8% in 2013 as compared to 2012 and 3.1% in 2012 as compared to 2011.  These decreases were due to reductions in incentive compensation, offset partially in 2013 by higher claims expense with respect to employee health benefits. We expect on-site property manager payroll expense to increase modestly in 2014 due to higher health care costs.

Supervisory payroll expense, which represents compensation paid to the management personnel who directly and indirectly supervise the on-site property managers, increased 1.4% in 2013 as compared to 2012 and increased 3.5% in 2012 as compared to 2011.  The increase in 2013 was due primarily to increases in compensation rates, while the increase in 2012 was due primarily to increased headcount. We expect inflationary increases in compensation rates and flat headcount in 2014.

Repairs and maintenance expense decreased 1.7% in 2013 as compared to 2012 and decreased 11.7% in 2012 as compared to 2011.  Repair and maintenance costs include snow removal expense totaling $5.3 million, $2.7 million and $4.3 million in 2013, 2012 and 2011, respectively.  Excluding snow removal costs, repairs and maintenance decreased 8.7% in 2013 as compared to 2012 and 9.0% in 2012 as compared to 2011.

Repairs and maintenance expense levels are dependent upon many factors such as weather conditions, which can impact repair and maintenance needs, inflation in material and labor costs, and random events.  We expect inflationary increases in repairs and maintenance expense in 2014 excluding snow removal expense.  Snow removal expense is expected to be higher in the three months ending March 31, 2014 as compared to the same period in 2013 due to high levels of snowfall.

Our utility expenses are comprised primarily of electricity costs, which are dependent upon energy prices and usage levels.  Changes in usage levels are driven primarily by weather and temperature. Utility expense was flat in 2013 as compared to 2012 and down 4.0% in 2012 as compared to 2011.  The decrease in 2012 was due to reduced usage caused by milder weather. It is difficult to estimate future utility cost levels, because weather, temperature, and energy prices are volatile and not predictable. We do, however, expect utility expense to be higher in the first three months of 2014 as compared to the same period in 2013 due to severe winter weather in many of the markets we operate in.

Advertising and selling expense is comprised principally of Internet a dvertising, media advertising and the operating costs of our telephone reservation center. Advertising and selling expense varies based upon demand, occupancy levels, and other factors; media and Internet advertising, in particular, can increase or decrease significantly in the short run in response to these factors.  These costs declined 30.3% in 2013 as compared to 2012 and declined 9.3% in 2012 as compared to 2011.  The decrease in 2013 is due to the phase-out of our yellow page advertising program as of December 31, 2012, as well as reduced television advertising and Internet search costs as a result of high occupancies.  The decrease in 2012 is

31


due primarily to reduced media advertising.  Based upon current trends in move-ins, move-outs, and occupancies, we expect advertising and selling expense to be approximately flat in 2014.

Other direct property costs include administrative expenses incurred at the self-storage facilities, such as property insurance, business license costs, bank charges related to processing the properties’ cash receipts, credit card fees, and the cost of operating each property’s rental office including supplies and telephone data communication lines.  These costs decreased 2.0% in 2013 as compared to 2012 and 6.3% in 2012 as compared to 2011.  The decrease in 2013 is due to lower property insurance costs and certain administrative cost-saving efforts, offset partially by an increase in credit card fees due primarily to an increase in credit card collections.  The decrease in 2012 is due principally to lower credit card fee rates. We expect moderate increases in other direct property costs in 2014 .

Allocated overhead represents administrative expenses for shared general corporate functions, which are allocated to self-storage property operations to the extent their efforts are devoted to self-storage operations.  Such functions include data processing, human resources, operational accounting and finance, marketing, and costs of senior executives (other than the Chief Executive Officer and Chief Financial Officer, which are included in general and administrative expense).  Allocated overhead de creased 1.5% in 2013 as compared to 2012, and increased 1.9% in 2012 as compared to 2011.  We expect inflationary growth in allocated overhead in 2014 as compared to the 2013.

The following table summarizes selected quarterly financial data with respect to the Same Store Facilities:

32


For the Quarter Ended

March 31

June 30

September 30

December 31

Entire Year

(Amounts in thousands, except for per square foot amount)

Total revenues:

2013

$

409,604

$

420,146

$

441,011

$

432,533

$

1,703,294

2012

$

388,499

$

399,725

$

418,085

$

410,489

$

1,616,798

2011

$

372,073

$

381,301

$

399,864

$

391,305

$

1,544,543

Total cost of operations:

2013

$

131,358

$

122,587

$

124,798

$

100,235

$

478,978

2012

$

134,411

$

125,126

$

122,987

$

102,936

$

485,460

2011

$

133,232

$

127,781

$

126,615

$

108,941

$

496,569

Property taxes:

2013

$

44,758

$

44,031

$

43,652

$

27,586

$

160,027

2012

$

43,142

$

42,051

$

40,703

$

26,295

$

152,191

2011

$

41,472

$

40,383

$

39,713

$

26,238

$

147,806

Repairs and maintenance:

2013

$

10,824

$

9,086

$

9,689

$

9,802

$

39,401

2012

$

12,235

$

10,443

$

8,500

$

8,901

$

40,079

2011

$

10,792

$

11,029

$

11,008

$

12,577

$

45,406

Advertising and selling expense:

2013

$

7,453

$

6,412

$

8,385

$

4,833

$

27,083

2012

$

10,531

$

10,586

$

10,216

$

7,538

$

38,871

2011

$

11,908

$

12,357

$

10,011

$

8,570

$

42,846

REVPAF:

2013

$

12.67

$

13.02

$

13.65

$

13.40

$

13.19

2012

$

12.01

$

12.37

$

12.93

$

12.73

$

12.51

2011

$

11.51

$

11.79

$

12.32

$

12.09

$

11.93

Weighted average realized annual rent per occupied square foot:

2013

$

13.79

$

13.85

$

14.46

$

14.41

$

14.13

2012

$

13.30

$

13.39

$

13.90

$

13.83

$

13.61

2011

$

12.84

$

12.80

$

13.29

$

13.32

$

13.06

Weighted average occupancy levels for the period:

2013

91.9%

94.0%

94.4%

93.0%

93.3%

2012

90.3%

92.4%

93.0%

92.1%

91.9%

2011

89.6%

92.1%

92.7%

90.8%

91.3%

33


Analysis of Market Trends

The following table sets forth selected market trends in our Same Store Facilities:

Same Store Facilities Operating Trends by Market

Year Ended December 31,

Year Ended December 31,

2013

2012

Change

2012

2011

Change

(Amounts in thousands)

Revenues:

Los Angeles  (177 facilities)

$

232,877

$

221,310

5.2%

$

221,310

$

212,288

4.2%

San Francisco  (126 facilities)

145,029

136,821

6.0%

136,821

129,608

5.6%

New York  (78 facilities)

111,695

104,290

7.1%

104,290

99,361

5.0%

Chicago  (125 facilities)

106,284

101,340

4.9%

101,340

97,156

4.3%

Washington DC  (72 facilities)

81,815

79,348

3.1%

79,348

76,793

3.3%

Seattle-Tacoma  (85 facilities)

82,111

77,251

6.3%

77,251

74,109

4.2%

Miami  (59 facilities)

70,408

66,955

5.2%

66,955

63,268

5.8%

Dallas-Ft. Worth  (99 facilities)

68,177

64,127

6.3%

64,127

60,851

5.4%

Houston  (80 facilities)

62,205

57,637

7.9%

57,637

54,592

5.6%

Atlanta  (89 facilities)

59,573

57,382

3.8%

57,382

55,045

4.2%

Philadelphia (55 facilities)

44,783

43,532

2.9%

43,532

42,206

3.1%

Denver  (47 facilities)

39,808

36,921

7.8%

36,921

34,107

8.3%

Minneapolis-St Paul

(41 facilities)

33,863

31,369

8.0%

31,369

29,797

5.3%

Portland  (41 facilities)

30,077

28,625

5.1%

28,625

27,321

4.8%

Orlando-Daytona  (45 facilities)

29,259

28,083

4.2%

28,083

27,049

3.8%

All other markets  (730 facilities)

505,330

481,807

4.9%

481,807

460,992

4.5%

Total revenues

$

1,703,294

$

1,616,798

5.3%

$

1,616,798

$

1,544,543

4.7%

Net operating income:

Los Angeles

$

185,930

$

172,382

7.9%

$

172,382

$

161,816

6.5%

San Francisco

113,509

104,514

8.6%

104,514

97,076

7.7%

New York

78,269

70,005

11.8%

70,005

65,917

6.2%

Chicago

62,378

59,892

4.2%

59,892

52,830

13.4%

Washington DC

62,444

59,901

4.2%

59,901

56,862

5.3%

Seattle-Tacoma

62,354

57,092

9.2%

57,092

54,244

5.3%

Miami

52,649

48,685

8.1%

48,685

44,977

8.2%

Dallas-Ft. Worth

46,498

41,924

10.9%

41,924

37,621

11.4%

Houston

40,853

37,367

9.3%

37,367

34,734

7.6%

Atlanta

42,171

39,055

8.0%

39,055

36,009

8.5%

Philadelphia

30,154

28,775

4.8%

28,775

26,732

7.6%

Denver

28,707

25,769

11.4%

25,769

22,521

14.4%

Minneapolis-St. Paul

21,979

19,920

10.3%

19,920

18,309

8.8%

Portland

22,457

20,750

8.2%

20,750

19,054

8.9%

Orlando-Daytona

20,155

18,980

6.2%

18,980

17,455

8.7%

All other markets

353,809

326,327

8.4%

326,327

301,817

8.1%

Total net operating income

$

1,224,316

$

1,131,338

8.2%

$

1,131,338

$

1,047,974

8.0%

34


Same Store Facilities Operating Trends by Market (Continued)

Year Ended December 31,

Year Ended December 31,

2013

2012

Change

2012

2011

Change

Weighted average square foot occupancy:

Los Angeles

93.7%

92.6%

1.2%

92.6%

92.1%

0.5%

San Francisco

94.5%

93.2%

1.4%

93.2%

92.9%

0.3%

New York

94.7%

92.9%

1.9%

92.9%

92.7%

0.2%

Chicago

93.5%

92.3%

1.3%

92.3%

91.2%

1.2%

Washington DC

93.0%

91.9%

1.2%

91.9%

92.6%

(0.8)%

Seattle-Tacoma

93.0%

91.1%

2.1%

91.1%

91.0%

0.1%

Miami

93.9%

92.5%

1.5%

92.5%

91.8%

0.8%

Dallas-Ft. Worth

93.4%

91.7%

1.9%

91.7%

91.5%

0.2%

Houston

93.8%

91.8%

2.2%

91.8%

89.8%

2.2%

Atlanta

91.9%

90.6%

1.4%

90.6%

90.4%

0.2%

Philadelphia

93.1%

91.6%

1.6%

91.6%

91.9%

(0.3)%

Denver

94.8%

94.1%

0.7%

94.1%

91.9%

2.4%

Minneapolis-St. Paul

93.2%

91.8%

1.5%

91.8%

90.9%

1.0%

Portland

94.1%

92.8%

1.4%

92.8%

91.8%

1.1%

Orlando-Daytona

93.1%

91.8%

1.4%

91.8%

90.3%

1.7%

All other markets

92.9%

91.5%

1.5%

91.5%

90.7%

0.9%

Total weighted average occupancy

93.3%

91.9%

1.5%

91.9%

91.3%

0.7%

Realized annual rent per occupied square foot:

Los Angeles

$

20.09

$

19.35

3.8%

$

19.35

$

18.63

3.9%

San Francisco

20.01

19.14

4.5%

19.14

18.15

5.5%

New York

21.85

20.80

5.0%

20.80

19.78

5.2%

Chicago

13.76

13.25

3.8%

13.25

12.84

3.2%

Washington DC

20.36

19.94

2.1%

19.94

19.13

4.2%

Seattle-Tacoma

15.12

14.52

4.1%

14.52

13.89

4.5%

Miami

16.84

16.20

4.0%

16.20

15.37

5.4%

Dallas-Ft. Worth

11.01

10.55

4.4%

10.55

10.00

5.5%

Houston

11.37

10.79

5.4%

10.79

10.42

3.6%

Atlanta

10.37

10.09

2.8%

10.09

9.66

4.5%

Philadelphia

13.38

13.20

1.4%

13.20

12.73

3.7%

Denver

13.22

12.35

7.0%

12.35

11.65

6.0%

Minneapolis-St. Paul

12.26

11.50

6.6%

11.50

11.01

4.5%

Portland

14.20

13.69

3.7%

13.69

13.21

3.6%

Orlando-Daytona

10.96

10.65

2.9%

10.65

10.42

2.2%

All other markets

11.43

11.06

3.3%

11.06

10.65

3.8%

Total realized rent per square foot

$

14.13

$

13.61

3.8%

$

13.61

$

13.06

4.2%

35


Same Store Facilities Operating Trends by Market (Continued)

Year Ended December 31,

Year Ended December 31,

2013

2012

Change

2012

2011

Change

REVPAF:

Los Angeles

$

18.82

$

17.92

5.0%

$

17.92

$

17.15

4.5%

San Francisco

18.91

17.84

6.0%

17.84

16.87

5.7%

New York

20.68

19.33

7.0%

19.33

18.34

5.4%

Chicago

12.87

12.23

5.2%

12.23

11.71

4.4%

Washington DC

18.92

18.33

3.2%

18.33

17.71

3.5%

Seattle-Tacoma

14.06

13.23

6.3%

13.23

12.64

4.7%

Miami

15.81

14.99

5.5%

14.99

14.11

6.2%

Dallas-Ft. Worth

10.28

9.67

6.3%

9.67

9.15

5.7%

Houston

10.66

9.90

7.7%

9.90

9.36

5.8%

Atlanta

9.53

9.14

4.3%

9.14

8.73

4.7%

Philadelphia

12.45

12.09

3.0%

12.09

11.69

3.4%

Denver

12.54

11.61

8.0%

11.61

10.70

8.5%

Minneapolis-St. Paul

11.43

10.56

8.2%

10.56

10.01

5.5%

Portland

13.36

12.71

5.1%

12.71

12.13

4.8%

Orlando-Daytona

10.21

9.78

4.4%

9.78

9.40

4.0%

All other markets

10.62

10.12

4.9%

10.12

9.67

4.7%

Total REVPAF

$

13.19

$

12.51

5.4%

$

12.51

$

11.93

4.9%

We believe that our geographic diversification and scale provide some insulation from localized economic effects and add to the stability of our cash flows.  It is difficult to predict localized trends in short-term self-storage demand and operating results.  Over the long run, we believe that markets that experience population growth, high employment, and otherwise exhibit economic strength and consistency will outperform markets that do not exhibit these characteristics.

Non Same Store Facilities

The Non Same Store Facilities at December 31 , 201 3 represent 238 facilities that were not stabilized with respect to occupancies or rental rates since January 1, 201 1 , or that we did not own as of January 1, 201 1 .  As a result of the stabilization process and timing of when the facilities were acquired , year-over-year changes can be significant.  In the following table, “Other facilities” includes all facilities that we have owned, but were not yet stabilized as of January 1, 2011, three facilities that we obtained control of and began consolidating in 2012 and a newly developed facility opened in 2013 .

The following table summarizes operating data with respect to th e Non Same Store F acilities:

36


NON SAME STORE FACILITIES

Year Ended December 31,

Year Ended December 31,

2013

2012

Change

2012

2011

Change

(Dollar amounts in thousands, except square foot amounts)

Rental income:

2013 third party acquisitions

$

19,309

$

-

$

19,309

$

-

$

-

$

-

2012 third party acquisitions

22,452

7,791

14,661

7,791

-

7,791

Other facilities

104,828

94,276

10,552

94,276

77,256

17,020

Total rental income

146,589

102,067

44,522

102,067

77,256

24,811

Cost of operations before depreciation and amortization expense:

2013 third party acquisitions

$

7,574

$

-

$

7,574

$

-

$

-

$

-

2012 third party acquisitions

8,562

3,206

5,356

3,206

-

3,206

Other facilities

28,972

28,975

(3)

28,975

26,544

2,431

Total cost of operations

45,108

32,181

12,927

32,181

26,544

5,637

Net operating income and net income:

2013 third party acquisitions

$

11,735

$

-

$

11,735

$

-

$

-

$

-

2012 third party acquisitions

13,890

4,585

9,305

4,585

-

4,585

Other facilities

75,856

65,301

10,555

65,301

50,712

14,589

Total net operating income (a)

101,481

69,886

31,595

69,886

50,712

19,174

Depreciation and amortization expense

(79,353)

(40,543)

(38,810)

(40,543)

(32,848)

(7,695)

Net income

$

22,128

$

29,343

$

(7,215)

$

29,343

$

17,864

$

11,479

At December 31:

Square foot occupancy:

2013 third party acquisitions

82.6%

-

-

-

-

-

2012 third party acquisitions

86.5%

75.2%

15.0%

75.2%

-

-

Other facilities

88.3%

89.1%

(0.9)%

89.1%

84.2%

5.8%

85.4%

86.0%

(0.7)%

86.0%

84.2%

2.1%

Annual contract rent per occupied square foot:

2013 third party acquisitions

$

13.56

$

-

-

$

-

$

-

-

2012 third party acquisitions

13.76

13.66

0.7%

13.66

-

-

Other facilities

16.37

15.89

3.0%

15.89

15.37

3.4%

14.78

15.47

(4.5)%

15.47

15.37

0.7%

Number of facilities:

2013 third party acquisitions

121

-

121

-

-

-

2012 third party acquisitions

24

24

-

24

-

24

Other facilities

93

92

1

92

89

3

238

116

122

116

89

27

Net rentable square feet (in thousands):

2013 third party acquisitions

8,036

-

8,036

-

-

-

2012 third party acquisitions

2,117

1,908

209

1,908

-

1,908

Other facilities

7,311

6,906

405

6,906

6,638

268

17,464

8,814

8,650

8,814

6,638

2,176

37


(a) See “Net Operating Income” below for a reconciliation of this non-GAAP measure to our net income in our statements of income for the years ended December 31 , 2013, 2012 and 20 11 .

During 2013, we acquired 121 operating self-storage facilities from third parties (8,036,000 net rentable square feet of storage space) for approximately $1.16 billion.  During 2012, we acquired 24 operating self-storage facilities from third parties (1,908,000 net rentable square feet of storage space and unfinished space that was converted to 209,000 net rentable square feet of self-storage space in 2013 for $20.3 million in additional development cost) for $225.5 million in cash.  During 2011, we acquired eleven operating self-storage facilities from third parties (896,000 net rentable square feet) for an aggregate cost of $80.4 million.

For 2013, the weighted average annualized yield for the facilities acquired in 2011 and 2012 (excluding the facility that was acquired in 2012 and expanded in 2013) was 10.5% and 6.8%, respectively.  The weighted average annualized yield with respect to the 2013 acquisitions is not meaningful due to our limited ownership period.

During 2013, we completed expansions to the Other Facilities, adding 300,000 net rentable square feet of self-storage space, for an aggregate cost of $19.9 million and we opened a newly developed facility for an aggregate cost of $16.6 million with 105,000 net rentable square feet of storage space.

We expect to increase the number of Non Same Storage Facilities over at least the next twelve months through development of additional self-storage space and acquisitions of existing facilities from third parties. As of December 31, 2013, we ha d development and expansion projects which will add approximately 1.8 million net rentable square feet of storage space at a total cost of approximately $ 196 million.  A total of $ 52 million in costs were incurred through December 31, 2013, with the remaining costs expected to be incurred in 2014.  Some of these projects are subject to significant contingencies such as entitlement approval.  We expect to continue to seek additional development projects; however, the level of future development may be limited due to various constraints such as difficulty in finding projects that meet our risk-adjusted yield expectations and challenges in obtaining building permits for self-storage activities in certain municipalities.  There is significant competition to acquire existing facilities and there can be no assurance that we will be able to acquire additional facilities at prices we will find attractive.

We believe that our management and operating infrastructure will result in newly acquired facilities stabilizing at a higher level of net operating income than was achieved by the previous owners.  However, it can take 24 or more months for these newly acquired facilities to reach stabilization, and the ultimate levels of net operating income to be achieved can be affected by changes in general economic conditions.  As a result, there can be no assurance that our expectations with respect to these facilities will be achieved.  However, we expect the Non Same Store Facilities to continue to provide earnings growth during 2014 as these facilities approach stabilized occupancy levels and the earnings of the 2013 acquisitions are reflected in our operations for a longer period in 2014 as compared to 2013.

Equity in earnings of unconsolidated real estate entities

At December 31 , 201 3 , we have equity investments in PSB, Shurgard Europe and various limited partnerships.  We account for such investments using the equity method.

Equity in earnings of unconsolidated real estate entities for 2013, 2012 and 2011 consists of our pro-rata share of the net income of these unconsolidated real estate entities for each period.  The following table sets forth the significant components of equity in earnings of unconsolidated real estate entities.

38


Historical summary:

Year Ended December 31,

Year Ended December 31,

2013

2012

Change

2012

2011

Change

(Amounts in thousands)

Equity in earnings:

PSB

$

23,199

$

10,638

$

12,561

$

10,638

$

27,781

$

(17,143)

Shurgard Europe

32,694

33,223

(529)

33,223

29,152

4,071

Other Investments

1,686

1,725

(39)

1,725

1,771

(46)

Total equity in earnings

$

57,579

$

45,586

$

11,993

$

45,586

$

58,704

$

(13,118)

Investment in PSB : At December 31, 2013, we have an approximate 42% common equity interest in PSB, comprised of our ownership of 7,158,354 shares of PSB’s common stock and 7,305,355 limited partnership units in an operating partnership controlled by PSB ( 41 % as of December 31, 2012, comprised of our ownership of 5,801,606 shares of PSB’s common stock and 7,305,355 limited partnership units at December 31, 2012). The limited partnership units are convertible at our option, subject to certain conditions, on a one-for-one basis into PSB common stock.

During 2013, we purchased 406,748 share s of PSB common stock in open-market transactions at an average cost of $ 73.15 per share.

On November 7, 2013, we purchased 950,000 shares of PSB common stock from PSB at $79.25 per share, concurrent with PSB’s sale of 1,495,000 additional shares to the public at the same price per share.

At December 31, 2013, PSB owned and operated 29.7 million rentable square feet of commercial space located in eight states.  PSB also manages commercial space that we own pursuant to property management agreements.

Equity in earnings from PSB in creased to $23.2 million in 2013 from $10.6 million in 2012. This increase was due primarily to EITF D-42 charges from PSB’s redemptions of preferred securities recorded in 2012, combined with increases in operating income for its newly acquired and same-park facilities.  See Note 4 to our December 31, 2013 financial statements for selected financial information on PSB, as well as PSB’s filings and selected financial information that can be accessed through the SEC, and on PSB’s website, www.psbusinessparks.com.

Equity in earnings from PSB decreased to $10.6 million in 2012, as compared to $27.8 million in 2011.  This decrease was principally due to (i) the impact of PSB’s redemptions of preferred securities in 2011 and 2012, which reduced income allocated to the common equity holders in 2012, and increased income allocable to the common equity holders in 2011, (ii) increased depreciation and interest expense as a result of the properties PSB acquired in 2011 and 2012, partially offset by (iii) incremental income generated by the properties PSB acquired in 2011 and 2012.

Our investment in PSB provides us with some diversification.

Investment in Shurgard Europe: Equity in earnings of Shurgard Europe represents our 49% equity share of Shurgard Europe’s net income.  At December 31, 2013, Shurgard Europe’s operations are comprised of 187 wholly-owned facilities with 10 million net rentable square feet.  Selected financial data for Shurgard Europe for 2013, 2012 and 2011 is included in Note 4 to our December 31, 2013 financial statements.  As described in more detail in Note 4, we receive interest income and trademark license fees from Shurgard Europe.

Equity in earnings from Shurgard Europe de creased to $32.7 million for the year ended December 31, 2013 from $ 33.2 million for the same period in 2012 .

39


Equity in earnings from Shurgard Europe increased to $33.2 million for the year ended December 31, 2012 from $29.2 million for the same period in 2011.  The increase is due to our equity share of (i) improved property operations, (ii) reduced interest expense due to a reduction in interest rates and repayment of principal on third-party debt (iii) the impact of Shurgard Europe’s March 2, 2011 acquisition of the remaining 80% interest it did not own in two joint ventures that owned 72 self-storage facilities, partially offset by (iv) a reduction in foreign currency exchange rates when converting Euros into U.S. Dollars for reporting purposes.

Shurgard Europe has no development pipeline and no expectations in the short-term of acquiring any facilities from third parties.  Accordingly, at least in the short-term, our future earnings from Shurgard Europe will be affected primarily by the operating results of its existing facilities, as well as the exchange rate between the U.S. Dollar and currencies in the countries Shurgard Europe conducts its business, principally the Euro.

European Same Store Facilities : The Shurgard Europe Same Store Pool represents the 163 facilities (8. 7 million net rentable square feet, representing 86% of the aggregate net rentable square feet of Shurgard Europe’s self-storage portfolio) that have been consolidated and operated by Shurgard Europe on a stabilized basis since January 1, 2011 and therefore provide meaningful comparisons for 2011, 2012 and 2013.  We evaluate the performance of these facilities because Shurgard Europe’s ability to effectively manage stabilized facilities represents an important measure of its ability to grow its earnings over the long-term.

The following table reflects 100% of the operating results of those 163 facilities.  We restate the exchange rates used in prior year’s presentation to the actual exchange rates for 2013.  However, only our pro rata share of the operating results for these facilities, based upon the actual exchange rates for each period, is included in “equity in earnings of unconsolidated real estate entities” on our statements of income.

In Note 4 to our December 31, 2013 financial statements, we disclose Shurgard Europe’s consolidated operating results for the years ended December 31, 2013, 2012 and 2011.  Shurgard Europe’s consolidated operating results include 2 4 additional facilities that are not Same Store Facilities, and are based upon historical exchange rates rather than constant exchange rates for each of the respective periods .

40


Selected Operating Data for the Shurgard Europe Same Store Pool (163 facilities):

Year Ended December 31,

Year Ended December 31,

Percentage

Percentage

2013

2012

Change

2012

2011

Change

(Dollar amounts in thousands, except weighted average data, utilizing constant exchange rates) (a)

Revenues (including late charges and administrative fees)

$

190,673

$

194,275

(1.9)%

$

194,275

$

196,163

(1.0)%

Less: Cost of operations (excluding depreciation and amortization expenses)

80,295

79,994

0.4%

79,994

83,641

(4.4)%

Net operating income (b)

$

110,378

$

114,281

(3.4)%

$

114,281

$

112,522

1.6%

Gross margin

57.9%

58.8%

(1.5)%

58.8%

57.4%

2.4%

Weighted average for the period:

Square foot occupancy (c)

81.2%

83.1%

(2.3)%

83.1%

85.0%

(2.2)%

Realized annual rent, prior to late charges and administrative fees, per:

Occupied square foot (d)

$

26.65

$

26.56

0.3%

$

26.56

$

26.18

1.5%

Available square foot (“REVPAF”) (d)

$

21.64

$

22.07

(1.9)%

$

22.07

$

22.25

(0.8)%

Average Euro to the U.S. Dollar for

the period (a):

Constant exchange rates used herein

1.328

1.328

-

1.328

1.328

-

Actual historical exchange rates

1.328

1.285

3.3%

1.285

1.392

(7.7)%

(a) In order to isolate changes in the underlying operations from the impact of exchange rates, the amounts in this table are presented on a constant exchange rate basis.  The amounts for years ended December 31 , 2012 and 2011 have been restated using the actual exchange rates for the year ended December 31 , 2013.

(b) We present Shurgard Europe’s same-store net operating income or “NOI,” which is a non-GAAP (generally accepted accounting principles) financial measure that excludes the impact of depreciation and amortization expense.  We believe that NOI is a meaningful measure of operating performance, because we utilize NOI in making decisions with respect to capital allocations, in determining current property values, in evaluating property performance and in comparing period-to-period and market-to-market property operating results.  In addition, we believe the investment community utilizes NOI in determining operating performance and real estate values, and does not consider depreciation expense because it is based upon historical cost. NOI is not a substitute for net income, net operating cash flow, or other related GAAP financial measures, in evaluating Shurgard Europe’s operating results.

(c) Square foot occupancies represent weighted average occupancy levels over the entire period.

(d) R ealized annual rent per occupied square foot is computed by dividing annualized rental income, before late charges and administrative fees, by the weighted average occupied square feet for the period.  Realized annual rent per available square foot (“REVPAF”) is computed by dividing annualized rental income, before late charges and administrative fees, by the total available net rentable square feet for the period.  These measures exclude late charges and administrative fees in order to provide a better measure of our ongoing level of revenue.  Late charges are dependent upon the level of delinquency, and administrative fees are dependent upon the level of move-ins.  In addition, the rates charged for late charges and administrative fees can vary independently from rental rates.  These measures take into consideration promotional discoun ts, which reduce rental income.

Net operating income decreased 3.4% in 2013 as compared to 2012, principally due to a reduction in revenue of 1.9% and relatively flat cost of operations.  Net operating income increased 1.6% in 2012 as compared to 2011, due to decreases in expenses offset by lower revenues.  While revenue declined in 2013, the most recent trends in the fourth quarter of 2013 have improved.  Due to the limited number of facilities in this portfolio and lack of geographic diversification, as well as recent volatile economic conditions in

41


Western Europe, it is difficult to estimate revenue growth.  However, based upon current trends, it appears that revenue should increase modestly in at least the first quarter of 2014.

See “Liquidity and Capital Resources – Shurgard Europe” for additional information on Shurgard Europe’s liquidity.

Other Investments : The “Other Investments” at December 3 1 , 2013 are comprised primarily of our equity in earnings from various limited partnerships that own an aggregate of 14 self-storage facilities (792,000 net rentable square feet).  Our future earnings with respect to the Other Investments will be dependent upon the operating results of the facilities these entities own. See Note 4 to our December 3 1 , 201 3 financial statements under the “Other Investments” for certain condensed combined financial information of these entities.

Ancillary Operations

Ancillary revenues and expenses include amounts associated with (i) the reinsurance of policies against losses to goods stored by customers in our self-storage facilities in the U.S., (ii) merchandise sales, (iii) commercial property operations and (iv) management of 42 facilities owned by third parties and the Unconsolidated Real Estate Entities.

Commercial property operations are included in our commercial segment and all other ancillary revenues and costs of operations are not allocated to any segment.  See Note 11 to our December 31, 2013 financial statements for further information regarding our segments and for a reconciliation of these ancillary revenues and cost of operations to our net income.

The following table sets forth our ancillary operations as presented on our income statements:

42


Year Ended December 31,

Year Ended December 31,

2013

2012

Change

2012

2011

Change

(Amounts in thousands)

Ancillary Revenues:

Tenant reinsurance

premiums

$

84,904

$

77,977

$

6,927

$

77,977

$

71,348

$

6,629

Commercial

14,510

14,071

439

14,071

14,592

(521)

Merchandise and other

32,449

31,591

858

31,591

28,149

3,442

Total revenues

131,863

123,639

8,224

123,639

114,089

9,550

Ancillary Cost of Operations:

Tenant reinsurance

17,067

14,429

2,638

14,429

13,407

1,022

Commercial

5,228

4,908

320

4,908

5,505

(597)

Merchandise and other

18,780

18,926

(146)

18,926

18,484

442

Total cost of operations

41,075

38,263

2,812

38,263

37,396

867

Commercial depreciation

2,779

2,810

(31)

2,810

2,654

156

Ancillary net income:

Tenant reinsurance

67,837

63,548

4,289

63,548

57,941

5,607

Commercial

6,503

6,353

150

6,353

6,433

(80)

Merchandise and other

13,669

12,665

1,004

12,665

9,665

3,000

Total ancillary net income

$

88,009

$

82,566

$

5,443

$

82,566

$

74,039

$

8,527

Tenant reinsurance operations: We reinsure policies offered through a non-affiliated insurance company against losses to goods stored by customers in the domestic self-storage facilities we operate.  The level of tenant reinsurance revenues is largely dependent upon the level of premiums charged for such insurance and the number of customers that participate in the insurance program.  Cost of operations primarily includes claims paid that are not covered by our outside third-party insurers, as well as claims adjustment expenses.  These costs are dependent primarily upon the level of losses incurred, including the level of catastrophic events that occur and affect our properties thereby increasing tenant insurance claims.

The increase in tenant insurance revenues in 2013 and 2012 as compared to the respective prior years is due to (i) an increased number of customers due to higher occupancy levels, including the fill-up of non-Same Store facilities, (ii) an increase in the percentage of such customers having policies from 61% in 2011, to 63% in 2012 and 65% in 2013, (iii) an increase in average premium rates and (iv)  the impact of the acquisition of 145 self-storage facilities from third parties in 2012 and 2013.  Tenant insurance revenues with respect to customers in our Same Store Facilities totaled $76.5 million, $71.4 million and $66.0 million in 2013, 2012 and 2011, respectively.

We expect continued increases in tenant insurance revenues in 2014 as the tenant insurance revenues with respect to the facilities we acquired in 2013 are reflected for a full year and Non-Same Store facilities continue to add customers.  We expect stable participation rates and flat premium rates in 2014.

Commercial operations: We also own and operate commercial facilities, primarily the leasing of small retail storefronts and office space located on or near our existing self-storage facilities.  We do not expect any significant changes in revenues or profitability from our commercial operations.

Merchandise sales and other: We sell locks, boxes, and packing supplies at our self-storage facilities, and the level of sales of these items is primarily impacted by the level of move-ins and other customer traffic at our self-storage facilities.  These amounts include, to a much lesser extent, the results of our management of 42 self-storage facilities in the U.S. for third party owners and other partnerships that we account for on the equity method.  In 2012 our merchandise sales and margins improved primarily as a

43


result of higher retail prices for our locks.  We do not expect any significant changes in revenues our profitability from our merchandise sales and other in 2014.

Other Income and Expense Items

Interest and other income: Interest and other income was $ 22.6 million in 2013, $ 22.1 million in 2012 and $32.3 million in 2011, respectively .  Interest and other income primarily includes interest income on loans receivable from Shurgard Europe, as well as trademark license fees received from Shurgard Europe for the use of the “Shurgard” trade name.  We record 51% of the aggregate interest income and trademark license fees as interest and other income, while the remaining 49% is presented as additional equity in earnings on our income statement .

Aggregate i nterest income and trademark license fees received from Shurgard Europe was $ 20.6 million , $ 20.0 million and $26.7 million for 2013, 2012 and 2011, respectively.

The loan receivable from Shurgard Europe (the “Shareholder Loan”) is denominated in Euros and has a balance of € 311.0 million ($428 .1 million) as of December 3 1, 2013 . On January 28, 2014, our joint venture partner in Shurgard Europe acquired 51% of the Shareholder Loan at face value for €158.6 million ($216.2 million) in cash and the maturity date of the Shareholder Loan was extended to April 2019.  As a result, the 51% of the interest received on the Shareholder Loan that we previously recorded as interest income will cease as of January 28, 2014.  We will continue to record interest received with respect to our remaining 49% ownership of the Shareholder Loan as additional equity in earnings on our income statement.

The terms of a loan payable by Shurgard Europe to a bank (the “Bank Loan”), with a principal amount of €107.5 million at December 31, 2013, requires significant principal repayments through the maturity date in November 2014.  As a result, in 2013 and 2012 there were no principal repayments on the Shareholder Loan.  All interest on the Shareholder Loan has been paid currently when due and we expect the interest to continue to be paid when due with Shurgard Europe’s operating cash flow.

The remainder of our interest and other income is comprised primarily of interest earned on cash balances as well as sundry other income items that are received from time to time in varying amounts.  Interest income on cash balances has been minimal, because rates have been at historic lows of 0.1% or less, and we expect this trend to continue in the foreseeable future.  Future earnings from sundry other income items are not predictable.

Depreciation and amortization: Depreciation and amortization increased to $387.4 million for 2013 as compared to $357.8 million for 2012 and $358.0 million for 2011, due principally to newly acquired facilities.  Included in depreciation and amortization is amortization expense of tenant intangibles for facilities acquired from third parties, which is being amortized relative to the expected future benefit of the customers in place for each period.  Such amortization expense totaled $24.1 million, $10.5 million and $11.9 million in 2013, 2012 and 2011, respectively.  Based upon the facilities we own at December 31, 2013, amortization expense with respect to such intangibles is estimated at $36.6 million in 2014 .  The level of future depreciation and amortization will primarily depend upon the level of acquisitions of facilities and the level of capital expenditures we incur on our facilities.

General and administrative expense: The following table sets forth our general and administrative expense:

44


Year Ended December 31,

Year Ended December 31,

2013

2012

Change

2012

2011

Change

(Amounts in thousands)

Share-based compensation expense

$

28,413

$

24,312

$

4,101

$

24,312

$

23,709

$

603

Costs of senior executives

5,309

4,736

573

4,736

3,332

1,404

Development and acquisition costs

10,475

6,355

4,120

6,355

4,129

2,226

Tax compliance costs and taxes paid

4,704

4,775

(71)

4,775

5,546

(771)

Legal costs

3,550

3,653

(103)

3,653

3,601

52

Public company costs

3,069

2,937

132

2,937

2,919

18

Other costs

11,159

10,069

1,090

10,069

9,174

895

Total

$

66,679

$

56,837

$

9,842

$

56,837

$

52,410

$

4,427

Share-based compensation expense includes the amortization of restricted share units (“RSUs”) and stock options granted to employees, as well as employer taxes incurred upon vesting of RSUs and upon exercise of employee stock options.  The level of share-based compensation expense varies based upon the level of grants and forfeitures.  The increase in share-based compensation costs in 2013 as compared to 2012 is due primarily to additional share-based grants.  The increase in share-based compensation costs in 2012 as compared to 2011 is due primarily to additional share-based grants, offset partially by a reduction of $5.5 million with respect to certain RSUs granted in 2011 under a performance-based plan.  We expect share-based compensation expense to remain flat in 2014 as compared to 2013.  See Note 10 to our December 31, 2013 financial statements for further information on our share-based compensation.

Costs of senior executives represent the cash compensation paid to our chief executive officer and chief financial officer.  The increases in 2013 as compared to 2012 and in 2012 as compared to 2011 are due to increases in incentive compensation.

Development and acquisition costs represent internal and external expenses related to our acquisition and development activities and varies primarily based upon the level of development and acquisition activities undertaken.  Incremental legal, transfer tax, and other related costs of approximately $5.0 million , $1.8 million and $0.8 million were incurred in connection with the acquisition of real estate facilities in 2013, 2012 and 2011, respectively.  The level of such costs to be incurred in 2014 will depend upon the level of acquisition activities, which is not determinable.

Tax compliance costs and taxes paid include taxes paid to various state and local authorities, the internal and external costs of filing tax returns, costs associated with complying with federal and state tax laws, and maintaining our compliance with Internal Revenue Service REIT rules.  Such costs vary primarily based upon the tax rates of the various states in which we do business.

Legal costs include internal personnel as well as fees paid to legal firms and other third parties with respect to general corporate legal matters and risk management, and varies based upon the level of litigation.

Public company costs represent the incremental costs of operating as a publicly-traded company, such as internal and external investor relations expenses, stock listing and transfer agent fees, board of directors’ costs, and costs associated with maintaining compliance with applicable laws and regulations, including the Dodd-Frank Act and Sarbanes-Oxley Act.

Our future general and administrative expenses are difficult to estimate, due to their dependence upon many factors, including those noted above.

Interest expense: Interest expense was $6.4 million, $19.8 million and $24.2 million for 2013, 2012 and 2011, respectively.

45


The decreases in 2013 as compared to 2012, and 2012 as compared to 2011, are due primarily to repayments on our unsecured senior notes in 2013 and 2011, along with principal repayments on our secured mortgage debt.  During 2013, 2012 and 2011, we capitalized interest of $2.9 million, $0.4 million and $0.4 million, respectively, associated with our development activities.  See Note 6 to our December 31, 2013 financial statements for a schedule of our notes payable balances, principal repayment requirements and average interest rates.  The level of interest expense that we incur in 2014 will be dependent upon the source of funds used to refinance our term loan that matures on December 2, 2014, and when such refinance is expected to occur.

Foreign Exchange Gain (Loss): We recorded foreign currency translation gain s of $ 17.1 million and $ 8.9 million in 2013 and 2012 , respectively, and a loss $ 7.3 million in 2011 , representing primarily the change in the U.S. Dollar equivalent of our Euro-based Shareholder Loan due to fluctuations in exchange rates.  We have not entered into any agreements to mitigate the impact of currency exchange fluctuations between the U.S. Dollar and the Euro, therefore the amount of U.S. Dollars we will receive on repayment will depend upon the currency exchange rates at that time.  We record the exchange gains or losses into net income each period because of our continued expectation of repayment of the Shareholder Loan in the foreseeable future.  The U.S. Dollar exchange rate relative to the Euro was approximately 1.3 77 , 1 .322 and 1.295 at December 31, 2013, December 31, 2012 and December 31, 2011, respectively.

Future foreign exchange gains or losses will be dependent primarily upon the movement of the Euro relative to the U.S. Dollar, the amount of the Shareholder Loan and our continued expectation of collecting the principal on the loan in the foreseeable future.  As noted above, On January 28, 2014, our joint venture partner in Shurgard Europe acquired 51% of the Shareholder Loan at face value for €158.6 million ($216.2 million) in cash and the maturity date of the Shareholder Loan was extended to April 2019.

Net Income Allocable to Preferred Shareholders: Allocations of net income to our preferred shareholders generally consists of allocations (i) based on distributions and (ii) in applying EITF D-42 when we redeem preferred shares.  During 2012 and 2011, we redeemed certain existing series of preferred shares and issued additional preferred shares at lower coupon rates.  Net income allocable to preferred shareholders in applying EITF D-42 totaled $61.7 million and $35.6 million in 2012 and 2011, respectively, (there were no redemptions of preferred securities and as a result, no EITF D-42 allocations in 2013).  Net income allocable to preferred shareholders associated with distributions decreased during 2013 as compared to 2012, and 2012 as compared to 2011, due primarily to lower average dividend rates and lower average outstanding preferred shares.  Based upon our preferred shares outstanding at December 31, 2013, our quarterly distribution to our preferred shareholders is expected to be approximately $51.9 million.

Net Operating Income

In our discussions above, we refer to net operating income or “NOI,” which is a non-GAAP (generally accepted accounting principles) financial measure that excludes the impact of depreciation and amortization expense.  We believe that NOI is a meaningful measure of operating performance, because we utilize NOI in making decisions with respect to capital allocations, in determining current property values, in evaluating property performance and in comparing period-to-period and market-to-market property operating results.  In addition, we believe the investment community utilizes NOI in determining operating performance and real estate values, and does not consider depreciation expense because it is based upon historical cost.  NOI is not a substitute for net income, net operating cash flow, or other related GAAP financial measures, in evaluating our operating results.  The following table reconciles NOI generated by our self-storage facilities to our operating income:

46


Year Ended December 31,

2013

2012

2011

(Amounts in thousands)

Self-storage net operating income:

Same Store Facilities

$

1,224,316

$

1,131,338

$

1,047,974

Non Same Store Facilities

101,481

69,886

50,712

1,325,797

1,201,224

1,098,686

Self-storage depreciation expense:

Same Store Facilities

(305,270)

(314,428)

(322,467)

Non Same Store Facilities

(79,353)

(40,543)

(32,848)

(384,623)

(354,971)

(355,315)

Self-storage net income:

Same Store Facilities

919,046

816,910

725,507

Non Same Store Facilities

22,128

29,343

17,864

Total net income from self-storage

941,174

846,253

743,371

Ancillary operating revenue

131,863

123,639

114,089

Ancillary cost of operations

(41,075)

(38,263)

(37,396)

Commercial depreciation and amortization

(2,779)

(2,810)

(2,654)

General and administrative expenses

(66,679)

(56,837)

(52,410)

Asset impairment charges

-

-

(2,186)

Operating income

$

962,504

$

871,982

$

762,814

47


Liquidity and Capital Resources

Financial Strategy: Our financial profile is characterized by a low level of debt-to-total-capitalization.  In general, we seek to finance our investment activities and debt obligations with retained operating cash flow, and when not sufficient, capital raised through the issuance of preferred and common securities.  When market conditions are not favorable to issue either preferred or common securities, we will use bank debt as bridge financing.

Unlike most REITs, we have elected to use predominantly preferred securities in our capital structure as a form of leverage despite the fact that the dividend rates of our preferred securities exceed the prevailing market interest rates on conventional debt.  We have chosen this method of financing for the following reasons: (i) under the REIT structure, a significant amount of operating cash flow needs to be distributed to our shareholders, making it difficult, relative to a traditional taxable corporation, to repay debt with operating cash flow alone, (ii) our perpetual preferred shares have no sinking fund requirement or maturity date and do not require redemption, all of which eliminate future refinancing risks, (iii) after the end of a non-call period, we have the option to redeem the preferred shares at any time, which enables us to refinance higher coupon preferred shares with new preferred shares at lower rates if appropriate, (iv) preferred shares do not contain covenants, thus allowing us to maintain significant financial flexibility, and (v) dividends on the preferred shares can be applied to satisfy our REIT distribution requirements.

We have generally been able to raise preferred capital at an attractive cost relative to the issuance of our common shares, and as a result, our issuances of common shares for cash have been minimal over the past several years. During the years ended December 31, 201 3 and 201 2 , we issued approximately $ 725.0 million and $ 1.7 b illion, respectively, of preferred securities . Currently, market conditions are much less favorable, with market coupon rates for our most recently issued series of preferred securities trading at approximately 6.5% (as compared to 5.2% for the preferred securities we issued in the first quarter of 2013).  We believe that market coupon rates for a new issuance of our preferred securities would need to be in the area of 6.5% and the amount of capital we could raise would most likely be much lower than what we raised in the first quarter of 2013.  The market coupon rate on our preferred securities is influenced by long-term interest rates.

Due to poor capital market conditions for the issuance of either preferred or common securities, during the last three months of 2013, we borrowed approximately $750.1 million from banks to bridge finance our acquisition activities during that timeframe.  See discussion on this debt below.

Our credit ratings on each of our series of preferred shares are “A3” by Moody’s, “BBB+” by Standard & Poor’s and “A” by Fitch Ratings.  In recent years, we have been one of the largest and most frequent issuers of preferred equity in the U.S.

Liquidity and Capital Resource Analysis: We believe that our net cash provided by our operating activities will continue to be sufficient to enable us to meet our ongoing requirements for operating expenses, capital improvements and distributions to our shareholders for the foreseeable future.

As of December 31, 2013, our capital commitments for 2014 exceed our expected capital resources.  As of December 31, 2013, our capital resources consist of (i) approximately $250 million of available borrowing capacity on our revolving line of credit, (ii) $216.2 million of cash proceeds from the sale of 51% of a loan we have provided to Shurgard Europe which we received in January 2014, and (iii) $250 million of expected 2014 retained operating cash flow.  Retained operating cash flow represents our expected 2014 cash flow provided by operating activities, after deducting estimated 2014 distributions to our common and preferred shareholders, and estimated 2014 capital expenditure requirements.

At December 31, 2013, we had estimated 2014 capital commitments of $726.2 million of debt maturities, and approximately $145 million of remaining spend on our development pipeline.  In addition, we expect that our capital commitments will continue to grow during 2014 as we continue to seek additional development and acquisition opportunities.

48


We believe we have a variety of possibilities to bridge the gap between our capital resources and commitments which may include raising capital through the issuance of common or preferred securities, issuing debt, expanding the borrowing capacity of our credit facility, or entering into joint venture arrangements to acquire or develop facilities.

At February 25, 2014, we have no outstanding borrowings on our line of credit and outstanding borrowings of $600 million on our term loan.

Debt Service Requirements: As of December 31, 2013, our outstanding debt totaled approximately $839.1 million.  Approximate principal maturities of our outstanding debt are as follows (amounts in thousands):

Term Loan and

Line of Credit

Secured Debt

Total

2014

$

700,000

$

26,206

$

726,206

2015

-

30,842

30,842

2016

-

15,920

15,920

2017

50,100

1,343

51,443

2018

-

11,077

11,077

Thereafter

-

3,565

3,565

$

750,100

$

88,953

$

839,053

The remaining maturities on our secured debt are nominal compared to our annual cash from operations.  We intend to repay the secure debt at maturity and not seek to refinance it with additional debt.

Virtually all of the book value of our real estate facilities are unencumbered at December 3 1 , 2013.

Capital Expenditure Requirements: Capital expenditures include major repairs or replacements to elements of our facilities, which keep the facilities in good operating condition and maintain their visual appeal to the customer , which totaled $71.3 million in 2013 .  Capital expenditures do not include costs relating to the development of new facilities or the expansion of net rentable square footage of existing facilities. During 2014, we expect to incur approximately $70 million for capital expenditures and fund such amounts with cash provided by operating activities .  For the last four years, such capital expenditures have ranged between approximately $0.55 and $0.60 per net rentable square foot per year.

Requirement to Pay Distributions: For all periods presented herein, we have elected to be treated as a REIT, as defined in the Internal Revenue Code.  As a REIT, we do not incur federal income tax on our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) that is fully distributed each year (for this purpose, certain distributions paid in a subsequent year may be considered), and if we meet certain organizational and operational rules.  We believe we have met these requirements in all periods presented herein, and we expect to continue to elect and qualify as a REIT.

D istributions paid during 2013 totaled $ 1.1 b illion, consisting of $ 204.3 million to preferred shareholders and $ 887.1 million to common shareholders and restricted share unitholders. All of these distributions were REIT qualifying distributions.

We estimate the annual distribution requirements with respect to our Preferred Shares outstanding at December 31, 2013 to be approximately $207.6 million per year.

On February 20, 2014, our Board of Trustees declared a regular common quarterly dividend of $1.40 per common share.  Our consistent, long-term dividend policy has been to distribute only our taxable income.  Future quarterly distributions with respect to the common shares will continue to be determined based upon our REIT distribution requirements after taking into consideration distributions to the preferred shareholders and will be funded with cash provided by operating activities.

49


We are obligated to pay distributions to noncontrolling interests in our consolidated subsidiaries based upon the cash provided by operating activities of the respective subsidiary.  Such distributions are estimated at approximately $6.4 million in 2014, with respect to such noncontrolling interests outstanding at December 31, 2013.

Real Estate Investment Activities: As of February 25, 2014, we were under contract to acquire a self-storage facility for approximately $10.8 million in cash. During 2014 , we will continue to seek to acquire self-storage facilities from third parties; however, it is difficult to estimate the amount of third party acquisitions we will undertake.

As of December 31, 2013, we had development and expansion projects which will add approximately 1.8 million net rentable square feet of storage space at a total cost of approximately $196 million.  A total of $52 million in costs were incurred through December 31, 2013, with the remaining costs expected to be incurred primarily in 2014. Some of these projects are subject to significant contingencies such as entitlement approval.  We expect to continue to seek additional development projects; however, the level of future development may be limited due to various constraints such as difficulty in finding available sites for building that meet our risk-adjusted yield expectations, as well as the challenges in obtaining building permits for self-storage activities in certain municipalities .

Shurgard Europe: Shurgard Europe has a term loan from a bank (the “Bank Loan”) with a balance of approximately €107.5 million ($148.0 million) at December 31, 2013 maturing in November 2014 and the Shareholder Loan totaling €311.0 million ($428.1 million) at December 31, 2013.  On January 28, 2014, our joint venture partner in Shurgard Europe acquired 51% of the Shareholder Loan at face value for €158.6 million ($216.2 million) in cash, and the maturity date of the Shareholder Loan was extended to April 2019.  Shurgard Europe is exploring various financing alternatives.

Redemption of Preferred Securities : We have no series of preferred shares that are redeemable before April 2015 and none of our preferred securities are redeemable at the option of the holders.

Repurchases of Company’s Common Shares : Our Board of Trustees has authorized management to repurchase up to 35,000,000 of our common shares on the open market or in privately negotiated transactions.  During 2013, we did not repurchase any of our common shares.  From the inception of the repurchase program through February 25, 2014, we have repurchased a total of 23,721,916 common shares at an aggregate cost of approximately $679.1 million.  We have no current plans to repurchase shares; however, future levels of common share repurchases will be dependent upon our available capital, investment alternatives and the trading price of our common shares.

50


Contractual Obligations

Our significant contractual obligations at December 31, 2013 and their impact on our cash flows and liquidity are summarized below for the years ending December 31 (amounts in thousands):

Total

2014

2015

2016

2017

2018

Thereafter

Long-term debt (1)

$

98,034

$

30,320

$

32,861

$

17,191

$

1,965

$

11,610

$

4,087

Term loan (2)

700,000

700,000

-

-

-

-

-

Line of credit (3)

50,100

50,100

-

-

-

-

-

Operating leases (4)

72,426

4,357

3,369

3,298

2,295

1,969

57,138

Construction commitments (5)

43,450

34,760

8,690

-

-

-

-

Total

$

964,010

$

819,537

$

44,920

$

20,489

$

4,260

$

13,579

$

61,225

(1) Amounts include principal and interest payments (all of which are fixed-rate) on our notes payable based on their contractual terms.  See Note 6 to our December 31 , 201 3 financial statements for additional information on our notes payable.

(2) Amounts represent borrowings under our $700 million term loan, of which $100 million was repaid on January 30, 2014.  See Note 6 to our December 31, 2013 financial statements for additional information on our term loan.

(3) Amounts represent borrowings under our $300 million revolving line of credit, which were repaid on January 8 , 2014.  See Note 6 to our December 31, 2013 financial statements for additional information on our line of credit.

(4) We lease land, equipment and office space under various operating leases.  Certain leases are cancelable ; however, significant penalties would be incurred upon cancellation.  Amounts reflected above consider continuance of the lease without cancellation.

(5) Amounts exclude an additional $100.6 million in future expected development spending that was not under contract at December 31, 2013.

We estimate the annual distribution requirements with respect to our Preferred Shares outstanding at December 31 , 201 3 , to be approximately $ 207.6 million per year.  Dividends are paid when and if declared by our Board of Trustees and accumulate if not paid. We have no series of preferred shares that are redeemable before April 2015 and none of our preferred securities are redeemable at the option of the holders.

Off-Balance Sheet Arrangements : At December 31 , 201 3, we had no material off-balance sheet arrangements as defined under Regulation S-K 303(a)(4) and the instructions thereto.

51


ITEM 7A. Quantitative and Qualitative Disclosures about Market Risk

To limit our exposure to market risk, we are capitalized primarily with preferred and common equity.  Our preferred shares are redeemable at our option generally five years after issuance, but the holder has no redemption option.  Our debt is our only market-risk sensitive portion of our capital structure, which totals $839.1 million and represents 9.5% of the book value of our equity at December 3 1 , 2013.

We have foreign currency exposures related to our investment in Shurgard Europe, which has a book value of $424.1 million at December 31, 2013.  We also have a loan receivable from Shurgard Europe “the Shareholder Loan”) , which is denominated in Euros, totaling €311.0 million ($ 428.1 million) at December 31 , 201 3 . On January 28, 2014, our joint venture partner in Shurgard Europe acquired 51% of the Shareholder Loan at face value for €158.6 million ($216.2 million) in cash, and the maturity date o f the Shareholder Loan was extended to April 2019 .

At December 31, 2013, we had $700 million payable under a term loan which matures on December 2, 2014 and $50.1 million outstanding on our line of credit , which expires in March 2017.  As of December 31, 2013, these balances bear interest at a variable rate of Libor plus 0.90%.

The fair value of our fixed rate debt at December 31, 2013 is $90.5 million.  The table below summarizes the annual maturities of our fixed rate debt which ha d a weighted average fixed rate of 4.8% at December 31, 2013.  See N ote 6 to our December 31, 2013 financial statements for further information regarding our fixed rate debt (dollar amounts in thousands).

2014

2015

2016

2017

2018

Thereafter

Total

Fixed rate debt

$

26,206

$

30,842

$

15,920

$

1,343

$

11,077

$

3,565

$

88,953

52


I TEM 9A. Controls and Procedures

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in reports we file and submit under the Securities Exchange Act of 1934, as amended, (“Exchange Act”) is recorded, processed, summarized and reported within the time periods specified in accordance with SEC guidelines and that such information is communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure based on the definition of "disclosure controls and procedures" in Rules 13a-15(e) and 15d-15(e) of the Exchange Act.  In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures in reaching that level of reasonable assurance.  We also have investments in certain unconsolidated real estate entities and because we do not control these entities, our disclosure controls and procedures with respect to such entities are substantially more limited than those we maintain with respect to our consolidated subsidiaries.

As of December 31, 2013, we carried out an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act).  Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of December 31, 2013, at a reasonable assurance level.

Management’s Report on Internal Control Over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act.  Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in Internal Control-Integrated Framework issued by the Committee on Sponsoring Organizations of the Treadway Commission (1992 Framework) .  Based on our evaluation under the framework in Internal Control-Integrated Framework , our management concluded that our internal control over financial reporting was effective as of December 31, 2013.

The effectiveness of internal control over financial reporting as of December 31, 2013, has been audited by Ernst & Young LLP, independent registered public accounting firm. Ernst & Young LLP’s report on our internal control over financial reporting appears below.

Changes in Internal Control Over Financial Reporting

There have not been any changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fourth quarter of 201 3 to which this report relates that have materially affected, or are reasonable likely to materially affect, our internal control over financial reporting.

ITEM 9B. Other Information

None.

53


Report of Independent Registered Public Accounting Firm

The Board of Trustees and Shareholders of

Public Storage

We have audited Public Storage’s internal control over financial reporting as of December 31, 2013, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (1992 f ramework) (the COSO criteria).  Public Storage’s management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control over Financial Reporting.  Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.  Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances.  We believe that our audit provides a reasonable basis for our opinion.

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.  A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and trustees of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.  Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, Public Storage maintained, in all material respects, effective internal control over financial reporting as of December 31, 2013, based on the COSO criteria .

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Public Storage as of December 31, 2013 and 2012, and the related consolidated statements of income, comprehensive income, equity and cash flows for each of the three years in the period ended December 31, 2013 and our report dated February 2 5 , 2014 expressed an unqualified opinion thereon.

/s/ Ernst & Young LLP

Los Angeles, California

February 2 5 , 2014

54


PART III

ITEM 10. Trustees, Executive Officers and Corporate Governance

The information required by this item with respect to trustees will be included under the captions titled “Election of Trustees”  in the Company’s definitive proxy statement for the 201 4 Annual Meeting to be filed with the SEC within 120 days of the fiscal year ended December 31, 201 3 (the “201 4 Proxy Statement”) and is incorporated herein by reference.

The information required by this item with respect to the nominating process, the audit committee and the audit committee financial expert will be included under the captions “Corporate Governance and Board Matters—Audit Committee”, “Corporate Governance and Board Matters—Consideration of Candidates for Trustee” in the 201 4 Proxy Statement and is incorporated herein by reference.

The information required by this item with respect to Section 16(a) compliance will be included under the caption “Section 16(a) Beneficial Ownership Reporting Compliance” in the 201 4 Proxy Statement and is incorporated herein by reference.

The information required by this item with respect to a code of ethics will be included under the caption “Corporate Governance and Board Matters” in the 201 4 Proxy Statement and is incorporated herein by reference.   Any amendments to or waivers of the code of ethics granted to the Company’s executive officers or the controller will be published promptly on our website or by other appropriate means in accordance with SEC rules and regulations.

The following is a biographical summary of the current executive officers of the Company:

Ronald L. Havner, Jr ., age 5 6 , is Chairman of the Board, President and Chief Executive Officer. He was named Chairman in 2011 and has served as the company’s Chief Executive Officer and a member of the Board of Public Storage since November 2002.  Mr. Havner has been Chairman of the Board of Public Storage’s affiliate, PS Business Parks, Inc. (PSB), since March 1998.  Within the last five years, Mr. Havner served on the boards of Union BanCal Corporation and its subsi diary, Union Bank of California and General Finance Corporation.

John Reyes , age 5 3 , has served as Senior Vice President and Chief Financial Officer of Public Storage since 1996.

Shawn Weidmann , 50 , joined Public Storage as Senior Vice President and Chief Operating Officer in August 2011.  Prior to joining Public Storage, Mr. Weidmann was employed at Teleflora LLC, the world’s leading floral wire service, where he served as President since 2006.

David F. Doll , age 5 5 , became Senior Vice President and President, Real Estate Group, in February 2005, with responsibility for the real estate activities of Public Storage, including property acquisitions, developments, redevelopments and capital improvements.

Steven M. Glick , age 5 7 , became Senior Vice President and Chief Legal Officer of Public Storage in February 2010.  From April 2005 until joining Public Storage, Mr. Glick was Senior Vice President and General Counsel, Americas for Technicolor (NYSE:TCH), a services, systems and technology company. Mr. Glick is leaving the employment of the Company by March 2015.

Candace N. Krol , age 5 2 , has served as Senior Vice President of Human Resources since September 2005.

55


ITEM 11. Executive Compensation

The information required by this item will be included under the captions titled  “Corporate Governance and Board Matters,” “Executive Compensation,” “Corporate Governance and Board Matters--Compensation Committee Interlocks and Insider Participation,” and “Report of the Compensation Committee” in the 201 4 Proxy Statement and is incorporated herein by reference.

ITEM 12. Security Ownership of Certain Beneficial Owners and Management and Related Shareholder Matters

The information required by this item is hereby incorporated by reference to the material appearing in the Proxy Statement under the captions “Stock Ownership of Certain Beneficial Owners and Management.”

The following table sets forth information as of December 31, 201 3 on the Company’s equity compensation plans:

Number of securities to be issued upon exercise of outstanding options, warrants and rights

Weighted average exercise price of outstanding options, warrants and rights

Number of securities remaining available for future issuance under equity compensation plans

Equity compensation plans approved by security holders (a)

2, 810 , 540 (b)

$
66.13
1,135,581

Equity compensation plans not approved by security holders (c)

-

-

-

a)

The Company’s stock option and stock incentive plans are described more fully in Note 10 to the December 31, 201 3 financial statements.  All plans were approved by the Company’s shareholders.

b)

Includes 636,329 restricted share units that, if and when vested, will be settled in common shares of the Company on a one for one basis.

c)

The re are no securities available for future issuance or currently outstanding under plans not approved by the Company’s shareholders as of December 31, 2013.

ITEM 13. Certain Relationships and Related Transactions and Trustee Independence

The information required by this item will be included under the captions titled “Corporate Governance and Board Matters—Trustee Independence” and “Certain Relationships and Related Transactions and Legal Proceedings” in the 201 4 Proxy Statement and is incorporated herein by reference.

ITEM 14. Principal Accountant Fees and Services

The information required by this item will be included under the caption titled “Ratification of Auditors—Fees Billed to the Company by Ernst & Young LLP for 201 3 and 201 2 ” in the 201 4 Proxy Statement and is i ncorporated herein by reference.

56


PART IV

ITEM 15. Exhibits and Financial Statement Schedules

a.

1.

Financial Statements

The financial statements listed in the accompanying Index to Financial Statements and Schedules hereof are filed as part of this report.

2.

Financial Statement Schedules

The financial statements schedules listed in the accompanying Index to Financial Statements and Schedules are filed as part of this report.

3.

Exhibits

See Index to Exhibits contained herein.

b.

Exhibits:

See Index to Exhibits contained herein.

c.

Financial Statement Schedules

Not applicable.

57


PUBLIC STORAGE

INDEX TO EXHIBITS ( 1)

(Items 15(a)(3) and 15(c))

3.1

Articles of Amendment and Restatement of Declaration of Trust of Public Storage, a Maryland real estate investment trust.  Filed with the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2009 and incorporated by reference herein.

3. 2

Bylaws of Public Storage, a Maryland real estate investment trust.  Filed with the Registrant’s Current Report on Form 8-K dated May 11, 2010 and incorporated by reference herein.

3. 3

Articles Supplementary for Public Storage 6.875% Cumulative Preferred Shares, Series O.  Filed with the Registrant’s Current Report on Form 8-K dated April 8, 2010 and incorporated by reference herein.

3. 4

Articles Supplementary for Public Storage 6.500% Cumulative Preferred Shares, Series P.  Filed with the Registrant’s Current Report on Form 8-K dated October 6, 2010 and incorporated by reference herein.

3. 5

Articles Supplementary for Public Storage 6.5% Cumulative Preferred Shares, Series Q.  Filed with the Registrant’s Current Report on Form 8-K dated May 2, 2011 and incorporated by reference herein.

3. 6

Articles Supplementary for Public Storage 6.35% Cumulative Preferred Shares, Series R.  Filed with the Registrant’s Current Report on Form 8-K dated July 20, 2011 and incorporated by reference herein.

3. 7

Articles Supplementary for Public Storage 5.900% Cumulative Preferred Shares, Series S.  Filed with the Registrant’s Current Report on Form 8-K dated January 9, 2012 and incorporated by reference herein.

3. 8

Articles Supplementary for Public Storage 5.750% Cumulative Preferred Shares, Series T.  Filed with the Registrant’s Current Report on Form 8-K dated March 7, 2012 and incorporated by reference herein.

3. 9

Articles Supplementary for Public Storage 5.625% Cumulative Preferred Shares, Series U.  Filed with the Registrant’s Current Report on Form 8-K dated June 6, 2012 and incorporated by reference herein.

3. 10

Articles Supplementary for Public Storage 5.375% Cumulative Preferred Shares, Series V.  Filed with the Registrant’s Current Report on Form 8-K dated September 11, 2012 and incorporated by reference herein.

3.11

Articles Supplementary for Public Storage 5 . 20 % Cumulative Preferred Shares, Series W .  Filed with the Registrant’s Current Report on Form 8-K dated January 8 , 201 3 and incorporated by reference herein.

3. 12

Articles Supplementary for Public Storage 5 . 20 % Cumulative Preferred Shares, Series X .  Filed with the Registrant’s Current Report on Form 8-K dated March 5 , 201 3 and incorporated by reference herein.

4.1

Master Deposit Agreement, dated as of May 31, 2007.  Filed with the Registrant’s Current Report on Form 8-K dated June 6, 2007 and incorporated by reference herein.

10.1

Amended Management Agreement between Registrant and Public Storage Commercial Properties Group, Inc. dated as of February 21, 1995.  Filed with Public Storage Inc.’s (“PSI”) Annual Report on Form 10-K for the year ended December 31, 1994 (SEC File No. 001-0839) and incorporated herein by reference.

58


10.2

Second Amended and Restated Management Agreement by and among Registrant and the entities listed therein dated as of November 16, 1995.  Filed with PS Partners, Ltd.’s Annual Report on Form 10-K for the year ended December 31, 1996 (SEC File No. 001-11186) and incorporated herein by reference.

10.3

Agreement of Limited Partnership of PS Business Parks, L.P.  Filed with PS Business Parks, Inc.’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1998 (SEC File No. 001-10709) and incorporated herein by reference.

10.4

Amended and Restated Agreement of Limited Partnership of Storage Trust Properties, L.P. (March 12, 1999).  Filed with PSI’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1999 (SEC File No. 001-0839) and incorporated herein by reference.

10. 5

Amended and Restated Credit Agreement by and among Registrant, Wells Fargo Securities, LLC and Merrill Lynch, Pierce Fenner & Smith Incorporated as joint lead arrangers, Wells Fargo Bank, National Association, as administrative agent, and the other financial institutions party thereto, dated as of March 21, 2012.  Filed with PSI’s Current Report on Form 8-K on March 27, 2012 (SEC File No. 001-0839) and incorporated herein by reference.

10.5.1

Second Amendment to Amended and Restated Credit Agreement, dated as of July 17, 2013, by and among Public Storage, the Lenders party thereto and Wells Fargo Bank, National Association.  Filed with the Registrant’s Current Report on Form 8-K on July 18, 2013 and incorporated herein by reference.

10. 6 *

Shurgard Storage Centers, Inc. 2004 Long Term Incentive Compensation Plan.  Filed as Appendix A of Definitive Proxy Statement dated June 7, 2004 filed by Shurgard (SEC File No. 001-11455) and incorporated herein by reference.

10. 7 *

Public Storage, Inc. 2001 Stock Option and Incentive Plan (“2001 Plan”).  Filed with PSI’s Registration Statement on Form S-8 (SEC File No. 333-59218) and incorporated herein by reference.

10. 8 *

Form of 2001 Plan Non-qualified Stock Option Agreement.  Filed with PSI’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2004 (SEC File No. 001-0839) and incorporated herein by reference.

10. 9 *

Form of 2001 Plan Restricted Share Unit Agreement.  Filed with PSI’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2004 (SEC File No. 001-0839) and incorporated herein by reference.

10.1 0 *

Form of 2001 Plan Non-Qualified Outside Director Stock Option Agreement.  Filed with PSI’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2004 (SEC File No. 001-0839) and incorporated herein by reference.

10.1 1 *

Public Storage 2007 Equity and Performance-Based Incentive Compensation Plan.  Filed as Exhibit 4.1 to Registrant’s Registration Statement on Form S-8 (SEC File No. 333-144907) and incorporated herein by reference.

10.1 2 *

Form of 2007 Plan Restricted Stock Unit Agreement.  Filed with Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2007 and incorporated herein by reference.

10.1 3 *

Form of 2007 Plan Stock Option Agreement.  Filed with Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2007 and incorporated herein by reference.

10.1 4 *

Form of Indemnity Agreement.  Filed with Registrant’s Amendment No. 1 to Registration Statement on Form S-4 (SEC File No. 333-141448) and incorporated herein by reference.

59


10. 1 5 *

Amendment to Form of Trustee Stock Option Agreement. Filed as Exhibit 10.30 to Registrant’s Annual Report on Form 10-K for the year ended December 31, 2010 and incorporated herein by reference.

10. 1 6 *

Revised Form of Trustee Stock Option Agreement. Filed as Exhibit 10.31 to Registrant’s Annual Report on Form 10-K for the year ended December 31, 2010 and incorporated herein by reference.

10. 1 7

Term Loan Agreement, by and among Public Storage, Wells Fargo Securities, LLC as Lead Arranger and Wells Fargo National Bank N.A. as Administrative Agent, dated as of Dec ember 2, 2013. Filed as Exhibit 10. 1 to Registrant’s Current Report on Form 8-K and incorporated herein by reference.

12

Statement Re: Computation of Ratio of Earnings to Fixed Charges and Preferred Stock Dividends.  Filed herewith.

21

Subsidiaries of the Registrant.  Filed herewith.

23

Consent of Ernst & Young LLP.  Filed herewith.

31.1

Rule 13a – 14(a) Certification.  Filed herewith.

31.2

Rule 13a – 14(a) Certification.  Filed herewith.

32

Section 1350 Certifications.  Filed herewith.

101 .INS

XBRL Instance Document . Filed herewith.

101 .SCH

XBRL Taxonomy Extension Schema.  Filed herewith.

101 .CAL

XBRL Taxonomy Extension Calculation Linkbase.  Filed herewith.

101 .DEF

XBRL Taxonomy Extension Definition Linkbase.  Filed herewith.

101 .LAB

XBRL Taxonomy Extension Label Linkbase.  Filed herewith.

101 .PRE

XBRL Taxonomy Extension Presentation Link.  Filed herewith.

_ (1) SEC File No. 001-33519 unless otherwise indicated.

* Denotes management compensatory plan agreement or arrangement.

60


SIGNATURES

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

4

PUBLIC STORAGE

Date:  February 2 5 , 201 4

By: /s/ Ronald L. Havner, Jr.

Ronald L. Havner, Jr., Chairman,
Chief Executive Officer and President

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

Signature

Title

Date

/s/ Ronald L. Havner, Jr.

Chairman, Chief Executive Officer, President and Trustee

February 25, 2014

Ronald L. Havner, Jr.

(principal executive officer)

/s/ John Reyes

Senior Vice President and Chief Financial Officer

February 25, 2014

John Reyes

(principal financial officer and principal accounting officer)

/s/ Tamara Hughes Gustavson

Trustee

February 25, 2014

Tamara Hughes Gustavson

/s/ Uri P. Harkham

Trustee

February 25, 2014

Uri P. Harkham

/s/ B. Wayne Hughes, Jr.

Trustee

February 25, 2014

B. Wayne Hughes, Jr.

/s/ Avedick B. Poladian

Trustee

February 25, 2014

Avedick B. Poladian

/s/ Gary E. Pruitt

Trustee

February 25, 2014

Gary E. Pruitt

/s/ Ronald P. Spogli

Trustee

February 25, 2014

Ronald P. Spogli

/s/ Daniel C. Staton

Trustee

February 25, 2014

Daniel C. Staton

61


PUBLIC STORAGE

INDEX TO FINANCIAL STATEMENTS

AND SCHEDULES

(Item 15 (a))

Page References

Report of Independent Registered Public Accounting Firm ...........................................................................

F-1

Balance sheets as of December 31, 201 3 and 201 2 .....................................................................................

F-2

For the years ended December 31, 201 3 , 201 2 and 201 1 :

Statements of income .............................................................................................................................

F-3

Statements of comprehensive income .......................................................................................................

F-4

Statements of equity .............................................................................................................................

F-5 – F-6

Statements of cash flows .......................................................................................................................

F-7 – F-8

Notes to financial statements ...................................................................................................................

F-9 – F-3 5

Schedule:

III – Real estate and accumulated depreciation ...........................................................................................

F-3 6 – F- 10 9

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

62


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Trustees and Shareholders of Public Storage

We have audited the accompanying consolidated balance sheets of Public Storage as of December 31, 2013 and 2012, and the related consolidated statements of income, comprehensive income, equity, and cash flows for each of the three years in the period ended December 31, 2013.  Our audits also included the financial statement schedule listed in the Index at Item 15(a).  These financial statements and financial statement schedule are the responsibility of the Company’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 the standards of the Public Company Accounting Oversight Board (United States).  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 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 consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Public Storage at December 31, 2013 and 2012, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2013, in conformity with U.S. 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.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Public Storage’s internal control over financial reporting as of December 31, 2013, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (1992 Framework) and our report dated February 2 5 , 2014 expressed an unqualified opinion thereon.

/s/ ERNST & YOUNG LLP

Los Angeles, California

February 2 5 , 2014

F-1


PUBLIC STORAGE

BALANCE SHEETS

(Amounts in thousands, except share data)

December 31,

December 31,

2013

2012

ASSETS

Cash and cash equivalents

$

19,169

$

17,239

Real estate facilities, at cost:

Land

3,321,236

2,863,464

Buildings

8,965,020

8,170,355

12,286,256

11,033,819

Accumulated depreciation

(4,098,814)

(3,738,130)

8,187,442

7,295,689

Construction in process

52,336

36,243

8,239,778

7,331,932

Investments in unconsolidated real estate entities

856,182

735,323

Goodwill and other intangible assets, net

246,854

209,374

Loan receivable from unconsolidated real estate entity

428,139

410,995

Other assets

86,144

88,540

Total assets

$

9,876,266

$

8,793,403

LIABILITIES AND EQUITY

Borrowings on bank credit facility

$

50,100

$

133,000

Term loan

700,000

-

Notes payable

88,953

335,828

Accrued and other liabilities

218,358

201,711

Total liabilities

1,057,411

670,539

Commitments and contingencies (Note 13)

Equity:

Public Storage shareholders’ equity:

Preferred Shares, $0.01 par value, 100,000,000 shares authorized, 142,500

shares issued (in series) and outstanding, (113,500 at December 31, 2012),

at liquidation preference

3,562,500

2,837,500

Common Shares, $0.10 par value, 650,000,000 shares authorized,

171,776,291 shares issued and outstanding (171,388,286 shares at

December 31, 2012)

17,178

17,139

Paid-in capital

5,531,034

5,519,596

Accumulated deficit

(318,482)

(279,474)

Accumulated other comprehensive loss

(500)

(1,005)

Total Public Storage shareholders’ equity

8,791,730

8,093,756

Noncontrolling interests

27,125

29,108

Total equity

8,818,855

8,122,864

Total liabilities and equity

$

9,876,266

$

8,793,403

F-2


PUBLIC STORAGE

STATEMENTS OF INCOME

(Amounts in thousands, except per share amounts)

For the Years Ended December 31,

2013

2012

2011

Revenues:

Self-storage facilities

$

1,849,883

$

1,718,865

$

1,621,799

Ancillary operations

131,863

123,639

114,089

1,981,746

1,842,504

1,735,888

Expenses:

Self-storage cost of operations

524,086

517,641

523,113

Ancillary cost of operations

41,075

38,263

37,396

Depreciation and amortization

387,402

357,781

357,969

General and administrative

66,679

56,837

52,410

Asset impairment charges

-

-

2,186

1,019,242

970,522

973,074

Operating income

962,504

871,982

762,814

Interest and other income

22,577

22,074

32,333

Interest expense

(6,444)

(19,813)

(24,222)

Equity in earnings of unconsolidated real estate entities

57,579

45,586

58,704

Foreign currency exchange gain (loss)

17,082

8,876

(7,287)

Gain on real estate sales and debt retirement

4,233

1,456

10,801

Income from continuing operations

1,057,531

930,161

833,143

Discontinued operations

-

12,874

3,316

Net income

1,057,531

943,035

836,459

Allocation to noncontrolling interests

(5,078)

(3,777)

(12,617)

Net income allocable to Public Storage shareholders

1,052,453

939,258

823,842

Allocation of net income to:

Preferred shareholders - distributions

(204,312)

(205,241)

(224,877)

Preferred shareholders - redemptions

-

(61,696)

(35,585)

Restricted share units

(3,410)

(2,627)

(1,633)

Net income allocable to common shareholders

$

844,731

$

669,694

$

561,747

Net income per common share – basic

Continuing operations

$

4.92

$

3.85

$

3.29

Discontinued operations

-

0.08

0.02

$

4.92

$

3.93

$

3.31

Net income per common share – diluted

Continuing operations

$

4.89

$

3.83

$

3.27

Discontinued operations

-

0.07

0.02

$

4.89

$

3.90

$

3.29

Basic weighted average common shares outstanding

171,640

170,562

169,657

Diluted weighted average common shares outstanding

172,688

171,664

170,750

F- 3


PUBLIC STORAGE

STATEMENTS OF COMPREHENSIVE INCOME

(Amounts in thousands)

For the Years Ended December 31,

2013

2012

2011

Net income

$

1,057,531

$

943,035

$

836,459

Other comprehensive income (loss):

Aggregate foreign currency exchange gain

17,587

30,885

(14,528)

Adjust for foreign currency exchange (gain) loss included in net income

(17,082)

(8,876)

7,287

Other comprehensive income (loss)

505

22,009

(7,241)

Total comprehensive income

1,058,036

965,044

829,218

Allocation to noncontrolling interests

(5,078)

(3,777)

(12,617)

Comprehensive income allocable to Public Storage shareholders

$

1,052,958

$

961,267

$

816,601

F- 4


PUBLIC STORAGE

STATEMENTS OF EQUITY

(Amounts in thousands, except share and per share amounts)

Accumulated

Total

Cumulative

Other

Public Storage

Preferred

Common

Paid-in

Accumulated

Comprehensive

Shareholders’

Noncontrolling

Total

Shares

Shares

Capital

Deficit

Loss

Equity

Interests

Equity

Balances at December 31, 2010

$

3,396,027

$

16,927

$

5,515,827

$

(236,410)

$

(15,773)

$

8,676,598

$

32,336

$

8,708,934

Redemption of 45,890,000 preferred shares (Note 8)

(1,147,256)

-

-

-

-

(1,147,256)

-

(1,147,256)

Issuance of 34,500,000 preferred shares (Note 8)

862,500

-

(26,873)

-

-

835,627

-

835,627

Issuance of common shares in connection with share-based compensation (508,058 shares) (Note 10)

-

49

26,367

-

-

26,416

-

26,416

Issuance of common shares in connection with acquisition of noncontrolling interests (477,928 shares) (Note 7)

-

48

57,060

-

-

57,108

-

57,108

Share-based compensation expense, net of cash paid in lieu of common shares (Note 10)

-

-

19,445

-

-

19,445

-

19,445

Adjustments of redeemable noncontrolling interests to liquidation value (Note 7)

-

-

-

(764)

-

(764)

-

(764)

Increase (decrease) in permanent noncontrolling interests in connection with:

Consolidation of partially-owned entities (Note 4)

-

-

-

-

-

-

17,663

17,663

Acquisition of interests in Subsidiaries (Note 7)

-

-

(149,320)

-

-

(149,320)

(26,206)

(175,526)

Net income

-

-

-

836,459

-

836,459

-

836,459

Net income allocated to:

Redeemable noncontrolling interests

-

-

-

(938)

-

(938)

-

(938)

Permanent noncontrolling interests

-

-

-

(11,679)

-

(11,679)

11,679

-

Distributions to equity holders:

Preferred shares (Note 8)

-

-

-

(224,877)

-

(224,877)

-

(224,877)

Noncontrolling interests

-

-

-

-

-

-

(12,754)

(12,754)

Common shares and restricted share units ($3.65 per share)

-

-

-

(621,369)

-

(621,369)

-

(621,369)

Other comprehensive loss (Note 2)

-

-

-

-

(7,241)

(7,241)

-

(7,241)

Balances at December 31, 2011

3,111,271

17,024

5,442,506

(259,578)

(23,014)

8,288,209

22,718

8,310,927

Redemption of 79,150,833 preferred shares (Note 8)

(1,978,771)

-

-

-

-

(1,978,771)

-

(1,978,771)

Issuance of 68,200,000 preferred shares (Note 8)

1,705,000

-

(53,544)

-

-

1,651,456

-

1,651,456

Issuance of common shares (1,149,481 shares) (Note 10)

-

115

124,332

-

-

124,447

-

124,447

Share-based compensation expense, net of cash paid in lieu of common shares (Note 10)

-

-

15,606

-

-

15,606

-

15,606

Acquisition of redeemable noncontrolling interests

-

-

(7,954)

-

-

(7,954)

-

(7,954)

F- 5


PUBLIC STORAGE

STATEMENTS OF EQUITY

(Amounts in thousands, except share and per share amounts)

Accumulated

Total

Cumulative

Other

Public Storage

Preferred

Common

Paid-in

Accumulated

Comprehensive

Shareholders’

Noncontrolling

Total

Shares

Shares

Capital

Deficit

Loss

Equity

Interests

Equity

Increase (decrease) in permanent noncontrolling interests in connection with:

Consolidation of partially-owned entities (Note 4)

-

-

-

-

-

-

8,224

8,224

Acquisition of interests in Subsidiaries (Note 7)

-

-

(1,350)

-

-

(1,350)

(75)

(1,425)

Net income

-

-

-

943,035

-

943,035

-

943,035

Net income allocated to:

-

Redeemable noncontrolling interests

-

-

-

(236)

-

(236)

-

(236)

Permanent noncontrolling interests

-

-

-

(3,541)

-

(3,541)

3,541

-

Distributions to equity holders:

Preferred shares (Note 8)

-

-

-

(205,241)

-

(205,241)

-

(205,241)

Noncontrolling interests

-

-

-

-

-

-

(5,300)

(5,300)

Common shares and restricted share units ($4.40 per share)

-

-

-

(753,913)

-

(753,913)

-

(753,913)

Other comprehensive income (Note 2)

-

-

-

-

22,009

22,009

-

22,009

Balances at December 31, 2012

2,837,500

17,139

5,519,596

(279,474)

(1,005)

8,093,756

29,108

8,122,864

Issuance of 29,000,000 preferred shares (Note 8)

725,000

-

(23,313)

-

-

701,687

-

701,687

Issuance of common shares in connection with share-based compensation (388,005 shares) (Note 10)

-

39

21,072

-

-

21,111

-

21,111

Share-based compensation expense, net of cash paid in lieu of common shares (Note 10)

-

-

19,320

-

-

19,320

-

19,320

Acquisition of noncontrolling interests

-

-

(5,641)

-

-

(5,641)

(607)

(6,248)

Net income

-

-

-

1,057,531

-

1,057,531

-

1,057,531

Net income allocated to noncontrolling interests

-

-

-

(5,078)

-

(5,078)

5,078

-

Distributions to equity holders:

Preferred shares (Note 8)

-

-

-

(204,312)

-

(204,312)

-

(204,312)

Noncontrolling interests

-

-

-

-

-

-

(6,454)

(6,454)

Common shares and restricted share units ($5.15 per share)

-

-

-

(887,149)

-

(887,149)

-

(887,149)

Other comprehensive income (Note 2)

-

-

-

-

505

505

-

505

Balances at December 31, 2013

$

3,562,500

$

17,178

$

5,531,034

$

(318,482)

$

(500)

$

8,791,730

$

27,125

$

8,818,855

F- 6


PUBLIC STORAGE

STATEMENTS OF CASH FLOWS

(Amounts in thousands)

For the Years Ended December 31,

2013

2012

2011

Cash flows from operating activities:

Net income

$

1,057,531

$

943,035

$

836,459

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

Gain on real estate sales and debt retirement, including amounts in discontinued operations

(4,233)

(13,591)

(13,538)

Depreciation and amortization, including amounts in discontinued operations

387,402

358,103

358,525

Distributions received from unconsolidated real estate entities less than equity in earnings

(11,709)

(904)

(5,197)

Foreign currency exchange (gain) loss

(17,082)

(8,876)

7,287

Asset impairment charges, including amounts in discontinued operations

-

-

2,186

Other

18,430

7,892

17,730

Total adjustments

372,808

342,624

366,993

Net cash provided by operating activities

1,430,339

1,285,659

1,203,452

Cash flows from investing activities:

Capital expenditures to maintain real estate facilities

(71,270)

(67,737)

(69,777)

Construction in process

(101,376)

(10,688)

(19,164)

Acquisition of real estate facilities and intangibles (Note 3)

(1,150,943)

(225,515)

(77,228)

Investment in unconsolidated real estate entities

(105,040)

-

(1,274)

Proceeds from sale of real estate investments

257

20,021

13,435

Loans to unconsolidated real estate entities

-

-

(358,877)

Repayments of loans receivable from unconsolidated real estate entities

-

-

206,770

Disposition of loans receivable from unconsolidated real estate entities

-

-

121,317

Maturities of marketable securities

-

-

102,279

Other

15,979

(6,546)

1,164

Net cash used in investing activities

(1,412,393)

(290,465)

(81,355)

Cash flows from financing activities:

(Repayments) borrowings on bank credit facility, net

(82,900)

133,000

-

Borrowings on term loan

700,000

-

-

Repayments on notes payable

(251,895)

(61,013)

(174,355)

Issuance of common shares

21,111

124,447

26,416

Issuance of preferred shares

701,687

1,651,456

835,627

Redemption of preferred shares

-

(1,978,771)

(1,147,256)

Acquisition of noncontrolling interests

(6,248)

(21,325)

(118,418)

Distributions paid to Public Storage shareholders

(1,091,461)

(959,154)

(846,246)

Distributions paid to noncontrolling interests

(6,454)

(5,945)

(14,314)

Net cash used in financing activities

(16,160)

(1,117,305)

(1,438,546)

Net decrease in cash and cash equivalents

1,786

(122,111)

(316,449)

Net effect of foreign exchange translation on cash and cash equivalents

144

342

(795)

Cash and cash equivalents at the beginning of the period

17,239

139,008

456,252

Cash and cash equivalents at the end of the period

$

19,169

$

17,239

$

139,008

F- 7


PUBLIC STORAGE

STATEMENTS OF CASH FLOWS

(Amounts in thousands)

For the Years Ended December 31,

2013

2012

2011

Supplemental schedule of non-cash investing and financing activities:

Foreign currency translation adjustment:

Real estate facilities, net of accumulated depreciation

$

(254)

$

(646)

$

(18)

Investments in unconsolidated real estate entities

(45)

(21,600)

6,985

Intangible assets

-

5

-

Loan receivable from unconsolidated real estate entity

(17,144)

(8,302)

6,766

Accumulated other comprehensive income (loss)

17,587

30,885

(14,528)

Real estate acquired in exchange for assumption of note payable

(6,071)

-

(9,679)

Note payable assumed in connection with acquisition of real estate

6,071

-

9,679

Consolidation of entities previously accounted for under the equity method of accounting:

Real estate facilities

-

(10,403)

(19,427)

Investments in unconsolidated real estate entities

-

3,072

6,126

Intangible assets

-

(949)

(3,985)

Noncontrolling interests

-

8,224

17,663

Noncontrolling interests in subsidiaries acquired in exchange for the issuance of common shares (Note 7):

Additional paid in capital (noncontrolling interests acquired)

-

-

(57,108)

Common shares

-

-

48

Additional paid in capital (common shares issued)

-

-

57,060

Adjustments of redeemable noncontrolling interests to fair values:

Accumulated deficit

-

-

(764)

Redeemable noncontrolling interests

-

-

764

Exchange of loan receivable from Shurgard Europe for investment (Note 4):

Loans receivable from unconsolidated real estate entities

-

-

116,560

Investment in unconsolidated real estate entities

-

-

(116,560)

Real estate acquired in connection with elimination of intangible assets

-

-

(4,738)

Intangible assets eliminated in connection with acquisition of real estate

-

-

4,738

F- 8


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

1. Description of the Business

Public Storage (referred to herein as “the Company”, “we”, “us”, or “our”), a Maryland real estate investment trust, was organized in 1980.  Our principal business activities include the acquisition, development, ownership and operation of self-storage facilities which offer storage spaces for lease, generally on a month-to-month basis, for personal and business use.

At December 3 1 , 2013, we have direct and indirect equity interests in 2,200 self-storage facilities (with approximately 141 million net rentable square feet) located in 38 states in the United States (“U.S.”) operating under the “Public Storage” name.  In Europe, we own one self-storage facility in London, England and we have a 49 % interest in Shurgard Europe, which owns 187 self-storage facilities (with approximately 10 million net rentable square feet) located in seven Western European countries, all operating under the “Shurgard” name.  We also have direct and indirect equity interests in approximately 31 million net rentable square feet of commercial space located in 11 states in the U.S. primarily owned and operated by PS Business Parks, Inc. (“PSB”) under the “PS Business Parks” name.  At December 3 1 , 2013, we have an approximate 42 % common equity interest in PSB.

Disclosures of the number and square footage of properties, as well as the number and coverage of tenant reinsurance policies are unaudited and outside the scope of our independent registered public accounting firm’s review of our financial statements in accordance with the standards of the Public Company Accounting Oversight Board ( U.S. ).

2. Summary of Significant Accounting Policies

Basis of Presentation

The financial statements are presented on an accrual basis in accordance with U.S. generally accepted accounting principles (“GAAP”) as defined in the Financial Accounting Standards Board Accounting Standards Codification (the “Codification”).  Certain amounts previously reported in our December 31, 2012 and 2011 financial statements have been reclassified to conform to the December 31, 201 3 presentation, (i) to reflect credit card fees as part of cost of operations rather than as a reduction to revenues and (ii) to reclassify construction in process from buildings.

Consolidation and Equity Method of Accounting

We consider entities to be Variable Interest Entities (“VIEs”) when they have insufficient equity to finance their activities without additional subordinated financial support provided by other parties, or where the equity holders as a group do not have a controlling financial interest.  We have no investments or other involvement in any VIEs.

We consolidate all entities that we control (these entities, for the period in which the reference applies, are referred to collectively as the “Subsidiaries”), and we eliminate intercompany transactions and balances.  We account for our investments in entities that we have significant influence over, but do not control, using the equity method of accounting (these entities, for the periods in which the reference applies, are referred to collectively as the “Unconsolidated Real Estate Entities”).  When we obtain control of an Unconsolidated Real Estate Entity, we commence consolidating the entity and record a gain representing the differential between the book value and fair value of our preexisting equity interest.  All changes in consolidation status are reflected prospectively.

F- 9


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

When we are general partner, we control the partnership unless the third-party limited partners can dissolve the partnership or otherwise remove us as general partner without cause, or if the limited partners have the right to participate in substantive decisions of the partnership.

Collectively, at December 31, 2013, the Company and the Subsidiaries own 2,186 self-storage facilities in the U.S., one self-storage facility in London, England and six commercial facilities in the U.S.  At December 31, 2013, the Unconsolidated Real Estate Entities are comprised of PSB, Shurgard Europe, as well as limited partnerships that own an aggregate of 14 self-storage facilities in the U.S. (these limited partnerships, for the periods in which the reference applies, are referred to as the “Other Investments”).

Use of Estimates

The financial statements and accompanying notes reflect our estimates and assumptions.  Actual results could differ from those estimates and assumptions.

Income Taxes

We have elected to be treated as a real estate investment trust (“REIT”), as defined in the Internal Revenue Code.  As a REIT, we do not incur federal income tax if we distribute 100 % of our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) each year, and if we meet certain organizational and operational rules.  We believe we will meet these REIT requirements in 2013, and that we have met them for all other periods presented herein.  Accordingly, we have recorded no federal income tax expense related to our REIT taxable income.

Our merchandise and tenant reinsurance operations are subject to corporate income tax and such taxes are included in ancillary cost of operations.  We also incur income and other taxes in certain states, which are included in general and administrative expense.

We recognize tax benefits of uncertain income tax positions that are subject to audit only if we believe it is more likely than not that the position would be sustained (including the impact of appeals, as applicable), assuming the relevant taxing authorities had full knowledge of the relevant facts and circumstances of our positions.  As of December 31, 2013, we had no tax benefits that were not recognized.

Real Estate Facilities

Real estate facilities are recorded at cost.  We capitalize all costs incurred to develop, construct, renovate and improve properties, including interest and property taxes incurred during the construction period.  We expense internal and external transaction costs associated with acquisitions or dispositions of real estate, as well as repairs and maintenance costs, as incurred.  We depreciate buildings and improvements on a straight-line basis over estimated useful lives ranging generally between 5 to 25 years.

We allocate the net acquisition cost of acquired operating self-storage facilities to the underlying land, buildings, identified intangible assets, and remaining noncontrolling interests based upon their respective individual estimated fair values.  Any difference between the net acquisition cost and the estimated fair value of the net tangible and intangible assets acquired is recorded as goodwill.

F- 10


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

Other Assets

Other assets primarily consist of prepaid expenses, accounts receivable, land held for sale and restricted cash. In 2011, we recorded impairment charges with respect to other assets totaling $ 1.9 million.

Accrued and Other Liabilities

Accrued and other liabilities consist primarily of trade payables, property tax accruals, tenant prepayments of rents, accrued interest payable, accrued payroll, accrued tenant reinsurance losses, casualty losses, and contingent loss accruals which are accrued when probable and estimable.  We disclose the nature of significant unaccrued losses that are reasonably possible of occurring and, if estimable, a range of exposure.

Cash Equivalents and Marketable Securities

Cash equivalents represent highly liquid financial instruments such as money market funds with daily liquidity or short-term commercial paper or treasury securities maturing within three months of acquisition.  Cash and cash equivalents which are restricted from general corporate use are included in other assets.  Commercial paper not maturing within three months of acquisition, which we intend and have the capacity to hold until maturity, are included in marketable securities and accounted for using the effective interest method.

Fair Value Accounting

As used herein, the term “fair value” is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants.  We prioritize the inputs used in measuring fair value based upon a three-tier hierarchy described in Codification Section 820-10-35.

We believe that, during all periods presented, the carrying values approximate the fair values of our cash and cash equivalents, marketable securities, other assets, and accrued and other liabilities, based upon our evaluation of the underlying characteristics, market data, and short maturity of these financial instruments, which involved considerable judgment.  The estimated fair values are not necessarily indicative of the amounts that could be realized in current market exchanges.  The characteristics of these financial instruments, market data, and other comparative metrics utilized in determining these fair values are “Level 2” inputs as the term is defined in Codification Section 820-10-35-47.

We use significant judgment to estimate fair values in recording our business combinations, to evaluate real estate, investments in unconsolidated real estate entities, goodwill, and other intangible assets for impairment, and to determine the fair values of notes payable and receivable.  In estimating fair values, we consider significant unobservable inputs such as market prices of land, market capitalization rates and earnings multiples for real estate facilities, projected levels of earnings, costs of construction, functional depreciation, and market interest rates for debt securities with a similar time to maturity and credit quality, which are “Level 3” inputs as the term is defined in Codification Section 820-10-35-52.

Currency and Credit Risk

Financial assets that are exposed to credit risk consist primarily of cash and cash equivalents, accounts receivable, loans receivable, and restricted cash.  Cash equivalents and marketable securities we invest in are either money market funds with a rating of at least AAA by Standard and Poor’s, commercial paper that is  rated A1 by Standard and Poor’s or deposits with highly rated commercial banks.

F- 11


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

At December 31, 2013, due primarily to our investment in and loan receivable from Shurgard Europe, our operating results and financial position are affected by fluctuations in currency exchange rates between the Euro, and to a lesser extent, other European currencies, against the U.S. Dollar.

Goodwill and Other Intangible Assets

Intangible assets are comprised of goodwill, the “Shurgard” trade name, acquired customers in place, and leasehold interests in land.

Goodwill totaled $ 174.6 million at December 31, 2013 and 2012.  The “Shurgard” trade name, which is used by Shurgard Europe pursuant to a fee-based licensing agreement, has a book value of $ 18.8 million at December 31, 2013 and 2012.  Goodwill and the “Shurgard” trade name have indefinite lives and are not amortized.

Acquired customers in place and leasehold interests in land are finite-lived and are amortized relative to the benefit of the customers in place or the land lease expense to each period.  At December 31, 2013, these intang ibles have a net book value of $ 53.4 million ($ 15.9 million at December 31, 2012).  Accumulated amortization totaled $ 35.1 million at December 31, 2013 ($ 24.8 million at December 31, 2012), and amortization expense of $ 24.1 million, $ 10.5 million and $ 11.9 million was recorded in 2013, 2012 and 2011, respectively. The estimated future amortization expense for our finite-lived intangible assets at December 31, 2013 is $ 36.6 million in 2014, $ 8.2 million in 2015 and $ 8.6 million thereafter. During 2013, 2012 and 2011, intangibles were increased $ 61.5 million, $ 9.1 million and $ 1.0 million, respectively, in connection with the acquisition of self-storage facilities and leasehold interests (Note 3), and in 2012 and 2011, $ 0.9 million and $ 4.0 million, respectively, in connection with the consolidation of facilities previously accounted for under the equity method (Note 4).

Evaluation of Asset Impairment

We evaluate our real estate, finite-lived intangible assets, investments in unconsolidated real estate entities, and loan receivable from Shurgard Europe for impairment on a quarterly basis.  We evaluate indefinite-lived assets (including goodwill) for impairment on an annual basis, or more often if there are indicators of impairment.

In evaluating our real estate assets and finite-lived intangible assets for impairment, if there are indicators of impairment, and we determine that the asset is not recoverable from future undiscounted cash flows, an impairment charge is recorded for any excess of the carrying amount over the asset’s estimated fair value.  For long-lived assets that we expect to dispose of prior to the end of their estimated useful lives, we record an impairment charge for any excess of the carrying value of the asset over the expected net proceeds from disposal.

Prior to January 1, 2013, we evaluated the “Shurgard” trade name for impairment through a quantitative analysis, and we would record impairment charges to the extent quantitatively estimated fair value was less than the carrying amount.  Beginning January 1, 2013, if we determine, based upon the relevant events and circumstances and other such qualitative factors, that it is more likely than not that the asset is unimpaired, we do not record an impairment charge and no further analysis is performed.  Otherwise, we record an impairment charge for any excess of carrying amount over quantitatively assessed fair value.

In evaluating goodwill for impairment, we first evaluate, based upon the relevant events and circumstances and other such qualitative factors, whether the fair value of the reporting unit that the goodwill pertains to is greater than its aggregate carrying amount.  If based upon this evaluation it is more likely than not

F- 12


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

that the fair value of the reporting unit is in excess of its aggregate carrying amount, no impairment charge is recorded and no further analysis is performed.  Otherwise, we estimate the goodwill’s implied fair value based upon what would be allocated to goodwill if the reporting unit were acquired at estimated fair value in a transaction accounted for as a business combination, and record an impairment charge for any excess of book value over the goodwill’s implied fair value.

For our investments in unconsolidated real estate entities, if we determine that a decline in the estimated fair value of the investments below carrying amount is other than temporary, we record an impairment charge for any excess of carrying amount over the estimated fair value.

For our loan receivable from Shurgard Europe, if we determine that it is probable we will be unable to collect all amounts due based on the terms of the loan agreement, we record an impairment charge for any excess of book value over the present value of expected future cash flows.

No impairments were recorded in any of our evaluations for any period presented herein.

Revenue and Expense Recognition

Rental income, which is generally earned pursuant to month-to-month leases for storage space, as well as late charges and administrative fees, are recognized as earned.  Promotional discounts reduce rental income over the promotional period.  Ancillary revenues and interest and other income are recognized when earned.  Equity in earnings of unconsolidated real estate entities represents our pro-rata share of the earnings of the Unconsolidated Real Estate Entities.

We accrue for property tax expense based upon actual amounts billed and, in some circumstances, estimates and historical trends when bills or assessments have not been received from the taxing authorities or such bills and assessments are in dispute.  If these estimates are incorrect, the timing and amount of expense recognition could be incorrect.  Cost of operations, general and administrative expense, interest expense, as well as television and other advertising expenditures are expensed as incurred.

Foreign Currency Exchange Translation

The local currency (primarily the Euro) is the functional currency for our interests in foreign operations.  The related balance sheet amounts are translated into U.S. Dollars at the exchange rates at the respective financial statement date, while amounts on our statements of income are translated at the average exchange rates during the respective period.  The Euro was translated at exchange rates of approximately 1.377 U.S. Dollars per Euro at December 31, 2013 ( 1.322 at December 31, 2012), and average exchange rates of 1.328 , 1.285 and 1.392 for the years ended December 31, 2013, 2012 and 2011, respectively.  Cumulative translation adjustments, to the extent not included in cumulative net income, are included in equity as a component of accumulated other comprehensive income (loss).

Comprehensive Income (Loss)

Total comprehensive income (loss) represents net income, adjusted for changes in other comprehensive income (loss) for the applicable period.  The aggregate foreign currency exchange gains and losses reflected on our statements of comprehensive income are comprised primarily of foreign currency exchange gains and losses on our investment in, and loan receivable from, Shurgard Europe.

F- 13


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

Discontinued Operations

Discontinued operations represent the net income of those facilities that have been disposed of as of during the three years ended December 31, 2013, or which we plan to dispose of within a year.  In addition, discontinued operations include $ 12.1 million and $ 2.7 million in gains on disposition of real estate facilities in 2012 and 2011, respectively.

Net Income per Common Share

Net income is allocated to (i) noncontrolling interests based upon their share of the net income of the Subsidiaries , (ii) preferred shareholders, to the extent redemption cost exceeds the related original net issuance proceeds (an “EITF D-42 allocation.”), and (iii) the remaining net income allocated to each of our equity securities based upon the dividends declared or accumulated during the period, combined with participation rights in undistributed earnings.

Basic net income per share, basic net income from discontinued operations per share, and basic net income from continuing operations per share are computed using the weighted average common shares outstanding.  Diluted net income per share, diluted net income from discontinued operations per share, and diluted net income from continuing operations per share are computed using the weighted average common shares outstanding, adjusted for the impact, if dilutive, of stock options outstanding (Note 10).

The following table reflects net income allocations and weighted average common shares and equivalents outstanding, as used in our calculations of basic and diluted net income per share, basic and diluted net income from discontinued operations per share, and basic and diluted net income from continuing operations per share:

For the Years Ended December 31,

2013

2012

2011

(Amounts in thousands)

Net income allocable to common shareholders from continuing operations and discontinued operations:

Net income allocable to common shareholders

$

844,731

$

669,694

$

561,747

Eliminate: Discontinued operations

allocable to common shareholders

-

(12,874)

(3,316)

Net income from continuing operations

allocable to common shareholders

$

844,731

$

656,820

$

558,431

Weighted average common shares and equivalents outstanding:

Basic weighted average common shares outstanding

171,640

170,562

169,657

Net effect of dilutive stock options - based

on treasury stock method

1,048

1,102

1,093

Diluted weighted average common shares outstanding

172,688

171,664

170,750

F- 14


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

3. Real Estate Facilities

Activity in real estate facilities during 2013, 2012 and 2011 is as follows :

2013

2012

2011

(Amounts in thousands)

Operating facilities, at cost:

Beginning balance

$

11,033,819

$

10,773,277

$

10,587,347

Capital expenditures to maintain real estate

facilities

71,270

67,737

69,777

Acquisitions

1,095,477

198,316

105,360

Dispositions

(89)

(13,792)

(10,528)

Impairment

-

-

(453)

Newly developed facilities opened for operation

85,283

7,244

21,793

Impact of foreign exchange rate changes

496

1,037

(19)

Ending balance

12,286,256

11,033,819

10,773,277

Accumulated depreciation:

Beginning balance

(3,738,130)

(3,398,379)

(3,061,459)

Depreciation expense

(360,442)

(345,459)

(342,758)

Dispositions

-

6,099

5,645

Impairment

-

-

156

Impact of foreign exchange rate changes

(242)

(391)

37

Ending balance

(4,098,814)

(3,738,130)

(3,398,379)

Construction in process:

Beginning balance

36,243

4,299

6,928

Current development

101,376

10,688

19,164

Acquisitions

-

28,500

-

Newly developed facilities opened for operation

(85,283)

(7,244)

(21,793)

Ending balance

52,336

36,243

4,299

Total real estate facilities at December 31,

$

8,239,778

$

7,331,932

$

7,379,197

During 2013 , we acquired 121 operating self-storage facilities from third parties ( 8,036,000 net rentable square feet of storage space) for $1.151 b illion in cash and assumed mortgage debt with a fair value of $ 6 million.  We allocated approximately $1.095 b illion to real estate facilities and $ 62 million to intangible assets. We completed expansion and development activities during 2013, adding 614,000 net rentable square feet of self-storage space, at an aggregate cost of $ 85.3 million.  We disposed of real estate for an aggregate of $ 0.2 million in cash, recording a gain of approximately $ 0.1 million in connection with partial condemnations. Construction in process at December 31 , 2013, consists of projects to develop new self-storage facilities and expand existing self-storage facilities, which would add a total of 1.8 million net rentable square feet of storage space , for an aggregate estimated cost of approximately $ 196 million .

The results of operations of the facilities acquired from third parties during 2013 have been included in our consolidated financial statements since their respective acquisitions dates.  The unaudited pro forma data presented below assumes that the acquisitions occurred as of January 1, 2012, and includes pro forma adjustments to (i) increase depreciation and amortization expense to the buildings and intangible assets acquired and (ii) increase interest expense to reflect the financing of the acquisitions with borrowings on our line of credit, the term loan and the issuance of preferred shares.   The unaudited pro forma results have been prepared for comparative purposes only and do not purport to be indicative of the results of operations that would have occurred had the acquisitions been consummated on January 1, 2012.

F- 15


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

For the Year Ended December 31,

2013

2012

(Amounts in thousands, except per share data)

(Unaudited)

Revenues

$

2,053,143

$

1,926,195

Net income

$

1,079,066

$

902,108

Income per share:

Basic

$

5.03

$

3.56

Diluted

$

5.00

$

3.54

During 2012, we acquired 24 operating self-storage facilities from third parties ( 1,908,000 net rentable square feet of storage space and unfinished space that we converted to 209,000 net rentable square feet of storage space in 2013 for $ 20.3 million in additional development cost) for $225.5 million in cash, with $ 187.9 million allocated to real estate facilities, $ 9.1 million allocated to intangible assets and $ 28.5 million allocated to construction in process with respect to the unfinished space.  In addition, we consolidated a limited partnership that we had previously accounted for using the equity method (see Note 4).  The three self-storage facilities ( 183,000 net rentable square feet) owned by this entity, having an aggregate fair market value of $ 10.4 million, have been added to our operating facilities.  We also completed various expansion activities to our existing facilities for an aggregate cost of approximately $7.2 million.

During 2012, we also disposed of four operating self-storage facilities and portions of other facilities in connection with eminent domain proceedings.  We received aggregate proceeds totaling $ 20.0 million and recorded gains totaling of $ 12.3 million, of which $ 12.1 million was included in discontinued operations and $ 0.2 million was included in gain on real estate sales and debt retirement in our statement of income for the year ended December 31, 2012.

During 2011, we acquired eleven operating self-storage facilities from third parties ( 896,000 net rentable square feet) and the leasehold interest in the land of one of our existing self-storage facilities for an aggregate cost of $ 91.6 million, consisting of $ 77.2 million of cash, assumed mortgage debt with a fair value of $ 9.7 million and the elimination of the $ 4.7 million book value of an intangible asset related to the acquired leasehold interest.  The aggregate cost was allocated $ 85.9 million to real estate facilities and $ 5.7 million to intangible assets.  In addition, we consolidated two limited partnerships that we had previously accounted for using the equity method (see Note 4).  The two self-storage facilities ( 143,000 net rentable square feet) owned by these limited partnerships have an aggregate fair market value of $ 19.4 million and have been added to our operating facilities.  We also completed various expansion activities to our existing facilities for an aggregate cost of approximately $ 21.8 million.

During 2011, we disposed of two operating self-storage facilities and portions of other facilities in connection with eminent domain proceedings.  We received aggregate proceeds totaling $ 13.4 million and recorded an aggregate gain of $ 8.5 million, of which $ 2.7 million was included in discontinued operations and $ 5.8 million was included in gain on real estate sales and debt retirement on our statement of income for the year ended December 31, 2011.  Our facilities incurred hurricane damage in 2011, resulting in a $ 0.3 million impairment charge.

At December 31, 2013, the adjusted basis of real estate facilities for federal tax purposes was approximately $ 8. 5 billion (unaudited).

F- 16


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

4. Investments in Unconsolidated Real Estate Entities

The following table sets forth our investments in , and equity earnings of, the Unconsolidated Real Estate Entities (amounts in thousands):

Investments in Unconsolidated                         Real Estate Entities at December 31,

Equity in Earnings of Unconsolidated Real Estate Entities                                              for the Year Ended December 31,

2013

2012

2013

2012

2011

PSB

$

424,538

$

316,078

$

23,199

$

10,638

$

27,781

Shurgard Europe

424,095

411,107

32,694

33,223

29,152

Other Investments

7,549

8,138

1,686

1,725

1,771

Total

$

856,182

$

735,323

$

57,579

$

45,586

$

58,704

During 2013 , 2012 and 201 1 , we received cash distributions from our investments in the Unconsolidated Real Estate Entities totaling $45.9 million, $ 44.7 million and $ 53.5 million, respectively.

Investment in PSB

PSB is a REIT traded on the New York Stock Exchange.  We have an approximate 42% common equity interest in PSB as of December 3 1 , 2013 , comprised of our ownership of 7,158,354 shares of PSB’s common stock and 7,305,355 limited partnership units in an operating partnership controlled by PSB ( 41 % as of December 31, 2012, comprised of our ownership of 5,801,606 shares of PSB’s common stock and 7,305,355 limited partnership units at December 31, 2012). The limited partnership units are convertible at our option, subject to certain conditions, on a one-for-one basis into PSB common stock.  Based upon the closing price at December 31, 2013 ( $76.42 per share of PSB common stock), the shares and units we owned had a market value of approximately $ 1.1 billion.

During 2013, we purchased 406,748 share s of PSB common stock in open-market transactions at an average cost of $ 73.15 per share. Subsequently, o n November 7, 2013, PSB completed a public offering of 1,495,000 shares of its common stock for $ 79.25 per share. Concurrent with the public offering, we purchased an additional 950,000 shares of PSB common stock from PSB at the same price per share as the public offering for a total cost of $75.3 million.  In connection with PSB’s common share issuance, we recognized a gain on sale of real estate totaling $4.1 million as if we had sold a proportionate share of our investment in PSB.

The following table sets forth selected financial information of PSB .  T he amounts represent all of PSB’s balances and not our pro-rata share.

F- 17


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

2013

2012

2011

(Amounts in thousands)

For the year ended December 31,

Total revenue

$

359,885

$

347,197

$

298,141

Costs of operations

(114,831)

(114,108)

(99,917)

Depreciation and amortization

(108,917)

(109,398)

(84,391)

General and administrative

(5,312)

(8,919)

(9,036)

Other items

(14,681)

(19,400)

(2,157)

Net income

116,144

95,372

102,640

Net income allocated to preferred unitholders, preferred shareholders and restricted stock unitholders (a)

(59,341)

(69,597)

(34,935)

Net income allocated to common shareholders and common

unitholders

$

56,803

$

25,775

$

67,705

(a)      Includes EITF D-42 allocations to preferred equity holders of $17.3 million during 2012 related to PSB’s redemption of preferred securities and an allocation from preferred equity holders of $7.4 million during 2011, related to PSB’s redemption of preferred securities.

2013

2012

(Amounts in thousands)

As of December 31,

Total assets (primarily real estate)

$

2,238,559

$

2,151,817

Debt

250,000

468,102

Other liabilities

73,919

69,454

Equity:

Preferred stock

995,000

885,000

Common equity and units

919,640

729,261

Investment in Shurgard Europe

For all periods presented, we had a 49 % equity investment in Shurgard Europe . On March 2, 2011, Shurgard Europe acquired the 80 % interests it did not own in two joint ventures.  These joint ventures owned 72 self-storage facilities located in Europe and operated by Shurgard Europe under the “Shurgard” name.  We and our joint venture partner provided the funding for this acquisition (see Note 5).

C hanges in foreign currency exchange rates increas ed our investment in Shurgard Europe by approximately $45 thousand in 2013 and $21.6 million in 2012, and decreased our investment by approximately $7.0 million in 2011 .

Shurgard Europe pays interest to us on the loan we have provided to them (see Note 5).  In addition, Shurgard Europe pays us a license fee for the use of the “Shurgard” trademark. We classify 49 % of the interest income and trademark license fees received from Shurgard Europe as equity in earnings of unconsolidated real estate entities and the remaining 51 % as interest and other income, as set forth in the following table:

F- 18


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

2013

2012

2011

(Amounts in thousands)

For the year ended December 31,

Our 49% equity share of:

Shurgard Europe’s net income (net of $2,834 allocated to noncontrolling interests in 2011)

$

12,944

$

14,040

$

3,473

Interest income and trademark license fee

19,750

19,183

25,679

Total equity in earnings of Shurgard Europe

$

32,694

$

33,223

$

29,152

The following table sets forth selected consolidated financial information of Shurgard Europe based upon all of Shurgard Europe’s balances for all periods (including the consolidated operations of 72 self-storage facilities formerly owned by the two joint ventures), rather than our pro rata share .  Such amounts are based upon our historical acquired book basis.

2013

2012

2011

For the year ended December 31,

(Amounts in thousands)

Self-storage and ancillary revenues

$

246,615

$

243,687

$

259,618

Self-storage and ancillary cost of operations

(98,222)

(96,341)

(107,056)

Depreciation and amortization

(60,029)

(60,404)

(61,244)

General and administrative

(13,651)

(13,327)

(12,458)

Interest expense on third party debt

(5,082)

(7,689)

(16,299)

Trademark license fee payable to Public Storage

(2,468)

(2,439)

(2,481)

Interest expense on debt due to Public Storage

(37,838)

(36,710)

(49,925)

Lease termination charge, gain on sale of real estate and other

(2,909)

1,876

(234)

Net income ($2,834 of net income was allocated to noncontrolling interests in 2011)

$

26,416

$

28,653

$

9,921

Average exchange rates Euro to the U.S. Dollar

1.328

1.285

1.392

2013

2012

(Amounts in thousands)

As of December 31,

Total assets (primarily self-storage facilities)

$

1,468,155

$

1,468,111

Total debt to third parties

154,119

216,594

Total debt to Public Storage

428,139

410,995

Other liabilities

107,550

103,425

Equity

778,347

737,097

Exchange rate of Euro to U.S. Dollar

1.377

1.322

F- 19


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

Other Investments

At December 3 1 , 2013, the “Other Investments” include an a verage common equity ownership of approximately 26 % in various limited partnerships that collectively own 14 self-storage facilities.

During 2012 and 2011, we began to consolidate limited partnerships that we gained control of, and recorded gains of $1.3 million and $3.1 million, respectively, representing the differences between the aggregate fair values of our existing investments and their book values.  The fair values of our existing investments in 2012 and 2011 was allocated to real estate facilities ($ 10.4 million and $ 19.4 million, respectively), intangible assets ($ 0.9 million and $ 4.0 million, respectively), noncontrolling interests ($ 8.2 million and $ 17.7 million, respectively), and cash ($ 0.4 million in 2011).

The following table sets forth certain condensed combined financial information (representing 100% of these entities’ balances, rather than our pro-r ata share) with respect to the Other Investments :

2013

2012

2011

(Amounts in thousands)

For the year ended December 31,

Total revenue

$

14,105

$

13,688

$

13,271

Cost of operations and other expenses

(4,686)

(4,398)

(5,117)

Depreciation and amortization

(2,012)

(2,140)

(2,252)

Net income

$

7,407

$

7,150

$

5,902

2013

2012

(Amounts in thousands)

As of December 31,

Total assets (primarily self-storage facilities)

$

26,531

$

27,710

Total accrued and other liabilities

1,412

1,291

Total Partners’ equity

25,119

26,419

5. Loan Receivable from Unconsolidated Real Estate Entity

As of December 31, 2013 and 2012, we had a Euro-denominated loan receivable from Shurgard Europe (the “Shareholder Loan”) with a balance of € 311.0 million at both periods ($ 428.1 million at December 3 1 , 2013 and $ 411.0 million at December 31, 2012), which bears interest at a fixed rate of 9.0 % per annum and has no required principal payments until maturity on February 15, 2015 , but can be prepaid in part or in full at any time without penalty.  Because we expect ed repayment of the Shareholder Loan in the foreseeable future for all periods presented , foreign exchange rate gains or losses due to changes in exchange rates between the Euro and the U.S. Dollar are recognized on our income statements as “foreign currency exchange gain (loss) .” For 2013, 2012 and 2011, we recorded interest income with respect to this loan (representing 51 % of t he aggregate interest received, see Note 4) of approximately $19.3 million , $18.7 million and $23.0 million, respectively .

We believe that the interest rate on the Shareholder Loan approximates the market rate for loans with similar terms, conditions, subordination features, and tenor, and that the fair value of the loan approximates book value.  In our evaluation of market rates and fair value, we considered that Shurgard Europe has sufficient operating cash flow, liquidity and collateral, and we have sufficient creditor rights such that credit risk is

F- 20


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

mitigated.  We have received a total of € 80.9 million in principal repayments on this loan since its inception on March 31, 2008.

On January 28, 2014 , our joint venture partner in Shurgard Europe acquired 51 % of the Shareholder Loan at face value for €158.6 million ($ 216.2 million) in cash and the maturity date of the Shareholder Loan was extended to April 2019 .  We continue to believe that the Shareholder Loan will be repaid in the foreseeable future.

On February 9, 2011, we loaned PSB $ 121.0 million.  The loan had a six -month term and bore interest at a rate of three-month LIBOR plus 0.85 % ( 1.13 % per annum for the term of the loan).  For 2011, we recorded interest income of approximately $ 0.7 million related to the loan.  The loan was repaid in 2011.

In March 2011, we provided bridge financing to Shurgard Europe totaling $ 237.9 million, bearing interest at a fixed rate of 7.0 % per annum and denominated in U.S. Dollars, which it used to acquire its partner’s 80% interests in two joint ventures.  In June 2011, our joint venture partner in Shurgard Europe effectively purchased 51 % of the loan from us for $121.3 million and the entire loan balance was exchanged for an equity interest in Shurgard Europe. In addition to interest on the bridge financing, during 2011, w e received $ 1.5 million in other income from our joint venture partner for our interim funding of its 51% pro rata share of Shurgard Europe’s cost to acquire the interests .

6. Credit Facility, Term Loan and Notes Payable

We have a $ 300 million revolving line of credit (the “Credit Facility”) that expires on March 21, 2017 .  Amounts drawn on the Credit Facility bear annual interest at rates ranging from LIBOR plus 0.900 % to LIBOR plus 1.500 % depending upon the ratio of our Total Indebtedness to Gross Asset Value (as defined in the Credit Facility) (LIBOR plus 0.900 % at December 3 1 , 2013).  In addition, we are required to pay a quarterly facility fee ranging from 0.125 % per annum to 0.300 % per annum depending upon the ratio of our Total Indebtedness to our Gross Asset Value ( 0.125 % per annum at December 3 1 , 2013).  At December 31, 201 3 , outstanding borrowings under this Credit Facility totaled $ 50.1 million ($ 133.0 million at December 31, 2012) which was repaid in full on January 8, 2014.  At February 25, 2014, we had no outstanding borrowings on our Credit Facility. We had undrawn standby letters of credit, which reduce our borrowing capacity, totaling $ 15.1 million at December 3 1 , 2013 ($ 15.3 million at December 31, 2012) .  The Credit Facility has various customary restrictive covenants, all of which we were in compliance with at December 3 1 , 2013 .

On December 2, 2013, we entered into a one year $ 700 million unsecured term loan (the “Term Loan”) with Wells Fargo Bank, the lead arranger for our Credit Facility.  The Term Loan matures on December 2, 2014 and can be repaid in full or part at any time prior to its maturity without penalty.  The interest rate and covenants on the Term Loan are the same as for the Credit Facility.  As of December 31, 201 3 and February 25, 2014 , outstanding borrowings under the Term Loan totaled $ 700.0 million and $600.0 million, respectively, at an interest rate of 1.065 %.  In connection with the Term Loan, we incurred origination costs of $ 1.9 million which are amortized over the one year period of the Term Loan.  As of December 31, 2013, we had $1.8 million of unamortized loan costs.

F- 21


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

On October 1, 2013, we borrowed $ 100.0 million from PSB under a term loan which was repaid in full on October 18, 2013.  The loan bore interest at 1.388 %.

The carrying amounts of our notes payable at December 3 1 , 2013 and 2012 consist of the following (dollar amounts in thousands):

December 31, 2013

December 31, 2012

Carrying amount

Fair Value

Carrying amount

Fair Value

Secured Notes Payable:

4.8% average effective rate, secured by 45 real estate facilities with a net book value of approximately $223.6 million at December 31, 2013 and stated note rates between 2.92% and 7.13%, maturing at varying dates between June 2014 and September 2028 (carrying amount includes $528 of unamortized premium at December 31, 2013 and $1,192 at December 31, 2012)

$

88,953

$

90,476

$

149,368

$

152,493

Unsecured Note Payable:

5.9% effective and stated note rate, interest only and payable semi-annually, matured in March 2013

-

-

186,460

187,141

Total notes payable

$

88,953

$

90,476

$

335,828

$

339,634

Substantially all of our notes payable was assumed in connection with business combinations.  An initial premium or discount is established for any difference between the stated note balance and estimated fair value of the debt assumed and amortized over the remaining term of the debt using the effective interest method.

During 2013 and 2011, we assumed mortgage debt of $ 5.7 million and $ 8.8 million, respectively, in connection with the acquisition of real estate facilities.  The debt was recorded at its estimated fair value of approximately $ 6.1 million and $ 9.7 million in 2013 and 2011, respectively, and we recorded premiums of $ 0.4 million and $ 0.9 million, respectively.  In determining estimated fair values, we used estimated market rates of approximately 3.7 % and 2.9 %, in 2013 and 2011, respectively, compared to average contractual rates of 6.2 % and 5.5 %, respectively.

At December 3 1 , 2013, approximate principal maturities of our notes payable are as follows (amounts in thousands):

2014

$

26,206

2015

30,842

2016

15,920

2017

1,343

2018

11,077

Thereafter

3,565

$

88,953

Weighted average effective rate

4.8%

F- 22


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

Cash paid for interest totaled $ 10.4 million , $ 21.7 million and $ 27.6 million for 2013 , 2012 and 201 1 , respectively.  Interest capi talized as real estate totaled $2.9 million , $ 0.4 million and $ 0.4 million in 2013, 2012 and 2011, respectively .

7. Noncontrolling Interests

At December 3 1 , 2013, third parties own i) interests in Subsidiaries that own an aggregate of 14 self-storage facilities, and ii) 231,978 partnership units in a Subsidiary that are convertible on a one-for-one basis (subject to certain limitations) into common shares of the Company at the option of the unitholder.  These interests are referred to collectively hereinafter as the “Noncontrolling Interests.”  At December 3 1 , 2013, the Noncontrolling Interests cannot require us to redeem their interests, other than pursuant to a liquidation of the Subsidiary.

Redeemable Noncontrolling Interests

At December 31, 2013 and 2012, we had no Redeemable Noncontrolling Interests. At December 31, 2011, the Redeemable Noncontrolling Interests represented ownership interests in Subsidiaries that owned 14 self-storage facilities.  During 2012, we acquired all the outstanding Redeemable Noncontrolling Interests for $ 19.9 million in cash, of which $ 11.9 million was recorded as a reduction to Redeemable Noncontrolling Interests and $ 8.0 million was recorded as a reduction to paid-in capital.  During 2012 and 2011, we allocated a total of $ 0.2 million and $ 0.9 million, respectively, of income to these interests and paid distributions to these interests totaling $ 0.6 million and $ 1.6 million, respectively.

Permanent Noncontrolling Interests

At December 31 , 2013, the Permanent Noncontrolling Interests have ownership interests in Subsidiaries that owned 14 self-storage facilities and 231,978 partnership units in a subsidiary that are convertible on a one-for-one basis (subject to certain limitations) into common shares of the Company at the option of the unitholder.  During 2013, 2012 and 2011, we allocated a total of $5.1 million, $ 3.5 million and $ 11.7 million, respectively, in income to these interests; and we paid $6.5 million, $ 5.3 million and $ 12.8 million, respectively, in distributions to these interests.

As described more fully in Note 4, we increased Permanent Noncontrolling Interests during 2012 and 2011 by $ 8.2 million and $ 17.7 million, respectively, in connection with consolidating partnerships.

D uring 2013, we acquired Permanent Noncontrolling Interests for $6.2 million in cash , substantially all of which was allocated to paid-in-capital.

During 2012, we acquired Permanent Noncontrolling Interests for $ 1.4 million in cash, of which $ 0.1 million was recorded as a reduction to permanent noncontrolling interests and the remainder as a reduction to paid-in capital.

During 2011, we acquired Permanent Noncontrolling Interests for an aggregate of $ 175.5 million in cash and our common shares.  Permanent Noncontrolling Interests were reduced by $ 26.2 million, with the excess cost over the underlying book value ($ 149.3 million) recorded as a reduction to paid-in capital.

F- 23


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

8. Shareholders’ Equity

Preferred Shares

At December 3 1 , 2013 and 2012, we had the following series of Cumulative Preferred Shares (“Preferred Shares”) outstanding:

At December 31, 2013

At December 31, 2012

Series

Earliest Redemption Date

Dividend Rate

Shares Outstanding

Liquidation Preference

Shares Outstanding

Liquidation Preference

(Dollar amounts in thousands)

Series O

4/15/2015

6.875%

5,800

$

145,000

5,800

$

145,000

Series P

10/7/2015

6.500%

5,000

125,000

5,000

125,000

Series Q

4/14/2016

6.500%

15,000

375,000

15,000

375,000

Series R

7/26/2016

6.350%

19,500

487,500

19,500

487,500

Series S

1/12/2017

5.900%

18,400

460,000

18,400

460,000

Series T

3/13/2017

5.750%

18,500

462,500

18,500

462,500

Series U

6/15/2017

5.625%

11,500

287,500

11,500

287,500

Series V

9/20/2017

5.375%

19,800

495,000

19,800

495,000

Series W

1/16/2018

5.200%

20,000

500,000

-

-

Series X

3/13/2018

5.200%

9,000

225,000

-

-

Total Preferred Shares

142,500

$

3,562,500

113,500

$

2,837,500

The holders of our Preferred Shares have general preference rights with respect to liquidation, quarterly distributions and any accumulated unpaid distributions.  Except under certain conditions and as noted below, holders of the Preferred Shares will not be entitled to vote on most matters.  In the event of a cumulative arrearage equal to six quarterly dividends, holders of all outstanding series of preferred shares (voting as a single class without regard to series) will have the right to elect two additional members to serve on our Board of Trustees until the arrearage has been cured.  At December 3 1 , 2013, there were no dividends in arrears.

Except under certain conditions relating to the Company’s qualification as a REIT, the Preferred Shares are not redeemable prior to the dates indicated on the table above.  On or after the respective dates, each of the series of Preferred Shares is redeemable at our option, in whole or in part, at $ 25.00 per depositary share, plus accrued and unpaid dividends.  Holders of the Preferred Shares cannot require us to redeem such shares.

Upon issuance of our Preferred Shares, we classify the liquidation value as preferred equity on our balance sheet with any issuance costs recorded as a reduction to paid-in capital.

During 2013, we issued an aggregate 29.0 million depositary shares, each representing 1/1,000 of a share of our Series W and Series X Preferred Shares, at an issuance price of $ 25.00 per depositary share, for a total of $ 725.0 million in gross proceeds, and we incurred $ 23.3 million in issuance costs.

During 2012, we issued an aggregate 68.2 million depositary shares, each representing 1/1,000 of a share of our Series S, Series T, Series U, and Series V Preferred Shares, at an issuance price of $ 25.00 per depositary share, for a total of $ 1.7 billion in gross proceeds, and we incurred $ 53.5 million in issuance costs.

F- 24


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

In 2012, we redeemed our Series A, Series C, Series D, Series E, Series F, Series L, Series M, Series N, Series W, Series X, Series Y and Series Z Preferred Shares, at par.  The aggregate redemption amount, before payment of accrued dividends, was $ 2.0 billion.

During 2011, we issued an aggregate 34.5 million depositary shares, each representing 1/1,000 of a share of our Series Q and Series R Preferred Shares, at an issuance price of $ 25.00 per depositary share, for a total of $ 862.5 million in gross proceeds, and we incurred $ 26.9 million in issuance costs.

In 2011, we redeemed our Series G, Series I and Series K Preferred Shares, at par.  The aggregate redemption amount, before payment of accrued dividends, was $ 1.1 billion.

We recorded $ 61.7 million and $ 35.6 million in EITF D-42 allocations of income from our common shareholders to the holders of our Preferred Shares in 2012 and 2011, respectively, ( none in 2013).

Common Shares

During 2013, 2012 and 2011, activity with respect to the issuance or repurchase of our common shares was as follows (amounts in thousands):

2013

2012

2011

Shares

Amount

Shares

Amount

Shares

Amount

Employee stock-based compensation and exercise of stock options (Note 10)

388,005

$

21,111

437,081

$

23,185

508,058

$

26,416

Issuance of commons shares in connection with acquisition of Permanent Noncontrolling Interest (Note 7)

-

-

-

-

477,928

57,108

Issuance of commons shares for cash

-

-

712,400

101,262

-

-

388,005

$

21,111

1,149,481

$

124,447

985,986

$

83,524

Our Board of Trustees previously authorized the repurchase from time to time of up to 35.0 million of our common shares on the open market or in privately negotiated transactions.  Through December 31, 2013, we repurchased approximately 23.7 million shares pursuant to this authorization; none of which were repurchased during the three years ended December 31, 2013.

In December 2012, we sold 712,400 of our common shares for aggregate proceeds of approximately $ 101.3 million in cash.

At December 31, 2013 and 2012, we had 2,810,540 and 2,896,157 , respectively, of common shares reserved in connection with our share-based incentive plans (see Note 10), and 231,978 shares reserved for the conversion of Convertible Partnership Units.

The unaudited characterization of dividends for Federal income tax purposes is made based upon earnings and profits of the Company, as defined by the Internal Revenue Code.  Common share dividends including amounts paid to our restricted share unitholders totaled $ 887.1 million ($ 5.15 per share), $ 753.9 million ($ 4.40 per share) and $ 621.4 million ($ 3.65 per share), for the years ended December 31, 2013, 2012 and 2011, respectively.  Preferred share dividends totaled $204.3 million, $205.2 million and $224.9 million for the years ended December 31, 2013, 2012 and 2011, respectively.

F- 25


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

For the tax year ended December 31, 2013, distributions for the common shares and all the various series of preferred shares were classified as follows:

2013 (unaudited)

1st Quarter

2nd Quarter

3rd Quarter

4th Quarter

Ordinary Income

100.00

%

100.00

%

99.83

%

99.95

%

Long-Term Capital Gain

0.00

%

0.00

%

0.17

%

0.05

%

Total

100.00

%

100.00

%

100.00

%

100.00

%

The ordinary income dividends distributed for the tax year ended December 31, 2013 do not constitute qualified dividend income.

9. Related Party Transactions

The Hughes Family owns approximately 15.8 % of our common shares outstanding at Dec ember 3 1 , 2013.

The Hughes Family has ownership interests in, and operates, approximately 54 self-storage facilities in Canada (“PS Canada”) using the “Public Storage” brand name pursuant to a non-exclusive, royalty-free trademark license agreement with the Company.  We currently do not own any interests in these facilities.  We have a right of first refusal to acquire the stock or assets of the corporation that manages th e 5 4 self-storage facilities in Canada, if the Hughes Family or the corporation agrees to sell them.  We reinsure risks relating to loss of goods stored by customers in these facilities.  During the years ended December 31, 2013, 2012 and 2011 , we received $0.5 million, $0.6 million and $ 0.6 million , respectively, in reinsurance premiums attributed to these facilities.  There is no assurance that these premiums will continue, as our rights to reinsure these risks may be qualified.

At December 31, 2012, PS Canada and PSB h eld approximately a 2.2 % and 4.0 % , respectively, interest in STOR-Re Mutual Insurance Company, Inc. (“STOR -R e”) , a Subsidiary that provided liability and casualty insurance for PS Canada, PSB, the Company, and certain affiliates of the Company for occu rrences prior to April 1, 2004.  During 2013 , we acquired PS Canada’s 2.2% interest and PSB’s 4.0% interest in S TOR -R e for $ 0.6 million and $ 1.1 million, respectively, in cash.

On October 1, 2013, we borrowed $ 100.0 million from PSB under a term loan which was repaid in full on October 18, 2013.  The loan bore interest at 1.388 % per annum and interest paid to PSB totaled $ 0.1 million .

10. Share-Based Compensation

Under various share-based compensation plans and under terms established by a committee of our Board of Trustees, the Company grants non-qualified options to purchase the Company’s common shares, as well as restricted share units (“RSUs”), to trustees, officers, service providers and key employees.

Stock options and RSUs are considered “granted” and “outstanding” as the terms are used herein, when i) the Company and the recipient reach a mutual understanding of the key terms of the award, ii) the award has been authorized, iii) the recipient is affected by changes in the market price of our stock, and iv) it is probable that any performance and service conditions will be met.

F- 26


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

We amortize the grant-date fair value of awards (net of anticipated forfeitures) as compensation expense over the service period.  The service period begins on the grant date and ends on the vesting date. For awards that are earned solely upon the passage of time and continued service, the entire cost of the award is amortized on a straight-line basis over the service period. For awards with performance conditions, the individual cost of each vesting is amortized separately over each individual service period (the “accelerated attribution” method).

Stock Options

Stock options vest over a three to five -year period, expire ten years after the grant date, and the exercise price is equal to the closing trading price of our common shares on the grant date.  Employees cannot require the Company to settle their award in cash.  We use the Black-Scholes option valuation model to estimate the fair value of our stock options.

Outstanding stock option grants are included on a one-for-one basis in our diluted weighted average shares, to the extent dilutive, after applying the treasury stock method (based upon the average common share price during the period) to assumed exercise proceeds and measured but unrecognized compensation.

The stock options outstanding at December 31, 2013 have an aggregate intrinsic value (the excess, if any, of each option’s market value over the exercise price) of approximately $ 142.2 million and remaining average contractual lives of approximately five years.  Other than stock options granted in 2012 and 2013, all stock options outstanding at December 31, 2013 have exercise prices of $ 123 or less.  The aggregate intrinsic value of exercisable stock options at December 31, 2013 amounted to approximately $ 117.4 million.

Additional information with respect to stock options during 2013, 2012 and 2011 is as follows:

2013

2012

2011

Weighted

Weighted

Weighted

Average

Average

Average

Number

Exercise

Number

Exercise

Number

Exercise

of

Price

of

Price

of

Price

Options

per Share

Options

per Share

Options

per Share

Options outstanding January 1,

2,253,510

$

76.14

2,591,066

$

74.30

2,950,892

$

69.43

Granted

235,000

153.89

35,000

144.97

135,000

120.77

Exercised

(286,299)

71.06

(341,156)

68.26

(448,826)

58.86

Cancelled

(28,000)

55.25

(31,400)

55.54

(46,000)

48.95

Options outstanding December 31,

2,174,211

$

85.49

2,253,510

$

76.14

2,591,066

$

74.30

Options exercisable at December 31,

1,581,954

$

76.29

1,401,883

$

76.23

1,200,356

$

76.94

F- 27


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

2013

2012

2011

Stock option expense for the year

(in 000's)

$

3,468

$

3,036

$

3,445

Aggregate exercise date intrinsic value of

options exercised during the year

(in 000's)

$

23,337

$

23,948

$

23,703

Average assumptions used in valuing options with the Black-Scholes method:

Expected life of options in years, based upon historical experience

5

5

5

Risk-free interest rate

0.8%

0.8%

1.2%

Expected volatility, based upon historical volatility

25.8%

24.5%

18.8%

Expected dividend yield

3.3%

3.1%

3.3%

Average estimated value of options

granted during the year

$

23.83

$

20.71

$

13.01

Restricted Share Units

RSUs generally vest ratably over a three to eight -year period from the grant date.  The grantee receives dividends for each outstanding RSU equal to the per-share dividends received by our common shareholders.  We expense any dividends previously paid upon forfeiture of the related RSU.  Upon vesting, the grantee receives common shares equal to the number of vested RSUs, less common shares withheld in exchange for tax deposits made by the Company to satisfy the grantee’s statutory tax liabilities arising from the vesting.

The fair value of our RSUs is determined based upon the applicable closing trading price of our common shares.

The fair value of our RSUs outstanding at December 31, 2013 was approximately $95.8 million.  Remaining compensation expense related to RSUs outstanding at December 31, 2013 totals approximately $ 45.3 million (which is net of expected forfeitures) and is expected to be recognized as compensation expense over the next two years on average.  The following tables set forth relevant information with respect to restricted shares (dollar amounts in thousands):

F- 28


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

2013

2012

2011

Number of

Grant Date

Number of

Grant Date

Number of

Grant Date

Restricted

Aggregate

Restricted

Aggregate

Restricted

Aggregate

Share Units

Fair Value

Share Units

Fair Value

Share Units

Fair Value

Restricted share units outstanding January 1,

642,647

$

67,473

701,499

$

66,514

484,395

$

39,896

Granted

197,675

30,774

159,133

21,721

381,025

40,570

Vested

(154,535)

(15,657)

(151,775)

(14,507)

(92,039)

(7,655)

Forfeited

(49,458)

(5,306)

(66,210)

(6,255)

(71,882)

(6,297)

Restricted share units outstanding December 31,

636,329

$

77,284

642,647

$

67,473

701,499

$

66,514

2013

2012

2011

Amounts for the year (in 000's,

except number of shares:

Fair value of vested shares on vesting date

$

23,551

$

20,783

$

10,224

Cash paid upon vesting lieu of common shares issued

$

8,067

$

7,657

$

3,736

Common shares issued upon vesting

101,706

95,925

59,232

Restricted share unit expense

$

23,919

$

20,227

$

19,736

See also “net income per common share” in Note 2 for further discussion regarding the impact of RSUs and stock options on our net income per common and income allocated to common shareholders.

11. Segment Information

Our reportable segments reflect the significant components of our operations that are evaluated separately by our chief operating decision maker (“CODM”) and have discrete financial information available.  We organize our segments based primarily upon the nature of the underlying products and services, and whether the operation is located in the U.S. or outside the U.S.  In making resource allocation decisions, our CODM considers the net income from continuing operations of each reportable segment included in the tables below, excluding the impact of depreciation and amortization, gains or losses on disposition of real estate facilities, and asset impairment charges.  The amounts for each reportable segment included in the tables below are in conformity with GAAP and our significant accounting policies as denoted in Note 2.  Ancillary revenues and expenses, interest and other income (other than from Shurgard Europe), interest expense, general and administrative expense and gains and losses on the early repayment of debt are not allocable to any of our reportable segments.  Our CODM does not consider the book value of assets in making resource allocation decisions.

Following is the description of and basis for presentation for each of our segments.

Domestic Self-Storage Segment

The Domestic Self-Storage Segment includes the operations of the 2,187 self-storage facilities owned by the Company and the Subsidiaries, as well as our equity share of the Other Investments.  For all periods

F- 29


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

presented, substantially all of our real estate facilities, goodwill and other intangible assets, other assets, and accrued and other liabilities are associated with the Domestic Self-Storage Segment.

European Self-Storage Segment

The European Self-Storage segment comprises our interest in Shurgard Europe, which has a separate management team reporting directly to our CODM and our joint venture partner.  The European Self-Storage segment includes our equity share of Shurgard Europe’s operations, the interest and other income received from Shurgard Europe, and foreign currency exchange gains and losses that are attributable to Shurgard Europe.  Our balance sheet includes an investment in Shurgard Europe (Note 4) and a loan receivable from Shurgard Europe (Note 5).

Commercial Segment

The Commercial segment comprises our investment in PSB, a publicly-traded REIT with a separate management team that makes its financing, capital allocation and other significant decisions.  The Commercial segment also includes our direct interest in certain commercial facilities, substantially all of which are managed by PSB.  The Commercial segment presentation includes our equity earnings and interest income from PSB, as well as the revenues and expenses of our commercial facilities.  At December 3 1 , 2013, the assets of the Commercial segment are comprised principally of our investment in PSB (Note 4).

Presentation of Segment Information

The following tables reconcile the performance of each segment, in terms of segment income, to our net income (amounts in thousands):

F- 30


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

Year ended December 31 , 2013

Domestic Self-Storage

European Self-Storage

Commercial

Other Items Not Allocated to Segments

Total

(Amounts in thousands)

Revenues:

Self-storage facilities

$

1,849,883

$

-

$

-

$

-

$

1,849,883

Ancillary operations

-

-

14,510

117,353

131,863

1,849,883

-

14,510

117,353

1,981,746

Expenses:

Self-storage cost of operations

524,086

-

-

-

524,086

Ancillary cost of operations

-

-

5,228

35,847

41,075

Depreciation and amortization

384,623

-

2,779

-

387,402

General and administrative

-

-

-

66,679

66,679

908,709

-

8,007

102,526

1,019,242

Operating income

941,174

-

6,503

14,827

962,504

Interest and other income

-

20,556

-

2,021

22,577

Interest expense

-

-

-

(6,444)

(6,444)

Equity in earnings of

unconsolidated real estate entities

1,686

32,694

23,199

-

57,579

Foreign currency exchange gain

-

17,082

-

-

17,082

Gain on real estate sales

168

-

4,065

-

4,233

Net income

$

943,028

$

70,332

$

33,767

$

10,404

$

1,057,531

F- 31


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

Year ended December 31 , 2012

Domestic Self-Storage

European Self-Storage

Commercial

Other Items Not Allocated to Segments

Total

(Amounts in thousands)

Revenues:

Self-storage facilities

$

1,718,865

$

-

$

-

$

-

$

1,718,865

Ancillary operations

-

-

14,071

109,568

123,639

1,718,865

-

14,071

109,568

1,842,504

Expenses:

Self-storage cost of operations

517,641

-

-

-

517,641

Ancillary cost of operations

-

-

4,908

33,355

38,263

Depreciation and amortization

354,971

-

2,810

-

357,781

General and administrative

-

-

-

56,837

56,837

872,612

-

7,718

90,192

970,522

Operating income

846,253

-

6,353

19,376

871,982

Interest and other income

-

19,966

-

2,108

22,074

Interest expense

-

-

-

(19,813)

(19,813)

Equity in earnings of

unconsolidated real estate entities

1,725

33,223

10,638

-

45,586

Foreign currency exchange gain

-

8,876

-

-

8,876

Gain on real estate sales

1,456

-

-

-

1,456

Income (loss) from continuing operations

849,434

62,065

16,991

1,671

930,161

Discontinued operations

12,874

-

-

-

12,874

Net income (loss)

$

862,308

$

62,065

$

16,991

$

1,671

$

943,035

F- 32


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

Year ended December 31, 2011

Domestic Self-Storage

European Self-Storage

Commercial

Other Items Not Allocated to Segments

Total

(Amounts in thousands)

Revenues:

Self-storage facilities

$

1,621,799

$

-

$

-

$

-

$

1,621,799

Ancillary operations

-

-

14,592

99,497

114,089

1,621,799

-

14,592

99,497

1,735,888

Expenses:

Self-storage cost of operations

523,113

-

-

-

523,113

Ancillary cost of operations

-

-

5,505

31,891

37,396

Depreciation and amortization

355,315

-

2,654

-

357,969

General and administrative

-

-

-

52,410

52,410

Asset impairment charges

297

-

-

1,889

2,186

878,725

-

8,159

86,190

973,074

Operating income

743,074

-

6,433

13,307

762,814

Interest and other income

-

28,190

664

3,479

32,333

Interest expense

-

-

-

(24,222)

(24,222)

Equity in earnings of

unconsolidated real estate entities

1,771

29,152

27,781

-

58,704

Foreign currency exchange loss

-

(7,287)

-

-

(7,287)

Gain on real estate sales and debt retirement, net

8,953

-

-

1,848

10,801

Income (loss) from continuing operations

753,798

50,055

34,878

(5,588)

833,143

Discontinued operations

3,696

-

-

(380)

3,316

Net income (loss)

$

757,494

$

50,055

$

34,878

$

(5,968)

$

836,459

12. Recent Accounting Pronouncements and Guidance

In January 2013, we adopted ASU No. 2013-02, Reporting Amounts Classified out of Accumulated Other Comprehensive Income ,” (ASU No. 2013-02”) which requires enhanced disclosures, in one place in our notes to financial statements, about items reclassified out of accumulated other comprehensive income.  The adoption of ASU No. 2013-02 had no impact on our financial condition or results of operations.

F- 33


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

13. Commitments and Contingencies

Contingent Losses

We are a party to various legal proceedings and subject to various claims and complaints; however, we believe that the likelihood of these contingencies resulting in a material loss to the Company, either individually or in the aggregate, is remote.

Insurance and Loss Exposure

We have historically carried customary property, earthquake, general liability, employee medic al insurance and workers compensation coverage through internationally recognized insurance carriers, subject to customary levels of deductibles.  The aggregate limits on these policies of approximately $ 75 million for property losses and $ 102 million for general liability losses are higher than estimates of maximum probable loss es that could occur from individual catastrophic events determined in recent engineering and actuarial studies; however, in case of multiple catastrophic events, these limits could be exhausted.

We reinsure a program that provides insurance to our customers from an independent third-party insurer.  This program covers tenant claims for losses to goods stored at our facilities as a result of specific named perils (earthquakes are not covered by this program), up to a maximum limit of $ 5,000 per storage unit.  We reinsure all risks in this program, but purchase insurance from an independent third party i nsurance company for aggregate claims between $ 5.0 million and $ 15.0 million per occurrence. We are subject to licensing requirements and regulations in several states.  At December 3 1 , 2013, there were approximately 759,000 certificate s held by our self-storage customers , representing aggregate coverage of approximately $ 1.7 billion.

1 4 . Supplementary Quarterly Financial Data (unaudited)

Three Months Ended

March 31,

June 30,

September 30,

December 31,

2013

2013

2013

2013

(Amounts in thousands, except per share data)

Self-storage and ancillary revenues

$                470,900

$                485,378

$                511,957

$                513,511

Self-storage and ancillary cost of operations

$                150,389

$                142,571

$                147,803

$                124,398

Depreciation and amortization

$                  91,001

$                  90,937

$                  96,537

$                108,927

Income from continuing operations

$                212,247

$                261,679

$                285,628

$                297,977

Net Income

$                212,247

$                261,679

$                285,628

$                297,977

Per Common Share

Net income - Basic

$                      0.94

$                      1.21

$                      1.35

$                      1.42

Net income - Diluted

$                      0.94

$                      1.20

$                      1.34

$                      1.41

F- 34


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2013

Three Months Ended

March 31,

June 30,

September 30,

December 31,

2012

2012

2012

2012

(Amounts in thousands, except per share data)

Self-storage and ancillary revenues

$                439,835

$                455,793

$                477,182

$                469,694

Self-storage and ancillary cost of operations

$                151,711

$                142,883

$                141,475

$                119,835

Depreciation and amortization

$                  86,824

$                  88,474

$                  89,897

$                  92,586

Income from continuing operations

$                206,488

$                198,697

$                252,884

$                272,092

Net Income

$                206,722

$                198,931

$                264,819

$                272,563

Per Common Share

Net income - Basic

$                      0.74

$                      0.78

$                      1.19

$                      1.23

Net income - Diluted

$                      0.73

$                      0.77

$                      1.18

$                      1.22

1 5 . Subsequent Events

As of February 25, 2014, we are under contract to acquire (subject to customary closing conditions) one self-storage facility in Austin, Texas), consisting of approximately 86,000 in net rentable square feet, at a total cost of $ 10.8 million in cash.

On January 28, 2014 , our joint venture partner in Shurgard Europe acquired 51 % of our €311.0 loan receivable from Shurgard Europe at face value for €158.6 million ($ 216.2 million) in cash, and the maturity date of the loan receivable from Shurgard Europe was extended to April 2019 .

At February 25, 2014, we had no outstanding borrowings on our Credit Facility and $600.0 million of outstanding borrowings on our Term Loan.

F- 35


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

Self-storage Facilities - United States

01/01/81

Newport News / Jefferson Avenue

-

108
1,071
809
108
1,880
1,988
1,846

01/01/81

Virginia Beach / Diamond Springs

-

186
1,094
1,044
186
2,138
2,324
2,033

08/01/81

San Jose / Snell

-

312
1,815
538
312
2,353
2,665
2,291

10/01/81

Tampa / Lazy Lane

-

282
1,899
1,031
282
2,930
3,212
2,801

06/01/82

San Jose / Tully

-

645
1,579
16,380
2,972
15,632
18,604
6,560

06/01/82

San Carlos / Storage

-

780
1,387
870
780
2,257
3,037
2,204

06/01/82

Mountain View

-

1,180
1,182
2,546
1,046
3,862
4,908
2,265

06/01/82

Cupertino / Storage

-

572
1,270
589
572
1,859
2,431
1,793

10/01/82

Sorrento Valley

-

1,002
1,343
(690)
651
1,004
1,655
951

10/01/82

Northwood

-

1,034
1,522
6,830
1,034
8,352
9,386
2,874

12/01/82

Port/Halsey

-

357
1,150
118
357
1,268
1,625
992

12/01/82

Sacto/Folsom

-

396
329
1,109
396
1,438
1,834
1,211

01/01/83

Platte

-

409
953
1,211
409
2,164
2,573
1,807

01/01/83

Semoran

-

442
1,882
9,220
442
11,102
11,544
6,042

01/01/83

Raleigh/Yonkers

-

-

1,117
1,118

-

2,235
2,235
1,743

03/01/83

Blackwood

-

213
1,559
1,214
213
2,773
2,986
2,274

04/01/83

Vailsgate

-

103
990
1,546
103
2,536
2,639
2,146

05/01/83

Delta Drive

-

67
481
770
68
1,250
1,318
1,058

06/01/83

Ventura

-

658
1,734
1,014
658
2,748
3,406
2,272

09/01/83

Southington

-

124
1,233
838
123
2,072
2,195
1,695

09/01/83

Southhampton

-

331
1,738
1,806
331
3,544
3,875
2,902

09/01/83

Webster/Keystone

-

449
1,688
2,088
434
3,791
4,225
3,092

09/01/83

Dover

-

107
1,462
1,579
107
3,041
3,148
2,499

09/01/83

Newcastle

-

227
2,163
1,571
227
3,734
3,961
3,075

09/01/83

Newark

-

208
2,031
1,389
208
3,420
3,628
2,820

09/01/83

Langhorne

-

263
3,549
2,712
263
6,261
6,524
5,156

09/01/83

Hobart

-

215
1,491
2,412
215
3,903
4,118
2,977

F- 36


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

09/01/83

Ft. Wayne/W. Coliseum

-

160
1,395
1,196
160
2,591
2,751
2,198

09/01/83

Ft. Wayne/Bluffton

-

88
675
644
88
1,319
1,407
1,121

10/01/83

Orlando J. Y. Parkway

-

383
1,512
1,260
383
2,772
3,155
2,315

11/01/83

Aurora

-

505
758
966
505
1,724
2,229
1,450

11/01/83

Campbell

-

1,379
1,849
223
1,379
2,072
3,451
1,790

11/01/83

Col Springs/Ed

-

471
1,640
1,187
470
2,828
3,298
2,301

11/01/83

Col Springs/Mv

-

320
1,036
1,097
320
2,133
2,453
1,723

11/01/83

Thorton

-

418
1,400
970
418
2,370
2,788
1,969

11/01/83

Oklahoma City

-

454
1,030
1,902
454
2,932
3,386
2,435

11/01/83

Tucson

-

343
778
1,638
343
2,416
2,759
1,894

11/01/83

Webster/Nasa

-

1,570
2,457
3,665
1,570
6,122
7,692
5,105

12/01/83

Charlotte

-

165
1,274
1,191
165
2,465
2,630
2,044

12/01/83

Greensboro/Market

-

214
1,653
2,171
214
3,824
4,038
3,194

12/01/83

Greensboro/Electra

-

112
869
919
112
1,788
1,900
1,495

12/01/83

Columbia

-

171
1,318
1,214
171
2,532
2,703
2,057

12/01/83

Richmond

-

176
1,360
1,314
176
2,674
2,850
2,316

12/01/83

Augusta

-

97
747
950
97
1,697
1,794
1,436

12/01/83

Tacoma

-

553
1,173
1,099
553
2,272
2,825
1,925

01/01/84

Fremont/Albrae

-

636
1,659
1,230
636
2,889
3,525
2,396

01/01/84

Belton

-

175
858
1,761
175
2,619
2,794
2,262

01/01/84

Gladstone

-

275
1,799
1,593
274
3,393
3,667
2,860

01/01/84

Hickman/112

-

257
1,848
370
158
2,317
2,475
870

01/01/84

Holmes

-

289
1,333
1,166
289
2,499
2,788
2,081

01/01/84

Independence

-

221
1,848
1,480
221
3,328
3,549
2,867

01/01/84

Merriam

-

255
1,469
1,416
255
2,885
3,140
2,457

01/01/84

Olathe

-

107
992
957
107
1,949
2,056
1,643

01/01/84

Shawnee

-

205
1,420
1,614
205
3,034
3,239
2,636

01/01/84

Topeka

-

75
1,049
1,010
75
2,059
2,134
1,752

03/01/84

Marrietta/Cobb

-

73
542
919
73
1,461
1,534
1,228

03/01/84

Manassas

-

320
1,556
1,175
320
2,731
3,051
2,268

F- 37


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/01/84

Pico Rivera

-

743
807
746
743
1,553
2,296
1,302

04/01/84

Providence

-

92
1,087
1,089
92
2,176
2,268
1,840

04/01/84

Milwaukie/Oregon

-

289
584
856
289
1,440
1,729
1,205

05/01/84

Raleigh/Departure

-

302
2,484
2,127
302
4,611
4,913
3,905

05/01/84

Virginia Beach

-

509
2,121
2,196
499
4,327
4,826
3,682

05/01/84

Philadelphia/Grant

-

1,041
3,262
2,247
1,040
5,510
6,550
4,705

05/01/84

Garland

-

356
844
939
356
1,783
2,139
1,492

06/01/84

Lorton

-

435
2,040
2,020
435
4,060
4,495
3,260

06/01/84

Baltimore

-

382
1,793
1,954
382
3,747
4,129
3,180

06/01/84

Laurel

-

501
2,349
2,242
500
4,592
5,092
3,810

06/01/84

Delran

-

279
1,472
1,214
279
2,686
2,965
2,209

06/01/84

Orange Blossom

-

226
924
790
226
1,714
1,940
1,413

06/01/84

Cincinnati

-

402
1,573
1,952
402
3,525
3,927
2,934

06/01/84

Florence

-

185
740
1,361
185
2,101
2,286
1,684

07/01/84

Trevose/Old Lincoln

-

421
1,749
1,467
421
3,216
3,637
2,686

08/01/84

Medley

-

584
1,016
2,003
520
3,083
3,603
2,101

08/01/84

Oklahoma City

-

340
1,310
1,738
340
3,048
3,388
2,422

08/01/84

Newport News

-

356
2,395
2,103
356
4,498
4,854
3,717

08/01/84

Kaplan/Walnut Hill

-

971
2,359
2,406
971
4,765
5,736
3,967

08/01/84

Kaplan/Irving

-

677
1,592
5,611
673
7,207
7,880
4,741

09/01/84

Cockrell Hill

-

380
913
2,222
380
3,135
3,515
2,536

11/01/84

Omaha

-

109
806
1,167
109
1,973
2,082
1,597

11/01/84

Hialeah

-

886
1,784
1,533
886
3,317
4,203
2,764

12/01/84

Austin/Lamar

-

643
947
1,338
642
2,286
2,928
1,902

12/01/84

Pompano

-

399
1,386
2,067
399
3,453
3,852
2,851

12/01/84

Fort Worth

-

122
928
501
122
1,429
1,551
1,150

12/01/84

Montgomeryville

-

215
2,085
1,486
215
3,571
3,786
2,959

01/01/85

Cranston

-

175
722
793
175
1,515
1,690
1,282

01/01/85

Bossier City

-

184
1,542
1,623
184
3,165
3,349
2,663

02/01/85

Simi Valley

-

737
1,389
995
737
2,384
3,121
1,970

F- 38


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

02/01/85

Hurst

-

231
1,220
932
231
2,152
2,383
1,775

03/01/85

Chattanooga

-

202
1,573
1,861
202
3,434
3,636
2,935

03/01/85

Portland

-

285
941
984
285
1,925
2,210
1,505

03/01/85

Fern Park

-

144
1,107
826
144
1,933
2,077
1,635

03/01/85

Fairfield

-

338
1,187
1,531
338
2,718
3,056
2,194

03/01/85

Houston / Westheimer

-

850
1,179
1,134
850
2,313
3,163
2,136

04/01/85

Austin/ S. First

-

778
1,282
1,356
778
2,638
3,416
2,165

04/01/85

Cincinnati/ E. Kemper

-

232
1,573
1,370
232
2,943
3,175
2,411

04/01/85

Cincinnati/ Colerain

-

253
1,717
1,879
253
3,596
3,849
3,004

04/01/85

Florence/ Tanner Lane

-

218
1,477
1,737
218
3,214
3,432
2,633

04/01/85

Laguna Hills

-

1,224
3,303
1,802
1,223
5,106
6,329
4,232

05/01/85

Tacoma/ Phillips Rd.

-

396
1,204
1,164
396
2,368
2,764
1,908

05/01/85

Milwaukie/ Mcloughlin

-

458
742
1,350
458
2,092
2,550
1,611

05/01/85

Manchester/ S. Willow

-

371
2,129
1,111
371
3,240
3,611
2,668

05/01/85

Longwood

-

355
1,645
1,362
355
3,007
3,362
2,512

05/01/85

Columbus/Busch Blvd.

-

202
1,559
1,643
202
3,202
3,404
2,638

05/01/85

Columbus/Kinnear Rd.

-

241
1,865
1,773
241
3,638
3,879
3,010

05/01/85

Worthington

-

221
1,824
1,608
221
3,432
3,653
2,814

05/01/85

Arlington

-

201
1,497
1,599
201
3,096
3,297
2,558

06/01/85

N. Hollywood/ Raymer

-

967
848
6,405
968
7,252
8,220
2,867

06/01/85

Grove City/ Marlane Drive

-

150
1,157
1,132
150
2,289
2,439
1,904

06/01/85

Reynoldsburg

-

204
1,568
1,652
204
3,220
3,424
2,712

07/01/85

San Diego/ Kearny Mesa Rd

-

783
1,750
1,549
783
3,299
4,082
2,725

07/01/85

Scottsdale/ 70th St

-

632
1,368
1,357
632
2,725
3,357
2,211

07/01/85

Concord/ Hwy 29

-

150
750
1,328
150
2,078
2,228
1,731

07/01/85

Columbus/Morse Rd.

-

195
1,510
1,465
195
2,975
3,170
2,389

07/01/85

Columbus/Kenney Rd.

-

199
1,531
1,480
199
3,011
3,210
2,533

07/01/85

Westerville

-

199
1,517
1,669
305
3,080
3,385
2,539

07/01/85

Springfield

-

90
699
1,009
90
1,708
1,798
1,384

07/01/85

Dayton/Needmore Road

-

144
1,108
1,213
144
2,321
2,465
1,854

F- 39


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

07/01/85

Dayton/Executive Blvd.

-

160
1,207
1,500
159
2,708
2,867
2,190

07/01/85

Lilburn

-

331
969
819
330
1,789
2,119
1,476

09/01/85

Columbus/ Sinclair

-

307
893
1,200
307
2,093
2,400
1,711

09/01/85

Philadelphia/ Tacony St

-

118
1,782
1,450
118
3,232
3,350
2,628

10/01/85

N. Hollywood/ Whitsett

-

1,524
2,576
1,826
1,524
4,402
5,926
3,641

10/01/85

Portland/ SE 82nd St

-

354
496
843
354
1,339
1,693
1,097

10/01/85

Columbus/ Ambleside

-

124
1,526
1,042
124
2,568
2,692
2,114

10/01/85

Indianapolis/ Pike Place

-

229
1,531
1,550
229
3,081
3,310
2,744

10/01/85

Indianapolis/ Beach Grove

-

198
1,342
1,343
198
2,685
2,883
2,229

10/01/85

Hartford/ Roberts

-

219
1,481
6,972
409
8,263
8,672
4,067

10/01/85

Wichita/ S. Rock Rd.

-

501
1,478
1,339
642
2,676
3,318
2,146

10/01/85

Wichita/ E. Harry

-

313
1,050
906
285
1,984
2,269
1,596

10/01/85

Wichita/ S. Woodlawn

-

263
905
960
263
1,865
2,128
1,526

10/01/85

Wichita/ E. Kellogg

-

185
658
408
185
1,066
1,251
867

10/01/85

Wichita/ S. Tyler

-

294
1,004
845
294
1,849
2,143
1,465

10/01/85

Wichita/ W. Maple

-

234
805
477
234
1,282
1,516
1,048

10/01/85

Wichita/ Carey Lane

-

192
674
494
192
1,168
1,360
931

10/01/85

Wichita/ E. Macarthur

-

220
775
373
220
1,148
1,368
912

10/01/85

Joplin/ S. Range Line

-

264
904
769
264
1,673
1,937
1,322

10/01/85

San Antonio/ Wetmore Rd.

-

306
1,079
1,510
306
2,589
2,895
2,135

10/01/85

San Antonio/ Callaghan

-

288
1,016
1,226
288
2,242
2,530
1,880

10/01/85

San Antonio/ Zarzamora

-

364
1,281
1,563
364
2,844
3,208
2,417

10/01/85

San Antonio/ Hackberry

-

388
1,367
3,857
388
5,224
5,612
3,608

10/01/85

San Antonio/ Fredericksburg

-

287
1,009
1,552
287
2,561
2,848
2,257

10/01/85

Dallas/ S. Westmoreland

-

474
1,670
1,323
474
2,993
3,467
2,515

10/01/85

Dallas/ Alvin St.

-

359
1,266
1,317
359
2,583
2,942
2,103

10/01/85

Fort Worth/ W. Beach St.

-

356
1,252
991
356
2,243
2,599
1,917

10/01/85

Fort Worth/ E. Seminary

-

382
1,346
1,040
382
2,386
2,768
2,033

10/01/85

Fort Worth/ Cockrell St.

-

323
1,136
856
323
1,992
2,315
1,738

11/01/85

Everett/ Evergreen

-

706
2,294
1,902
705
4,197
4,902
3,641

F- 40


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

11/01/85

Seattle/ Empire Way

-

1,652
5,348
2,967
1,651
8,316
9,967
6,982

12/01/85

Milpitas

-

1,623
1,577
1,416
1,623
2,993
4,616
2,482

12/01/85

Pleasanton/ Santa Rita

-

1,226
2,078
1,761
1,225
3,840
5,065
3,156

12/01/85

Amherst/ Niagra Falls

-

132
701
931
132
1,632
1,764
1,398

12/01/85

West Sams Blvd.

-

164
1,159
215
164
1,374
1,538
1,168

12/01/85

MacArthur Rd.

-

204
1,628
984
204
2,612
2,816
2,284

12/01/85

Brockton/ Main

-

153
2,020
729
153
2,749
2,902
2,375

12/01/85

Eatontown/ Hwy 35

-

308
4,067
3,033
308
7,100
7,408
6,265

12/01/85

Denver/ Leetsdale

-

603
847
812
603
1,659
2,262
1,457

01/01/86

Mapleshade/ Rudderow

-

362
1,811
1,582
362
3,393
3,755
3,012

01/01/86

Bordentown/ Groveville

-

196
981
827
196
1,808
2,004
1,567

01/01/86

Sun Valley/ Sheldon

-

544
1,836
1,319
544
3,155
3,699
2,748

02/01/86

Costa Mesa/ Pomona

-

1,405
1,520
1,454
1,404
2,975
4,379
2,593

02/01/86

Brea/ Imperial Hwy

-

1,069
2,165
1,656
1,069
3,821
4,890
3,293

02/01/86

Skokie/ McCormick

-

638
1,912
1,430
638
3,342
3,980
2,920

02/01/86

Colorado Springs/ Sinton

-

535
1,115
1,403
535
2,518
3,053
2,256

02/01/86

Oklahoma City/ Penn

-

146
829
753
146
1,582
1,728
1,352

02/01/86

Oklahoma City/ 39th

-

238
812
997
238
1,809
2,047
1,567

03/01/86

Jacksonville/ Wiley

-

140
510
745
140
1,255
1,395
1,061

03/01/86

St. Louis/ Forder

-

517
1,133
1,206
516
2,340
2,856
1,944

03/03/86

Tampa / 56th

-

450
1,360
801
450
2,161
2,611
2,015

04/01/86

Reno/ Telegraph

-

649
1,051
1,750
649
2,801
3,450
2,459

04/01/86

St. Louis/Kirkham

-

199
1,001
879
199
1,880
2,079
1,680

04/01/86

St. Louis/Reavis

-

192
958
710
192
1,668
1,860
1,475

04/01/86

Fort Worth/East Loop

-

196
804
839
196
1,643
1,839
1,411

05/01/86

Westlake Village

-

1,205
995
5,818
1,256
6,762
8,018
3,099

05/01/86

Sacramento/Franklin Blvd.

-

872
978
4,130
1,139
4,841
5,980
4,674

06/01/86

Richland Hills

-

543
857
1,005
543
1,862
2,405
1,633

06/01/86

West Valley/So. 3600

-

208
1,552
1,189
208
2,741
2,949
2,439

07/01/86

Colorado Springs/ Hollow Tree

-

574
726
940
574
1,666
2,240
1,482

F- 41


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

07/01/86

West LA/Purdue Ave.

-

2,415
3,585
1,675
2,416
5,259
7,675
4,716

07/01/86

Capital Heights/Central Ave.

-

649
3,851
7,722
649
11,573
12,222
6,400

07/01/86

Pontiac/Dixie Hwy.

-

259
2,091
1,287
259
3,378
3,637
2,900

08/01/86

Laurel/Ft. Meade Rd.

-

475
1,475
1,260
475
2,735
3,210
2,388

08/01/86

Hammond / Calumet

-

97
751
1,297
97
2,048
2,145
1,837

09/01/86

Kansas City/S. 44th.

-

509
1,906
1,951
508
3,858
4,366
3,452

09/01/86

Lakewood / Wadsworth - 6th

-

1,070
3,155
1,967
1,070
5,122
6,192
4,745

10/01/86

Peralta/Fremont

-

851
1,074
835
851
1,909
2,760
1,675

10/01/86

Birmingham/Highland

-

89
786
812
149
1,538
1,687
1,335

10/01/86

Birmingham/Riverchase

-

262
1,338
1,359
278
2,681
2,959
2,348

10/01/86

Birmingham/Eastwood

-

166
1,184
1,349
232
2,467
2,699
2,108

10/01/86

Birmingham/Forestdale

-

152
948
986
190
1,896
2,086
1,660

10/01/86

Birmingham/Centerpoint

-

265
1,305
1,198
273
2,495
2,768
2,187

10/01/86

Birmingham/Roebuck Plaza

-

101
399
963
340
1,123
1,463
954

10/01/86

Birmingham/Greensprings

-

347
1,173
938
16
2,442
2,458
2,065

10/01/86

Birmingham/Hoover-Lorna

-

372
1,128
1,006
266
2,240
2,506
1,971

10/01/86

Midfield/Bessemer

-

170
355
739
95
1,169
1,264
999

10/01/86

Huntsville/Leeman Ferry Rd.

-

158
992
1,094
198
2,046
2,244
1,839

10/01/86

Huntsville/Drake

-

253
1,172
1,078
248
2,255
2,503
1,993

10/01/86

Anniston/Whiteside

-

59
566
594
107
1,112
1,219
983

10/01/86

Houston/Glenvista

-

595
1,043
1,706
594
2,750
3,344
2,451

10/01/86

Houston/I-45

-

704
1,146
2,395
703
3,542
4,245
3,144

10/01/86

Houston/Rogerdale

-

1,631
2,792
2,620
1,631
5,412
7,043
4,808

10/01/86

Houston/Gessner

-

1,032
1,693
2,353
1,032
4,046
5,078
3,588

10/01/86

Houston/Richmond-Fairdale

-

1,502
2,506
3,027
1,501
5,534
7,035
4,984

10/01/86

Houston/Gulfton

-

1,732
3,036
3,003
1,732
6,039
7,771
5,386

10/01/86

Houston/Westpark

-

503
854
1,074
502
1,929
2,431
1,701

10/01/86

Jonesboro

-

157
718
777
156
1,496
1,652
1,322

10/01/86

Houston / South Loop West

-

1,299
3,491
3,386
1,298
6,878
8,176
6,223

10/01/86

Houston / Plainfield Road

-

904
2,319
2,691
903
5,011
5,914
4,517

F- 42


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/01/86

Houston / North Freeway

-

-

2,706
1,610

-

4,316
4,316
3,364

10/01/86

Houston / Old Katy Road

-

1,365
3,431
2,578
1,163
6,211
7,374
4,543

10/01/86

Houston / Long Point

-

451
1,187
1,609
451
2,796
3,247
2,512

10/01/86

Austin / Research Blvd.

-

1,390
1,710
1,623
1,390
3,333
4,723
3,029

11/01/86

Arleta / Osborne Street

-

987
663
796
986
1,460
2,446
1,262

12/01/86

Lynnwood / 196th Street

-

1,063
1,602
8,149
1,405
9,409
10,814
5,686

12/01/86

N. Auburn / Auburn Way N.

-

606
1,144
1,161
606
2,305
2,911
2,055

12/01/86

Gresham / Burnside & 202nd

-

351
1,056
1,167
351
2,223
2,574
1,991

12/01/86

Denver / Sheridan Boulevard

-

1,033
2,792
2,650
1,033
5,442
6,475
5,038

12/01/86

Marietta / Cobb Parkway

-

536
2,764
2,299
535
5,064
5,599
4,605

12/01/86

Hillsboro / T.V. Highway

-

461
574
784
461
1,358
1,819
1,241

12/01/86

San Antonio / West Sunset Road

-

1,206
1,594
1,616
1,207
3,209
4,416
2,841

12/31/86

Monrovia / Myrtle Avenue

-

1,149
2,446
309
1,149
2,755
3,904
2,570

12/31/86

Chatsworth / Topanga

-

1,447
1,243
3,883
1,448
5,125
6,573
2,892

12/31/86

Houston / Larkwood

-

247
602
682
246
1,285
1,531
1,103

12/31/86

Northridge

-

3,624
1,922
7,447
3,642
9,351
12,993
4,573

12/31/86

Santa Clara / Duane

-

1,950
1,004
764
1,950
1,768
3,718
1,488

12/31/86

Oyster Point

-

1,569
1,490
687
1,569
2,177
3,746
1,950

12/31/86

Walnut

-

767
613
5,642
769
6,253
7,022
3,345

03/01/87

Annandale / Ravensworth

-

679
1,621
1,276
679
2,897
3,576
2,444

04/01/87

City Of Industry / Amar

-

748
2,052
1,445
748
3,497
4,245
2,673

05/01/87

Oklahoma City / W. Hefner

-

459
941
984
459
1,925
2,384
1,767

07/01/87

Oakbrook Terrace

-

912
2,688
2,257
1,580
4,277
5,857
4,045

08/01/87

San Antonio/Austin Hwy.

-

400
850
324
400
1,174
1,574
1,137

10/01/87

Plantation/S. State Rd.

-

924
1,801
274
924
2,075
2,999
1,997

10/01/87

Rockville/Fredrick Rd.

-

1,695
3,305
9,925
1,702
13,223
14,925
6,854

02/01/88

Anaheim/Lakeview

-

995
1,505
429
995
1,934
2,929
1,865

06/07/88

Mesquite / Sorrento Drive

-

928
1,011
7,334
1,045
8,228
9,273
4,181

07/01/88

Fort Wayne

-

101
1,524
952
101
2,476
2,577
2,078

01/01/92

Costa Mesa

-

533
980
867
535
1,845
2,380
1,766

F- 43


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/01/92

Dallas / Walnut St.

-

537
1,008
505
537
1,513
2,050
1,483

05/01/92

Camp Creek

-

576
1,075
754
575
1,830
2,405
1,557

09/01/92

Orlando/W. Colonial

-

368
713
498
367
1,212
1,579
1,024

09/01/92

Jacksonville/Arlington

-

554
1,065
591
554
1,656
2,210
1,370

10/01/92

Stockton/Mariners

-

381
730
301
380
1,032
1,412
901

11/18/92

Virginia Beach/General Booth Blvd

-

599
1,119
938
599
2,057
2,656
1,610

01/01/93

Redwood City/Storage

-

907
1,684
406
907
2,090
2,997
1,726

01/01/93

City Of Industry

-

1,611
2,991
1,142
1,610
4,134
5,744
3,514

01/01/93

San Jose/Felipe

-

1,124
2,088
1,392
1,124
3,480
4,604
3,058

01/01/93

Baldwin Park/Garvey Ave

-

840
1,561
1,146
771
2,776
3,547
2,359

03/19/93

Westminister / W. 80th

-

840
1,586
581
840
2,167
3,007
1,838

04/26/93

Costa Mesa / Newport

699
2,141
3,989
5,795
3,732
8,193
11,925
5,475

05/13/93

Austin /N. Lamar

-

919
1,695
8,821
1,421
10,014
11,435
5,854

05/28/93

Tampa/Nebraska Avenue

-

550
1,043
577
550
1,620
2,170
1,416

06/09/93

Calabasas / Ventura Blvd.

-

1,762
3,269
400
1,761
3,670
5,431
3,107

06/09/93

Carmichael / Fair Oaks

-

573
1,052
401
573
1,453
2,026
1,247

06/09/93

Santa Clara / Duane

-

454
834
286
453
1,121
1,574
955

06/10/93

Citrus Heights / Sylvan Road

-

438
822
453
437
1,276
1,713
1,096

06/25/93

Trenton / Allen Road

-

623
1,166
663
623
1,829
2,452
1,506

06/30/93

Los Angeles/W.Jefferson Blvd

-

1,085
2,017
366
1,085
2,383
3,468
1,977

07/16/93

Austin / So. Congress Ave

-

777
1,445
551
777
1,996
2,773
1,682

08/01/93

Gaithersburg / E. Diamond

-

602
1,139
341
602
1,480
2,082
1,208

08/11/93

Atlanta / Northside

-

1,150
2,149
658
1,150
2,807
3,957
2,353

08/11/93

Smyrna/ Rosswill Rd

-

446
842
373
446
1,215
1,661
1,030

08/13/93

So. Brunswick/Highway

-

1,076
2,033
702
1,076
2,735
3,811
2,280

10/01/93

Denver / Federal Blvd

-

875
1,633
459
875
2,092
2,967
1,730

10/01/93

Citrus Heights

-

527
987
347
527
1,334
1,861
1,127

10/01/93

Lakewood / 6th Ave

-

798
1,489
174
685
1,776
2,461
1,479

10/27/93

Houston / S Shaver St

-

481
896
418
481
1,314
1,795
1,048

11/03/93

Upland/S. Euclid Ave.

-

431
807
704
508
1,434
1,942
1,185

F- 44


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

11/16/93

Norcross / Jimmy Carter

-

627
1,167
378
626
1,546
2,172
1,252

11/16/93

Seattle / 13th

-

1,085
2,015
913
1,085
2,928
4,013
2,438

12/09/93

Salt Lake City

-

765
1,422
113
633
1,667
2,300
1,040

12/16/93

West Valley City

-

683
1,276
510
682
1,787
2,469
1,482

12/21/93

Pinellas Park / 34th St. W

-

607
1,134
409
607
1,543
2,150
1,275

12/28/93

New Orleans / S. Carrollton Ave

-

1,575
2,941
737
1,575
3,678
5,253
3,155

12/29/93

Orange / Main

-

1,238
2,317
1,815
1,593
3,777
5,370
3,113

12/29/93

Sunnyvale / Wedell

-

554
1,037
847
725
1,713
2,438
1,395

12/29/93

El Cajon / Magnolia

-

421
791
878
541
1,549
2,090
1,226

12/29/93

Orlando / S. Semoran Blvd.

-

462
872
862
601
1,595
2,196
1,359

12/29/93

Tampa / W. Hillsborough Ave

-

352
665
667
436
1,248
1,684
1,027

12/29/93

Irving / West Loop 12

-

341
643
338
354
968
1,322
809

12/29/93

Fullerton / W. Commonwealth

-

904
1,687
1,579
1,159
3,011
4,170
2,392

12/29/93

N. Lauderdale / Mcnab Rd

-

628
1,182
908
798
1,920
2,718
1,547

12/29/93

Los Alimitos / Cerritos

-

695
1,299
895
874
2,015
2,889
1,581

12/29/93

Frederick / Prospect Blvd.

-

573
1,082
732
692
1,695
2,387
1,377

12/29/93

Indianapolis / E. Washington

-

403
775
891
505
1,564
2,069
1,335

12/29/93

Gardena / Western Ave.

-

552
1,035
824
695
1,716
2,411
1,367

12/29/93

Palm Bay / Bobcock Street

-

409
775
638
525
1,297
1,822
1,109

01/10/94

Hialeah / W. 20Th Ave.

-

1,855
3,497
221
1,590
3,983
5,573
3,244

01/12/94

Sunnyvale / N. Fair Oaks Ave

-

689
1,285
413
657
1,730
2,387
1,409

01/12/94

Honolulu / Iwaena

-

-

3,382
1,261

-

4,643
4,643
3,739

01/12/94

Miami / Golden Glades

-

579
1,081
781
557
1,884
2,441
1,554

01/21/94

Herndon / Centreville Road

-

1,584
2,981
675
1,358
3,882
5,240
3,369

02/28/94

Arlingtn/Old Jefferson

-

735
1,399
1,668
630
3,172
3,802
2,264

03/08/94

Beaverton / Sw Barnes Road

-

942
1,810
350
807
2,295
3,102
1,930

03/21/94

Austin / Arboretum

-

473
897
3,034
1,553
2,851
4,404
2,375

03/25/94

Tinton Falls / Shrewsbury Ave

-

1,074
2,033
574
921
2,760
3,681
2,243

03/25/94

East Brunswick / Milltown Road

-

1,282
2,411
561
1,099
3,155
4,254
2,595

03/25/94

Mercerville / Quakerbridge Road

-

1,109
2,111
777
950
3,047
3,997
2,478

F- 45


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/31/94

Hypoluxo

-

735
1,404
3,374
630
4,883
5,513
4,209

04/26/94

No. Highlands / Roseville Road

-

980
1,835
568
840
2,543
3,383
2,128

05/12/94

Fort Pierce/Okeechobee Road

-

438
842
325
375
1,230
1,605
1,170

05/24/94

Hempstead/Peninsula Blvd.

-

2,053
3,832
751
1,762
4,874
6,636
3,910

05/24/94

La/Huntington

-

483
905
404
414
1,378
1,792
1,137

06/09/94

Chattanooga / Brainerd Road

-

613
1,170
573
525
1,831
2,356
1,454

06/09/94

Chattanooga / Ringgold Road

-

761
1,433
929
652
2,471
3,123
2,040

06/18/94

Las Vegas / S. Valley View Blvd

-

837
1,571
479
718
2,169
2,887
1,763

06/23/94

Las Vegas / Tropicana

-

750
1,408
729
643
2,244
2,887
1,751

06/23/94

Henderson / Green Valley Pkwy

-

1,047
1,960
475
897
2,585
3,482
2,074

06/24/94

Las Vegas / N. Lamb Blvd.

-

869
1,629
331
669
2,160
2,829
1,437

06/30/94

Birmingham / W. Oxmoor Road

-

532
1,004
785
456
1,865
2,321
1,619

07/20/94

Milpitas / Dempsey Road

-

1,260
2,358
355
1,080
2,893
3,973
2,315

08/17/94

Beaverton / S.W. Denny Road

-

663
1,245
209
568
1,549
2,117
1,251

08/17/94

Irwindale / Central Ave.

-

674
1,263
285
578
1,644
2,222
1,285

08/17/94

Suitland / St. Barnabas Rd

-

1,530
2,913
767
1,312
3,898
5,210
3,136

08/17/94

North Brunswick / How Lane

-

1,238
2,323
362
1,061
2,862
3,923
2,265

08/17/94

Lombard / 64th

-

847
1,583
457
726
2,161
2,887
1,765

08/17/94

Alsip / 27th

-

406
765
239
348
1,062
1,410
861

09/15/94

Huntsville / Old Monrovia Rd

-

613
1,157
439
525
1,684
2,209
1,362

09/27/94

West Haven / Bull Hill Lane

-

455
873
5,572
1,963
4,937
6,900
3,126

09/30/94

San Francisco / Marin St.

-

1,227
2,339
1,483
1,371
3,678
5,049
2,853

09/30/94

Baltimore / Hillen Street

-

580
1,095
827
497
2,005
2,502
1,537

09/30/94

San Francisco /10th & Howard

-

1,423
2,668
541
1,221
3,411
4,632
2,722

09/30/94

Montebello / E. Whittier

-

383
732
337
329
1,123
1,452
893

09/30/94

Arlington / Collins

-

228
435
548
195
1,016
1,211
872

09/30/94

Miami / S.W. 119th Ave

-

656
1,221
203
562
1,518
2,080
1,195

09/30/94

Blackwood / Erial Road

-

774
1,437
240
663
1,788
2,451
1,430

09/30/94

Concord / Monument

-

1,092
2,027
625
936
2,808
3,744
2,233

09/30/94

Rochester / Lee Road

-

469
871
469
402
1,407
1,809
1,203

F- 46


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

09/30/94

Houston / Bellaire

-

623
1,157
571
534
1,817
2,351
1,457

09/30/94

Austin / Lamar Blvd

-

781
1,452
364
669
1,928
2,597
1,482

09/30/94

Milwaukee / Lovers Lane Rd

-

469
871
388
402
1,326
1,728
1,069

09/30/94

Monterey / Del Rey Oaks

-

1,093
1,897
169
903
2,256
3,159
1,842

09/30/94

St. Petersburg / 66Th St.

-

427
793
450
366
1,304
1,670
1,079

09/30/94

Dayton Bch / N. Nova Road

-

396
735
303
339
1,095
1,434
925

09/30/94

Maple Shade / Route 38

-

994
1,846
496
852
2,484
3,336
1,984

09/30/94

Marlton / Route 73 N.

-

938
1,742
(800)
557
1,323
1,880
1,135

09/30/94

Naperville / E. Ogden Ave

-

683
1,268
397
585
1,763
2,348
1,425

09/30/94

Long Beach / South Street

-

1,778
3,307
791
1,524
4,352
5,876
3,425

09/30/94

Aloha / S.W. Shaw

-

805
1,495
249
690
1,859
2,549
1,466

09/30/94

Alexandria / S. Pickett

-

1,550
2,879
421
1,329
3,521
4,850
2,819

09/30/94

Houston / Highway 6 North

-

1,120
2,083
501
960
2,744
3,704
2,207

09/30/94

San Antonio/Nacogdoches Rd

-

571
1,060
456
489
1,598
2,087
1,294

09/30/94

San Ramon/San Ramon Valley

-

1,530
2,840
978
1,311
4,037
5,348
3,240

09/30/94

San Rafael / Merrydale Rd

-

1,705
3,165
336
1,461
3,745
5,206
2,963

09/30/94

San Antonio / Austin Hwy

-

592
1,098
441
507
1,624
2,131
1,301

09/30/94

Sharonville / E. Kemper

-

574
1,070
649
492
1,801
2,293
1,430

10/13/94

Davie / State Road 84

-

744
1,467
1,105
637
2,679
3,316
1,876

10/13/94

Carrollton / Marsh Lane

-

770
1,437
1,676
1,022
2,861
3,883
2,192

10/31/94

Sherman Oaks / Van Nuys Blvd

-

1,278
2,461
1,507
1,423
3,823
5,246
3,019

12/19/94

Salt Lake City/West North Temple

-

490
917
54
385
1,076
1,461
663

12/28/94

Milpitas / Watson

-

1,575
2,925
536
1,350
3,686
5,036
2,919

12/28/94

Las Vegas / Jones Blvd

-

1,208
2,243
382
1,035
2,798
3,833
2,172

12/28/94

Venice / Guthrie

-

578
1,073
276
495
1,432
1,927
1,098

12/30/94

Apple Valley / Foliage Ave

-

910
1,695
644
780
2,469
3,249
1,999

01/04/95

Chula Vista / Main Street

-

735
1,802
559
735
2,361
3,096
1,899

01/05/95

Pantego / West Park

-

315
735
304
315
1,039
1,354
824

01/12/95

Roswell / Alpharetta

-

423
993
456
423
1,449
1,872
1,224

01/23/95

San Leandro / Hesperian

-

734
1,726
226
733
1,953
2,686
1,515

F- 47


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/24/95

Nashville / Elm Hill

-

338
791
615
337
1,407
1,744
1,153

02/03/95

Reno / S. Mccarron Blvd

-

1,080
2,537
482
1,080
3,019
4,099
2,311

02/15/95

Schiller Park

-

1,688
3,939
2,953
1,688
6,892
8,580
4,940

02/15/95

Lansing

-

1,514
3,534
766
1,514
4,300
5,814
3,185

02/15/95

Pleasanton

-

1,257
2,932
224
1,256
3,157
4,413
2,242

02/15/95

LA/Sepulveda

-

1,453
3,390
257
1,453
3,647
5,100
2,585

02/28/95

Decatur / Flat Shoal

-

970
2,288
1,027
970
3,315
4,285
2,627

02/28/95

Smyrna / S. Cobb

-

663
1,559
818
663
2,377
3,040
1,855

02/28/95

Downey / Bellflower

-

916
2,158
358
916
2,516
3,432
1,981

02/28/95

Vallejo / Lincoln

-

445
1,052
479
445
1,531
1,976
1,243

02/28/95

Lynnwood / 180th St

-

516
1,205
333
516
1,538
2,054
1,246

02/28/95

Kent / Pacific Hwy

-

728
1,711
224
728
1,935
2,663
1,521

02/28/95

Kirkland

-

1,254
2,932
566
1,253
3,499
4,752
2,794

02/28/95

Federal Way/Pacific

-

785
1,832
384
785
2,216
3,001
1,771

02/28/95

Tampa / S. Dale

-

791
1,852
425
791
2,277
3,068
1,831

02/28/95

Burlingame/Adrian Rd

-

2,280
5,349
1,082
2,280
6,431
8,711
4,829

02/28/95

Miami / Cloverleaf

-

606
1,426
456
606
1,882
2,488
1,532

02/28/95

Pinole / San Pablo

-

639
1,502
488
639
1,990
2,629
1,603

02/28/95

South Gate / Firesto

-

1,442
3,449
563
1,442
4,012
5,454
3,196

02/28/95

San Jose / Mabury

-

892
2,088
341
892
2,429
3,321
1,881

02/28/95

La Puente / Valley Blvd

-

591
1,390
316
591
1,706
2,297
1,368

02/28/95

San Jose / Capitol E

-

1,215
2,852
423
1,215
3,275
4,490
2,510

02/28/95

Milwaukie / 40th Street

-

576
1,388
318
579
1,703
2,282
1,286

02/28/95

Portland / N. Lombard

-

812
1,900
471
812
2,371
3,183
1,796

02/28/95

Miami / Biscayne

-

1,313
3,076
635
1,313
3,711
5,024
3,645

02/28/95

Chicago / Clark Street

-

442
1,031
872
442
1,903
2,345
1,402

02/28/95

Palatine / Dundee

-

698
1,643
733
698
2,376
3,074
2,013

02/28/95

Williamsville/Transit

-

284
670
435
284
1,105
1,389
910

02/28/95

Amherst / Sheridan

-

484
1,151
372
483
1,524
2,007
1,206

03/02/95

Everett / Highway 99

-

859
2,022
350
858
2,373
3,231
1,853

F- 48


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/02/95

Burien / 1St Ave South

-

763
1,783
651
763
2,434
3,197
1,954

03/02/95

Kent / South 238th Street

-

763
1,783
382
763
2,165
2,928
1,728

03/31/95

Cheverly / Central Ave

-

911
2,164
614
910
2,779
3,689
2,174

05/01/95

Sandy / S. State Street

-

1,043
2,442
35
923
2,597
3,520
1,671

05/03/95

Largo / Ulmerton Roa

-

263
654
272
262
927
1,189
757

05/08/95

Fairfield/Western Street

-

439
1,030
190
439
1,220
1,659
938

05/08/95

Dallas / W. Mockingbird

-

1,440
3,371
468
1,440
3,839
5,279
2,935

05/08/95

East Point / Lakewood

-

884
2,071
639
884
2,710
3,594
2,088

05/25/95

Falls Church / Gallows Rd

-

350
835
9,410
3,560
7,035
10,595
2,768

06/12/95

Baltimore / Old Waterloo

-

769
1,850
316
769
2,166
2,935
1,661

06/12/95

Pleasant Hill / Hookston

-

766
1,848
451
742
2,323
3,065
1,761

06/12/95

Mountain View/Old Middlefield

-

2,095
4,913
229
2,094
5,143
7,237
3,922

06/30/95

San Jose / Blossom Hill

-

1,467
3,444
537
1,467
3,981
5,448
3,025

06/30/95

Fairfield / Kings Highway

-

1,811
4,273
943
1,810
5,217
7,027
3,975

06/30/95

Pacoima / Paxton Street

-

840
1,976
366
840
2,342
3,182
1,781

06/30/95

Portland / Prescott

-

647
1,509
299
647
1,808
2,455
1,416

06/30/95

St. Petersburg

-

352
827
399
352
1,226
1,578
997

06/30/95

Dallas / Audelia Road

-

1,166
2,725
5,099
1,166
7,824
8,990
3,838

06/30/95

Miami Gardens

-

823
1,929
692
823
2,621
3,444
1,980

06/30/95

Grand Prairie / 19th

-

566
1,329
363
566
1,692
2,258
1,289

06/30/95

Joliet / Jefferson Street

-

501
1,181
352
501
1,533
2,034
1,202

06/30/95

Bridgeton / Pennridge

-

283
661
321
283
982
1,265
776

06/30/95

Portland / S.E.92nd

-

638
1,497
314
638
1,811
2,449
1,393

06/30/95

Houston / S.W. Freeway

-

537
1,254
7,295
1,140
7,946
9,086
4,286

06/30/95

Milwaukee / Brown

-

358
849
446
358
1,295
1,653
1,038

06/30/95

Orlando / W. Oak Ridge

-

698
1,642
644
697
2,287
2,984
1,761

06/30/95

Lauderhill / State Road

-

644
1,508
500
644
2,008
2,652
1,552

06/30/95

Orange Park /Blanding Blvd

-

394
918
450
394
1,368
1,762
1,099

06/30/95

St. Petersburg /Joe'S Creek

-

704
1,642
461
703
2,104
2,807
1,665

06/30/95

St. Louis / Page Service Drive

-

531
1,241
336
531
1,577
2,108
1,224

F- 49


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

06/30/95

Independence /E. 42nd

-

438
1,023
382
438
1,405
1,843
1,105

06/30/95

Cherry Hill / Dobbs Lane

-

716
1,676
441
715
2,118
2,833
1,684

06/30/95

Edgewater Park / Route 130

-

683
1,593
310
683
1,903
2,586
1,447

06/30/95

Beaverton / S.W. 110

-

572
1,342
324
572
1,666
2,238
1,302

06/30/95

Markham / W. 159Th Place

-

230
539
404
229
944
1,173
738

06/30/95

Houston / N.W. Freeway

-

447
1,066
359
447
1,425
1,872
1,110

06/30/95

Portland / Gantenbein

-

537
1,262
313
537
1,575
2,112
1,247

06/30/95

Upper Chichester/Market St.

-

569
1,329
341
569
1,670
2,239
1,301

06/30/95

Fort Worth / Hwy 80

-

379
891
370
379
1,261
1,640
1,019

06/30/95

Greenfield/ S. 108th

-

728
1,707
646
727
2,354
3,081
1,856

06/30/95

Altamonte Springs

-

566
1,326
397
566
1,723
2,289
1,364

06/30/95

Seattle / Delridge Way

-

760
1,779
330
760
2,109
2,869
1,649

06/30/95

Elmhurst / Lake Frontage Rd

-

748
1,758
543
748
2,301
3,049
1,724

06/30/95

Los Angeles / Beverly Blvd

-

787
1,886
8,485
787
10,371
11,158
3,538

06/30/95

Lawrenceville / Brunswick

-

841
1,961
283
840
2,245
3,085
1,709

06/30/95

Richmond / Carlson

-

865
2,025
536
864
2,562
3,426
1,951

06/30/95

Liverpool / Oswego Road

-

545
1,279
623
545
1,902
2,447
1,439

06/30/95

Rochester / East Ave

-

578
1,375
754
578
2,129
2,707
1,743

06/30/95

Pasadena / E. Beltway

-

757
1,767
518
757
2,285
3,042
1,731

07/13/95

Tarzana / Burbank Blvd

-

2,895
6,823
775
2,894
7,599
10,493
5,861

07/31/95

Orlando / Lakehurst

-

450
1,063
355
450
1,418
1,868
1,100

07/31/95

Livermore / Portola

-

921
2,157
415
921
2,572
3,493
1,961

07/31/95

San Jose / Tully

-

912
2,137
591
912
2,728
3,640
2,165

07/31/95

Mission Bay

-

1,617
3,785
925
1,617
4,710
6,327
3,702

07/31/95

Las Vegas / Decatur

-

1,147
2,697
671
1,147
3,368
4,515
2,586

07/31/95

Pleasanton / Stanley

-

1,624
3,811
552
1,624
4,363
5,987
3,380

07/31/95

Castro Valley / Grove

-

757
1,772
182
756
1,955
2,711
1,488

07/31/95

Honolulu / Kaneohe

-

1,215
2,846
2,434
2,133
4,362
6,495
3,199

07/31/95

Chicago / Wabash Ave

-

645
1,535
4,274
645
5,809
6,454
3,134

07/31/95

Springfield / Parker

-

765
1,834
487
765
2,321
3,086
1,748

F- 50


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

07/31/95

Huntington Bch/Gotham

-

765
1,808
314
765
2,122
2,887
1,639

07/31/95

Tucker / Lawrenceville

-

630
1,480
376
630
1,856
2,486
1,424

07/31/95

Marietta / Canton Road

-

600
1,423
489
600
1,912
2,512
1,511

07/31/95

Wheeling / Hintz

-

450
1,054
293
450
1,347
1,797
1,044

08/01/95

Gresham / Division

-

607
1,428
299
607
1,727
2,334
1,271

08/01/95

Tucker / Lawrenceville

-

600
1,405
538
600
1,943
2,543
1,508

08/01/95

Decatur / Covington

-

720
1,694
576
720
2,270
2,990
1,726

08/11/95

Studio City/Ventura

-

1,285
3,015
476
1,285
3,491
4,776
2,712

08/12/95

Smyrna / Hargrove Road

-

1,020
3,038
732
1,020
3,770
4,790
2,833

09/01/95

Hayward / Mission Blvd

-

1,020
2,383
388
1,020
2,771
3,791
2,134

09/01/95

Park City / Belvider

-

600
1,405
249
600
1,654
2,254
1,257

09/01/95

New Castle/Dupont Parkway

-

990
2,369
2,136
990
4,505
5,495
2,473

09/01/95

Las Vegas / Rainbow

-

1,050
2,459
278
1,050
2,737
3,787
2,038

09/01/95

Mountain View / Reng

-

945
2,216
229
945
2,445
3,390
1,857

09/01/95

Venice / Cadillac

-

930
2,182
585
930
2,767
3,697
2,108

09/01/95

Simi Valley /Los Angeles

-

1,590
3,724
645
1,590
4,369
5,959
3,243

09/01/95

Spring Valley/Foreman

-

1,095
2,572
615
1,095
3,187
4,282
2,462

09/06/95

Darien / Frontage Road

-

975
2,321
381
975
2,702
3,677
2,047

09/30/95

Whittier

-

215
384
1,106
215
1,490
1,705
1,127

09/30/95

Van Nuys/Balboa

-

295
657
1,458
295
2,115
2,410
1,647

09/30/95

Huntington Beach

-

176
321
1,054
176
1,375
1,551
1,067

09/30/95

Monterey Park

-

124
346
1,071
124
1,417
1,541
1,195

09/30/95

Downey

-

191
317
1,150
191
1,467
1,658
1,099

09/30/95

Del Amo

-

474
742
1,646
474
2,388
2,862
1,831

09/30/95

Carson

-

375
735
964
375
1,699
2,074
1,337

09/30/95

Van Nuys/Balboa Blvd

-

1,920
4,504
870
1,920
5,374
7,294
3,755

10/31/95

San Lorenzo /Hesperian

-

1,590
3,716
599
1,590
4,315
5,905
3,024

10/31/95

Chicago / W. 47th Street

-

300
708
692
300
1,400
1,700
1,026

10/31/95

Los Angeles / Eastern

-

455
1,070
331
454
1,402
1,856
983

11/15/95

Costa Mesa

-

522
1,218
177
522
1,395
1,917
1,050

F- 51


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

11/15/95

Plano / E. 14th

-

705
1,646
309
705
1,955
2,660
1,457

11/15/95

Citrus Heights/Sunrise

-

520
1,213
328
520
1,541
2,061
1,181

11/15/95

Modesto/Briggsmore Ave

-

470
1,097
248
470
1,345
1,815
999

11/15/95

So San Francisco/Spruce

-

1,905
4,444
963
1,904
5,408
7,312
3,956

11/15/95

Pacheco/Buchanan Circle

-

1,681
3,951
908
1,681
4,859
6,540
3,655

11/16/95

Palm Beach Gardens

-

657
1,540
336
657
1,876
2,533
1,439

11/16/95

Delray Beach

-

600
1,407
296
600
1,703
2,303
1,315

01/01/96

Bensenville/York Rd

-

667
1,602
1,500
667
3,102
3,769
1,834

01/01/96

Louisville/Preston

-

211
1,060
887
211
1,947
2,158
1,139

01/01/96

San Jose/Aborn Road

-

615
1,342
938
615
2,280
2,895
1,366

01/01/96

Englewood/Federal

-

481
1,395
981
481
2,376
2,857
1,440

01/01/96

W. Hollywood/Santa Monica

-

3,415
4,577
3,194
3,414
7,772
11,186
4,707

01/01/96

Orland Hills/W. 159th

-

917
2,392
1,911
917
4,303
5,220
2,683

01/01/96

Merrionette Park

-

818
2,020
1,556
818
3,576
4,394
2,150

01/01/96

Denver/S Quebec

-

1,849
1,941
1,717
1,849
3,658
5,507
2,267

01/01/96

Tigard/S.W. Pacific

-

633
1,206
1,053
633
2,259
2,892
1,371

01/01/96

Coram/Middle Count

-

507
1,421
1,061
507
2,482
2,989
1,495

01/01/96

Houston/FM 1960

-

635
1,294
1,262
635
2,556
3,191
1,613

01/01/96

Kent/Military Trail

-

409
1,670
1,358
409
3,028
3,437
1,858

01/01/96

Turnersville/Black

-

165
1,360
1,097
165
2,457
2,622
1,505

01/01/96

Sewell/Rts. 553

-

323
1,138
927
323
2,065
2,388
1,226

01/01/96

Maple Shade/Fellowship

-

331
1,421
1,062
331
2,483
2,814
1,475

01/01/96

Hyattsville/Kenilworth

-

509
1,757
1,332
508
3,090
3,598
1,877

01/01/96

Waterbury/Captain

-

434
2,089
1,782
434
3,871
4,305
2,209

01/01/96

Bedford Hts/Miles

-

835
1,577
1,549
835
3,126
3,961
1,956

01/01/96

Livonia/Newburgh

-

635
1,407
1,077
635
2,484
3,119
1,480

01/01/96

Sunland/Sunland Blvd.

-

631
1,965
1,293
631
3,258
3,889
1,982

01/01/96

Des Moines

-

448
1,350
938
447
2,289
2,736
1,332

01/01/96

Oxonhill/Indianhead

-

772
2,017
1,816
772
3,833
4,605
2,390

01/01/96

Sacramento/N. 16th

-

582
2,610
1,889
582
4,499
5,081
2,281

F- 52


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/01/96

Houston/Westheimer

-

1,508
2,274
1,946
1,508
4,220
5,728
2,685

01/01/96

San Pablo/San Pablo

-

565
1,232
1,013
565
2,245
2,810
1,379

01/01/96

Bowie/Woodcliff

-

718
2,336
1,628
718
3,964
4,682
2,406

01/01/96

Milwaukee/S. 84th

-

444
1,868
1,566
444
3,434
3,878
2,042

01/01/96

Clinton/Malcolm Road

-

593
2,123
1,511
592
3,635
4,227
2,189

01/03/96

San Gabriel

-

1,005
2,345
470
1,005
2,815
3,820
2,160

01/05/96

San Francisco, Second St.

-

2,880
6,814
373
2,879
7,188
10,067
5,237

01/12/96

San Antonio, TX

-

912
2,170
271
912
2,441
3,353
1,787

02/29/96

Naples, FL/Old US 41

-

849
2,016
401
849
2,417
3,266
1,800

02/29/96

Lake Worth, FL/S. Military Tr.

-

1,782
4,723
372
1,781
5,096
6,877
3,725

02/29/96

Brandon, FL/W Brandon Blvd.

-

1,928
4,523
1,139
1,928
5,662
7,590
4,350

02/29/96

Coral Springs FL/W Sample Rd.

-

3,480
8,148
445
3,479
8,594
12,073
6,373

02/29/96

Delray Beach FL/S Military Tr.

-

941
2,222
360
940
2,583
3,523
1,927

02/29/96

Jupiter FL/Military Trail

-

2,280
5,347
508
2,280
5,855
8,135
4,314

02/29/96

Lakeworth FL/Lake Worth Rd

-

737
1,742
341
736
2,084
2,820
1,580

02/29/96

New Port Richey/State Rd 54

-

857
2,025
512
856
2,538
3,394
1,851

02/29/96

Sanford FL/S Orlando Dr

-

734
1,749
2,294
974
3,803
4,777
2,790

03/08/96

Atlanta/Roswell

-

898
3,649
342
898
3,991
4,889
2,842

03/31/96

Oakland

-

1,065
2,764
704
1,065
3,468
4,533
2,582

03/31/96

Saratoga

-

2,339
6,081
913
2,339
6,994
9,333
4,889

03/31/96

Randallstown

-

1,359
3,527
820
1,359
4,347
5,706
3,268

03/31/96

Plano

-

650
1,682
228
649
1,911
2,560
1,412

03/31/96

Houston

-

543
1,402
355
543
1,757
2,300
1,269

03/31/96

Irvine

-

1,920
4,975
1,842
1,920
6,817
8,737
5,004

03/31/96

Milwaukee

-

542
1,402
294
542
1,696
2,238
1,244

03/31/96

Carrollton

-

578
1,495
257
578
1,752
2,330
1,282

03/31/96

Torrance

-

1,415
3,675
916
1,415
4,591
6,006
2,907

03/31/96

Jacksonville

-

713
1,845
425
712
2,271
2,983
1,688

03/31/96

Dallas

-

315
810
1,930
315
2,740
3,055
1,666

03/31/96

Houston

-

669
1,724
2,531
669
4,255
4,924
2,237

F- 53


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/31/96

Baltimore

-

842
2,180
530
842
2,710
3,552
2,056

03/31/96

New Haven

-

740
1,907
79
667
2,059
2,726
1,590

04/01/96

Chicago/Pulaski

-

764
1,869
628
763
2,498
3,261
1,752

04/01/96

Las Vegas/Desert Inn

-

1,115
2,729
375
1,115
3,104
4,219
2,151

04/01/96

Torrance/Crenshaw

-

916
2,243
308
916
2,551
3,467
1,774

04/01/96

Weymouth

-

485
1,187
999
485
2,186
2,671
1,521

04/01/96

St. Louis/Barrett Station Road

-

630
1,542
698
630
2,240
2,870
1,460

04/01/96

Rockville/Randolph

-

1,153
2,823
370
1,153
3,193
4,346
2,250

04/01/96

Simi Valley/East Street

-

970
2,374
182
970
2,556
3,526
1,778

04/01/96

Houston/Westheimer

-

1,390
3,402
6,557
1,390
9,959
11,349
6,228

04/03/96

Naples

-

1,187
2,809
650
1,186
3,460
4,646
2,633

06/26/96

Boca Raton

-

3,180
7,468
1,547
3,179
9,016
12,195
6,894

06/28/96

Venice

-

669
1,575
283
669
1,858
2,527
1,375

06/30/96

Las Vegas

-

921
2,155
587
921
2,742
3,663
2,037

06/30/96

Bedford Park

-

606
1,419
423
606
1,842
2,448
1,379

06/30/96

Los Angeles

-

692
1,616
250
691
1,867
2,558
1,359

06/30/96

Silver Spring

-

1,513
3,535
692
1,513
4,227
5,740
3,109

06/30/96

Newark

-

1,051
2,458
219
1,051
2,677
3,728
1,926

06/30/96

Brooklyn

-

783
1,830
3,043
783
4,873
5,656
4,267

07/02/96

Glen Burnie/Furnace Br Rd

-

1,755
4,150
842
1,755
4,992
6,747
3,375

07/22/96

Lakewood/W Hampton

-

717
2,092
160
716
2,253
2,969
1,603

08/13/96

Norcross/Holcomb Bridge Rd

-

955
3,117
431
954
3,549
4,503
2,457

09/05/96

Spring Valley/S Pascack rd

-

1,260
2,966
1,170
1,260
4,136
5,396
3,133

09/16/96

Dallas/Royal Lane

-

1,008
2,426
456
1,007
2,883
3,890
2,054

09/16/96

Colorado Springs/Tomah Drive

-

731
1,759
292
730
2,052
2,782
1,492

09/16/96

Lewisville/S. Stemmons

-

603
1,451
272
603
1,723
2,326
1,235

09/16/96

Las Vegas/Boulder Hwy.

-

947
2,279
640
946
2,920
3,866
2,202

09/16/96

Sarasota/S. Tamiami Trail

-

584
1,407
1,538
584
2,945
3,529
1,766

09/16/96

Willow Grove/Maryland Road

-

673
1,620
305
673
1,925
2,598
1,369

09/16/96

Houston/W. Montgomery Rd.

-

524
1,261
421
523
1,683
2,206
1,249

F- 54


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

09/16/96

Denver/W. Hampden

-

1,084
2,609
346
1,083
2,956
4,039
2,109

09/16/96

Littleton/Southpark Way

-

922
2,221
589
922
2,810
3,732
2,073

09/16/96

Petaluma/Baywood Drive

-

861
2,074
404
861
2,478
3,339
1,747

09/16/96

Canoga Park/Sherman Way

-

1,543
3,716
5,239
1,543
8,955
10,498
3,694

09/16/96

Jacksonville/South Lane Ave.

-

554
1,334
411
554
1,745
2,299
1,281

09/16/96

Newport News/Warwick Blvd.

-

575
1,385
290
575
1,675
2,250
1,212

09/16/96

Greenbrook/Route 22

-

1,227
2,954
810
1,226
3,765
4,991
2,675

09/16/96

Monsey/Route 59

-

1,068
2,572
522
1,068
3,094
4,162
2,228

09/16/96

Santa Rosa/Santa Rosa Ave.

-

575
1,385
231
575
1,616
2,191
1,153

09/16/96

Fort Worth/Brentwood

-

823
2,016
385
823
2,401
3,224
1,749

09/16/96

Glendale/San Fernando Road

-

2,500
6,124
466
2,500
6,590
9,090
4,640

09/16/96

Houston/Harwin

-

549
1,344
441
549
1,785
2,334
1,325

09/16/96

Irvine/Cowan Street

-

1,890
4,631
677
1,890
5,308
7,198
3,805

09/16/96

Fairfield/Dixie Highway

-

427
1,046
258
427
1,304
1,731
927

09/16/96

Mesa/Country Club Drive

-

701
1,718
715
701
2,433
3,134
1,885

09/16/96

San Francisco/Geary Blvd.

-

2,957
7,244
1,799
2,957
9,043
12,000
6,333

09/16/96

Houston/Gulf Freeway

-

701
1,718
5,452
701
7,170
7,871
3,890

09/16/96

Las Vegas/S. Decatur Blvd.

-

1,037
2,539
417
1,036
2,957
3,993
2,118

09/16/96

Tempe/McKellips Road

-

823
1,972
523
823
2,495
3,318
1,847

09/16/96

Richland Hills/Airport Fwy.

-

473
1,158
354
472
1,513
1,985
1,097

10/11/96

Hampton/Pembroke Road

-

1,080
2,346
57
914
2,569
3,483
1,613

10/11/96

Norfolk/Widgeon Road

-

1,110
2,405
14
908
2,621
3,529
1,697

10/11/96

Richmond/Bloom Lane

-

1,188
2,512
19
994
2,725
3,719
1,754

10/11/96

Virginia Beach/Southern Blvd

-

282
610
343
282
953
1,235
747

10/11/96

Chesapeake/Military Hwy

-

-

2,886
729

-

3,615
3,615
2,009

10/11/96

Richmond/Midlothian Park

-

762
1,588
743
762
2,331
3,093
1,785

10/11/96

Roanoke/Peters Creek Road

-

819
1,776
483
819
2,259
3,078
1,663

10/11/96

Orlando/E Oakridge Rd

-

927
2,020
734
927
2,754
3,681
2,109

10/11/96

Orlando/South Hwy 17-92

-

1,170
2,549
672
1,170
3,221
4,391
2,347

10/25/96

Austin/Renelli

-

1,710
3,990
633
1,710
4,623
6,333
3,315

F- 55


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/25/96

Austin/Santiago

-

900
2,100
527
900
2,627
3,527
1,863

10/25/96

Dallas/East N.W. Highway

-

698
1,628
1,009
697
2,638
3,335
1,631

10/25/96

Dallas/Denton Drive

-

900
2,100
1,023
900
3,123
4,023
2,248

10/25/96

Houston/Hempstead

-

518
1,207
730
517
1,938
2,455
1,384

10/25/96

Pasadena/So. Shaver

-

420
980
713
420
1,693
2,113
1,321

10/31/96

Houston/Joel Wheaton Rd

-

465
1,085
1,445
465
2,530
2,995
1,093

10/31/96

Mt Holly/541 Bypass

-

360
840
634
360
1,474
1,834
1,150

11/13/96

Town East/Mesquite

-

330
770
422
330
1,192
1,522
893

11/14/96

Bossier City LA

-

633
1,488
42
557
1,606
2,163
1,066

12/05/96

Lake Forest/Bake Parkway

-

971
2,173
4,973
972
7,145
8,117
2,931

12/16/96

Cherry Hill/Old Cuthbert

-

645
1,505
1,019
645
2,524
3,169
2,030

12/16/96

Oklahoma City/SW 74th

-

375
875
551
375
1,426
1,801
1,019

12/16/96

Oklahoma City/S Santa Fe

-

360
840
267
360
1,107
1,467
813

12/16/96

Oklahoma City/S. May

-

360
840
267
360
1,107
1,467
811

12/16/96

Arlington/S. Watson Rd.

-

930
2,170
1,100
930
3,270
4,200
2,388

12/16/96

Richardson/E. Arapaho

-

1,290
3,010
815
1,290
3,825
5,115
2,708

12/23/96

Eagle Rock/Colorado

-

330
813
476
444
1,175
1,619
736

12/23/96

Upper Darby/Lansdowne

-

899
2,272
496
899
2,768
3,667
2,010

12/23/96

Plymouth Meeting /Chemical

-

1,109
2,802
400
1,109
3,202
4,311
1,921

12/23/96

Philadelphia/Byberry

-

1,019
2,575
781
1,019
3,356
4,375
2,376

12/23/96

Ft. Lauderdale/State Road

-

1,199
3,030
596
1,199
3,626
4,825
2,585

12/23/96

Englewood/Costilla

-

1,739
4,393
491
1,738
4,885
6,623
3,416

12/23/96

Lilburn/Beaver Ruin Road

-

600
1,515
310
599
1,826
2,425
1,327

12/23/96

Carmichael/Fair Oaks

-

809
2,045
447
809
2,492
3,301
1,794

12/23/96

Portland/Division Street

-

989
2,499
400
989
2,899
3,888
2,010

12/23/96

Napa/Industrial

-

660
1,666
252
659
1,919
2,578
1,373

12/23/96

Las Vegas/Charleston

-

1,049
2,651
389
1,049
3,040
4,089
2,143

12/23/96

Las Vegas/South Arvill

-

929
2,348
477
929
2,825
3,754
2,003

12/23/96

Los Angeles/Santa Monica

-

3,328
8,407
749
3,327
9,157
12,484
6,505

12/23/96

Warren/Schoenherr Rd.

-

749
1,894
484
749
2,378
3,127
1,737

F- 56


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

12/23/96

Portland/N.E. 71st Avenue

-

869
2,196
359
869
2,555
3,424
1,853

12/23/96

Broadview/S. 25th Avenue

-

1,289
3,257
1,303
1,289
4,560
5,849
3,075

12/23/96

Winter Springs/W. St. Rte 434

-

689
1,742
255
689
1,997
2,686
1,483

12/23/96

Tampa/15th Street

-

420
1,060
462
420
1,522
1,942
1,139

12/23/96

Pompano Beach/S. Dixie Hwy.

-

930
2,292
844
930
3,136
4,066
2,285

12/23/96

Overland Park/Mastin

-

990
2,440
3,420
1,306
5,544
6,850
3,336

12/23/96

Auburn/R Street

-

690
1,700
408
690
2,108
2,798
1,473

12/23/96

Federal Heights/W. 48th Ave.

-

720
1,774
382
720
2,156
2,876
1,570

12/23/96

Decatur/Covington

-

930
2,292
452
930
2,744
3,674
1,951

12/23/96

Forest Park/Jonesboro Rd.

-

540
1,331
388
540
1,719
2,259
1,266

12/23/96

Mangonia Park/Australian Ave.

-

840
2,070
292
840
2,362
3,202
1,722

12/23/96

Whittier/Colima

-

540
1,331
202
540
1,533
2,073
1,090

12/23/96

Kent/Pacific Hwy South

-

930
2,292
262
930
2,554
3,484
1,830

12/23/96

Topeka/8th Street

-

150
370
556
150
926
1,076
743

12/23/96

Denver East Evans

-

1,740
4,288
452
1,740
4,740
6,480
3,358

12/23/96

Pittsburgh/California Ave.

-

630
1,552
187
630
1,739
2,369
1,213

12/23/96

Ft. Lauderdale/Powerline

-

-

2,286
548

-

2,834
2,834
1,604

12/23/96

Philadelphia/Oxford

-

900
2,218
519
900
2,737
3,637
1,935

12/23/96

Dallas/Lemmon Ave.

-

1,710
4,214
447
1,710
4,661
6,371
3,258

12/23/96

Alsip/115th Street

-

750
1,848
4,816
750
6,664
7,414
3,419

12/23/96

Green Acres/Jog Road

-

600
1,479
271
600
1,750
2,350
1,272

12/23/96

Pompano Beach/Sample Road

-

1,320
3,253
428
1,320
3,681
5,001
2,565

12/23/96

Wyndmoor/Ivy Hill

-

2,160
5,323
629
2,160
5,952
8,112
4,254

12/23/96

W. Palm Beach/Belvedere

-

960
2,366
443
960
2,809
3,769
1,993

12/23/96

Renton  174th St.

-

960
2,366
543
960
2,909
3,869
2,129

12/23/96

Sacramento/Northgate

-

1,021
2,647
281
1,021
2,928
3,949
2,071

12/23/96

Phoenix/19th Avenue

-

991
2,569
728
991
3,297
4,288
2,393

12/23/96

Bedford Park/Cicero

-

1,321
3,426
(1,039)
777
2,931
3,708
2,043

12/23/96

Lake Worth/Lk Worth

-

1,111
2,880
542
1,111
3,422
4,533
2,464

12/23/96

Arlington/Algonquin

-

991
2,569
1,043
991
3,612
4,603
2,751

F- 57


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

12/23/96

Seattle/15th Avenue

-

781
2,024
349
781
2,373
3,154
1,724

12/23/96

Southington/Spring

-

811
2,102
620
811
2,722
3,533
1,912

12/23/96

Nashville/Dickerson Pike

-

990
2,440
328
990
2,768
3,758
1,984

12/23/96

Madison/Gallatin Road

-

780
1,922
675
780
2,597
3,377
1,899

12/30/96

Concorde/Treat

-

1,396
3,258
375
1,396
3,633
5,029
2,622

12/30/96

Virginia Beach

-

535
1,248
341
535
1,589
2,124
1,139

12/30/96

San Mateo

-

2,408
5,619
384
2,408
6,003
8,411
4,174

01/22/97

Austin, 1033 E. 41 Street

-

257
3,633
418
257
4,051
4,308
2,746

04/12/97

Annandale / Backlick

-

955
2,229
490
955
2,719
3,674
1,891

04/12/97

Ft. Worth / West Freeway

-

667
1,556
440
667
1,996
2,663
1,404

04/12/97

Campbell / S. Curtner

-

2,550
5,950
935
2,549
6,886
9,435
4,730

04/12/97

Aurora / S. Idalia

-

1,002
2,338
1,026
1,002
3,364
4,366
2,390

04/12/97

Santa Cruz / Capitola

-

1,037
2,420
417
1,037
2,837
3,874
1,948

04/12/97

Indianapolis / Lafayette Road

-

682
1,590
718
681
2,309
2,990
1,718

04/12/97

Indianapolis / Route 31

-

619
1,444
697
619
2,141
2,760
1,579

04/12/97

Farmingdale / Broad Hollow Rd.

-

1,568
3,658
1,248
1,567
4,907
6,474
3,468

04/12/97

Tyson's Corner / Springhill Rd.

-

3,861
9,010
1,576
3,781
10,666
14,447
7,384

04/12/97

Fountain Valley / Newhope

-

1,137
2,653
535
1,137
3,188
4,325
2,193

04/12/97

Dallas / Winsted

-

1,375
3,209
724
1,375
3,933
5,308
2,690

04/12/97

Columbia / Broad River Rd.

-

121
282
197
121
479
600
370

04/12/97

Livermore / S. Front Road

-

876
2,044
293
876
2,337
3,213
1,605

04/12/97

Garland / Plano

-

889
2,073
374
888
2,448
3,336
1,696

04/12/97

San Jose / Story Road

-

1,352
3,156
953
1,352
4,109
5,461
2,913

04/12/97

Aurora / Abilene

-

1,406
3,280
802
1,405
4,083
5,488
2,866

04/12/97

Antioch / Sunset Drive

-

1,035
2,416
372
1,035
2,788
3,823
1,913

04/12/97

Rancho Cordova / Sunrise

-

1,048
2,445
513
1,048
2,958
4,006
2,075

04/12/97

Berlin / Wilbur Cross

-

756
1,764
585
756
2,349
3,105
1,661

04/12/97

Whittier / Whittier Blvd.

-

648
1,513
287
648
1,800
2,448
1,238

04/12/97

Peabody / Newbury Street

-

1,159
2,704
1,343
1,159
4,047
5,206
2,893

04/12/97

Denver / Blake

-

602
1,405
622
602
2,027
2,629
1,448

F- 58


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

04/12/97

Evansville / Green River Road

-

470
1,096
381
470
1,477
1,947
1,045

04/12/97

Burien / First Ave. So.

-

792
1,847
367
791
2,215
3,006
1,559

04/12/97

Rancho Cordova / Mather Field

-

494
1,153
457
494
1,610
2,104
1,192

04/12/97

Sugar Land / Eldridge

-

705
1,644
422
705
2,066
2,771
1,455

04/12/97

Columbus / Eastland Drive

-

602
1,405
476
602
1,881
2,483
1,340

04/12/97

Slickerville / Black Horse Pike

-

539
1,258
425
539
1,683
2,222
1,203

04/12/97

Seattle / Aurora

-

1,145
2,671
469
1,144
3,141
4,285
2,203

04/12/97

Gaithersburg / Christopher Ave.

-

972
2,268
509
972
2,777
3,749
1,971

04/12/97

Manchester / Tolland Turnpike

-

807
1,883
529
807
2,412
3,219
1,706

06/25/97

L.A./Venice Blvd.

-

523
1,221
1,952
1,044
2,652
3,696
1,599

06/25/97

Kirkland-Totem

-

2,131
4,972
1,166
2,099
6,170
8,269
4,128

06/25/97

Idianapolis

-

471
1,098
459
471
1,557
2,028
1,196

06/25/97

Dallas

-

699
1,631
240
699
1,871
2,570
1,285

06/25/97

Atlanta

-

1,183
2,761
295
1,183
3,056
4,239
2,083

06/25/97

Bensalem

-

1,159
2,705
378
1,159
3,083
4,242
2,107

06/25/97

Evansville

-

429
1,000
277
401
1,305
1,706
900

06/25/97

Austin

-

813
1,897
270
813
2,167
2,980
1,502

06/25/97

Harbor City

-

1,244
2,904
406
1,244
3,310
4,554
2,309

06/25/97

Birmingham

-

539
1,258
258
539
1,516
2,055
1,068

06/25/97

Sacramento

-

489
1,396
153
489
1,549
2,038
1,076

06/25/97

Carrollton

-

441
1,029
114
441
1,143
1,584
779

06/25/97

La Habra

-

822
1,918
368
822
2,286
3,108
1,543

06/25/97

Lombard

-

1,527
3,564
1,964
2,047
5,008
7,055
3,323

06/25/97

Fairfield

-

740
1,727
215
740
1,942
2,682
1,340

06/25/97

Seattle

-

1,498
3,494
10,357
1,498
13,851
15,349
6,221

06/25/97

Bellevue

-

1,653
3,858
303
1,653
4,161
5,814
2,894

06/25/97

Citrus Heights

-

642
1,244
773
642
2,017
2,659
1,459

06/25/97

San Jose

-

1,273
2,971
155
1,273
3,126
4,399
2,089

06/25/97

Stanton

-

948
2,212
254
948
2,466
3,414
1,662

06/25/97

Garland

-

486
1,135
194
486
1,329
1,815
924

F- 59


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

06/25/97

Westford

-

857
1,999
652
857
2,651
3,508
1,899

06/25/97

Dallas

-

1,627
3,797
1,458
1,627
5,255
6,882
3,666

06/25/97

Wheat Ridge

-

1,054
2,459
610
1,054
3,069
4,123
2,092

06/25/97

Berlin

-

825
1,925
4,579
505
6,824
7,329
2,897

06/25/97

Gretna

-

1,069
2,494
860
1,069
3,354
4,423
2,513

06/25/97

Spring

-

461
1,077
422
461
1,499
1,960
1,053

06/25/97

Sacramento

-

592
1,380
1,238
720
2,490
3,210
1,714

06/25/97

Houston/South Dairyashford

-

856
1,997
550
856
2,547
3,403
1,784

06/25/97

Naperville

-

1,108
2,585
758
1,108
3,343
4,451
2,265

06/25/97

Carrollton

-

1,158
2,702
942
1,158
3,644
4,802
2,541

06/25/97

Waipahu

-

1,620
3,780
961
1,620
4,741
6,361
3,310

06/25/97

Davis

-

628
1,465
453
628
1,918
2,546
1,268

06/25/97

Decatur

-

951
2,220
618
951
2,838
3,789
1,932

06/25/97

Jacksonville

-

653
1,525
487
653
2,012
2,665
1,411

06/25/97

Chicoppe

-

663
1,546
642
662
2,189
2,851
1,581

06/25/97

Alexandria

-

1,533
3,576
904
1,532
4,481
6,013
2,985

06/25/97

Houston/Veterans Memorial Dr.

-

458
1,070
412
458
1,482
1,940
1,051

06/25/97

Los Angeles/Olympic

-

4,392
10,247
1,604
4,391
11,852
16,243
7,933

06/25/97

Littleton

-

1,340
3,126
1,294
1,340
4,420
5,760
3,190

06/25/97

Metairie

-

1,229
2,868
417
1,229
3,285
4,514
2,258

06/25/97

Louisville

-

717
1,672
559
716
2,232
2,948
1,539

06/25/97

East Hazel Crest

-

753
1,757
2,625
1,213
3,922
5,135
2,899

06/25/97

Edmonds

-

1,187
2,770
819
1,187
3,589
4,776
2,493

06/25/97

Foster City

-

1,064
2,483
465
1,064
2,948
4,012
1,986

06/25/97

Chicago

-

1,160
2,708
863
1,160
3,571
4,731
2,404

06/25/97

Philadelphia

-

924
2,155
550
923
2,706
3,629
1,854

06/25/97

Dallas/Vilbig Rd.

-

508
1,184
404
507
1,589
2,096
1,125

06/25/97

Staten Island

-

1,676
3,910
1,951
1,675
5,862
7,537
3,868

06/25/97

Pelham Manor

-

1,209
2,820
1,058
1,208
3,879
5,087
2,739

06/25/97

Irving

-

469
1,093
311
468
1,405
1,873
980

F- 60


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

06/25/97

Elk Grove

-

642
1,497
554
642
2,051
2,693
1,455

06/25/97

LAX

-

1,312
3,062
762
1,312
3,824
5,136
2,616

06/25/97

Denver

-

1,316
3,071
993
1,316
4,064
5,380
2,839

06/25/97

Plano

-

1,369
3,193
705
1,368
3,899
5,267
2,672

06/25/97

Lynnwood

-

839
1,959
587
839
2,546
3,385
1,735

06/25/97

Lilburn

-

507
1,182
515
507
1,697
2,204
1,196

06/25/97

Parma

-

881
2,055
903
880
2,959
3,839
2,080

06/25/97

Davie

-

1,086
2,533
780
1,085
3,314
4,399
2,339

06/25/97

Allen Park

-

953
2,223
747
953
2,970
3,923
2,030

06/25/97

Aurora

-

808
1,886
628
808
2,514
3,322
1,680

06/25/97

San Diego/16th Street

-

932
2,175
870
932
3,045
3,977
2,148

06/25/97

Sterling Heights

-

766
1,787
655
766
2,442
3,208
1,726

06/25/97

East L.A./Boyle Heights

-

957
2,232
652
957
2,884
3,841
1,960

06/25/97

Springfield/Alban Station

-

1,317
3,074
950
1,317
4,024
5,341
2,789

06/25/97

Littleton

-

868
2,026
615
868
2,641
3,509
1,813

06/25/97

Sacramento/57th Street

-

869
2,029
664
869
2,693
3,562
1,853

06/25/97

Miami

-

1,762
4,111
1,244
1,762
5,355
7,117
3,624

08/13/97

Santa Monica / Wilshire Blvd.

-

2,040
4,760
1,442
2,040
6,202
8,242
4,236

10/01/97

Marietta /Austell Rd

-

398
1,326
1,116
440
2,400
2,840
1,480

10/01/97

Denver / Leetsdale

-

1,407
1,682
1,467
1,554
3,002
4,556
1,902

10/01/97

Baltimore / York Road

-

1,538
1,952
2,068
1,700
3,858
5,558
2,467

10/01/97

Bolingbrook

-

737
1,776
1,642
814
3,341
4,155
2,032

10/01/97

Kent / Central

-

483
1,321
1,197
533
2,468
3,001
1,452

10/01/97

Geneva / Roosevelt

-

355
1,302
1,063
392
2,328
2,720
1,437

10/01/97

Denver / Sheridan

-

429
1,105
1,019
474
2,079
2,553
1,357

10/01/97

Mountlake Terrace

-

1,017
1,783
1,423
1,123
3,100
4,223
1,903

10/01/97

Carol Stream/ St.Charles

-

185
1,187
1,039
205
2,206
2,411
1,353

10/01/97

Marietta / Cobb Park

-

420
1,131
1,048
464
2,135
2,599
1,278

10/01/97

Venice / Rose

-

5,468
5,478
4,815
6,042
9,719
15,761
5,820

10/01/97

Ventura / Ventura Blvd

-

911
2,227
1,796
1,006
3,928
4,934
2,493

F- 61


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/01/97

Studio City/ Ventura

-

2,421
1,610
1,350
2,675
2,706
5,381
1,631

10/01/97

Madison Heights

-

428
1,686
4,235
473
5,876
6,349
2,383

10/01/97

LAX / Imperial

-

1,662
2,079
1,534
1,836
3,439
5,275
2,153

10/01/97

Justice / Industrial

-

233
1,181
891
258
2,047
2,305
1,224

10/01/97

Burbank / San Fernando

-

1,825
2,210
1,646
2,016
3,665
5,681
2,296

10/01/97

Pinole / Appian Way

-

728
1,827
1,267
804
3,018
3,822
1,884

10/01/97

Denver / Tamarac Park

-

2,545
1,692
2,123
2,812
3,548
6,360
3,276

10/01/97

Gresham / Powell

-

322
1,298
963
356
2,227
2,583
1,338

10/01/97

Warren / Mound Road

-

268
1,025
832
296
1,829
2,125
1,097

10/01/97

Woodside/Brooklyn

-

5,016
3,950
5,295
5,542
8,719
14,261
5,361

10/01/97

Enfield / Elm Street

-

399
1,900
1,491
441
3,349
3,790
2,066

10/01/97

Roselle / Lake Street

-

312
1,411
1,096
344
2,475
2,819
1,507

10/01/97

Milwaukee / Appleton

-

324
1,385
1,167
358
2,518
2,876
1,529

10/01/97

Emeryville / Bay St

-

1,602
1,830
1,404
1,770
3,066
4,836
1,987

10/01/97

Monterey / Del Rey

-

257
1,048
870
284
1,891
2,175
1,108

10/01/97

San Leandro / Washington

-

660
1,142
926
730
1,998
2,728
1,238

10/01/97

Boca Raton / N.W. 20

-

1,140
2,256
1,919
1,259
4,056
5,315
2,239

10/01/97

Washington Dc/So Capital

-

1,437
4,489
3,998
1,588
8,336
9,924
4,082

10/01/97

Lynn / Lynnway

-

463
3,059
2,832
511
5,843
6,354
3,427

10/01/97

Pompano Beach

-

1,077
1,527
1,938
1,190
3,352
4,542
1,784

10/01/97

Lake Oswego/ N.State

-

465
1,956
1,334
514
3,241
3,755
1,734

10/01/97

Daly City / Mission

-

389
2,921
1,789
430
4,669
5,099
2,599

10/01/97

Odenton / Route 175

-

456
2,104
1,628
504
3,684
4,188
2,070

10/01/97

Novato / Landing

-

2,416
3,496
2,750
2,904
5,758
8,662
3,843

10/01/97

St. Louis / Lindberg

-

584
1,508
1,186
728
2,550
3,278
1,768

10/01/97

Oakland/International

-

358
1,568
1,345
475
2,796
3,271
1,843

10/01/97

Stockton / March Lane

-

663
1,398
1,017
811
2,267
3,078
1,550

10/01/97

Des Plaines / Golf Rd

-

1,363
3,093
1,611
1,630
4,437
6,067
2,956

10/01/97

Morton Grove / Wauke

-

2,658
3,232
7,375
3,110
10,155
13,265
5,271

10/01/97

Los Angeles / Jefferson

-

1,090
1,580
1,169
1,323
2,516
3,839
1,599

F- 62


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/01/97

Los Angeles / Martin

-

869
1,152
915
1,066
1,870
2,936
1,208

10/01/97

San Leandro / E. 14th

-

627
1,289
972
775
2,113
2,888
1,368

10/01/97

Tucson / Tanque Verde

-

345
1,709
1,137
469
2,722
3,191
1,846

10/01/97

Randolph / Warren St

-

2,330
1,914
2,110
2,719
3,635
6,354
2,210

10/01/97

Forrestville / Penn.

-

1,056
2,347
1,546
1,312
3,637
4,949
2,463

10/01/97

Bridgeport

-

4,877
2,739
2,783
5,612
4,787
10,399
3,186

10/01/97

North Hollywood/Vine

-

906
2,379
1,548
1,166
3,667
4,833
2,343

10/01/97

Santa Cruz / Portola

-

535
1,526
1,029
689
2,401
3,090
1,547

10/01/97

Hyde Park / River St

-

626
1,748
1,687
759
3,302
4,061
2,226

10/01/97

Dublin / San Ramon Rd

-

942
1,999
1,174
1,119
2,996
4,115
1,939

10/01/97

Vallejo / Humboldt

-

473
1,651
1,024
620
2,528
3,148
1,664

10/01/97

Fremont/Warm Springs

-

848
2,885
1,610
1,072
4,271
5,343
2,766

10/01/97

Seattle / Stone Way

-

829
2,180
1,640
1,078
3,571
4,649
2,244

10/01/97

W. Olympia

-

149
1,096
969
209
2,005
2,214
1,262

10/01/97

Mercer/Parkside Ave

-

359
1,763
1,425
503
3,044
3,547
1,894

10/01/97

Bridge Water / Main

-

445
2,054
1,351
576
3,274
3,850
2,062

10/01/97

Norwalk / Hoyt Street

-

2,369
3,049
2,178
2,793
4,803
7,596
3,136

11/02/97

Lansing

-

758
1,768
60
730
1,856
2,586
1,275

11/07/97

Phoenix

-

1,197
2,793
434
1,197
3,227
4,424
2,191

11/13/97

Tinley Park

-

1,422
3,319
277
1,422
3,596
5,018
2,356

03/17/98

Houston/De Soto Dr.

-

659
1,537
404
659
1,941
2,600
1,279

03/17/98

Houston / East Freeway

-

593
1,384
685
593
2,069
2,662
1,515

03/17/98

Austin/Ben White

-

692
1,614
296
682
1,920
2,602
1,262

03/17/98

Arlington/E.Pioneer

-

922
2,152
413
922
2,565
3,487
1,744

03/17/98

Las Vegas/Tropicana

-

1,285
2,998
455
1,285
3,453
4,738
2,215

03/17/98

Branford / Summit Place

-

728
1,698
536
727
2,235
2,962
1,476

03/17/98

Las Vegas / Charleston

-

791
1,845
321
791
2,166
2,957
1,375

03/17/98

So. San Francisco

-

1,550
3,617
336
1,550
3,953
5,503
2,595

03/17/98

Pasadena / Arroyo Prkwy

-

3,005
7,012
1,054
3,004
8,067
11,071
5,413

03/17/98

Tempe / E. Broadway

-

633
1,476
441
633
1,917
2,550
1,352

F- 63


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/17/98

Phoenix / N. 43rd Ave

-

443
1,033
455
443
1,488
1,931
1,074

03/17/98

Phoenix/No. 43rd

-

380
886
849
380
1,735
2,115
1,210

03/17/98

Phoenix / Black Canyon

-

380
886
375
380
1,261
1,641
894

03/17/98

Phoenix/Black Canyon

-

136
317
279
136
596
732
454

03/17/98

Nesconset / Southern

-

1,423
3,321
588
1,423
3,909
5,332
2,616

04/01/98

St. Louis / Hwy. 141

-

659
1,628
4,700
1,344
5,643
6,987
3,518

04/01/98

Island Park / Austin

-

2,313
3,015
(151)
1,374
3,803
5,177
2,588

04/01/98

Akron / Brittain Rd.

-

275
2,248
446
669
2,300
2,969
1,511

04/01/98

Patchogue/W.Sunrise

-

936
2,184
488
936
2,672
3,608
1,823

04/01/98

Havertown/West Chester

-

1,254
2,926
355
1,249
3,286
4,535
2,153

04/01/98

Schiller Park/River

-

568
1,390
282
568
1,672
2,240
1,107

04/01/98

Chicago / Cuyler

-

1,400
2,695
382
1,400
3,077
4,477
2,105

04/01/98

Chicago Heights/West

-

468
1,804
356
468
2,160
2,628
1,494

04/01/98

Arlington Hts/University

-

670
3,004
418
670
3,422
4,092
2,265

04/01/98

Cicero / Ogden

-

1,678
2,266
879
1,677
3,146
4,823
2,098

04/01/98

Chicago/W. Howard St.

-

974
2,875
1,236
974
4,111
5,085
2,806

04/01/98

Chicago/N. Western Ave

-

1,453
3,205
518
1,453
3,723
5,176
2,560

04/01/98

Chicago/Northwest Hwy

-

925
2,412
242
925
2,654
3,579
1,759

04/01/98

Chicago/N. Wells St.

-

1,446
2,828
267
1,446
3,095
4,541
2,089

04/01/98

Chicago / Pulaski Rd.

-

1,276
2,858
286
1,276
3,144
4,420
2,108

04/01/98

Artesia / Artesia

-

625
1,419
302
625
1,721
2,346
1,263

04/01/98

Arcadia / Lower Azusa

-

821
1,369
360
821
1,729
2,550
1,311

04/01/98

Manassas / Centreville

-

405
2,137
479
405
2,616
3,021
1,948

04/01/98

La Downtwn/10 Fwy

-

1,608
3,358
420
1,607
3,779
5,386
2,749

04/01/98

Bellevue / Northup

-

1,232
3,306
667
1,231
3,974
5,205
2,987

04/01/98

Hollywood/Cole & Wilshire

-

1,590
1,785
255
1,590
2,040
3,630
1,477

04/01/98

Atlanta/John Wesley

-

1,233
1,665
555
1,233
2,220
3,453
1,704

04/01/98

Montebello/S. Maple

-

1,274
2,299
214
1,273
2,514
3,787
1,821

04/01/98

Lake City/Forest Park

-

248
1,445
270
248
1,715
1,963
1,243

04/01/98

Baltimore / W. Patap

-

403
2,650
351
402
3,002
3,404
2,152

F- 64


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

04/01/98

Fraser/Groesbeck Hwy

-

368
1,796
214
368
2,010
2,378
1,460

04/01/98

Vallejo / Mini Drive

-

560
1,803
200
560
2,003
2,563
1,442

04/01/98

San Diego/54th & Euclid

-

952
2,550
564
952
3,114
4,066
2,388

04/01/98

Miami / 5th Street

-

2,327
3,234
526
2,327
3,760
6,087
2,822

04/01/98

Silver Spring/Hill

-

922
2,080
299
921
2,380
3,301
1,768

04/01/98

Chicago/E. 95th St.

-

397
2,357
346
397
2,703
3,100
2,053

04/01/98

Chicago / S. Harlem

-

791
1,424
252
791
1,676
2,467
1,266

04/01/98

St. Charles /Highway

-

623
1,501
368
623
1,869
2,492
1,407

04/01/98

Chicago/Burr Ridge Rd.

-

421
2,165
380
421
2,545
2,966
1,990

04/01/98

Yonkers / Route 9a

-

1,722
3,823
642
1,722
4,465
6,187
3,364

04/01/98

Silverlake/Glendale

-

2,314
5,481
387
2,313
5,869
8,182
4,421

04/01/98

Chicago/Harlem Ave

-

1,430
3,038
443
1,430
3,481
4,911
2,634

04/01/98

Bethesda / Butler Rd

-

1,146
2,509
180
1,146
2,689
3,835
1,966

04/01/98

Dundalk / Wise Ave

-

447
2,005
344
447
2,349
2,796
1,723

04/01/98

St. Louis / Hwy. 141

-

659
1,628
181
659
1,809
2,468
1,386

04/01/98

Island Park / Austin

-

2,313
3,015
1,270
2,313
4,285
6,598
3,194

04/01/98

Dallas / Kingsly

-

1,095
1,712
424
1,095
2,136
3,231
1,500

05/01/98

Berkeley / 2nd St.

-

1,914
4,466
6,969
1,837
11,512
13,349
5,373

05/08/98

Cleveland / W. 117th

-

930
2,277
659
930
2,936
3,866
1,940

05/08/98

La /Venice Blvd

-

1,470
3,599
220
1,470
3,819
5,289
2,443

05/08/98

Aurora / Farnsworth

-

960
2,350
251
960
2,601
3,561
1,665

05/08/98

Santa Rosa / Hopper

-

1,020
2,497
317
1,020
2,814
3,834
1,819

05/08/98

Golden Valley / Winn

-

630
1,542
308
630
1,850
2,480
1,237

05/08/98

St. Louis / Benham

-

810
1,983
313
810
2,296
3,106
1,525

05/08/98

Chicago / S. Chicago

-

840
2,057
290
840
2,347
3,187
1,543

10/01/98

El Segundo / Sepulveda

-

6,586
5,795
762
6,585
6,558
13,143
4,205

10/01/98

Atlanta / Memorial Dr.

-

414
2,239
479
414
2,718
3,132
1,822

10/01/98

Chicago / W. 79th St

-

861
2,789
514
861
3,303
4,164
2,181

10/01/98

Chicago / N. Broadway

-

1,918
3,824
713
1,917
4,538
6,455
3,016

10/01/98

Dallas / Greenville

-

1,933
2,892
334
1,933
3,226
5,159
2,064

F- 65


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/01/98

Tacoma / Orchard

-

358
1,987
292
358
2,279
2,637
1,505

10/01/98

St. Louis / Gravois

-

312
2,327
520
312
2,847
3,159
1,916

10/01/98

White Bear Lake

-

578
2,079
388
578
2,467
3,045
1,598

10/01/98

Santa Cruz / Soquel

-

832
2,385
241
832
2,626
3,458
1,681

10/01/98

Coon Rapids / Hwy 10

-

330
1,646
271
330
1,917
2,247
1,248

10/01/98

Oxnard / Hueneme Rd

-

923
3,925
364
923
4,289
5,212
2,749

10/01/98

Vancouver/ Millplain

-

343
2,000
167
342
2,168
2,510
1,413

10/01/98

Tigard / Mc Ewan

-

597
1,652
118
597
1,770
2,367
1,145

10/01/98

Griffith / Cline

-

299
2,118
268
299
2,386
2,685
1,525

10/01/98

Miami / Sunset Drive

-

1,656
2,321
2,001
2,266
3,712
5,978
2,184

10/01/98

Farmington / 9 Mile

-

580
2,526
425
580
2,951
3,531
1,974

10/01/98

Los Gatos / University

-

2,234
3,890
351
2,234
4,241
6,475
2,692

10/01/98

N. Hollywood

-

1,484
3,143
204
1,484
3,347
4,831
2,123

10/01/98

Petaluma / Transport

-

460
1,840
5,261
857
6,704
7,561
3,597

10/01/98

Chicago / 111th

-

341
2,898
2,397
431
5,205
5,636
2,980

10/01/98

Upper Darby / Market

-

808
5,011
685
808
5,696
6,504
3,648

10/01/98

San Jose / Santa

-

966
3,870
278
966
4,148
5,114
2,647

10/01/98

San Diego / Morena

-

3,173
5,469
438
3,173
5,907
9,080
3,771

10/01/98

Brooklyn /Rockaway Ave

-

6,272
9,691
6,984
7,337
15,610
22,947
7,706

10/01/98

Revere / Charger St

-

1,997
3,727
1,255
1,996
4,983
6,979
3,372

10/01/98

Las Vegas / E. Charles

-

602
2,545
483
602
3,028
3,630
1,990

10/01/98

Laurel / Baltimore Ave

-

1,899
4,498
314
1,899
4,812
6,711
3,083

10/01/98

East La/Figueroa & 4th

-

1,213
2,689
225
1,213
2,914
4,127
1,869

10/01/98

Oldsmar / Tampa Road

-

760
2,154
3,037
1,049
4,902
5,951
2,902

10/01/98

Ft. Lauderdale /S.W.

-

1,046
2,928
523
1,046
3,451
4,497
2,304

10/01/98

Miami / Nw 73rd St

-

1,050
3,064
277
1,049
3,342
4,391
2,220

12/09/98

Miami / Nw 115th Ave

-

1,095
2,349
5,091
1,185
7,350
8,535
3,007

01/01/99

New Orleans/St.Charles

-

1,463
2,634
696
1,039
3,754
4,793
2,005

01/06/99

Brandon / E. Brandon Blvd

-

1,560
3,695
245
1,560
3,940
5,500
2,325

03/12/99

St. Louis / N. Lindbergh Blvd.

-

1,688
3,939
630
1,688
4,569
6,257
2,934

F- 66


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

St. Louis /Vandeventer Midtown

-

699
1,631
593
699
2,224
2,923
1,482

03/12/99

St. Ann / Maryland Heights

-

1,035
2,414
707
1,035
3,121
4,156
1,984

03/12/99

Florissant / N. Hwy 67

-

971
2,265
388
971
2,653
3,624
1,704

03/12/99

Ferguson Area-W.Florissant

-

1,194
2,732
773
1,178
3,521
4,699
2,313

03/12/99

Florissant / New Halls Ferry Rd

-

1,144
2,670
779
1,144
3,449
4,593
2,395

03/12/99

St. Louis / Airport

-

785
1,833
428
785
2,261
3,046
1,477

03/12/99

St. Louis/ S.Third St

-

1,096
2,557
297
1,096
2,854
3,950
1,781

03/12/99

Kansas City / E. 47th St.

-

610
1,424
490
610
1,914
2,524
1,214

03/12/99

Kansas City /E. 67th Terrace

-

1,136
2,643
521
1,134
3,166
4,300
2,039

03/12/99

Kansas City / James A. Reed Rd

-

749
1,748
291
749
2,039
2,788
1,286

03/12/99

Independence / 291

-

871
2,032
356
871
2,388
3,259
1,505

03/12/99

Raytown / Woodson Rd

-

915
2,134
296
914
2,431
3,345
1,534

03/12/99

Kansas City / 34th Main Street

-

114
2,599
1,274
114
3,873
3,987
2,524

03/12/99

Columbia / River Dr

-

671
1,566
443
671
2,009
2,680
1,309

03/12/99

Columbia / Buckner Rd

-

714
1,665
557
713
2,223
2,936
1,482

03/12/99

Columbia / Decker Park Rd

-

605
1,412
207
605
1,619
2,224
1,022

03/12/99

Columbia / Rosewood Dr

-

777
1,814
355
777
2,169
2,946
1,324

03/12/99

W. Columbia / Orchard Dr.

-

272
634
334
272
968
1,240
665

03/12/99

W. Columbia / Airport Blvd

-

493
1,151
324
493
1,475
1,968
976

03/12/99

Greenville / Whitehorse Rd

-

882
2,058
324
882
2,382
3,264
1,517

03/12/99

Greenville / Woods Lake Rd

-

364
849
248
364
1,097
1,461
725

03/12/99

Mauldin / N. Main Street

-

571
1,333
342
571
1,675
2,246
1,114

03/12/99

Simpsonville / Grand View Dr

-

582
1,358
236
574
1,602
2,176
1,008

03/12/99

Taylors / Wade Hampton Blvd

-

650
1,517
319
650
1,836
2,486
1,155

03/12/99

Charleston/Ashley Phosphate

-

839
1,950
632
823
2,598
3,421
1,666

03/12/99

N. Charleston / Dorchester Rd

-

380
886
312
379
1,199
1,578
782

03/12/99

N. Charleston / Dorchester

-

487
1,137
357
487
1,494
1,981
996

03/12/99

Charleston / Sam Rittenberg Blvd

-

555
1,296
270
555
1,566
2,121
994

03/12/99

Hilton Head / Office Park Rd

-

1,279
2,985
292
1,279
3,277
4,556
2,051

03/12/99

Columbia / Plumbers Rd

-

368
858
357
368
1,215
1,583
809

F- 67


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

Greenville / Pineknoll Rd

-

927
2,163
380
927
2,543
3,470
1,594

03/12/99

Hilton Head / Yacht Cove Dr

-

1,182
2,753
165
826
3,274
4,100
2,090

03/12/99

Spartanburg / Chesnee Hwy

-

533
1,244
830
480
2,127
2,607
1,502

03/12/99

Charleston / Ashley River Rd

-

1,114
2,581
268
1,108
2,855
3,963
1,815

03/12/99

Columbia / Broad River

-

1,463
3,413
594
1,463
4,007
5,470
2,556

03/12/99

Charlotte / East Wt Harris Blvd

-

736
1,718
439
736
2,157
2,893
1,352

03/12/99

Charlotte / North Tryon St.

-

708
1,653
808
708
2,461
3,169
1,672

03/12/99

Charlotte / South Blvd

-

641
1,496
346
641
1,842
2,483
1,189

03/12/99

Kannapolis / Oregon St

-

463
1,081
314
463
1,395
1,858
908

03/12/99

Durham / E. Club Blvd

-

947
2,209
294
947
2,503
3,450
1,573

03/12/99

Durham / N. Duke St.

-

769
1,794
294
769
2,088
2,857
1,294

03/12/99

Raleigh / Maitland Dr

-

679
1,585
383
679
1,968
2,647
1,321

03/12/99

Greensboro / O'henry Blvd

-

577
1,345
569
577
1,914
2,491
1,316

03/12/99

Gastonia / S. York Rd

-

467
1,089
354
466
1,444
1,910
955

03/12/99

Durham / Kangaroo Dr.

-

1,102
2,572
703
1,102
3,275
4,377
2,152

03/12/99

Pensacola / Brent Lane

-

402
938
92
229
1,203
1,432
817

03/12/99

Pensacola / Creighton Road

-

454
1,060
321
454
1,381
1,835
1,005

03/12/99

Jacksonville / Park Avenue

-

905
2,113
373
905
2,486
3,391
1,586

03/12/99

Jacksonville / Phillips Hwy

-

665
1,545
774
663
2,321
2,984
1,545

03/12/99

Clearwater / Highland Ave

-

724
1,690
561
724
2,251
2,975
1,374

03/12/99

Tarpon Springs / Us Highway 19

-

892
2,081
557
892
2,638
3,530
1,707

03/12/99

Orlando /S. Orange Blossom Trail

-

1,229
2,867
469
1,228
3,337
4,565
2,107

03/12/99

Casselberry Ii

-

1,160
2,708
420
1,160
3,128
4,288
1,978

03/12/99

Miami / Nw 14th Street

-

1,739
4,058
376
1,739
4,434
6,173
2,761

03/12/99

Tarpon Springs / Highway 19

-

1,179
2,751
516
1,179
3,267
4,446
2,138

03/12/99

Ft. Myers / Tamiami Trail South

-

834
1,945
(160)
834
1,785
2,619
1,240

03/12/99

Jacksonville / Ft. Caroline Rd.

-

1,037
2,420
531
1,037
2,951
3,988
1,866

03/12/99

Orlando / South Semoran

-

565
1,319
179
565
1,498
2,063
956

03/12/99

Jacksonville / Southside Blvd.

-

1,278
2,982
585
1,278
3,567
4,845
2,317

03/12/99

Miami / Nw 7th Ave

-

783
1,827
4,850
785
6,675
7,460
2,858

F- 68


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

Vero Beach / Us Hwy 1

-

678
1,583
284
678
1,867
2,545
1,237

03/12/99

Ponte Vedra / Palm Valley Rd.

-

745
2,749
921
745
3,670
4,415
2,406

03/12/99

Miami Lakes / Nw 153rd St.

-

425
992
319
425
1,311
1,736
863

03/12/99

Deerfield Beach / Sw 10th St.

-

1,844
4,302
238
1,843
4,541
6,384
2,762

03/12/99

Apopka / S. Orange Blossom

-

307
717
409
307
1,126
1,433
784

03/12/99

Davie / University

-

313
4,379
782
313
5,161
5,474
3,309

03/12/99

Arlington / Division

-

998
2,328
357
997
2,686
3,683
1,657

03/12/99

Duncanville/S.Cedar Ridge

-

1,477
3,447
645
1,477
4,092
5,569
2,552

03/12/99

Carrollton / Trinity Mills West

-

530
1,237
206
530
1,443
1,973
910

03/12/99

Houston / Wallisville Rd.

-

744
1,736
297
744
2,033
2,777
1,296

03/12/99

Houston / Fondren South

-

647
1,510
277
647
1,787
2,434
1,148

03/12/99

Houston / Addicks Satsuma

-

409
954
485
409
1,439
1,848
929

03/12/99

Addison / Inwood Road

-

1,204
2,808
252
1,203
3,061
4,264
1,889

03/12/99

Garland / Jackson Drive

-

755
1,761
236
755
1,997
2,752
1,232

03/12/99

Garland / Buckingham Road

-

492
1,149
234
492
1,383
1,875
893

03/12/99

Houston / South Main

-

1,461
3,409
484
1,461
3,893
5,354
2,427

03/12/99

Plano / Parker Road-Avenue K

-

1,517
3,539
379
1,516
3,919
5,435
2,438

03/12/99

Houston / Bingle Road

-

576
1,345
528
576
1,873
2,449
1,238

03/12/99

Houston / Mangum Road

-

737
1,719
547
737
2,266
3,003
1,479

03/12/99

Houston / Hayes Road

-

916
2,138
340
916
2,478
3,394
1,528

03/12/99

Katy / Dominion Drive

-

995
2,321
200
994
2,522
3,516
1,519

03/12/99

Houston / Fm 1960 West

-

513
1,198
403
513
1,601
2,114
1,096

03/12/99

Webster / Fm 528 Road

-

756
1,764
270
756
2,034
2,790
1,237

03/12/99

Houston / Loch Katrine Lane

-

580
1,352
366
579
1,719
2,298
1,090

03/12/99

Houston / Milwee St.

-

779
1,815
432
778
2,248
3,026
1,479

03/12/99

Lewisville / Highway 121

-

688
1,605
254
688
1,859
2,547
1,186

03/12/99

Richardson / Central Expressway

-

465
1,085
276
465
1,361
1,826
894

03/12/99

Houston / Hwy 6 South

-

569
1,328
231
569
1,559
2,128
967

03/12/99

Houston / Westheimer West

-

1,075
2,508
187
1,075
2,695
3,770
1,631

03/12/99

Ft. Worth / Granbury Road

-

763
1,781
283
763
2,064
2,827
1,246

F- 69


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

Houston / New Castle

-

2,346
5,473
1,560
2,345
7,034
9,379
4,149

03/12/99

Dallas / Inwood Road

-

1,478
3,448
256
1,477
3,705
5,182
2,255

03/12/99

Fort Worth / Loop 820 North

-

729
1,702
448
729
2,150
2,879
1,435

03/12/99

Arlington / Cooper St

-

779
1,818
263
779
2,081
2,860
1,295

03/12/99

Webster / Highway 3

-

677
1,580
290
677
1,870
2,547
1,159

03/12/99

Augusta / Peach Orchard Rd

-

860
2,007
553
860
2,560
3,420
1,662

03/12/99

Martinez / Old Petersburg Rd

-

407
950
328
407
1,278
1,685
852

03/12/99

Jonesboro / Tara Blvd

-

785
1,827
628
784
2,456
3,240
1,580

03/12/99

Atlanta / Briarcliff Rd

-

2,171
5,066
625
2,171
5,691
7,862
3,480

03/12/99

Decatur / N Decatur Rd

-

933
2,177
506
933
2,683
3,616
1,727

03/12/99

Douglasville / Westmoreland

-

453
1,056
339
453
1,395
1,848
919

03/12/99

Doraville / Mcelroy Rd

-

827
1,931
426
827
2,357
3,184
1,523

03/12/99

Roswell / Alpharetta

-

1,772
4,135
446
1,772
4,581
6,353
2,788

03/12/99

Douglasville / Duralee Lane

-

533
1,244
399
533
1,643
2,176
1,044

03/12/99

Douglasville / Highway 5

-

804
1,875
895
804
2,770
3,574
1,844

03/12/99

Forest Park / Jonesboro

-

659
1,537
374
658
1,912
2,570
1,221

03/12/99

Marietta / Whitlock

-

1,016
2,370
303
1,016
2,673
3,689
1,674

03/12/99

Marietta / Cobb

-

727
1,696
582
727
2,278
3,005
1,565

03/12/99

Norcross / Jones Mill Rd

-

1,142
2,670
378
1,142
3,048
4,190
1,881

03/12/99

Norcross / Dawson Blvd

-

1,232
2,874
789
1,231
3,664
4,895
2,397

03/12/99

Forest Park / Old Dixie Hwy

-

895
2,070
668
889
2,744
3,633
1,825

03/12/99

Decatur / Covington

-

1,764
4,116
518
1,763
4,635
6,398
2,810

03/12/99

Alpharetta / Maxwell Rd

-

1,075
2,509
316
1,075
2,825
3,900
1,734

03/12/99

Alpharetta / N. Main St

-

1,240
2,893
261
1,240
3,154
4,394
1,931

03/12/99

Atlanta / Bolton Rd

-

866
2,019
357
865
2,377
3,242
1,485

03/12/99

Riverdale / Georgia Hwy 85

-

1,075
2,508
409
1,075
2,917
3,992
1,801

03/12/99

Kennesaw / Rutledge Road

-

803
1,874
501
803
2,375
3,178
1,580

03/12/99

Lawrenceville / Buford Dr.

-

256
597
196
256
793
1,049
513

03/12/99

Hanover Park / W. Lake Street

-

1,320
3,081
355
1,320
3,436
4,756
2,124

03/12/99

Chicago / W. Jarvis Ave

-

313
731
180
313
911
1,224
590

F- 70


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

Chicago / N. Broadway St

-

535
1,249
494
535
1,743
2,278
1,145

03/12/99

Carol Stream / Phillips Court

-

829
1,780
469
782
2,296
3,078
1,310

03/12/99

Winfield / Roosevelt Road

-

1,109
2,587
427
1,108
3,015
4,123
1,916

03/12/99

Schaumburg / S. Roselle Road

-

659
1,537
270
659
1,807
2,466
1,158

03/12/99

Tinley Park / Brennan Hwy

-

771
1,799
501
771
2,300
3,071
1,448

03/12/99

Schaumburg / Palmer Drive

-

1,333
3,111
674
1,333
3,785
5,118
2,451

03/12/99

Mobile / Hillcrest Road

-

554
1,293
298
554
1,591
2,145
1,016

03/12/99

Mobile / Azalea Road

-

517
1,206
1,318
517
2,524
3,041
1,805

03/12/99

Mobile / Moffat Road

-

537
1,254
451
537
1,705
2,242
1,132

03/12/99

Mobile / Grelot Road

-

804
1,877
354
804
2,231
3,035
1,418

03/12/99

Mobile / Government Blvd

-

407
950
413
407
1,363
1,770
907

03/12/99

New Orleans / Tchoupitoulas

-

1,092
2,548
725
1,092
3,273
4,365
2,189

03/12/99

Louisville / Breckenridge Lane

-

581
1,356
261
581
1,617
2,198
1,027

03/12/99

Louisville

-

554
1,292
336
554
1,628
2,182
1,016

03/12/99

Louisville / Poplar Level

-

463
1,080
341
463
1,421
1,884
948

03/12/99

Chesapeake / Western Branch

-

1,274
2,973
371
1,274
3,344
4,618
2,085

03/12/99

Centreville / Lee Hwy

-

1,650
3,851
4,536
1,635
8,402
10,037
4,057

03/12/99

Sterling / S. Sterling Blvd

-

1,282
2,992
320
1,271
3,323
4,594
2,039

03/12/99

Manassas / Sudley Road

-

776
1,810
274
776
2,084
2,860
1,338

03/12/99

Longmont / Wedgewood Ave

-

717
1,673
203
717
1,876
2,593
1,176

03/12/99

Fort Collins / So.College Ave

-

745
1,739
617
745
2,356
3,101
1,417

03/12/99

Colo Sprngs / Parkmoor Village

-

620
1,446
780
620
2,226
2,846
1,486

03/12/99

Colo Sprngs / Van Teylingen

-

1,216
2,837
458
1,215
3,296
4,511
2,025

03/12/99

Denver / So. Clinton St.

-

462
1,609
264
462
1,873
2,335
1,172

03/12/99

Denver / Washington St.

-

795
1,846
583
792
2,432
3,224
1,562

03/12/99

Colo Sprngs / Centennial Blvd

-

1,352
3,155
211
1,352
3,366
4,718
2,054

03/12/99

Colo Sprngs / Astrozon Court

-

810
1,889
516
809
2,406
3,215
1,587

03/12/99

Arvada / 64th Ave

-

671
1,566
216
671
1,782
2,453
1,109

03/12/99

Golden / Simms Street

-

918
2,143
685
918
2,828
3,746
1,859

03/12/99

Lawrence / Haskell Ave

-

636
1,484
335
636
1,819
2,455
1,164

F- 71


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

Overland Park / Hemlock St

-

1,168
2,725
285
1,168
3,010
4,178
1,889

03/12/99

Lenexa / Long St.

-

720
1,644
176
709
1,831
2,540
1,129

03/12/99

Shawnee / Hedge Lane Terrace

-

570
1,331
204
570
1,535
2,105
980

03/12/99

Mission / Foxridge Dr

-

1,657
3,864
414
1,656
4,279
5,935
2,671

03/12/99

Milwaukee / W. Dean Road

-

1,362
3,163
883
1,357
4,051
5,408
2,625

03/12/99

Columbus / Morse Road

-

1,415
3,302
1,477
1,415
4,779
6,194
3,263

03/12/99

Milford / Branch Hill

-

527
1,229
2,673
527
3,902
4,429
2,163

03/12/99

Fairfield / Dixie

-

519
1,211
427
519
1,638
2,157
1,081

03/12/99

Cincinnati / Western Hills

-

758
1,769
461
758
2,230
2,988
1,428

03/12/99

Austin / N. Mopac Expressway

-

865
2,791
233
865
3,024
3,889
1,791

03/12/99

Atlanta / Dunwoody Place

-

1,410
3,296
560
1,390
3,876
5,266
2,403

03/12/99

Kennedale/Bowman Sprgs

-

425
991
184
425
1,175
1,600
751

03/12/99

Colo Sprngs/N.Powers

-

1,124
2,622
1,153
1,123
3,776
4,899
2,342

03/12/99

St. Louis/S. Third St

-

206
480
15
206
495
701
297

03/12/99

Orlando / L.B. Mcleod Road

-

521
1,217
283
521
1,500
2,021
998

03/12/99

Jacksonville / Roosevelt Blvd.

-

851
1,986
499
851
2,485
3,336
1,649

03/12/99

Miami-Kendall / Sw 84th Street

-

935
2,180
667
934
2,848
3,782
1,692

03/12/99

North Miami Beach / 69th St

-

1,594
3,720
678
1,594
4,398
5,992
2,799

03/12/99

Miami Beach / Dade Blvd

-

962
2,245
2,268
962
4,513
5,475
2,371

03/12/99

Chicago / N. Natchez Ave

-

1,684
3,930
708
1,684
4,638
6,322
2,892

03/12/99

Chicago / W. Cermak Road

-

1,294
3,019
1,518
1,294
4,537
5,831
3,220

03/12/99

Kansas City / State Ave

-

645
1,505
417
645
1,922
2,567
1,269

03/12/99

Lenexa / Santa Fe Trail Road

-

713
1,663
248
713
1,911
2,624
1,213

03/12/99

Waukesha / Foster Court

-

765
1,785
832
765
2,617
3,382
1,482

03/12/99

River Grove / N. 5th Ave.

-

1,094
2,552
440
1,034
3,052
4,086
2,026

03/12/99

St. Charles / E. Main St.

-

951
2,220
(163)
802
2,206
3,008
1,557

03/12/99

Chicago / West 47th St.

-

705
1,645
248
705
1,893
2,598
1,148

03/12/99

Carol Stream / S. Main Place

-

1,320
3,079
479
1,319
3,559
4,878
2,262

03/12/99

Carpentersville /N. Western Ave

-

911
2,120
278
909
2,400
3,309
1,510

03/12/99

Elgin / E. Chicago St.

-

570
2,163
199
570
2,362
2,932
1,416

F- 72


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

Elgin / Big Timber Road

-

1,347
3,253
935
1,347
4,188
5,535
2,662

03/12/99

Chicago / S. Pulaski Road

-

-

2,576
523

-

3,099
3,099
1,578

03/12/99

Aurora / Business 30

-

900
2,097
356
899
2,454
3,353
1,569

03/12/99

Streamwood / Old Church Road

-

855
1,991
164
853
2,157
3,010
1,311

03/12/99

Mt. Prospect / Central Road

-

802
1,847
755
795
2,609
3,404
1,750

03/12/99

Geneva / Gary Ave

-

1,072
2,501
334
1,072
2,835
3,907
1,780

03/12/99

Naperville / Lasalle Ave

-

1,501
3,502
207
1,501
3,709
5,210
2,260

03/31/99

Forest Park

-

270
3,378
4,728
270
8,106
8,376
4,746

04/01/99

Fresno

-

44
206
656
193
713
906
478

05/01/99

Stockton

-

151
402
2,114
590
2,077
2,667
1,337

06/30/99

Winter Park/N. Semor

-

342
638
1,239
427
1,792
2,219
800

06/30/99

N. Richland Hills

-

455
769
1,305
569
1,960
2,529
974

06/30/99

Rolling Meadows/Lois

-

441
849
1,610
551
2,349
2,900
1,190

06/30/99

Gresham/Burnside

-

354
544
970
441
1,427
1,868
686

06/30/99

Jacksonville/University

-

211
741
1,173
263
1,862
2,125
883

06/30/99

Houston/Highway 6 So.

-

751
1,006
2,196
936
3,017
3,953
1,423

06/30/99

Concord/Arnold

-

827
1,553
2,518
1,031
3,867
4,898
1,931

06/30/99

Rockville/Gude Drive

-

602
768
7,353
751
7,972
8,723
2,679

06/30/99

Bradenton/Cortez Road

-

476
885
1,421
588
2,194
2,782
1,117

06/30/99

San Antonio/Nw Loop

-

511
786
1,406
638
2,065
2,703
973

06/30/99

Anaheim / La Palma

-

1,378
851
1,601
1,720
2,110
3,830
988

06/30/99

Spring Valley/Sweetwater

-

271
380
5,522
356
5,817
6,173
2,180

06/30/99

Ft. Myers/Tamiami

-

948
962
1,917
1,184
2,643
3,827
1,242

06/30/99

Littleton/Centennial

-

421
804
1,235
526
1,934
2,460
1,013

06/30/99

Newark/Cedar Blvd

-

729
971
1,641
910
2,431
3,341
1,297

06/30/99

Falls Church/Columbia

-

901
975
1,570
1,126
2,320
3,446
1,154

06/30/99

Fairfax / Lee Highway

-

586
1,078
1,667
732
2,599
3,331
1,313

06/30/99

Wheat Ridge / W. 44th

-

480
789
1,254
599
1,924
2,523
1,006

06/30/99

Huntington Bch/Gotham

-

952
890
1,607
1,189
2,260
3,449
1,134

06/30/99

Fort Worth/McCart

-

372
942
994
464
1,844
2,308
734

F- 73


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

06/30/99

San Diego/Clairemont

-

1,601
2,035
2,667
1,999
4,304
6,303
2,202

06/30/99

Houston/Millridge N.

-

1,160
1,983
4,458
1,449
6,152
7,601
3,235

06/30/99

Woodbridge/Jefferson

-

840
1,689
1,875
1,048
3,356
4,404
1,200

06/30/99

Mountainside

-

1,260
1,237
4,483
1,595
5,385
6,980
2,230

06/30/99

Woodbridge / Davis

-

1,796
1,623
2,798
2,243
3,974
6,217
2,190

06/30/99

Huntington Beach

-

1,026
1,437
1,712
1,282
2,893
4,175
1,490

06/30/99

Edison / Old Post Rd

-

498
1,267
1,680
621
2,824
3,445
1,528

06/30/99

Northridge/Parthenia

-

1,848
1,486
2,196
2,308
3,222
5,530
1,707

06/30/99

Brick Township/Brick

-

590
1,431
1,784
736
3,069
3,805
1,623

06/30/99

Stone Mountain/Rock

-

1,233
288
1,472
1,540
1,453
2,993
764

06/30/99

Hyattsville

-

768
2,186
2,411
959
4,406
5,365
2,433

06/30/99

Union City / Alvarado

-

992
1,776
2,021
1,239
3,550
4,789
1,939

06/30/99

Oak Park / Greenfield

-

621
1,735
1,901
774
3,483
4,257
1,939

06/30/99

Tujunga/Foothill Blvd

-

1,746
2,383
3,103
2,180
5,052
7,232
2,481

07/01/99

Pantego/W. Pioneer Pkwy

-

432
1,228
282
432
1,510
1,942
793

07/01/99

Nashville/Lafayette St

-

486
1,135
942
486
2,077
2,563
1,504

07/01/99

Nashville/Metroplex Dr

-

380
886
420
379
1,307
1,686
879

07/01/99

Madison / Myatt Dr

-

441
1,028
261
441
1,289
1,730
797

07/01/99

Hixson / Highway 153

-

488
1,138
496
487
1,635
2,122
1,115

07/01/99

Hixson / Gadd Rd

-

207
484
619
207
1,103
1,310
849

07/01/99

Red Bank / Harding Rd

-

452
1,056
418
452
1,474
1,926
1,006

07/01/99

Nashville/Welshwood Dr

-

934
2,179
506
934
2,685
3,619
1,704

07/01/99

Madison/Williams Ave

-

1,318
3,076
1,185
1,318
4,261
5,579
2,909

07/01/99

Nashville/Mcnally Dr

-

884
2,062
948
884
3,010
3,894
2,090

07/01/99

Hermitage/Central Ct

-

646
1,508
335
646
1,843
2,489
1,159

07/01/99

Antioch/Cane Ridge Rd

-

353
823
583
352
1,407
1,759
929

09/01/99

Charlotte / Ashley Road

-

664
1,551
305
651
1,869
2,520
1,182

09/01/99

Raleigh / Capital Blvd

-

927
2,166
1,259
908
3,444
4,352
1,619

09/01/99

Charlotte / South Blvd.

-

734
1,715
178
719
1,908
2,627
1,200

09/01/99

Greensboro/W.Market St.

-

603
1,409
160
591
1,581
2,172
954

F- 74


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/08/99

Belmont / O'neill Ave

-

869
4,659
244
878
4,894
5,772
2,962

10/11/99

Matthews

-

937
3,165
2,002
1,500
4,604
6,104
2,339

11/15/99

Poplar, Memphis

-

1,631
3,093
2,595
2,377
4,942
7,319
2,446

12/17/99

Dallas / Swiss Ave

-

1,862
4,344
522
1,878
4,850
6,728
2,961

12/30/99

Oak Park/Greenfield Rd

-

1,184
3,685
176
1,196
3,849
5,045
2,264

12/30/99

Santa Anna

-

2,657
3,293
3,681
3,704
5,927
9,631
2,820

01/21/00

Hanover Park

-

262
3,104
110
256
3,220
3,476
1,806

01/25/00

Memphis / N.Germantwn Pkwy

-

884
3,024
1,573
1,301
4,180
5,481
2,178

01/31/00

Rowland Heights/Walnut

-

681
1,589
200
687
1,783
2,470
1,036

02/08/00

Lewisville / Justin Rd

-

529
2,919
4,370
1,679
6,139
7,818
2,789

02/28/00

Plano / Avenue K

-

2,064
10,407
1,979
1,220
13,230
14,450
9,169

04/01/00

Hyattsville/Edmonson

-

1,036
2,657
198
1,036
2,855
3,891
1,622

04/29/00

St.Louis/Ellisville Twn Centre

-

765
4,377
2,093
1,311
5,924
7,235
3,052

05/02/00

Mill Valley

-

1,412
3,294
(259)
1,283
3,164
4,447
1,856

05/02/00

Culver City

-

2,439
5,689
6,425
2,221
12,332
14,553
6,415

05/26/00

Phoenix/N. 35th Ave

-

868
2,967
132
867
3,100
3,967
780

06/05/00

Mount Sinai / Route 25a

-

950
3,338
2,297
1,599
4,986
6,585
2,453

06/15/00

Pinellas Park

-

526
2,247
1,457
887
3,343
4,230
1,579

06/30/00

San Antonio/Broadway St

-

1,131
4,558
1,437
1,130
5,996
7,126
3,215

07/13/00

Lincolnwood

-

1,598
3,727
406
1,613
4,118
5,731
2,500

07/17/00

La Palco/New Orleans

-

1,023
3,204
2,077
1,609
4,695
6,304
2,239

07/29/00

Tracy/1615& 1650 W.11th S

-

1,745
4,530
364
1,761
4,878
6,639
2,767

08/01/00

Pineville

-

2,197
3,417
2,669
2,965
5,318
8,283
2,611

08/23/00

Morris Plains

-

1,501
4,300
4,356
2,719
7,438
10,157
3,364

08/31/00

Florissant/New Halls Fry

-

800
4,225
208
807
4,426
5,233
2,504

08/31/00

Orange, CA

-

661
1,542
6,144
667
7,680
8,347
3,091

09/01/00

Bayshore, NY

-

1,277
2,980
1,951
1,533
4,675
6,208
2,640

09/01/00

Los Angeles, CA

-

590
1,376
642
708
1,900
2,608
1,191

09/13/00

Merrillville

-

343
2,474
1,691
832
3,676
4,508
1,753

09/15/00

Gardena / W. El Segundo

-

1,532
3,424
247
1,532
3,671
5,203
1,868

F- 75


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

09/15/00

Chicago / Ashland Avenue

-

850
4,880
2,251
849
7,132
7,981
3,955

09/15/00

Oakland / Macarthur

-

678
2,751
381
678
3,132
3,810
1,656

09/15/00

Alexandria / Pickett Ii

-

2,743
6,198
515
2,743
6,713
9,456
3,418

09/15/00

Royal Oak / Coolidge Highway

-

1,062
2,576
295
1,062
2,871
3,933
1,459

09/15/00

Hawthorne / Crenshaw Blvd.

-

1,079
2,913
353
1,079
3,266
4,345
1,661

09/15/00

Rockaway / U.S. Route 46

-

2,424
4,945
518
2,423
5,464
7,887
2,795

09/15/00

Evanston / Greenbay

-

846
4,436
485
846
4,921
5,767
2,539

09/15/00

Los Angeles / Coliseum

-

3,109
4,013
377
3,108
4,391
7,499
2,189

09/15/00

Bethpage / Hempstead Turnpike

-

2,899
5,457
1,303
2,899
6,760
9,659
3,506

09/15/00

Northport / Fort Salonga Road

-

2,999
5,698
1,022
2,998
6,721
9,719
3,548

09/15/00

Brooklyn / St. Johns Place

-

3,492
6,026
1,488
3,491
7,515
11,006
4,084

09/15/00

Lake Ronkonkoma / Portion Rd.

-

937
4,199
476
937
4,675
5,612
2,365

09/15/00

Tampa/Gunn Hwy

-

1,843
4,300
295
1,843
4,595
6,438
2,504

09/18/00

Tampa/N. Del Mabry

-

2,204
2,447
10,247
2,239
12,659
14,898
7,652

09/30/00

Marietta/Kennestone& Hwy5

-

622
3,388
1,550
628
4,932
5,560
2,636

09/30/00

Lilburn/Indian Trail

-

1,695
5,170
1,829
1,711
6,983
8,694
3,646

11/15/00

Largo/Missouri

-

1,092
4,270
2,604
1,838
6,128
7,966
2,956

11/21/00

St. Louis/Wilson

-

1,608
3,913
2,090
1,627
5,984
7,611
3,078

12/21/00

Houston/7715 Katy Frwy

-

2,274
5,307
(1,496)
1,500
4,585
6,085
1,970

12/21/00

Houston/10801 Katy Frwy

-

1,664
3,884
195
1,618
4,125
5,743
2,125

12/21/00

Houston/Main St

-

1,681
3,924
402
1,684
4,323
6,007
2,239

12/21/00

Houston/W. Loop/S. Frwy

-

2,036
4,749
277
2,038
5,024
7,062
2,580

12/29/00

Chicago

-

1,946
6,002
162
1,949
6,161
8,110
3,267

12/29/00

Gardena

-

1,737
5,456
5,015
1,737
10,471
12,208
2,629

12/30/00

Raleigh/Glenwood

-

1,545
3,628
183
1,560
3,796
5,356
2,096

12/30/00

Frazier

-

800
3,324
99
800
3,423
4,223
1,705

01/05/01

Troy/E. Big Beaver Rd

-

2,195
4,221
2,154
2,820
5,750
8,570
2,671

01/11/01

Ft Lauderdale

-

954
3,972
2,749
1,746
5,929
7,675
2,744

01/16/01

No Hollywood/Sherman Way

-

2,173
5,442
3,718
2,200
9,133
11,333
4,034

01/18/01

Tuscon/E. Speedway

-

735
2,895
1,312
1,095
3,847
4,942
1,895

F- 76


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/25/01

Lombard/Finley

-

851
3,806
2,637
1,564
5,730
7,294
2,719

03/15/01

Los Angeles/West Pico

-

8,579
8,630
2,361
8,294
11,276
19,570
5,746

04/01/01

Lakewood/Cedar Dr.

-

1,329
9,356
4,217
1,331
13,571
14,902
6,659

04/07/01

Farmingdale/Rte 110

-

2,364
5,807
2,148
1,779
8,540
10,319
3,888

04/17/01

Philadelphia/Aramingo

-

968
4,539
147
968
4,686
5,654
2,411

04/18/01

Largo/Walsingham Road

-

1,000
3,545
(183)
800
3,562
4,362
1,853

06/17/01

Port Washington/Seaview &W.Sh

-

2,381
4,608
1,896
2,359
6,526
8,885
3,036

06/18/01

Silver Springs/Prosperity

-

1,065
5,391
2,161
1,065
7,552
8,617
3,520

06/19/01

Tampa/W. Waters Ave & Wilsky

-

953
3,785
107
954
3,891
4,845
1,984

06/26/01

Middletown

-

1,535
4,258
2,803
2,295
6,301
8,596
2,805

07/29/01

Miami/Sw 85th Ave

-

2,755
4,951
3,718
2,730
8,694
11,424
3,986

08/28/01

Hoover/John Hawkins Pkwy

-

1,050
2,453
143
1,051
2,595
3,646
1,329

09/30/01

Syosset

-

2,461
5,312
2,201
3,089
6,885
9,974
3,105

12/27/01

Los Angeles/W.Jefferson

-

8,285
9,429
4,896
8,333
14,277
22,610
6,083

12/27/01

Howell/Hgwy 9

-

941
4,070
1,623
1,365
5,269
6,634
2,448

12/29/01

Catonsville/Kent

-

1,378
5,289
2,744
1,377
8,034
9,411
3,691

12/29/01

Old Bridge/Rte 9

-

1,244
4,960
103
1,250
5,057
6,307
2,450

12/29/01

Sacremento/Roseville

-

876
5,344
2,027
526
7,721
8,247
3,679

12/31/01

Santa Ana/E.Mcfadden

-

7,587
8,612
5,322
7,600
13,921
21,521
5,412

01/01/02

Concord

-

650
1,332
129
649
1,462
2,111
528

01/01/02

Tustin

-

962
1,465
346
962
1,811
2,773
784

01/01/02

Pasadena/Sierra Madre

-

706
872
104
706
976
1,682
365

01/01/02

Azusa

-

933
1,659
7,708
932
9,368
10,300
2,611

01/01/02

Redlands

-

423
1,202
246
422
1,449
1,871
587

01/01/02

Airport I

-

346
861
398
346
1,259
1,605
603

01/01/02

Miami / Marlin Road

-

562
1,345
253
562
1,598
2,160
688

01/01/02

Riverside

-

95
1,106
67
94
1,174
1,268
448

01/01/02

Oakland / San Leandro

-

330
1,116
168
330
1,284
1,614
513

01/01/02

Richmond / Jacuzzi

-

419
1,224
88
419
1,312
1,731
493

01/01/02

Santa Clara / Laurel

-

1,178
1,789
156
1,179
1,944
3,123
887

F- 77


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/01/02

Pembroke Park

-

475
1,259
251
475
1,510
1,985
654

01/01/02

Ft. Lauderdale / Sun

-

452
1,254
265
452
1,519
1,971
608

01/01/02

San Carlos / Shorewa

-

737
1,360
164
737
1,524
2,261
557

01/01/02

Ft. Lauderdale / Sun

-

532
1,444
322
533
1,765
2,298
739

01/01/02

Sacramento / Howe

-

361
1,181
70
361
1,251
1,612
455

01/01/02

Sacramento / Capitol

-

186
1,284
364
186
1,648
1,834
802

01/01/02

Miami / Airport

-

517
915
343
517
1,258
1,775
613

01/01/02

Marietta / Cobb Park

-

419
1,571
450
420
2,020
2,440
970

01/01/02

Sacramento / Florin

-

624
1,710
1,192
623
2,903
3,526
1,652

01/01/02

Belmont / Dairy Lane

-

915
1,252
167
914
1,420
2,334
607

01/01/02

So. San Francisco

-

1,018
2,464
359
1,018
2,823
3,841
1,192

01/01/02

Palmdale / P Street

-

218
1,287
167
218
1,454
1,672
590

01/01/02

Tucker / Montreal Rd

-

760
1,485
266
758
1,753
2,511
737

01/01/02

Pasadena / S Fair Oaks

-

1,313
1,905
655
1,312
2,561
3,873
1,056

01/01/02

Carmichael/Fair Oaks

-

584
1,431
140
584
1,571
2,155
625

01/01/02

Carson / Carson St

-

507
877
194
506
1,072
1,578
468

01/01/02

San Jose / Felipe Ave

-

517
1,482
162
516
1,645
2,161
693

01/01/02

Miami / 27th Ave

-

272
1,572
404
271
1,977
2,248
845

01/01/02

San Jose / Capitol

-

400
1,183
271
401
1,453
1,854
539

01/01/02

Tucker / Mountain

-

519
1,385
280
520
1,664
2,184
672

01/03/02

St Charles/Veterans Memorial Pkwy

-

687
1,602
294
687
1,896
2,583
1,008

01/07/02

Bothell/ N. Bothell Way

-

1,063
4,995
198
1,062
5,194
6,256
2,511

01/15/02

Houston / N.Loop

-

2,045
6,178
2,153
2,045
8,331
10,376
3,716

01/16/02

Orlando / S. Kirkman

-

889
3,180
175
889
3,355
4,244
1,873

01/16/02

Austin / Us Hwy 183

-

608
3,856
172
608
4,028
4,636
2,240

01/16/02

Rochelle Park / 168

-

744
4,430
302
744
4,732
5,476
2,513

01/16/02

Honolulu / Waialae

-

10,631
10,783
433
10,629
11,218
21,847
5,976

01/16/02

Sunny Isles Bch

-

931
2,845
289
931
3,134
4,065
1,813

01/16/02

San Ramon / San Ramo

-

1,522
3,510
113
1,521
3,624
5,145
1,941

01/16/02

Austin / W. 6th St

-

2,399
4,493
522
2,399
5,015
7,414
2,804

F- 78


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/16/02

Schaumburg / W. Wise

-

1,158
2,598
100
1,157
2,699
3,856
1,478

01/16/02

Laguna Hills / Moulton

-

2,319
5,200
307
2,318
5,508
7,826
2,941

01/16/02

Annapolis / West St

-

955
3,669
114
955
3,783
4,738
2,043

01/16/02

Birmingham / Commons

-

1,125
3,938
277
1,125
4,215
5,340
2,309

01/16/02

Crestwood / Watson Rd

-

1,232
3,093
60
1,176
3,209
4,385
1,717

01/16/02

Northglenn /Huron St

-

688
2,075
139
688
2,214
2,902
1,226

01/16/02

Skokie / Skokie Blvd

-

716
5,285
167
716
5,452
6,168
2,856

01/16/02

Garden City / Stewart

-

1,489
4,039
381
1,489
4,420
5,909
2,440

01/16/02

Millersville / Veterans

-

1,036
4,229
267
1,035
4,497
5,532
2,445

01/16/02

W. Babylon / Sunrise

-

1,609
3,959
229
1,608
4,189
5,797
2,231

01/16/02

Memphis / Summer Ave

-

1,103
2,772
177
1,103
2,949
4,052
1,588

01/16/02

Santa Clara/Lafayette

-

1,393
4,626
48
1,393
4,674
6,067
2,349

01/16/02

Naperville / Washington

-

2,712
2,225
545
2,712
2,770
5,482
1,491

01/16/02

Phoenix/W Union Hills

-

1,071
2,934
144
1,065
3,084
4,149
1,664

01/16/02

Woodlawn / Whitehead

-

2,682
3,355
130
2,682
3,485
6,167
1,871

01/16/02

Issaquah / Pickering

-

1,138
3,704
68
1,137
3,773
4,910
2,005

01/16/02

West La /W Olympic

-

6,532
5,975
248
6,531
6,224
12,755
3,205

01/16/02

Pasadena / E. Colorado

-

1,125
5,160
182
1,124
5,343
6,467
2,723

01/16/02

Memphis / Covington

-

620
3,076
253
620
3,329
3,949
1,788

01/16/02

Hiawassee / N.Hiawassee

-

1,622
1,892
179
1,622
2,071
3,693
1,164

01/16/02

Longwood / State Rd

-

2,123
3,083
294
2,123
3,377
5,500
1,945

01/16/02

Casselberry / State

-

1,628
3,308
133
1,628
3,441
5,069
1,823

01/16/02

Honolulu/Kahala

-

3,722
8,525
282
3,721
8,808
12,529
4,469

01/16/02

Waukegan / Greenbay

-

933
3,826
109
933
3,935
4,868
2,036

01/16/02

Southfield / Telegraph

-

2,869
5,507
246
2,869
5,753
8,622
2,995

01/16/02

San Mateo / S. Delaware

-

1,921
4,602
188
1,921
4,790
6,711
2,432

01/16/02

Scottsdale/N.Hayden

-

2,111
3,564
99
2,117
3,657
5,774
1,883

01/16/02

Gilbert/W Park Ave

-

497
3,534
62
497
3,596
4,093
1,855

01/16/02

W.Palm Beach/Okeechobee

-

2,149
4,650
(247)
2,148
4,404
6,552
2,315

01/16/02

Indianapolis / W.86th

-

812
2,421
410
812
2,831
3,643
1,516

F- 79


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/16/02

Indianapolis / Madison

-

716
2,655
595
716
3,250
3,966
1,522

01/16/02

Indianapolis / Rockville

-

704
2,704
973
704
3,677
4,381
1,662

01/16/02

Santa Cruz / River

-

2,148
6,584
170
2,147
6,755
8,902
3,309

01/16/02

Novato / Rush Landing

-

1,858
2,574
105
1,858
2,679
4,537
1,396

01/16/02

Martinez / Arnold Dr

-

847
5,422
69
847
5,491
6,338
2,654

01/16/02

Charlotte/Cambridge

-

836
3,908
67
836
3,975
4,811
2,057

01/16/02

Rancho Cucamonga

-

579
3,222
3,702
1,130
6,373
7,503
2,721

01/16/02

Renton / Kent

-

768
4,078
112
768
4,190
4,958
2,179

01/16/02

Hawthorne / Goffle Rd

-

2,414
4,918
119
2,413
5,038
7,451
2,527

02/02/02

Nashua / Southwood Dr

-

2,493
4,326
318
2,493
4,644
7,137
2,256

02/15/02

Houston/Fm 1960 East

-

859
2,004
195
859
2,199
3,058
1,088

03/07/02

Baltimore / Russell Street

-

1,763
5,821
275
1,763
6,096
7,859
2,910

03/11/02

Weymouth / Main St

-

1,440
4,433
265
1,439
4,699
6,138
2,266

03/28/02

Clinton / Branch Ave & Schultz

-

1,257
4,108
3,855
2,358
6,862
9,220
2,994

04/17/02

La Mirada/Alondra

-

1,749
5,044
2,847
2,575
7,065
9,640
3,098

05/01/02

N.Richlnd Hls/Rufe Snow Dr

-

632
6,337
2,520
631
8,858
9,489
4,027

05/02/02

Parkville/E.Joppa

-

898
4,306
185
898
4,491
5,389
2,103

06/17/02

Waltham / Lexington St

-

3,183
5,733
368
3,203
6,081
9,284
2,832

06/30/02

Nashville / Charlotte

-

876
2,004
192
876
2,196
3,072
1,085

07/02/02

Mt Juliet / Lebonan Rd

-

516
1,203
258
516
1,461
1,977
772

07/14/02

Yorktown / George Washington

-

707
1,684
171
707
1,855
2,562
933

07/22/02

Brea/E. Lambert & Clifwood Pk

-

2,114
3,555
203
2,113
3,759
5,872
1,752

08/01/02

Bricktown/Route 70

-

1,292
3,690
227
1,292
3,917
5,209
1,809

08/01/02

Danvers / Newbury St.

-

1,311
4,140
710
1,326
4,835
6,161
2,204

08/15/02

Montclair / Holt Blvd.

-

889
2,074
719
889
2,793
3,682
1,476

08/21/02

Rockville Centre/Merrick Rd

-

3,693
6,990
439
3,692
7,430
11,122
3,427

09/13/02

Lacey / Martin Way

-

1,379
3,217
146
1,379
3,363
4,742
1,399

09/13/02

Lakewood / Bridgeport

-

1,286
3,000
164
1,286
3,164
4,450
1,326

09/13/02

Kent / Pacific Highway

-

1,839
4,291
271
1,839
4,562
6,401
1,933

11/04/02

Scotch Plains /Route 22

-

2,124
5,072
143
2,126
5,213
7,339
2,428

F- 80


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

12/23/02

Snta Clarita/Viaprincssa

-

2,508
3,008
3,667
2,508
6,675
9,183
2,843

02/13/03

Pasadena / Ritchie Hwy

-

2,253
4,218
24
2,253
4,242
6,495
1,869

02/13/03

Malden / Eastern Ave

-

3,212
2,739
168
3,212
2,907
6,119
1,305

02/24/03

Miami / SW 137th Ave

-

1,600
4,684
(181)
1,600
4,503
6,103
1,983

03/03/03

Chantilly / Dulles South Court

-

2,190
4,314
132
2,101
4,535
6,636
1,953

03/06/03

Medford / Mystic Ave

-

3,886
4,982
47
3,885
5,030
8,915
2,187

05/27/03

Castro Valley / Grove Way

-

2,247
5,881
1,022
2,307
6,843
9,150
3,003

08/02/03

Sacramento / E.Stockton Blvd

-

554
4,175
119
554
4,294
4,848
1,862

08/13/03

Timonium / W. Padonia Road

-

1,932
3,681
65
1,932
3,746
5,678
1,588

08/21/03

Van Nuys / Sepulveda

-

1,698
3,886
2,400
1,698
6,286
7,984
2,347

09/09/03

Westwood / East St

-

3,267
5,013
409
3,288
5,401
8,689
2,322

10/21/03

San Diego / Miramar Road

-

2,244
6,653
700
2,243
7,354
9,597
3,058

11/03/03

El Sobrante/San Pablo

-

1,255
4,990
1,397
1,257
6,385
7,642
3,027

11/06/03

Pearl City / Kamehameha Hwy

-

4,428
4,839
688
4,430
5,525
9,955
2,292

12/23/03

Boston / Southampton Street

-

5,334
7,511
867
5,345
8,367
13,712
3,408

01/09/04

Farmingville / Horseblock Road

-

1,919
4,420
16
1,918
4,437
6,355
1,807

02/27/04

Salem / Goodhue St.

-

1,544
6,160
121
1,544
6,281
7,825
2,523

03/18/04

Seven Corners / Arlington Blvd.

-

6,087
7,553
(186)
6,085
7,369
13,454
2,910

06/30/04

Marlton / Route 73

-

1,103
5,195
(13)
1,103
5,182
6,285
2,243

07/01/04

Long Island City/Northern Blvd.

-

4,876
7,610
(69)
4,876
7,541
12,417
2,973

07/09/04

West Valley Cty/Redwood

-

876
2,067
691
883
2,751
3,634
1,351

07/12/04

Hicksville/E. Old Country Rd.

-

1,693
3,910
234
1,692
4,145
5,837
1,605

07/15/04

Harwood/Ronald

-

1,619
3,778
273
1,619
4,051
5,670
1,666

09/24/04

E. Hanover/State Rt

-

3,895
4,943
249
3,895
5,192
9,087
1,944

10/14/04

Apple Valley/148th St

208
591
1,375
252
592
1,626
2,218
717

10/14/04

Blaine / Hwy 65 NE

326
789
1,833
859
713
2,768
3,481
1,079

10/14/04

Brooklyn Park / Lakeland Ave

-

1,411
3,278
315
1,413
3,591
5,004
1,486

10/14/04

Brooklyn Park / Xylon Ave

387
1,120
2,601
403
1,121
3,003
4,124
1,346

10/14/04

St Paul(Eagan)/Sibley Mem'l Hwy

208
615
1,431
172
616
1,602
2,218
673

10/14/04

Maple Grove / Zachary Lane

426
1,337
3,105
108
1,338
3,212
4,550
1,225

F- 81


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/14/04

Minneapolis / Hiawatha Ave

490
1,480
3,437
308
1,481
3,744
5,225
1,512

10/14/04

New Hope / 36th Ave

504
1,332
3,094
953
1,333
4,046
5,379
1,834

10/14/04

Rosemount / Chippendale Ave

284
864
2,008
154
865
2,161
3,026
863

10/14/04

St Cloud/Franklin

191
575
1,338
121
576
1,458
2,034
581

10/14/04

Savage / W 128th St

494
1,522
3,535
209
1,523
3,743
5,266
1,470

10/14/04

Spring Lake Park/Hwy 65 NE

530
1,534
3,562
559
1,535
4,120
5,655
1,804

10/14/04

St Paul / Eaton St

-

1,161
2,698
208
1,163
2,904
4,067
1,167

10/14/04

St Paul-Hartzell / Wabash Ave

-

1,207
2,816
427
1,206
3,244
4,450
1,371

10/14/04

West St Paul / Marie Ave

-

1,447
3,361
1,453
1,449
4,812
6,261
2,386

10/14/04

Stillwater / Memorial Ave

541
1,669
3,876
226
1,671
4,100
5,771
1,590

10/14/04

St Paul-VadnaisHts/Birch Lake Rd

324
928
2,157
374
929
2,530
3,459
1,106

10/14/04

Woodbury / Hudson Road

-

1,863
4,327
390
1,865
4,715
6,580
1,876

10/14/04

Brown Deer / N Green Bay Rd

348
1,059
2,461
194
1,060
2,654
3,714
1,068

10/14/04

Germantown / Spaten Court

198
607
1,411
94
608
1,504
2,112
591

10/14/04

Milwaukee/ N 77th St

416
1,241
2,882
318
1,242
3,199
4,441
1,299

10/14/04

Milwaukee/ S 13th St

486
1,484
3,446
254
1,485
3,699
5,184
1,468

10/14/04

Oak Creek / S 27th St

252
751
1,746
193
752
1,938
2,690
792

10/14/04

Waukesha / Arcadian Ave

550
1,665
3,868
332
1,667
4,198
5,865
1,719

10/14/04

West Allis / W Lincoln Ave

460
1,390
3,227
291
1,391
3,517
4,908
1,414

10/14/04

Garland / O'Banion Rd

-

606
1,414
166
608
1,578
2,186
677

10/14/04

Grand Prairie/ Hwy360

-

942
2,198
176
944
2,372
3,316
957

10/14/04

Duncanville/N Duncnvill

-

1,524
3,556
606
1,525
4,161
5,686
1,738

10/14/04

Lancaster/ W Pleasant

-

993
2,317
164
995
2,479
3,474
993

10/14/04

Mesquite / Oates Dr

-

937
2,186
173
939
2,357
3,296
953

10/14/04

Dallas / E NW Hwy

-

942
2,198
183
944
2,379
3,323
954

11/24/04

Pompano Beach/E. Sample

-

1,608
3,754
279
1,621
4,020
5,641
1,549

11/24/04

Davie / SW 41st St.

-

2,467
5,758
272
2,466
6,031
8,497
2,345

11/24/04

North Bay Village/Kennedy

-

3,275
7,644
301
3,274
7,946
11,220
3,048

11/24/04

Miami / Biscayne Blvd

-

3,538
8,258
250
3,537
8,509
12,046
3,286

11/24/04

Miami Gardens/NW 57th St

-

2,706
6,316
218
2,706
6,534
9,240
2,509

F- 82


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

11/24/04

Tamarac/ N University Dr

-

2,580
6,022
263
2,580
6,285
8,865
2,390

11/24/04

Miami / SW 31st Ave

-

11,574
27,009
392
11,571
27,404
38,975
10,194

11/24/04

Hialeah / W 20th Ave

-

2,224
5,192
498
2,224
5,690
7,914
2,428

11/24/04

Miami / SW 42nd St

-

2,955
6,897
594
2,958
7,488
10,446
3,148

11/24/04

Miami / SW 40th St

-

2,933
6,844
639
2,932
7,484
10,416
3,170

11/25/04

Carlsbad/CorteDelAbeto

-

2,861
6,676
3,216
2,861
9,892
12,753
3,460

01/19/05

Cheektowaga / William St

-

965
2,262
82
964
2,345
3,309
1,003

01/19/05

Amherst / Millersport Hwy

-

1,431
3,350
97
1,431
3,447
4,878
1,476

01/19/05

Lancaster / Walden Ave

-

528
1,244
145
528
1,389
1,917
618

01/19/05

Tonawanda/HospitalityCentreWay

-

1,205
2,823
92
1,205
2,915
4,120
1,237

01/19/05

Wheatfield / Niagara Falls Blv

-

1,130
2,649
74
1,130
2,723
3,853
1,164

01/20/05

Oak Lawn / Southwest Hwy

-

1,850
4,330
251
1,850
4,581
6,431
1,974

02/25/05

Owings Mills / Reisterstown Rd

-

887
3,865
20
887
3,885
4,772
1,393

04/26/05

Hoboken / 8th St

-

3,963
9,290
545
3,962
9,836
13,798
4,215

05/03/05

Bayville / 939 Route 9

-

1,928
4,519
127
1,928
4,646
6,574
1,938

05/03/05

Bricktown / Burnt Tavern Rd

-

3,522
8,239
208
3,521
8,448
11,969
3,492

05/03/05

JacksonTwnshp/N.County Line Rd

-

1,555
3,647
117
1,554
3,765
5,319
1,557

05/16/05

Methuen / Pleasant Valley St

-

2,263
4,540
205
2,263
4,745
7,008
1,681

05/19/05

Libertyville / Kelley Crt

-

2,042
4,783
141
2,042
4,924
6,966
2,037

05/19/05

Joliet / Essington

-

1,434
3,367
166
1,434
3,533
4,967
1,487

06/15/05

Atlanta/Howell Mill Rd NW

-

1,864
4,363
98
1,864
4,461
6,325
1,816

06/15/05

Smyrna / Herodian Way SE

-

1,294
3,032
220
1,293
3,253
4,546
1,324

07/07/05

Lithonia / Minola Dr

-

1,273
2,985
160
1,272
3,146
4,418
1,301

07/14/05

Kennesaw / Bells Ferry Rd NW

-

1,264
2,976
856
1,264
3,832
5,096
1,512

07/28/05

Atlanta / Monroe Dr NE

-

2,914
6,829
1,111
2,913
7,941
10,854
3,142

08/11/05

Suwanee / Old Peachtree Rd NE

-

1,914
4,497
275
1,914
4,772
6,686
1,963

09/08/05

Brandon / Providence Rd

-

2,592
6,067
233
2,592
6,300
8,892
2,497

09/15/05

Woodstock / Hwy 92

-

1,251
2,935
120
1,250
3,056
4,306
1,223

09/22/05

Charlotte / W. Arrowood Rd

-

1,426
3,335
(122)
1,153
3,486
4,639
1,373

10/05/05

Jacksonville Beach / Beach Bl

-

2,552
5,981
232
2,552
6,213
8,765
2,478

F- 83


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/05/05

Bronx / Brush Ave

-

4,517
10,581
237
4,516
10,819
15,335
4,243

10/11/05

Austin / E. Ben White Blvd

-

213
3,461
26
213
3,487
3,700
1,090

10/13/05

Deerfield Beach/S. Powerline R

-

3,365
7,874
296
3,364
8,171
11,535
3,197

10/14/05

Cooper City / Sheridan St

-

3,035
7,092
304
3,034
7,397
10,431
2,917

10/20/05

Staten Island / Veterans Rd W.

-

3,599
8,430
273
3,598
8,704
12,302
3,421

10/20/05

Pittsburg / LoveridgeCenter

-

3,602
8,448
158
3,601
8,607
12,208
3,353

10/21/05

Norristown / W.Main St

-

1,465
4,818
349
1,465
5,167
6,632
1,700

11/02/05

Miller Place / Route 25A

-

2,757
6,459
249
2,757
6,708
9,465
4,734

11/18/05

Miami / Biscayne Blvd

-

7,434
17,268
452
7,433
17,721
25,154
6,804

12/01/05

Manchester / Taylor St

-

1,305
3,029
191
1,305
3,220
4,525
1,334

12/07/05

Buffalo Grove/E. Aptakisic Rd

-

1,986
4,635
141
1,986
4,776
6,762
1,858

12/13/05

Lorton / Pohick Rd & I95

-

1,167
4,582
430
1,184
4,995
6,179
1,665

12/16/05

Pico Rivera / Washington Blvd

-

4,719
11,012
116
4,719
11,128
15,847
4,274

12/27/05

Queens Village / Jamaica Ave

-

3,409
5,494
107
3,409
5,601
9,010
2,017

01/01/06

Costa Mesa / Placentia-A

-

275
754
239
275
993
1,268
318

01/01/06

Van Nuys / Sepulveda-A

-

497
886
138
497
1,024
1,521
343

01/01/06

Pico Rivera / Beverly

-

303
865
62
303
927
1,230
247

01/01/06

San Dimas

-

222
1,505
285
222
1,790
2,012
611

01/01/06

Long Beach / Cherry Ave

-

801
1,723
2,981
801
4,704
5,505
629

01/01/06

E.LA / Valley Blvd

-

670
1,845
400
685
2,230
2,915
831

01/01/06

Glendale / Eagle Rock Blvd

-

1,240
1,831
227
1,240
2,058
3,298
1,470

01/01/06

N. Pasadena / Lincoln Ave

-

357
535
65
357
600
957
181

01/01/06

Crossroads Pkwy/ 605 & 60 Fwys

-

146
773
71
146
844
990
258

01/01/06

Fremont / Enterprise

-

122
727
223
122
950
1,072
344

01/01/06

Milpitas/Montague I &Watson Ct

-

212
607
176
212
783
995
229

01/01/06

Wilmington

-

890
1,345
202
890
1,547
2,437
447

01/01/06

Sun Valley / Glenoaks

-

359
616
91
359
707
1,066
192

01/01/06

Corona

-

169
722
131
169
853
1,022
192

01/01/06

Norco

-

106
410
77
106
487
593
109

01/01/06

N. Hollywood / Vanowen

-

343
567
82
343
649
992
199

F- 84


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/05/06

Norfolk/Widgeon Rd.

-

1,328
3,125
189
1,328
3,314
4,642
1,259

01/11/06

Goleta/Hollister&Stork

-

2,873
6,788
211
2,873
6,999
9,872
2,685

02/15/06

RockvilleCtr/Sunrs

-

1,813
4,264
1,548
1,813
5,812
7,625
2,266

03/16/06

Deerfield/S. Pfingsten Rd.

-

1,953
4,569
159
1,953
4,728
6,681
1,802

03/28/06

Pembroke Pines/S. Douglas Rd.

-

3,008
7,018
161
3,008
7,179
10,187
2,678

03/30/06

Miami/SW 24th Ave.

-

4,272
9,969
237
4,272
10,206
14,478
3,753

03/31/06

San Diego/MiraMesa&PacHts

-

2,492
7,127
5,402
3,794
11,227
15,021
2,336

05/01/06

Wilmington/Kirkwood Hwy

-

1,572
3,672
231
1,572
3,903
5,475
1,471

05/01/06

Jupiter/5100 Military Trail

-

4,397
10,266
238
4,397
10,504
14,901
3,834

05/01/06

Neptune/Neptune Blvd.

-

3,240
7,564
193
3,240
7,757
10,997
2,860

05/15/06

Suwanee/Peachtree Pkwy

-

2,483
5,799
108
2,483
5,907
8,390
2,144

05/26/06

Honolulu/Kapiolani&Kamake

-

9,329
20,400
572
9,329
20,972
30,301
6,479

06/06/06

Tampa/30th St

-

2,283
5,337
202
2,283
5,539
7,822
2,023

06/22/06

Centennial/S. Parker Rd.

-

1,786
4,173
163
1,786
4,336
6,122
1,585

07/01/06

Brooklyn/Knapp St

-

6,701
5,088
61
6,701
5,149
11,850
1,556

08/22/06

Scottsdale North

-

5,037
14,000
373
5,036
14,374
19,410
4,510

08/22/06

Dobson Ranch

-

1,896
5,065
183
1,896
5,248
7,144
1,659

08/22/06

Scottsdale Air Park

-

1,560
7,060
80
1,560
7,140
8,700
2,180

08/22/06

Shea

-

2,271
6,402
80
2,270
6,483
8,753
1,990

08/22/06

Collonade Mall

-

-

3,569
90

-

3,659
3,659
1,140

08/22/06

Union Hills

-

2,618
5,357
111
2,617
5,469
8,086
1,698

08/22/06

Speedway

-

1,921
6,105
233
1,920
6,339
8,259
2,035

08/22/06

Mill Avenue

-

621
2,447
141
621
2,588
3,209
851

08/22/06

Cooper Road

-

2,378
3,970
128
2,377
4,099
6,476
1,298

08/22/06

Desert Sky

-

1,603
4,667
172
1,603
4,839
6,442
1,525

08/22/06

Tanque Verde Road

-

1,636
3,714
89
1,636
3,803
5,439
1,177

08/22/06

Oro Valley

-

1,729
6,158
95
1,728
6,254
7,982
1,929

08/22/06

Sunnyvale

-

5,647
16,555
314
5,646
16,870
22,516
5,203

08/22/06

El Cerito

-

2,002
8,710
217
2,001
8,928
10,929
2,767

08/22/06

Westwood

-

7,826
13,848
703
7,824
14,553
22,377
4,659

F- 85


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

El Cajon

-

7,490
13,341
1,900
7,488
15,243
22,731
5,046

08/22/06

Santa Ana

-

12,432
10,961
837
12,429
11,801
24,230
4,041

08/22/06

Culver City / 405 & Jefferson

-

3,689
14,555
241
3,688
14,797
18,485
4,555

08/22/06

Solana Beach

-

-

11,163
393

-

11,556
11,556
3,655

08/22/06

Huntington Beach

-

3,914
11,064
285
3,913
11,350
15,263
3,501

08/22/06

Ontario

-

2,904
5,762
362
2,904
6,124
9,028
1,965

08/22/06

Orange

-

2,421
9,184
293
2,421
9,477
11,898
2,951

08/22/06

Daly City

-

4,034
13,280
1,052
4,033
14,333
18,366
4,604

08/22/06

Castro Valley

-

3,682
5,986
253
3,681
6,240
9,921
1,919

08/22/06

Newark

-

3,550
6,512
121
3,550
6,633
10,183
2,030

08/22/06

Sacramento

-

1,864
4,399
108
1,864
4,507
6,371
1,408

08/22/06

San Leandro

-

2,979
4,776
126
2,979
4,902
7,881
1,528

08/22/06

San Lorenzo

-

1,842
4,387
152
1,841
4,540
6,381
1,445

08/22/06

Tracy

-

959
3,791
150
959
3,941
4,900
1,244

08/22/06

Aliso Viejo

-

6,640
11,486
181
6,639
11,668
18,307
3,574

08/22/06

Alicia Parkway

-

5,669
12,680
576
5,668
13,257
18,925
4,294

08/22/06

Capitol Expressway

-

-

3,970
98

-

4,068
4,068
1,267

08/22/06

Vista Park

-

-

-

158

-

158
158
107

08/22/06

Oakley

-

2,419
5,452
232
2,418
5,685
8,103
1,845

08/22/06

Livermore

-

2,972
6,816
141
2,971
6,958
9,929
2,134

08/22/06

Sand City

-

2,563
8,291
95
2,563
8,386
10,949
2,561

08/22/06

Tracy II

-

1,762
4,487
138
1,762
4,625
6,387
1,450

08/22/06

SF-Evans

-

3,966
7,487
513
3,965
8,001
11,966
2,692

08/22/06

Natomas

-

1,302
5,063
122
1,302
5,185
6,487
1,625

08/22/06

Golden / 6th & Simms

-

853
2,817
247
853
3,064
3,917
998

08/22/06

Littleton / Hampden - South

-

1,040
2,261
54
1,040
2,315
3,355
725

08/22/06

Margate

-

3,482
5,742
297
3,482
6,039
9,521
1,938

08/22/06

Delray Beach

-

3,546
7,076
190
3,546
7,266
10,812
2,271

08/22/06

Lauderhill

-

2,807
6,668
166
2,807
6,834
9,641
2,140

08/22/06

Roswell

-

908
3,308
256
908
3,564
4,472
1,177

F- 86


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Morgan Falls

-

3,229
7,844
229
3,228
8,074
11,302
2,480

08/22/06

Norcross

-

724
2,197
189
724
2,386
3,110
800

08/22/06

Stone Mountain

-

500
2,055
183
500
2,238
2,738
749

08/22/06

Tucker

-

731
2,664
247
731
2,911
3,642
970

08/22/06

Forest Park

-

502
1,731
229
502
1,960
2,462
667

08/22/06

Clairmont Road

-

804
2,345
153
804
2,498
3,302
804

08/22/06

Gwinnett Place

-

1,728
3,982
158
1,728
4,140
5,868
1,285

08/22/06

Perimeter Center

-

3,414
8,283
258
3,413
8,542
11,955
2,629

08/22/06

Peachtree Industrial Blvd.

-

2,443
6,682
296
2,442
6,979
9,421
2,162

08/22/06

Satellite Blvd

-

1,940
3,907
199
1,940
4,106
6,046
1,312

08/22/06

Hillside

-

1,949
3,611
213
1,949
3,824
5,773
1,247

08/22/06

Orland Park

-

2,977
5,443
221
2,976
5,665
8,641
1,807

08/22/06

Bolingbrook / Brook Ct

-

1,342
2,133
148
1,342
2,281
3,623
749

08/22/06

Wheaton

-

1,531
5,584
241
1,531
5,825
7,356
1,818

08/22/06

Lincolnwood  / Touhy

-

700
3,307
100
700
3,407
4,107
1,067

08/22/06

Niles

-

826
1,473
181
826
1,654
2,480
555

08/22/06

Berwyn

-

728
5,310
282
728
5,592
6,320
1,785

08/22/06

Chicago Hts / N Western

-

1,367
3,359
138
1,367
3,497
4,864
1,125

08/22/06

River West

-

296
2,443
224
296
2,667
2,963
899

08/22/06

Fullerton

-

1,369
6,500
410
1,369
6,910
8,279
2,297

08/22/06

Glenview West

-

1,283
2,621
264
1,282
2,886
4,168
931

08/22/06

Glendale  / Keystone Ave.

-

1,733
3,958
223
1,733
4,181
5,914
1,336

08/22/06

College Park / W. 86th St.

-

1,381
2,669
56
1,381
2,725
4,106
859

08/22/06

Carmel / N. Range Line Rd.

-

2,580
5,025
260
2,580
5,285
7,865
1,660

08/22/06

Geogetown / Georgetown Rd.

-

1,263
4,224
144
1,263
4,368
5,631
1,372

08/22/06

Fishers / Allisonville Rd.

-

2,106
3,629
367
2,105
3,997
6,102
1,360

08/22/06

Castleton / Corporate Dr.

-

914
2,465
140
914
2,605
3,519
865

08/22/06

Geist / Fitness Lane

-

2,133
3,718
93
2,133
3,811
5,944
1,205

08/22/06

Indianapolis / E. 6nd St.

-

444
2,141
81
444
2,222
2,666
709

08/22/06

Suitland

-

2,337
5,799
256
2,336
6,056
8,392
1,942

F- 87


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Gaithersburg

-

4,239
8,516
252
4,238
8,769
13,007
2,791

08/22/06

Germantown

-

2,057
4,510
234
2,057
4,744
6,801
1,551

08/22/06

Briggs Chaney

-

2,073
2,802
104
2,024
2,955
4,979
933

08/22/06

Oxon Hill

-

1,557
3,971
127
1,556
4,099
5,655
1,294

08/22/06

Frederick / Thomas Johnson

-

1,811
2,695
245
1,811
2,940
4,751
1,006

08/22/06

Clinton

-

2,728
5,363
87
2,728
5,450
8,178
1,699

08/22/06

Reisterstown

-

833
2,035
120
833
2,155
2,988
708

08/22/06

Plymouth

-

2,018
4,415
155
2,017
4,571
6,588
1,453

08/22/06

Madison Heights

-

2,354
4,391
162
2,354
4,553
6,907
1,483

08/22/06

Ann Arbor

-

1,921
4,068
127
1,920
4,196
6,116
1,320

08/22/06

Canton

-

710
4,287
209
710
4,496
5,206
1,450

08/22/06

Fraser

-

2,026
5,393
175
2,025
5,569
7,594
1,764

08/22/06

Livonia

-

1,849
3,860
167
1,848
4,028
5,876
1,269

08/22/06

Sterling Heights

-

2,996
5,358
187
2,995
5,546
8,541
1,763

08/22/06

Warren

-

3,345
7,004
137
3,344
7,142
10,486
2,200

08/22/06

Rochester

-

1,876
3,032
213
1,876
3,245
5,121
1,080

08/22/06

Taylor

-

1,635
4,808
183
1,634
4,992
6,626
1,587

08/22/06

Jackson

-

442
1,756
272
442
2,028
2,470
690

08/22/06

Troy

-

1,237
2,093
46
1,237
2,139
3,376
676

08/22/06

Rochester Hills

-

1,780
4,559
81
1,780
4,640
6,420
1,429

08/22/06

Auburn Hills

-

1,888
3,017
155
1,887
3,173
5,060
1,030

08/22/06

Flint South

-

543
3,068
148
542
3,217
3,759
1,019

08/22/06

Troy - Maple

-

2,570
5,775
132
2,570
5,907
8,477
1,822

08/22/06

Matawan

-

4,282
7,813
529
4,282
8,342
12,624
2,783

08/22/06

Marlboro

-

2,214
5,868
223
2,214
6,091
8,305
1,933

08/22/06

Voorhees

-

2,705
5,486
123
2,705
5,609
8,314
1,728

08/22/06

Dover/Rockaway

-

3,395
5,327
139
3,394
5,467
8,861
1,696

08/22/06

Marlton

-

1,635
2,273
108
1,635
2,381
4,016
768

08/22/06

West Paterson

-

701
5,689
317
701
6,006
6,707
1,965

08/22/06

Yonkers

-

4,473
9,925
3,076
4,473
13,001
17,474
5,014

F- 88


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Van Dam Street

-

3,527
6,935
2,934
3,527
9,869
13,396
4,399

08/22/06

Northern Blvd

-

5,373
9,970
3,003
5,372
12,974
18,346
6,499

08/22/06

Gold Street

-

6,747
16,544
3,715
6,746
20,260
27,006
8,449

08/22/06

Utica Avenue

-

7,746
13,063
1,682
7,744
14,747
22,491
5,490

08/22/06

Melville

-

4,659
6,572
3,623
4,658
10,196
14,854
2,757

08/22/06

Westgate

-

697
1,211
163
697
1,374
2,071
494

08/22/06

Capital Boulevard

-

757
1,681
124
757
1,805
2,562
605

08/22/06

Cary

-

1,145
5,104
283
1,145
5,387
6,532
1,727

08/22/06

Garner

-

529
1,211
127
529
1,338
1,867
453

08/22/06

Morrisville

-

703
1,880
161
703
2,041
2,744
690

08/22/06

Atlantic Avenue

-

1,693
6,293
260
1,692
6,554
8,246
2,050

08/22/06

Friendly Avenue

-

1,169
3,043
238
1,169
3,281
4,450
1,082

08/22/06

Glenwood Avenue

-

1,689
4,948
213
1,689
5,161
6,850
1,639

08/22/06

Poole Road

-

1,271
2,919
189
1,271
3,108
4,379
1,002

08/22/06

South Raleigh

-

800
2,219
180
800
2,399
3,199
779

08/22/06

Wendover

-

2,891
7,656
254
2,891
7,910
10,801
2,517

08/22/06

Beaverton / Hwy 217

-

2,130
3,908
133
2,130
4,041
6,171
1,287

08/22/06

Gresham / Hogan Rd

-

1,957
4,438
157
1,957
4,595
6,552
1,490

08/22/06

Hillsboro / TV Hwy

-

3,095
8,504
115
3,095
8,619
11,714
2,650

08/22/06

Westchester

-

-

5,735
453

-

6,188
6,188
1,993

08/22/06

Airport

-

4,597
8,728
334
4,596
9,063
13,659
2,901

08/22/06

Oxford Valley

-

2,430
5,365
144
2,430
5,509
7,939
1,730

08/22/06

Valley Forge

-

-

-

100

-

100
100
75

08/22/06

Jenkintown

-

-

-

66

-

66
66
48

08/22/06

Burke

-

2,522
4,019
100
2,521
4,120
6,641
1,273

08/22/06

Midlothian Turnpike

-

1,978
3,244
113
1,978
3,357
5,335
1,077

08/22/06

South Military Highway

-

1,611
2,903
97
1,610
3,001
4,611
947

08/22/06

Newport News North

-

2,073
4,067
132
2,072
4,200
6,272
1,320

08/22/06

Virginia Beach Blvd.

-

2,743
4,786
182
2,743
4,968
7,711
1,571

08/22/06

Bayside

-

1,570
2,708
71
1,570
2,779
4,349
869

F- 89


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Chesapeake

-

1,507
4,296
159
1,506
4,456
5,962
1,375

08/22/06

Leesburg

-

1,935
2,485
111
1,935
2,596
4,531
818

08/22/06

Dale City

-

1,885
3,335
180
1,885
3,515
5,400
1,141

08/22/06

Gainesville

-

1,377
2,046
167
1,377
2,213
3,590
735

08/22/06

Charlottesville

-

1,481
2,397
116
1,481
2,513
3,994
815

08/22/06

Laskin Road

-

1,448
2,634
126
1,447
2,761
4,208
874

08/22/06

Holland Road

-

1,565
2,227
1,041
1,387
3,446
4,833
908

08/22/06

Princess Anne Road

-

1,479
2,766
66
1,478
2,833
4,311
888

08/22/06

Cedar Road

-

1,138
2,083
117
1,138
2,200
3,338
706

08/22/06

Crater Road

-

1,497
2,266
163
1,497
2,429
3,926
806

08/22/06

Temple

-

993
2,231
216
993
2,447
3,440
823

08/22/06

Jefferson Davis Hwy

-

954
2,156
74
954
2,230
3,184
706

08/22/06

McLean

-

-

8,815
180

-

8,995
8,995
5,627

08/22/06

Burke Centre

-

4,756
8,705
230
4,756
8,935
13,691
2,777

08/22/06

Fordson

-

3,063
5,235
146
3,063
5,381
8,444
1,679

08/22/06

Fullerton

-

4,199
8,867
302
4,199
9,169
13,368
2,896

08/22/06

Telegraph

-

2,183
4,467
202
2,183
4,669
6,852
1,482

08/22/06

Mt Vernon

-

4,876
11,544
372
4,875
11,917
16,792
3,726

08/22/06

Bellingham

-

2,160
4,340
200
2,160
4,540
6,700
1,453

08/22/06

Everett Central

-

2,137
4,342
131
2,136
4,474
6,610
1,403

08/22/06

Tacoma / Highland Hills

-

2,647
5,533
242
2,647
5,775
8,422
1,868

08/22/06

Edmonds

-

5,883
10,514
354
5,882
10,869
16,751
3,439

08/22/06

Kirkland 124th

-

2,827
5,031
209
2,826
5,241
8,067
1,715

08/22/06

Woodinville

-

2,603
5,723
178
2,603
5,901
8,504
1,857

08/22/06

Burien / Des Moines

-

3,063
5,952
343
3,062
6,296
9,358
2,057

08/22/06

SeaTac

-

2,439
4,623
622
2,439
5,245
7,684
1,898

08/22/06

Southcenter

-

2,054
3,665
188
2,053
3,854
5,907
1,271

08/22/06

Puyallup / Canyon Rd

-

1,123
1,940
100
1,123
2,040
3,163
662

08/22/06

Puyallup / South Hill

-

1,567
2,610
301
1,567
2,911
4,478
963

08/22/06

Queen Anne/Magnolia

-

3,191
11,723
208
3,190
11,932
15,122
3,686

F- 90


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Kennydale

-

3,424
7,799
523
3,424
8,322
11,746
2,621

08/22/06

Bellefield

-

3,019
5,541
361
3,018
5,903
8,921
1,956

08/22/06

Factoria Square

-

3,431
8,891
219
3,431
9,110
12,541
2,829

08/22/06

Auburn / 16th Ave

-

2,491
4,716
143
2,491
4,859
7,350
1,555

08/22/06

East Bremerton

-

1,945
5,203
182
1,944
5,386
7,330
1,688

08/22/06

Port Orchard

-

1,144
2,885
175
1,143
3,061
4,204
1,007

08/22/06

West Seattle

-

3,573
8,711
93
3,572
8,805
12,377
2,691

08/22/06

Vancouver / Salmon Creek

-

2,667
5,597
110
2,666
5,708
8,374
1,786

08/22/06

West Bremerton

-

1,778
3,067
103
1,777
3,171
4,948
1,005

08/22/06

Kent / 132nd

-

1,806
3,880
128
1,805
4,009
5,814
1,269

08/22/06

Lacey / Martin Way

-

1,211
2,162
80
1,211
2,242
3,453
721

08/22/06

Lynwood / Hwy 9

-

2,172
3,518
223
2,171
3,742
5,913
1,218

08/22/06

W Olympia / Black Lake Blvd

-

1,295
2,300
38
1,295
2,338
3,633
730

08/22/06

Parkland / A St

-

1,855
3,819
221
1,854
4,041
5,895
1,330

08/22/06

Lake Union

-

11,602
32,019
2,647
11,600
34,668
46,268
11,243

08/22/06

Bellevue / 122nd

-

9,552
21,891
1,028
9,550
22,921
32,471
7,527

08/22/06

Gig Harbor/Olympic

-

1,762
3,196
131
1,762
3,327
5,089
1,060

08/22/06

Seattle /Ballinger Way

-

-

7,098
76

-

7,174
7,174
2,198

08/22/06

Scottsdale South

-

2,377
3,524
209
2,377
3,733
6,110
1,261

08/22/06

Phoenix

-

2,516
5,638
234
2,515
5,873
8,388
1,877

08/22/06

Chandler

-

2,910
5,460
161
2,909
5,622
8,531
1,767

08/22/06

Phoenix East

-

1,524
5,151
205
1,524
5,356
6,880
1,709

08/22/06

Mesa

-

1,604
4,434
368
1,604
4,802
6,406
1,589

08/22/06

Union City

-

1,905
3,091
5,047
1,904
8,139
10,043
2,369

08/22/06

La Habra

-

5,439
10,239
348
5,438
10,588
16,026
3,297

08/22/06

Palo Alto

-

4,259
6,362
197
4,258
6,560
10,818
2,046

08/22/06

Kearney - Balboa

-

4,565
11,584
329
4,564
11,914
16,478
3,755

08/22/06

South San Francisco

-

1,593
4,995
363
1,593
5,358
6,951
1,791

08/22/06

Mountain View

-

1,505
3,839
90
1,505
3,929
5,434
1,224

08/22/06

Denver / Tamarac

-

666
1,109
72
665
1,182
1,847
1,038

F- 91


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Littleton / Windermere

-

2,214
4,186
166
2,213
4,353
6,566
1,427

08/22/06

Thornton / Quivas

-

547
1,439
175
547
1,614
2,161
580

08/22/06

Northglenn / Irma Dr.

-

1,579
3,716
2,191
1,579
5,907
7,486
1,818

08/22/06

Oakland Park

-

8,821
20,512
1,822
8,820
22,335
31,155
7,555

08/22/06

Seminole

-

1,821
3,817
171
1,820
3,989
5,809
1,253

08/22/06

Military Trail

-

6,514
10,965
758
6,513
11,724
18,237
3,878

08/22/06

Blue Heron

-

8,121
11,641
1,117
8,119
12,760
20,879
3,978

08/22/06

Alsip / 127th St

-

1,891
3,414
151
1,891
3,565
5,456
1,151

08/22/06

Dolton

-

1,784
4,508
144
1,783
4,653
6,436
1,456

08/22/06

Lombard / 330 North Ave

-

1,506
2,596
321
1,506
2,917
4,423
1,078

08/22/06

Rolling Meadows / Rohlwing

-

1,839
3,620
321
1,838
3,942
5,780
1,316

08/22/06

Schaumburg / Hillcrest Blvd

-

1,732
4,026
190
1,732
4,216
5,948
1,352

08/22/06

Bridgeview

-

1,396
3,651
215
1,395
3,867
5,262
1,275

08/22/06

Willowbrook

-

1,730
3,355
177
1,729
3,533
5,262
1,159

08/22/06

Lisle

-

1,967
3,525
273
1,967
3,798
5,765
1,239

08/22/06

Laurel

-

1,323
2,577
174
1,323
2,751
4,074
909

08/22/06

Crofton

-

1,373
3,377
242
1,373
3,619
4,992
1,145

08/22/06

Lansing

-

114
1,126
218
114
1,344
1,458
468

08/22/06

Southfield

-

4,181
6,338
107
4,180
6,446
10,626
1,998

08/22/06

Troy - Oakland Mall

-

2,281
4,953
205
2,281
5,158
7,439
1,620

08/22/06

Walled Lake

-

2,788
4,784
153
2,787
4,938
7,725
1,537

08/22/06

Salem / Lancaster

-

2,036
4,827
324
2,035
5,152
7,187
1,700

08/22/06

Tigard / King City

-

1,959
7,189
96
1,959
7,285
9,244
2,251

08/22/06

Portland / SE 82nd Ave

-

1,519
4,390
201
1,518
4,592
6,110
1,453

08/22/06

Beaverton/HWY 217

-

3,294
7,186
146
3,294
7,332
10,626
2,289

08/22/06

Beaverton / Cornell Rd

-

1,869
3,814
56
1,869
3,870
5,739
1,191

08/22/06

Fairfax

-

6,895
10,006
349
6,893
10,357
17,250
3,259

08/22/06

Falls Church

-

2,488
15,341
367
2,487
15,709
18,196
4,803

08/22/06

Manassas West

-

912
2,826
147
912
2,973
3,885
974

08/22/06

Herndon

-

2,625
3,105
200
2,625
3,305
5,930
1,079

F- 92


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Newport News South

-

2,190
5,264
151
2,190
5,415
7,605
1,662

08/22/06

North Richmond

-

1,606
2,411
225
1,605
2,637
4,242
908

08/22/06

Kempsville

-

1,165
1,951
94
1,165
2,045
3,210
669

08/22/06

Manassas East

-

1,297
2,843
133
1,297
2,976
4,273
941

08/22/06

Vancouver / Vancouver Mall

-

1,751
3,251
126
1,750
3,378
5,128
1,088

08/22/06

White Center

-

2,091
4,530
177
2,091
4,707
6,798
1,505

08/22/06

Factoria

-

2,770
5,429
485
2,769
5,915
8,684
2,112

08/22/06

Federal Way/Pac Hwy& 320th St

-

4,027
8,554
2,496
4,030
11,047
15,077
3,391

08/22/06

Renton

-

2,752
6,378
198
2,751
6,577
9,328
2,095

08/22/06

Issaquah

-

3,739
5,624
120
3,738
5,745
9,483
1,762

08/22/06

East Lynnwood

-

2,250
4,790
268
2,249
5,059
7,308
1,594

08/22/06

Tacoma / 96th St & 32nd Ave

-

1,604
2,394
166
1,604
2,560
4,164
840

08/22/06

Smokey Point

-

607
1,723
150
607
1,873
2,480
635

08/22/06

Shoreline / 145th

-

2,926
4,910
6,856
2,926
11,766
14,692
2,726

08/22/06

Mt. Clemens

-

1,247
3,590
108
1,246
3,699
4,945
1,167

08/22/06

Ramsey

-

552
2,155
102
552
2,257
2,809
746

08/22/06

Apple Valley / 155th St

-

1,203
3,136
101
1,203
3,237
4,440
1,023

08/22/06

Brooklyn Park / 73rd Ave

-

1,953
3,902
443
1,953
4,345
6,298
1,527

08/22/06

Burnsville Parkway W

-

1,561
4,359
137
1,561
4,496
6,057
1,413

08/22/06

Chanhassen

-

3,292
6,220
186
3,291
6,407
9,698
2,012

08/22/06

Coon Rapids / Robinson Dr

-

1,991
4,975
327
1,990
5,303
7,293
1,792

08/22/06

Eden Prairie East

-

3,516
5,682
342
3,516
6,024
9,540
2,008

08/22/06

Eden Prairie West

-

3,713
7,177
206
3,712
7,384
11,096
2,289

08/22/06

Edina

-

4,422
8,190
93
4,422
8,283
12,705
2,528

08/22/06

Hopkins

-

1,460
2,510
116
1,459
2,627
4,086
838

08/22/06

Little Canada

-

3,490
7,062
438
3,489
7,501
10,990
2,437

08/22/06

Maple Grove / Lakeland Dr

-

1,513
3,272
841
1,513
4,113
5,626
1,284

08/22/06

Minnetonka

-

1,318
2,087
125
1,318
2,212
3,530
720

08/22/06

Plymouth 169

-

684
1,323
346
684
1,669
2,353
729

08/22/06

Plymouth 494

-

2,000
4,260
1,707
2,356
5,611
7,967
2,008

F- 93


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Plymouth West

-

1,973
6,638
162
1,973
6,800
8,773
2,109

08/22/06

Richfield

-

1,641
5,688
628
1,641
6,316
7,957
2,269

08/22/06

Shorewood

-

2,805
7,244
278
2,805
7,522
10,327
2,363

08/22/06

Woodbury / Wooddale Dr

-

2,220
5,307
230
2,220
5,537
7,757
1,773

08/22/06

Central Parkway

-

2,545
4,637
362
2,544
5,000
7,544
1,568

08/22/06

Kirkman East

-

2,479
3,717
260
2,478
3,978
6,456
1,324

08/22/06

Pinole

-

1,703
3,047
144
1,703
3,191
4,894
1,017

08/22/06

Martinez

-

3,277
7,126
165
3,277
7,291
10,568
2,280

08/22/06

Portland / 16th & Sandy Blvd

-

1,053
3,802
140
1,052
3,943
4,995
1,252

08/22/06

Houghton

-

2,694
4,132
142
2,693
4,275
6,968
1,339

08/22/06

Antioch

-

1,853
6,475
76
1,853
6,551
8,404
2,014

08/22/06

Holcomb Bridge

-

1,906
4,303
93
1,905
4,397
6,302
1,368

08/22/06

Palatine / Rand Rd

-

1,215
1,895
63
1,215
1,958
3,173
625

08/22/06

Washington Sq/Wash. Point Dr

-

523
1,073
126
523
1,199
1,722
412

08/22/06

Indianapolis/N.Illinois

-

182
2,795
130
182
2,925
3,107
962

08/22/06

Canton South

-

769
3,316
126
768
3,443
4,211
1,111

08/22/06

Bricktown

-

2,881
5,834
178
2,880
6,013
8,893
1,886

08/22/06

Commack

-

2,688
6,376
4,390
2,687
10,767
13,454
2,435

08/22/06

Nesconset / Nesconset Hwy

-

1,374
3,151
100
1,373
3,252
4,625
1,021

08/22/06

Great Neck

-

1,229
3,299
73
1,229
3,372
4,601
1,051

08/22/06

Hempstead / S. Franklin St.

-

509
3,042
167
509
3,209
3,718
1,056

08/22/06

Bethpage / Stuart Ave

-

2,387
7,104
215
2,387
7,319
9,706
2,282

08/22/06

Helotes

-

1,833
3,557
76
1,833
3,633
5,466
1,177

08/22/06

Medical Center San Antonio

-

1,571
4,217
135
1,571
4,352
5,923
1,361

08/22/06

Oak Hills

-

-

7,449
156

-

7,605
7,605
2,356

08/22/06

Olympia

-

2,382
4,182
63
2,382
4,245
6,627
1,302

08/22/06

Las Colinas

-

676
3,338
147
676
3,485
4,161
1,096

08/22/06

Old Towne

-

2,756
13,080
200
2,755
13,281
16,036
4,028

08/22/06

Juanita

-

2,318
7,554
34
2,220
7,686
9,906
2,371

08/22/06

Ansley Park

-

3,132
11,926
292
3,131
12,219
15,350
3,767

F- 94


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Brookhaven

-

2,740
8,333
236
2,739
8,570
11,309
2,643

08/22/06

Decatur

-

2,556
10,146
167
2,556
10,313
12,869
3,147

08/22/06

Oregon City

-

1,582
3,539
122
1,581
3,662
5,243
1,150

08/22/06

Portland/Barbur

-

2,328
9,134
144
2,327
9,279
11,606
2,870

08/22/06

Salem  / Liberty Road

-

1,994
5,304
151
1,993
5,456
7,449
1,743

08/22/06

Edgemont

-

3,585
7,704
192
3,585
7,896
11,481
2,427

08/22/06

Bedford

-

2,042
4,176
194
2,041
4,371
6,412
1,395

08/22/06

Kingwood

-

1,625
2,926
201
1,625
3,127
4,752
1,023

08/22/06

Hillcroft

-

-

3,994
177

-

4,171
4,171
1,307

08/22/06

T.C. Jester

-

2,047
4,819
300
2,047
5,119
7,166
1,655

08/22/06

Windcrest

-

764
2,601
357
764
2,958
3,722
1,086

08/22/06

Mission Bend

-

1,381
3,141
161
1,381
3,302
4,683
1,045

08/22/06

Parker Road & Independence

-

2,593
5,464
116
2,593
5,580
8,173
1,732

08/22/06

Park Cities East

-

4,205
6,259
38
4,204
6,298
10,502
1,920

08/22/06

MaCarthur Crossing

-

2,635
5,698
284
2,635
5,982
8,617
1,878

08/22/06

Arlington/S.Cooper

-

2,305
4,308
153
2,305
4,461
6,766
1,366

08/22/06

Woodforest

-

1,534
3,545
1,116
1,534
4,661
6,195
1,463

08/22/06

Preston Road

-

1,931
3,246
158
1,930
3,405
5,335
1,082

08/22/06

East Lamar

-

1,581
2,878
171
1,581
3,049
4,630
980

08/22/06

Lewisville/Interstate 35

-

2,696
4,311
250
2,696
4,561
7,257
1,522

08/22/06

Round Rock

-

1,256
2,153
118
1,256
2,271
3,527
743

08/22/06

Slaughter Lane

-

1,881
3,326
150
1,881
3,476
5,357
1,121

08/22/06

Valley Ranch

-

1,927
5,390
234
1,926
5,625
7,551
1,794

08/22/06

Nacogdoches

-

1,422
2,655
175
1,422
2,830
4,252
911

08/22/06

Thousand Oaks

-

1,815
3,814
171
1,814
3,986
5,800
1,263

08/22/06

Highway 78

-

1,344
2,288
127
1,344
2,415
3,759
773

08/22/06

The Quarry

-

1,841
8,765
211
1,840
8,977
10,817
2,777

08/22/06

Cinco Ranch

-

939
2,085
86
938
2,172
3,110
686

08/22/06

North Carrollton

-

2,408
4,204
161
2,407
4,366
6,773
1,398

08/22/06

First Colony

-

1,181
2,930
92
1,180
3,023
4,203
932

F- 95


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

North Park

-

1,444
3,253
114
1,444
3,367
4,811
1,056

08/22/06

South Main

-

521
723
304
521
1,027
1,548
491

08/22/06

Westchase

-

903
3,748
143
902
3,892
4,794
1,228

08/22/06

Lakeline

-

1,289
3,762
112
1,288
3,875
5,163
1,216

08/22/06

Highway 26

-

1,353
3,147
105
1,353
3,252
4,605
1,030

08/22/06

Shavano Park

-

972
4,973
115
972
5,088
6,060
1,573

08/22/06

Oltorf

-

880
3,693
155
880
3,848
4,728
1,216

08/22/06

Irving

-

686
1,367
393
686
1,760
2,446
770

08/22/06

Hill Country Village

-

988
3,524
448
988
3,972
4,960
1,378

08/22/06

San Antonio NE

-

253
664
235
253
899
1,152
405

08/22/06

East Pioneer II

-

786
1,784
297
786
2,081
2,867
773

08/22/06

Westheimer

-

594
2,316
414
594
2,730
3,324
1,031

08/22/06

San Antonio/Jones-Maltsberger

-

1,102
2,637
95
1,102
2,732
3,834
862

08/22/06

Beltline

-

1,291
2,336
249
1,291
2,585
3,876
915

08/22/06

MacArthur

-

1,590
2,265
241
1,589
2,507
4,096
887

08/22/06

Hurst / S. Pipeline Rd

-

661
1,317
385
661
1,702
2,363
649

08/22/06

Balcones Hts/Fredericksburg Rd

-

2,372
4,718
177
2,372
4,895
7,267
1,543

08/22/06

Blanco Road

-

1,742
4,813
241
1,742
5,054
6,796
1,594

08/22/06

Leon Valley/Bandera Road

-

501
1,044
2,476
501
3,520
4,021
1,019

08/22/06

Imperial Valley

-

1,166
2,756
176
1,166
2,932
4,098
952

08/22/06

Sugarland

-

1,714
3,407
132
1,714
3,539
5,253
1,116

08/22/06

Woodlands

-

1,353
3,131
201
1,353
3,332
4,685
1,096

08/22/06

Federal Road

-

1,021
3,086
225
1,021
3,311
4,332
1,080

08/22/06

West University

-

1,940
8,121
296
1,939
8,418
10,357
2,622

08/22/06

Medical Center/Braeswood

-

1,121
4,678
63
1,120
4,742
5,862
1,472

08/22/06

Richardson/Audelia

-

1,034
2,703
59
1,034
2,762
3,796
859

08/22/06

North Austin

-

2,143
3,674
382
2,142
4,057
6,199
1,371

08/22/06

Warner

-

1,603
3,998
223
1,602
4,222
5,824
1,384

08/22/06

Universal City

-

777
3,194
231
777
3,425
4,202
1,127

08/22/06

Seattle / Lake City Way

-

3,406
7,789
221
3,405
8,011
11,416
2,548

F- 96


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Arrowhead

-

2,372
5,818
144
2,372
5,962
8,334
1,860

08/22/06

Ahwatukee

-

3,017
5,975
117
3,017
6,092
9,109
1,883

08/22/06

Blossom Valley

-

2,721
8,418
89
2,721
8,507
11,228
2,608

08/22/06

Jones Bridge

-

3,065
6,015
93
3,064
6,109
9,173
1,894

08/22/06

Lawrenceville

-

2,076
5,188
102
2,076
5,290
7,366
1,649

08/22/06

Fox Valley

-

1,880
3,622
125
1,879
3,748
5,627
1,191

08/22/06

Eagle Creek / Shore Terrace

-

880
2,878
179
880
3,057
3,937
1,017

08/22/06

N.Greenwood/E.County Line Rd

-

-

3,954
130

-

4,084
4,084
1,286

08/22/06

Annapolis

-

-

7,439
134

-

7,573
7,573
2,349

08/22/06

Creedmoor

-

3,579
7,366
142
3,578
7,509
11,087
2,343

08/22/06

Painters Crossing

-

1,582
4,527
133
1,582
4,660
6,242
1,453

08/22/06

Greenville Ave & Meadow

-

2,066
6,969
219
2,065
7,189
9,254
2,205

08/22/06

Potomac Mills

-

2,806
7,347
108
2,806
7,455
10,261
2,298

08/22/06

Sterling

-

3,435
7,713
1,416
3,434
9,130
12,564
2,508

08/22/06

Redmond / Plateau

-

2,872
7,603
110
2,871
7,714
10,585
2,357

08/22/06

Val Vista

-

3,686
6,223
573
3,685
6,797
10,482
2,629

08/22/06

Van Ness

-

11,120
13,555
472
11,118
14,029
25,147
4,409

08/22/06

Sandy Plains

-

2,452
4,669
106
2,451
4,776
7,227
1,476

08/22/06

Country Club Hills

-

2,783
5,438
88
2,782
5,527
8,309
1,709

08/22/06

Schaumburg / Irving Park Rd

-

2,695
4,781
111
2,695
4,892
7,587
1,526

08/22/06

Clinton Township

-

1,917
4,143
64
1,917
4,207
6,124
1,297

08/22/06

Champions

-

1,061
3,207
113
1,061
3,320
4,381
1,059

08/22/06

Southlake

-

2,794
4,760
96
2,793
4,857
7,650
1,507

08/22/06

City Place

-

2,045
5,776
155
2,044
5,932
7,976
1,854

08/22/06

Bee Cave Road

-

3,546
10,341
130
3,545
10,472
14,017
3,200

08/22/06

Oak Farms

-

2,307
8,481
164
2,307
8,645
10,952
2,695

08/22/06

Henderson Street

-

542
5,001
150
542
5,151
5,693
1,589

08/22/06

Merrifield

-

5,061
10,949
153
5,060
11,103
16,163
3,420

08/22/06

Mill Creek

-

2,917
7,252
107
2,917
7,359
10,276
2,256

08/22/06

Pier 57

-

2,042
8,719
386
2,137
9,010
11,147
2,801

F- 97


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Redmond / 90th

-

3,717
7,011
232
3,716
7,244
10,960
2,250

08/22/06

Seattle / Capital Hill

-

3,811
11,104
461
3,810
11,566
15,376
3,463

08/22/06

Costa Mesa

-

3,622
6,030
133
3,622
6,163
9,785
1,864

08/22/06

West Park

-

11,715
12,915
381
11,713
13,298
25,011
3,941

08/22/06

Cabot Road

-

5,168
9,253
182
5,167
9,436
14,603
2,858

08/22/06

San Juan Creek

4,095
4,755
10,749
179
4,754
10,929
15,683
3,327

08/22/06

Rancho San Diego

3,280
4,226
7,652
126
4,225
7,779
12,004
2,368

08/22/06

Palms

4,178
2,491
11,404
180
2,491
11,584
14,075
3,521

08/22/06

West Covina

3,346
3,595
7,360
204
3,594
7,565
11,159
2,325

08/22/06

Woodland Hills

4,227
4,376
11,898
225
4,375
12,124
16,499
3,682

08/22/06

Long Beach

-

3,130
11,211
170
3,130
11,381
14,511
3,440

08/22/06

Northridge

-

4,674
11,164
229
4,673
11,394
16,067
3,477

08/22/06

Rancho Mirage

-

2,614
4,744
177
2,614
4,921
7,535
1,506

08/22/06

Palm Desert

-

1,910
5,462
162
1,910
5,624
7,534
1,715

08/22/06

Davie

-

4,842
9,388
204
4,841
9,593
14,434
2,964

08/22/06

Portland / I-205

-

2,026
4,299
128
2,025
4,428
6,453
1,397

08/22/06

Milwaukie/Hwy224

-

2,867
5,926
185
2,867
6,111
8,978
1,901

08/22/06

River Oaks

-

2,625
8,930
252
2,624
9,183
11,807
2,850

08/22/06

Tacoma / South Sprague Ave

-

2,189
4,776
183
2,188
4,960
7,148
1,592

08/22/06

Vancouver / Hazel Dell

-

2,299
4,313
83
2,299
4,396
6,695
1,369

08/22/06

Canyon Park

-

3,628
7,327
402
3,628
7,729
11,357
2,331

08/22/06

South Boulevard

3,740
3,090
6,041
2,011
3,765
7,377
11,142
2,445

08/22/06

Weddington

2,564
2,172
4,263
1,204
2,646
4,993
7,639
1,617

08/22/06

Gastonia

-

644
2,808
653
785
3,320
4,105
1,049

08/22/06

Amity Ct

-

610
1,378
406
743
1,651
2,394
559

08/22/06

Pavilion

-

1,490
3,114
1,891
1,817
4,678
6,495
1,419

08/22/06

Randleman

-

1,639
2,707
959
1,997
3,308
5,305
1,096

08/22/06

Matthews

-

1,733
6,457
1,954
2,112
8,032
10,144
2,750

08/22/06

Eastland

1,600
949
2,159
835
1,156
2,787
3,943
998

08/22/06

Albermarle

-

1,557
4,636
1,243
1,897
5,539
7,436
1,795

F- 98


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

COTT

1,045
429
1,732
415
522
2,054
2,576
685

08/22/06

Ashley River

-

1,907
4,065
1,444
2,323
5,093
7,416
1,725

08/22/06

Clayton

-

1,071
2,869
1,554
1,306
4,188
5,494
1,325

08/22/06

Dave Lyle

-

604
2,111
1,487
737
3,465
4,202
1,085

08/22/06

English Rd

-

437
1,215
355
532
1,475
2,007
485

08/22/06

Sunset

-

659
1,461
510
803
1,827
2,630
621

08/22/06

Cone Blvd

-

1,253
2,462
806
1,526
2,995
4,521
999

08/22/06

Wake Forest

-

1,098
2,553
725
1,338
3,038
4,376
985

08/22/06

Silas Creek

-

1,304
2,738
876
1,589
3,329
4,918
1,090

08/22/06

Winston

1,973
1,625
3,368
1,147
1,979
4,161
6,140
1,340

08/22/06

Hickory

2,106
1,091
4,271
1,193
1,329
5,226
6,555
1,707

08/22/06

Wilkinson

1,836
1,366
3,235
1,113
1,664
4,050
5,714
1,373

08/22/06

Lexington NC

1,089
874
1,806
708
1,065
2,323
3,388
828

08/22/06

Florence

2,589
952
5,557
1,548
1,160
6,897
8,057
2,256

08/22/06

Sumter

1,028
560
2,002
636
683
2,515
3,198
864

08/22/06

Garners Ferry

-

1,418
2,516
949
1,727
3,156
4,883
1,103

08/22/06

Greenville

-

1,816
4,732
1,394
2,213
5,729
7,942
1,890

08/22/06

Spartanburg

-

799
1,550
641
974
2,016
2,990
735

08/22/06

Rockingham

-

376
1,352
496
458
1,766
2,224
632

08/22/06

Monroe

-

1,578
2,996
1,134
1,923
3,785
5,708
1,300

08/22/06

Salisbury

-

40
5,488
1,113
49
6,592
6,641
2,121

08/22/06

Pineville

-

2,609
6,829
2,043
3,179
8,302
11,481
2,733

08/22/06

Park Rd

-

2,667
7,243
1,790
3,249
8,451
11,700
2,689

08/22/06

Ballantyne

-

1,758
3,720
1,683
2,143
5,018
7,161
1,603

08/22/06

Stallings

-

1,348
2,882
928
1,642
3,516
5,158
1,202

08/22/06

Concord

-

1,147
2,308
819
1,398
2,876
4,274
973

08/22/06

Woodruff

-

1,154
1,616
606
1,406
1,970
3,376
674

08/22/06

Shriners

-

758
2,347
653
924
2,834
3,758
948

08/22/06

Charleston

-

604
3,313
850
736
4,031
4,767
1,309

08/22/06

Rock Hill

-

993
2,222
1,634
1,211
3,638
4,849
1,151

F- 99


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Arrowood

-

2,014
4,214
1,258
2,454
5,032
7,486
1,660

08/22/06

Country Club

-

935
3,439
859
1,139
4,094
5,233
1,314

08/22/06

Rosewood

-

352
2,141
445
429
2,509
2,938
800

08/22/06

James Island

-

2,061
3,708
1,054
2,512
4,311
6,823
1,360

08/22/06

Battleground

-

1,995
3,757
1,006
2,431
4,327
6,758
1,340

08/22/06

Greenwood Village / DTC Blvd

3,843
684
2,925
119
684
3,044
3,728
913

08/22/06

Highlands Ranch/ Colorado Blvd

3,045
793
2,000
161
793
2,161
2,954
667

08/22/06

Seneca Commons

-

2,672
5,354
1,888
3,256
6,658
9,914
2,126

08/22/06

Capital Blvd South

-

3,002
6,273
1,908
3,658
7,525
11,183
2,416

08/22/06

Southhaven

1,503
1,286
3,578
551
1,357
4,058
5,415
1,243

08/22/06

Wolfchase

1,198
987
2,816
513
1,042
3,274
4,316
992

08/22/06

Winchester

-

676
1,500
659
713
2,122
2,835
755

08/22/06

Sycamore View

-

705
1,936
689
744
2,586
3,330
888

08/22/06

South Main

-

70
186
405
58
603
661
287

08/22/06

Southfield at Telegraph

-

1,757
8,341
74
1,756
8,416
10,172
2,564

08/22/06

Westland

-

1,572
3,687
74
1,572
3,761
5,333
1,156

08/22/06

Dearborn

-

1,030
4,847
95
1,030
4,942
5,972
1,537

08/22/06

Roseville

-

1,319
5,210
84
1,319
5,294
6,613
1,628

08/22/06

Farmington Hills

-

982
2,878
98
982
2,976
3,958
954

08/22/06

Hunt Club

-

2,527
5,483
896
2,823
6,083
8,906
1,885

08/22/06

Speedway IN /N. High School Rd

-

2,091
3,566
56
1,991
3,722
5,713
1,202

08/22/06

Alafaya @ University Blvd.

-

2,817
4,549
880
3,147
5,099
8,246
1,599

08/22/06

McCoy @ 528

-

2,656
5,206
162
2,655
5,369
8,024
1,697

08/22/06

S. Orange Blossom Trail @ 417

-

2,810
6,849
1,104
3,139
7,624
10,763
2,413

08/22/06

Alafaya-Mitchell Hammock Road

-

2,363
5,092
831
2,639
5,647
8,286
1,766

08/22/06

Maitland / 17/92 @ Lake Ave

-

5,146
10,670
1,777
5,748
11,845
17,593
3,664

08/22/06

S. Semoran @ Hoffner Road

-

2,633
6,601
1,014
2,940
7,308
10,248
2,298

08/22/06

Red Bug @ Dodd Road

-

2,552
5,959
925
2,850
6,586
9,436
2,054

08/22/06

Altmonte Sprgs/SR434

-

1,703
5,125
767
1,902
5,693
7,595
1,776

08/22/06

Brandon

-

2,810
4,584
822
3,139
5,077
8,216
1,580

F- 100


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Granada @ U.S. 1

-

2,682
4,751
869
2,996
5,306
8,302
1,689

08/22/06

Daytona/Beville @ Nova Road

-

2,616
6,085
1,057
2,922
6,836
9,758
2,168

08/22/06

Eau Gallie

-

1,962
4,677
706
2,192
5,153
7,345
1,604

08/22/06

Hyde Park

-

2,719
7,145
1,032
3,037
7,859
10,896
2,418

08/22/06

Carrollwood

-

2,050
6,221
866
2,290
6,847
9,137
2,115

08/22/06

Conroy @ I-4

-

2,091
3,517
703
2,335
3,976
6,311
1,270

08/22/06

West Waters

-

2,190
5,186
817
2,446
5,747
8,193
1,776

08/22/06

Oldsmar

-

2,276
5,253
797
2,542
5,784
8,326
1,810

08/22/06

Mills North of Colonial

3,975
1,995
5,914
863
2,228
6,544
8,772
2,066

08/22/06

Alafaya @ Colonial

-

2,836
4,680
950
3,168
5,298
8,466
1,719

08/22/06

Fairbanks @ I-4

-

2,846
6,612
993
3,179
7,272
10,451
2,271

08/22/06

Maguire @ Colonial

-

479
7,521
1,144
815
8,329
9,144
2,585

10/20/06

Burbank-Rich R.

-

3,793
9,103
(36)
3,793
9,067
12,860
2,581

10/24/06

Stonegate

4,430
651
4,278
(631)
651
3,647
4,298
1,048

02/09/07

Portland/Barbur

-

830
3,273
39
830
3,312
4,142
911

03/27/07

Ewa Beach / Ft Weaver Road

-

7,454
14,825
192
7,454
15,017
22,471
4,106

06/01/07

South Bay

-

1,017
4,685
67
1,017
4,752
5,769
1,269

08/14/07

Murrieta / Whitewood Road

-

5,764
6,197
90
5,764
6,287
12,051
1,605

08/22/07

Palm Springs/S. Gene Autry Trl

-

3,785
7,859
379
3,785
8,238
12,023
2,325

09/07/07

Mahopac / Rte 6

-

1,330
8,407
90
1,330
8,497
9,827
2,145

09/11/07

East Point / N Desert Dr

-

1,186
9,239
81
1,186
9,320
10,506
2,345

09/11/07

Canton / Ridge Rd

-

389
4,197
48
389
4,245
4,634
1,066

09/13/07

Murrieta / Antelope Rd

-

1,630
2,991
92
1,630
3,083
4,713
798

10/14/07

New Orleans / I10 & Bullard

-

1,286
5,591
(1,626)
1,292
3,959
5,251
1,662

04/22/08

Miramar Place

-

7,225
7,875
222
7,225
8,097
15,322
1,845

05/28/08

Bee Cave at the Galleria

-

621
4,839
25
621
4,864
5,485
1,084

05/28/08

Carlsbad Village

9,458
4,277
10,075
159
4,277
10,234
14,511
2,308

07/21/08

Austell / Oak Ridge Rd.

-

581
2,446
74
581
2,520
3,101
495

07/21/08

Marietta / Piedmont Rd.

-

1,748
3,172
67
1,748
3,239
4,987
672

09/03/08

N. Las Vegas/Cheyenne

-

1,144
4,020
255
1,144
4,275
5,419
977

F- 101


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

09/04/08

Las Vegas/Boulder Hwy II

-

1,151
4,281
123
1,151
4,404
5,555
967

11/07/08

Wash DC / Bladensburg Rd NE

-

1,726
6,194
24
1,726
6,218
7,944
1,243

12/23/08

East Palo Alto

-

2,655
2,235
72
2,655
2,307
4,962
472

11/30/09

Danbury / Mill Plain Rd

-

1,861
10,033
3,167
1,862
13,199
15,061
3,113

04/27/10

Bloomington / Linden Ave

-

1,044
2,011
49
1,044
2,060
3,104
361

04/27/10

Fontana / Valley Blvd

-

2,122
3,444
109
2,122
3,553
5,675
638

04/27/10

Monterey Park/Potrero Grande Dr

-

1,900
6,001
193
1,900
6,194
8,094
1,059

04/27/10

Panorama City / Roscoe Blvd

-

1,233
4,815
44
1,233
4,859
6,092
781

04/27/10

Pomona / E. 1st St

-

363
2,498
41
363
2,539
2,902
442

04/27/10

Diamond Bar / E.Washington Ave

-

1,709
4,901
131
1,709
5,032
6,741
944

04/27/10

Arlington Hgts / E. Davis St

-

542
3,018
32
542
3,050
3,592
496

04/27/10

Elgin / RT 31S & Jerusha St

-

280
1,569
39
280
1,608
1,888
276

05/13/10

Alhambra/Mission Rd&Fremont Av

-

2,458
6,980
15
2,458
6,995
9,453
1,051

05/27/10

Anaheim/S.Knott Av & W.Lincoln

-

2,020
4,991
42
2,020
5,033
7,053
804

05/27/10

Canoga Park / 8050 Deering Ave

-

1,932
2,082
31
1,932
2,113
4,045
382

05/27/10

Canoga Park / 7900 Deering Ave

-

1,117
3,499
241
1,117
3,740
4,857
653

05/27/10

Colton / Fairway Dr

-

819
3,195
44
819
3,239
4,058
542

05/27/10

Goleta / Hollister Ave

-

2,860
2,318
51
2,860
2,369
5,229
396

05/27/10

Irwindale / Arrow Hwy

-

2,665
4,562
43
2,665
4,605
7,270
805

05/27/10

Long Beach / Long Beach Blvd

-

3,398
5,439
173
3,398
5,612
9,010
930

05/27/10

Culver City/ W.Washington Blvd

-

1,755
2,319
48
1,755
2,367
4,122
386

05/27/10

Los Angeles / S Grand Ave

-

2,653
5,048
2,555
2,653
7,603
10,256
1,526

05/27/10

Los Angeles / Avery St

-

1,488
7,359
387
1,488
7,746
9,234
1,391

05/27/10

Los Angeles / W. 6th St

-

1,745
5,382
2,690
1,745
8,072
9,817
1,934

05/27/10

Montclair / Mission Blvd

-

2,070
4,052
140
2,070
4,192
6,262
695

05/27/10

Pasadena / S. Fair Oaks Ave

-

5,972
5,457
2,257
5,972
7,714
13,686
1,679

05/27/10

Santa Clarita / Bouquet Cyn Rd

-

1,273
2,983
145
1,273
3,128
4,401
526

05/27/10

Ventura / McGrath St

-

1,876
5,057
28
1,876
5,085
6,961
803

06/16/10

Marietta / Dallas Hwy

-

485
3,340
65
485
3,405
3,890
499

06/30/10

Inglewood / S. Prairie Ave

-

1,641
2,148
189
1,641
2,337
3,978
361

F- 102


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

06/30/10

La Verne / N. White Ave

-

4,421
4,877
179
4,421
5,056
9,477
839

06/30/10

Los Angeles / W. Pico Blvd

-

3,832
3,428
3,239
3,832
6,667
10,499
1,378

06/30/10

Riverside / Hole Ave

-

305
2,841
183
305
3,024
3,329
523

06/30/10

Sun Valley / San Fernando Rd

-

4,936
6,229
209
4,936
6,438
11,374
1,052

06/30/10

Sylmar / Foothill Blvd

-

1,146
3,971
127
1,146
4,098
5,244
684

08/18/10

Waipio / Waipio Uka St

-

3,125
3,453
85
3,125
3,538
6,663
542

08/18/10

Berkeley II /2nd & Harrison St

-

-

2,113
695

-

2,808
2,808
539

08/18/10

Los Angeles / Washington Blvd

-

1,275
1,937
186
1,275
2,123
3,398
361

08/18/10

San Francsco / Treat Ave

-

1,907
2,629
304
1,907
2,933
4,840
486

08/18/10

Vallejo / Couch St

-

1,714
2,823
53
1,714
2,876
4,590
445

08/19/10

Palatine / E. Lake Cook Rd

-

608
849
325
608
1,174
1,782
259

09/09/10

New Orleans / Washington Ave

-

468
2,875
193
468
3,068
3,536
481

11/17/10

Mangonia Park / 45th St

-

317
2,428
2,605
317
5,033
5,350
1,016

11/17/10

Fort Pierce / S. US Hwy 1

-

230
2,246
109
230
2,355
2,585
331

12/02/10

Groveport / S. Hamilton Road

-

128
1,118
320
128
1,438
1,566
306

12/08/10

Hillside / 625 Glenwood Ave

-

3,031
4,331
530
3,031
4,861
7,892
790

01/18/11

Gardnerville / Venture Dr.

-

305
3,072
133
305
3,205
3,510
416

01/18/11

Reno / N. McCarran Blvd.

-

1,114
3,219
122
1,114
3,341
4,455
436

01/18/11

Sparks / Boxington Way

-

1,360
3,684
149
1,360
3,833
5,193
495

01/18/11

Reno / S. Virginia St.

-

618
2,120
123
618
2,243
2,861
295

01/18/11

Reno / Selmi Dr.

-

361
3,021
117
361
3,138
3,499
405

02/08/11

Wanut Creek

-

615
9,422
327
615
9,749
10,364
1,279

05/26/11

Southern Blvd./Bronx

8,459
2,280
14,836
2,747
2,280
17,583
19,863
2,575

07/07/11

Aventura/NE 188th St

-

5,968
5,129
204
5,968
5,333
11,301
561

07/12/11

Torrance/Crenshaw & Del Amo

-

2,040
8,269
340
2,040
8,609
10,649
914

08/01/11

Glendale/San Fernando & 2 Fwy

-

2,685
5,487
27
2,685
5,514
8,199
548

08/01/11

Alameda / Webster St.

-

3,008
8,235
77
3,008
8,312
11,320
814

09/27/11

Laurel / Cherry Lane Court

-

1,110
2,483
139
1,110
2,622
3,732
273

10/25/11

Moorpark/W. Los Angeles Ave.

-

1,848
7,649
166
1,848
7,815
9,663
745

12/21/11

Dallas / Ross Ave.

-

917
4,494
206
917
4,700
5,617
425

F- 103


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/21/12

Montclair/Arrow Hwy

-

2,221
7,540
75
2,221
7,615
9,836
547

03/21/12

Hialeah/W. 4th Ave.

-

1,814
4,727
102
1,814
4,829
6,643
352

03/21/12

PompanoBch/Copans & Andrews

-

2,441
4,263
59
2,441
4,322
6,763
313

03/21/12

Randolph/North St & Oak St

-

1,842
2,941
234
1,842
3,175
5,017
263

03/21/12

Wayne/Route 23

-

1,545
3,558
241
1,545
3,799
5,344
311

03/21/12

Philadelphia/Castor Ave.

-

2,410
4,906
1,579
2,410
6,485
8,895
783

05/25/12

Ft. Lauderdale/ SE 24th St

-

1,557
8,762
311
1,557
9,073
10,630
596

05/25/12

Brooklyn/Fulton St.

-

4,675
4,602
237
4,675
4,839
9,514
331

06/01/12

Hialeah / Palmetto Expressway

-

1,886
3,300
75
1,886
3,375
5,261
344

06/01/12

Clearwater/Gulf To Bay

-

1,147
1,613
80
1,147
1,693
2,840
187

06/01/12

Clearwater/ E. Bay Drive

-

782
1,664

-

782
1,664
2,446
175

06/19/12

Valencia/Kelly Johnson Pkwy

-

4,112
9,117
88
4,112
9,205
13,317
570

06/27/12

Sylmar/Foothill & Yarnell

-

3,102
7,333
210
3,102
7,543
10,645
491

07/19/12

Whittier/Penn St

-

823
4,343
754
823
5,097
5,920
379

08/29/12

Burlington/Route 130

-

579
1,981
217
579
2,198
2,777
148

09/27/12

Waipio/Ka Uka Blvd

-

5,832
16,175
160
5,832
16,335
22,167
829

09/27/12

Pearl City/Kuala St.

-

6,828
17,291
140
6,828
17,431
24,259
882

10/04/12

Missouri City/Rocky Creek

-

957
4,336
188
957
4,524
5,481
234

10/10/12

Bronx/GerardAve.

-

4,941
23,559
20,332
5,260
43,572
48,832
499

10/11/12

Mesa/E Baseline & Lindsay

-

633
2,199
267
633
2,466
3,099
148

11/08/12

Marietta/Lower Roswell Rd.

-

703
4,964
52
703
5,016
5,719
224

12/11/12

Suwanee/McGinnis Ferry

-

1,344
3,343
403
1,344
3,746
5,090
170

12/18/12

Santa Clara/Lafayette

-

3,639
11,250
391
3,639
11,641
15,280
490

12/20/12

Orlando/Silver Star Rd.

-

1,803
2,334
199
1,803
2,533
4,336
116

12/20/12

Orlando/S. Goldenrod  Rd.

-

1,517
2,740
167
1,517
2,907
4,424
128

12/20/12

Kissimmee/N John Young

-

1,083
2,772
167
1,083
2,939
4,022
130

12/21/12

Oxnard/ E. Ventura Blvd.

-

604
4,386
152
604
4,538
5,142
193

03/20/13

Surprise/W. Willow Ave.

-

658
6,255
66
658
6,321
6,979
381

03/21/13

Atlanta/Donald Lee Hollowell Pky

-

365
5,878
264
365
6,142
6,507
387

05/22/13

Phoenix / N. Cave Creek Rd

-

731
7,062
116
731
7,178
7,909
337

F- 104


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/01/13

Brighton/Lincoln St.

-

6,734
16,200
57
6,734
16,257
22,991
491

08/01/13

Everett/Broadway St.

-

981
16,027
58
981
16,085
17,066
477

08/01/13

Waltham/Moody St.

-

7,715
18,398
47
7,715
18,445
26,160
557

08/01/13

Woburn/Washington St.

-

5,688
20,744
69
5,688
20,813
26,501
624

08/01/13

Cranston/Park Ave.

-

728
9,397
58
728
9,455
10,183
277

08/08/13

Boca Raton/Holland Dr

-

16,165
7,567
123
16,165
7,690
23,855
225

08/08/13

Boca Raton/Clint Moore

-

8,797
7,813
157
8,797
7,970
16,767
233

08/08/13

North Palm Beach / Northlake

-

5,215
5,328
52
5,215
5,380
10,595
156

08/08/13

North Palm Beach / US Hwy 1

-

13,069
6,497
118
13,069
6,615
19,684
191

08/08/13

Palm Beach Gardens / E Park

-

7,610
6,382
167
7,610
6,549
14,159
190

08/08/13

Palm Beach Gardens / Burns

-

11,334
12,279
166
11,334
12,445
23,779
361

08/08/13

Vero Beach / 5th St SW

-

286
1,603
102
286
1,705
1,991
48

08/08/13

W. Palm Beach / Okeechobee

-

4,726
5,345
223
4,726
5,568
10,294
159

08/08/13

W. Palm Beach / N Jog Rd.

-

2,716
5,914
113
2,716
6,027
8,743
174

08/08/13

Lantana / Hypoluxo Rd.

-

4,625
4,792
191
4,625
4,983
9,608
143

08/08/13

Bradenton / 53rd Ave E

-

3,005
4,239
146
3,005
4,385
7,390
125

08/08/13

Clearwater / 66th St N

-

1,466
6,609
140
1,466
6,749
8,215
194

08/08/13

New Port Richey / Mitchell

-

934
5,048
108
934
5,156
6,090
149

08/08/13

Port Richey / Embassy Blvd.

-

689
2,724
65
689
2,789
3,478
80

08/08/13

Tampa / N Dale Mabry Hwy

-

1,661
3,036
171
1,661
3,207
4,868
90

08/08/13

Fort Myers / Colonial Bl

-

2,365
5,852
145
2,365
5,997
8,362
172

08/08/13

Kissimmee / Simpson Rd

-

2,975
2,368
270
2,975
2,638
5,613
72

08/08/13

Ocala / 2110 NE 36th Ave (South)

-

293
2,781
172
293
2,953
3,246
84

08/08/13

Ocala / 3407 NE 36th Ave (North)

-

207
1,744
103
207
1,847
2,054
52

08/08/13

Orlando / N John Young Pkwy

-

797
5,835
186
797
6,021
6,818
173

08/08/13

Orlando / Silver Star Rd

-

775
4,297
201
775
4,498
5,273
130

08/29/13

Westwood/S. Sepulveda Blvd.

-

15,228
15,758
344
15,228
16,102
31,330
427

09/18/13

Somerville/Middlesex Ave.

-

2,249
14,496
95
2,249
14,591
16,840
312

09/26/13

Spring / I-45 & Spring Stuebner

-

549
5,343
57
549
5,400
5,949
111

10/03/13

Alpharetta / S. Main St

-

1,296
7,673
87
1,296
7,760
9,056
153

F- 105


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/03/13

Barnwell / Ellenton St

-

429
2,286
81
429
2,367
2,796
46

10/03/13

Austin / W 5th Street

-

10,825
5,612
95
10,825
5,707
16,532
113

10/03/13

North Charleston/Dorchester Rd

-

1,346
7,604
51
1,346
7,655
9,001
151

10/03/13

Summerville / N. Main St

-

1,556
4,604
80
1,556
4,684
6,240
92

10/03/13

Charlotte / Reames Rd

-

2,467
5,785
77
2,467
5,862
8,329
115

10/03/13

Monroe Indian Trail / W Highway 74

-

1,294
5,340
90
1,294
5,430
6,724
106

10/03/13

Mooresville / Brawley School Rd

-

4,569
3,601
14
4,569
3,615
8,184
71

10/03/13

Charlotte / Tyvola Crossing

-

658
7,062
92
658
7,154
7,812
141

10/03/13

Charlotte / Mount Holly Rd

-

735
2,855
55
735
2,910
3,645
57

10/03/13

Charlotte / N. Tryon-Uptown

-

1,016
3,759
52
1,016
3,811
4,827
74

10/03/13

Orangeburg / North Rd

-

1,975
3,017
64
1,975
3,081
5,056
60

10/03/13

Sumter / N Guignard Dr

-

959
2,218
74
959
2,292
3,251
44

10/03/13

Sumter / Broad St

-

1,327
2,655
72
1,327
2,727
4,054
53

10/03/13

Dallas City Place/N Central

-

6,999
4,638
73
6,999
4,711
11,710
93

10/03/13

Plano / W. Plano Pkwy

-

4,044
4,935
106
4,044
5,041
9,085
99

10/03/13

Florence / 2nd Loop Rd

-

1,161
4,671
52
1,161
4,723
5,884
93

10/03/13

Friendswood E FM 528 Rd

-

1,381
5,326
73
1,381
5,399
6,780
106

10/03/13

Houston / San Felipe St

-

11,762
5,585
172
11,762
5,757
17,519
107

10/03/13

Conroe / I-45 South

-

1,222
4,102
104
1,222
4,206
5,428
82

10/03/13

Houston / Barker Cypress Rd

-

2,765
3,386
107
2,765
3,493
6,258
68

10/03/13

Houston / W Little York Rd

-

1,385
2,768
88
1,385
2,856
4,241
56

10/03/13

Houston / Louetta Rd

-

1,780
2,351
97
1,780
2,448
4,228
47

10/03/13

Houston / Kuykendahl Rd

-

845
1,711
193
845
1,904
2,749
35

10/03/13

Jersey Village / Northwest Fwy

-

5,653
6,017
207
5,653
6,224
11,877
121

10/03/13

Magnolia / FM 1488 Rd

-

4,343
3,597
121
4,343
3,718
8,061
72

10/03/13

Spring / Cypresswood Dr

-

1,154
2,919
125
1,154
3,044
4,198
59

10/03/13

Spring / Stuebner Airline Rd

-

1,093
1,996
130
1,093
2,126
3,219
40

10/03/13

Tomball / Kuykendahl Rd

-

1,613
3,806
112
1,613
3,918
5,531
77

10/03/13

Norfolk / W. 35th St

-

1,438
8,710
93
1,438
8,803
10,241
173

10/03/13

Virginia Beach / Haden Rd

-

1,008
5,737
73
1,008
5,810
6,818
114

F- 106


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/03/13

Chesapeake/ Battlefield Blvd N

-

3,732
4,673
214
3,732
4,887
8,619
95

10/03/13

Carrboro Chapel Hill / Greensboro

-

8,712
4,219
128
8,712
4,347
13,059
84

10/03/13

Carrboro / Jones Ferry Rd

-

-

3,630
99

-

3,729
3,729
72

10/03/13

San Antonio / NE Loop 410

-

1,313
4,696
73
1,313
4,769
6,082
94

10/03/13

Pooler / Pipemaker Circle

-

6,398
5,161
130
6,398
5,291
11,689
103

10/03/13

Savannah / Largo Dr

-

2,537
3,411
60
2,537
3,471
6,008
69

10/03/13

Statesboro / Stambuk Lane

-

4,565
3,961
102
4,565
4,063
8,628
80

10/03/13

Beaufort / Storage Rd

-

1,971
4,850
76
1,971
4,926
6,897
97

10/03/13

Hilton Head /Mathews Dr

-

3,904
4,437
160
3,904
4,597
8,501
88

10/03/13

Hilton Head /Dillon Rd

-

1,283
1,217
211
1,283
1,428
2,711
26

10/03/13

Hilton Head /Arrow Rd

-

654
1,049
83
654
1,132
1,786
21

10/03/13

Hilton Head/Marshland

-

1,301
1,287
179
1,301
1,466
2,767
26

10/30/13

Long Beach / Atlantic Ave.

6,024
3,835
5,177
320
3,835
5,497
9,332
70

12/12/13

Duluth/Pleasant Hill

-

1,631
5,344
7
1,631
5,351
6,982
29

12/12/13

Decatur/Austin Dr & Redwing Cir

-

2,139
3,463
54
2,139
3,517
5,656
19

12/12/13

Dunwoody / Dunwoody Park

-

2,519
4,797
7
2,519
4,804
7,323
26

12/12/13

Marietta/Johnson Ferry & Roswell Rd

-

2,956
5,964
40
2,956
6,004
8,960
32

12/12/13

Roswell/Hwy 92 & Sandy Plains Rd

-

2,168
3,012
7
2,168
3,019
5,187
16

12/12/13

Sandy Springs/Roswell &Windsor

-

5,512
6,362
57
5,512
6,419
11,931
34

12/12/13

Tucker / Montreal Circle

-

1,112
4,732
57
1,112
4,789
5,901
26

12/12/13

Charlotte/N.Tryon & University City Bl

-

5,004
3,937
5
5,004
3,942
8,946
21

12/12/13

Denver / I-25 & Santa Fe Dr

-

5,462
6,681

-

5,462
6,681
12,143
36

12/12/13

Aurora / S.Reservoir & Quincy Ave

-

3,326
3,707
1
3,326
3,708
7,034
21

12/12/13

Littleton / Kipling & Bowles

-

3,994
3,253
1
3,994
3,254
7,248
18

12/12/13

Lone Tree/Park Meadows & Yosemite

-

6,862
5,506
12
6,862
5,518
12,380
30

12/12/13

Aventura / Biscayne Blvd

-

7,969
3,401

-

7,969
3,401
11,370
18

12/12/13

Coconut Creek / N.State Rd 7 & NW 61st

-

5,375
4,387
1
5,375
4,388
9,763
24

12/12/13

Davie/S University & Griffin Rd

-

3,489
4,406
30
3,489
4,436
7,925
24

12/12/13

Deerfield Beach/W.Hillsboro Bl

-

4,914
4,600
50
4,914
4,650
9,564
25

12/12/13

Fort Lauderdale / NE 14th Ave

-

1,179
6,281

-

1,179
6,281
7,460
34

F- 107


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

12/12/13

Sunrise / Commercial West

-

4,639
4,964
1
4,639
4,965
9,604
27

12/12/13

Miami / Doral Blvd

-

3,585
7,100

-

3,585
7,100
10,685
38

12/12/13

Pembroke Pines/Sheridan & I-75

-

3,537
6,387

-

3,537
6,387
9,924
35

12/12/13

Weston / S Commerce Pkwy  West

-

4,140
6,154

-

4,140
6,154
10,294
33

12/12/13

Weston / S Commerce Pkwy  East

-

5,804
5,253

-

5,804
5,253
11,057
28

12/12/13

Coral Springs/Coral Ridge & Sawgrass

-

4,667
7,797
5
4,667
7,802
12,469
42

12/12/13

Davie/ Orange Dr & Flamingo Rd

-

3,572
6,560
50
3,572
6,610
10,182
36

12/12/13

Miami Gardens / NW 167th

-

2,654
5,627
70
2,654
5,697
8,351
30

12/12/13

Merritt Island / S. Plumosa St

-

2,424
3,450

-

2,424
3,450
5,874
19

12/12/13

Orlando/N. Goldenrod & Yucatan

-

1,945
3,771

-

1,945
3,771
5,716
21

12/12/13

Oviedo / Aloma & Red Bug Lake

-

4,633
3,927

-

4,633
3,927
8,560
21

12/12/13

Palm Bay/Babcock St & Palm Bay

-

572
2,993

-

572
2,993
3,565
16

12/12/13

Midlothian / Hull Street Road

-

2,613
3,088
11
2,613
3,099
5,712
17

12/12/13

Fairfax/Waples Mill

-

12,388
10,427
22
12,388
10,449
22,837
56

12/12/13

Manassas/Sudley Rd

-

12,471
4,555
5
12,471
4,560
17,031
25

12/12/13

Sterling/Gentry Dr & Cascades Pky

-

8,454
4,454
9
8,454
4,463
12,917
24

12/12/13

Centreville/Stone Rd & Lee Hwy

-

12,913
6,287
11
12,913
6,298
19,211
34

12/12/13

Woodbridge / Prince William Pkwy

-

6,991
3,746
7
6,991
3,753
10,744
20

12/12/13

Boynton Beach/E. Industrial Ave

-

3,683
5,458
1
3,683
5,459
9,142
30

12/12/13

Boynton Beach / Boynton Mall

-

3,140
6,529

-

3,140
6,529
9,669
35

12/12/13

Lake Worth / Hypoluxo & Jog Rd

-

2,158
4,207

-

2,158
4,207
6,365
23

12/12/13

Boca Raton / Turnpike & Glades

-

5,559
6,779
1
5,559
6,780
12,339
37

12/12/13

Fort Pierce / US Hwy 1 S

-

2,827
3,066

-

2,827
3,066
5,893
17

12/12/13

Greenacres/Lake Worth & Jog Rd

-

1,441
2,384
1
1,441
2,385
3,826
13

12/12/13

Lantana/Hypoluxo & Military Trl

-

4,207
3,432
1
4,207
3,433
7,640
19

12/12/13

Stuart/SE Federal Hwy & Kanner

-

1,495
2,850

-

1,495
2,850
4,345
15

12/12/13

Vero Beach / 4th St

-

3,530
3,444
5
3,530
3,449
6,979
19

12/19/13

Miramar/SW 29th St.

-

2,299
7,665
37
2,299
7,702
10,001
36

12/20/13

Hawthorne/Rosecrans& Inglewood

-

5,615
10,953

-

5,615
10,953
16,568
32

F- 108


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2013

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2013

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

Self-storage Facility - Europe

3/31/08

West London

-

5,730
14,278
3,011
4,824
18,195
23,019
10,600

Other properties

02/16/96

Glendale/Western Avenue

-

1,622
3,771
17,441
1,612
21,222
22,834
20,876

12/13/99

Burlingame

-

4,043
9,434
952
4,042
10,387
14,429
6,143

04/28/00

San Diego/Sorrento

-

1,282
3,016
996
1,023
4,271
5,294
2,543

12/30/99

Tamarac Parkway

-

1,902
4,467
1,373
1,890
5,852
7,742
5,238

04/02/02

Long Beach

-

887
6,251
344
887
6,595
7,482
2,060

08/22/06

Lakewood 512

-

4,437
6,685
2,162
4,437
8,847
13,284
3,654

08/22/06

Olive Innerbelt

-

787
3,023
67
787
3,090
3,877
943

08/22/06

St. Peters (land)

-

1,138

-

-

1,138

-

1,138

-

08/22/06

Monocacy (land)

-

1,386

-

-

1,386

-

1,386

-

08/22/06

Dolfield (land)

-

643

-

-

643

-

643

-

08/22/06

Village of Bee Caves (land)

-

544

-

-

544

-

544

-

08/22/06

Fontana (land)

-

99

-

-

99

-

99

-

Construction in progress

-

-

-

52,336

-

52,336
52,336

-

$
88,953
$
3,262,447
$
7,279,413
$
1,796,732
$
3,321,236
$
9,017,356
$
12,338,592
$
4,098,814

Note:

Buildings are depreciated over a useful life of 25 years.

F- 109


TABLE OF CONTENTS