UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

(Mark One)

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

For the quarterly period ended June 30, 2011

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	Registrant, State of Incorporation Address and Telephone Number	I.R.S. Employer Identification No.
1-11255	AMERCO	88-0106815
	(A Nevada Corporation)
	1325 Airmotive Way, Ste. 100
	Reno, Nevada 89502-3239
	Telephone (775) 688-6300

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 R  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  R No  £

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 definition of a “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Larger accelerated filer£     Accelerated filer R     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 R

19,607,788 shares of AMERCO Common Stock, $0.25 par value, were outstanding at August 1, 2011.

TABLE OF CONTENTS

		Page
	PART I FINANCIAL INFORMATION
Item 1.	Financial Statements
	a)Condensed Consolidated Balance Sheets as of June 30, 2011 (unaudited) and March 31, 2011	1
	b)Condensed Consolidated Statements of Operations for the Quarters ended June 30, 2011 and 2010 (unaudited)	2
	c)Condensed Consolidated Statements of Comprehensive Income for the Quarters ended June 30, 2011 and 2010 (unaudited)	3
	d)Condensed Consolidated Statements of Cash Flows for the Quarters ended June 30, 2011 and 2010 (unaudited)	4
	e)Notes to Condensed Consolidated Financial Statements (unaudited)	5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	34
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	49
Item 4.	Controls and Procedures	50
	PART II OTHER INFORMATION
Item 1.	Legal Proceedings	50
Item 1A.	Risk Factors	50
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	51
Item 3.	Defaults Upon Senior Securities	51
Item 4.	(Removed and Reserved)	51
Item 5.	Other Information	51
Item 6.	Exhibits	51

PART I FINANCIAL INFORMATION

ITEM 1. Financial Statements

AMERCO AND CONSOLIDATED SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

	June 30,			March 31,
	2011			2011
	(Unaudited)
	(In thousands, except share data)
ASSETS
Cash and cash equivalents	$	243,753		$	375,496
Reinsurance recoverables and trade receivables, net		242,491			205,371
Inventories, net		58,960			59,942
Prepaid expenses		56,474			57,624
Investments, fixed maturities and marketable equities		664,550			659,809
Investments, other		206,552			201,868
Deferred policy acquisition costs, net		54,420			52,870
Other assets		128,656			166,633
Related party assets		304,915			301,968
		1,960,771			2,081,581
Property, plant and equipment, at cost:
Land		239,293			239,177
Buildings and improvements		1,043,719			1,024,669
Furniture and equipment		308,944			310,671
Rental trailers and other rental equipment		252,905			249,700
Rental trucks		1,723,159			1,611,763
		3,568,020			3,435,980
Less: Accumulated depreciation		(1,354,335	)		(1,341,407	)
Total property, plant and equipment		2,213,685			2,094,573
Total assets	$	4,174,456		$	4,176,154
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Accounts payable and accrued expenses	$	324,021		$	304,006
Notes, loans and leases payable		1,412,500			1,397,842
Policy benefits and losses, claims and loss expenses payable		932,117			927,376
Liabilities from investment contracts		241,202			246,717
Other policyholders' funds and liabilities		7,632			8,727
Deferred income		35,547			27,209
Deferred income taxes		301,697			271,257
Total liabilities		3,254,716			3,183,134
Commitments and contingencies (notes 4, 8, 9 and 10)
Stockholders' equity:
Series preferred stock, with or without par value, 50,000,000 shares authorized:
Series A preferred stock, with no par value, 6,100,000 shares authorized;
6,100,000 and 5,791,700 shares issued and none and 5,791,700 outstanding as of June 30 and March 31, 2011		-			-
Series B preferred stock, with no par value, 100,000 shares authorized; none
issued and outstanding as of June 30 and March 31, 2011		-			-
Series common stock, with or without par value, 150,000,000 shares authorized:
Series A common stock of $0.25 par value, 10,000,000 shares authorized;
none issued and outstanding as of June 30 and March 31, 2011		-			-
Common stock of $0.25 par value, 150,000,000 shares authorized; 41,985,700
issued as of June 30 and March 31, 2011		10,497			10,497
Additional paid-in capital		432,000			425,212
Accumulated other comprehensive loss		(51,245	)		(46,467	)
Retained earnings		1,209,240			1,140,002
Cost of common shares in treasury, net (22,377,912 shares as of June 30 and March 31, 2011)		(525,653	)		(525,653	)
Cost of preferred shares in treasury, net (6,100,000 as of June 30, 2011 and 308,300 as of March 31, 2011)		(151,997	)		(7,189	)
Unearned employee stock ownership plan shares		(3,102	)		(3,382	)
Total stockholders' equity		919,740			993,020
Total liabilities and stockholders' equity	$	4,174,456		$	4,176,154

The accompanying notes are an integral part of these condensed consolidated financial statements.

1

AMERCO AND CONSOLIDATED SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

	Quarter Ended June 30,
	2011			2010
	(Unaudited)
	(In thousands, except share and per share data)
Revenues:
Self-moving equipment rentals	$	446,548		$	419,463
Self-storage revenues		31,828			28,227
Self-moving and self-storage products and service sales		64,378			63,290
Property management fees		4,735			4,536
Life insurance premiums		50,999			37,803
Property and casualty insurance premiums		6,898			6,179
Net investment and interest income		17,263			13,355
Other revenue		20,316			13,094
Total revenues		642,965			585,947
Costs and expenses:
Operating expenses		271,975			253,134
Commission expenses		56,952			52,169
Cost of sales		32,778			31,665
Benefits and losses		49,930			35,422
Amortization of deferred policy acquisition costs		4,375			2,193
Lease expense		34,234			38,666
Depreciation, net of (gains) on disposals of (($9,710) and ($8,388),respectively)		44,358			44,589
Total costs and expenses		494,602			457,838
Earnings from operations		148,363			128,109
Interest expense		(22,633	)		(21,464	)
Pretax earnings		125,730			106,645
Income tax expense		(47,507	)		(40,143	)
Net earnings		78,223			66,502
Less: Excess of redemption value over carrying value of preferred shares redeemed		(5,908	)		(31	)
Less: Preferred stock dividends		(3,077	)		(3,156	)
Earnings available to common shareholders	$	69,238		$	63,315
Basic and diluted earnings per common share	$	3.56		$	3.26
Weighted average common shares outstanding: Basic and diluted		19,460,126			19,414,815

Related party revenues for the first quarter of fiscal 2012 and 2011, net of eliminations, were $10.9 million and $10.7 million, respectively.

Related party costs and expenses for the first quarter of fiscal 2012 and 2011, net of eliminations, were $11.3 million and $10.7 million, respectively.

The accompanying notes are an integral part of these condensed consolidated financial statements.

2

AMERCO AND CONSOLIDATED SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

Quarter Ended June 30, 2011	Pre-tax			Tax			Net
	(Unaudited)
	(In thousands)
Comprehensive income:
Net earnings	$	125,730		$	(47,507	)	$	78,223
Other comprehensive income (loss):
Foreign currency translation		992			-			992
Unrealized loss on investments		(5,378	)		2,001			(3,377	)
Change in fair value of cash flow hedges		(3,860	)		1,467			(2,393	)
Total comprehensive income	$	117,484		$	(44,039	)	$	73,445

Quarter Ended June 30, 2010	Pre-tax			Tax			Net
	(Unaudited)
	(In thousands)
Comprehensive income:
Net earnings	$	106,645		$	(40,143	)	$	66,502
Other comprehensive income (loss):
Foreign currency translation		(3,876	)		-			(3,876	)
Unrealized gain on investments		1,188			(322	)		866
Change in fair value of cash flow hedges		(12,083	)		4,592			(7,491	)
Total comprehensive income	$	91,874		$	(35,873	)	$	56,001

The accompanying notes are an integral part of these condensed consolidated financial statements.

3

AMERCO AND CONSOLIDATED SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

	Quarter Ended June 30,
	2011			2010
	(Unaudited)
	(In thousands)
Cash flow from operating activities:
Net earnings	$	78,223		$	66,502
Adjustments to reconcile net earnings to the cash provided by operations:
Depreciation		54,068			52,977
Amortization of deferred policy acquisition costs		4,375			2,193
Change in allowance for losses on trade receivables		135			(28	)
Change in allowance for inventory reserves		1,377			494
Net gain on sale of real and personal property		(9,710	)		(8,388	)
Net gain on sale of investments		(3,516	)		(1,015	)
Deferred income taxes		32,446			25,230
Net change in other operating assets and liabilities:
Reinsurance recoverables and trade receivables		(37,253	)		(15,345	)
Inventories		(393	)		(3,283	)
Prepaid expenses		1,150			(2,331	)
Capitalization of deferred policy acquisition costs		(4,518	)		(3,663	)
Other assets		8,625			(809	)
Related party assets		(3,198	)		4,691
Accounts payable and accrued expenses		17,534			38,968
Policy benefits and losses, claims and loss expenses payable		4,542			10,240
Other policyholders' funds and liabilities		(1,095	)		(100	)
Deferred income		8,328			6,727
Related party liabilities		245			791
Net cash provided by operating activities		151,365			173,851
Cash flows from investing activities:
Purchases of:
Property, plant and equipment		(215,779	)		(138,902	)
Short term investments		(66,363	)		(51,827	)
Fixed maturities investments		(75,059	)		(66,227	)
Equity securities		(8,759	)		(6,225	)
Preferred stock		(541	)		(3,475	)
Real estate		(12	)		(134	)
Mortgage loans		(36,202	)		(51	)
Proceeds from sale of:
Property, plant and equipment		55,010			47,225
Short term investments		79,877			84,427
Fixed maturities investments		66,035			33,701
Equity securities		8,800			133
Preferred stock		1,000			-
Real estate		34			1,588
Mortgage loans		17,992			721
Net cash used by investing activities		(173,967	)		(99,046	)
Cash flows from financing activities:
Borrowings from credit facilities		58,558			91,957
Principal repayments on credit facilities		(42,252	)		(106,679	)
Debt issuance costs		(560	)		(89	)
Capital lease payments		(1,727	)		(6,951	)
Leveraged Employee Stock Ownership Plan - repayments from loan		280			295
Securitization deposits		29,914			-
Preferred stock redemption paid		(144,289	)		-
Preferred stock dividends paid		(3,077	)		(3,156	)
Contribution to related party		(518	)		-
Investment contract deposits		2,509			3,018
Investment contract withdrawals		(8,023	)		(8,685	)
Net cash used by financing activities		(109,185	)		(30,290	)
Effects of exchange rate on cash		44			(519	)
Increase (decrease) in cash and cash equivalents		(131,743	)		43,996
Cash and cash equivalents at the beginning of period		375,496			244,118
Cash and cash equivalents at the end of period	$	243,753		$	288,114

The accompanying notes are an integral part of these condensed consolidated financial statements.

4

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.      Basis of Presentation

AMERCO, a Nevada Corporation (“AMERCO”), has a first fiscal quarter that ends on the 30th of June for each year that is referenced. Our insurance company subsidiaries have a first quarter that ends on the 31st of March for each year that is referenced. They have been consolidated on that basis. Our insurance companies’ financial reporting processes conform to calendar year reporting as required by state insurance departments. Management believes that consolidating their calendar year into our fiscal year financial statements does not materially affect the financial position or results of operations. The Company discloses any material events occurring during the intervening period. Consequently, all references to our insurance subsidiaries’ years 2011 and 2010 correspond to fiscal 2012 and 2011 for AMERCO.

Accounts denominated in non-U.S. currencies have been translated into U.S. dollars. Certain amounts reported in previous years have been reclassified to conform to the current presentation.

The condensed consolidated balance sheet as of June 30, 2011 and the related condensed consolidated statements of operations, comprehensive income and cash flows for the first quarter of fiscal 2012 and 2011 are unaudited.

In our opinion, all adjustments necessary for the fair presentation of such condensed consolidated financial statements have been included. Such adjustments consist only of normal recurring items. Interim results are not necessarily indicative of results for a full year. The information in this 10-Q should be read in conjunction with Management’s Discussion and Analysis and financial statements and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended March 31, 2011.

Intercompany accounts and transactions have been eliminated.

Description of Legal Entities

AMERCO is the holding company for:

U-Haul International, Inc. (“U-Haul”),

Amerco Real Estate Company (“Real Estate”),

Repwest Insurance Company (“Repwest”), and

Oxford Life Insurance Company (“Oxford”).

Unless the context otherwise requires, the term “Company,” “we,” “us” or “our” refers to AMERCO and all of its legal subsidiaries.

Description of Operating Segments

AMERCO has three reportable segments. They are Moving and Storage, Property and Casualty Insurance and Life Insurance.

Moving and Storage operations include AMERCO, U-Haul, and Real Estate and the wholly-owned subsidiaries of U-Haul and Real Estate. Operations consist of the rental of trucks and trailers, sales of moving supplies, sales of towing accessories, sales of propane, the rental of self-storage spaces to the “do-it-yourself” mover and management of self-storage properties owned by others. Operations are conducted under the registered trade name U-Haul® throughout the United States and Canada.

The Property and Casualty Insurance operating segment includes Repwest and its wholly-owned subsidiaries and ARCOA risk retention group (“ARCOA”). Property and Casualty Insurance provides loss adjusting and claims handling for U-Haul through regional offices across North America. Property and Casualty Insurance also underwrites components of the Safemove, Safetow, Super Safemove and Safestor protection packages to U-Haul customers. The business plan for the Property and Casualty Insurance operating segment includes offering property and casualty products in other U-Haul related programs. ARCOA is a captive insurer owned by the Company whose purpose is to provide insurance products related to the moving and storage business.

5

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

The Life Insurance operating segment includes Oxford and its wholly-owned subsidiaries. Oxford provides life and health insurance products primarily to the senior market through the direct writing or reinsuring of life insurance, Medicare supplement and annuity policies.

2. Earnings Per Share

Net earnings for purposes of computing earnings per common share are net earnings less preferred stock dividends paid, adjusted for the price paid by us for the redemption of our Preferred stock less its carrying value on our balance sheet. Preferred stock dividends include accrued dividends of AMERCO. Preferred stock dividends paid to or accrued for entities that are part of the consolidated group are eliminated in consolidation.

The weighted average common shares outstanding exclude post-1992 shares of the employee stock ownership plan that have not been committed to be released. The unreleased shares net of shares committed to be released were 142,199 and 186,583 as of June 30, 2011 and June 30, 2010, respectively.

On June 1, 2011 the Company redeemed all 6,100,000 shares of its issued and outstanding Series A 8½% Preferred Stock (“Series A Preferred”) at a redemption price of $25 per share plus accrued dividends through that date.  Pursuant to Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 260 – Earnings Per Share (“ASC 260”), for earnings per share purposes, we recognize the deficit of the carrying amount of the Series A Preferred over the consideration paid to redeem the shares.

The Series A Preferred was recorded in our Additional Paid-In Capital account, net of original issue costs at $146.3 million prior to the redemption.  The Company paid $152.5 million to redeem the shares on June 1, 2011 of which $7.7 million was paid to our insurance subsidiaries in exchange for their holdings.  The difference between what was paid to redeem the shares less their carrying amount on our balance sheet, reduced by our insurance company holdings is $5.9 million.  This amount was recognized as a reduction to our earnings available to our common shareholders for the purposes of computing earnings per share.

From January 1, 2009 through March 31, 2011, our insurance subsidiaries purchased 308,300 shares of our Series A Preferred on the open market for $7.2 million.  Pursuant to ASC 260 we recognized a $31 thousand charge to net earnings in the first quarter of fiscal 2011.

3. Investments

Expected maturities may differ from contractual maturities as borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

The Company deposits bonds with insurance regulatory authorities to meet statutory requirements. The adjusted cost of bonds on deposit with insurance regulatory authorities was $13.9 million at June 30, 2011.

6

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

Available-for-Sale Investments

Available-for-sale investments at June 30, 2011 were as follows:

	Amortized Cost			Gross Unrealized Gains			Gross Unrealized Losses More than 12 Months			Gross Unrealized Losses Less than 12 Months			Estimated Market Value
	(Unaudited)
	(In thousands)
U.S. treasury securities and government obligations	$	28,826		$	1,766		$	(19	)	$	-		$	30,573
U.S. government agency mortgage-backed securities		52,490			3,358			-			(45	)		55,803
Obligations of states and political subdivisions		100,670			1,058			(2	)		(2,402	)		99,324
Corporate securities		407,393			20,181			(641	)		(1,150	)		425,783
Mortgage-backed securities		6,334			217			(50	)		(2	)		6,499
Redeemable preferred stocks		30,732			1,911			(434	)		(26	)		32,183
Common stocks		28,739			4,723			(3,825	)		(7,258	)		22,379
Less: Preferred stock of AMERCO held by subsidiaries		(7,190	)		(804	)		-			-			(7,994	)
	$	647,994		$	32,410		$	(4,971	)	$	(10,883	)	$	664,550

The table above includes gross unrealized losses that are not deemed to be other-than-temporarily impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position.

The Company sold available-for-sale securities with a fair value of $84.5 million during the first quarter of fiscal 2012. The gross realized gains on these sales totaled $3.6 million. The gross realized losses on these sales totaled $0.1 million.

The unrealized losses of more than twelve months in the above table are considered temporary declines. The Company tracks each investment with an unrealized loss and evaluates them on an individual basis for other-than-temporary impairments including obtaining corroborating opinions from third party sources, performing trend analysis and reviewing management’s future plans. Certain of these investments may have declines determined by management to be other-than-temporary and the Company recognizes these write-downs through earnings. There were no write downs in the first quarter of fiscal 2012 or 2011.

The investment portfolio primarily consists of corporate securities and U.S. government securities. The Company believes it monitors its investments as appropriate. The Company’s methodology of assessing other-than-temporary impairments is based on security-specific analysis as of the balance sheet date and considers various factors including the length of time to maturity, the extent to which the fair value has been less than the cost, the financial condition and the near-term prospects of the issuer, and whether the debtor is current on its contractually obligated interest and principal payments. Nothing has come to management’s attention that would lead management to believe that each issuer would not have the ability to meet the remaining contractual obligations of the security, including payment at maturity. The Company has the ability and intent not to sell its fixed maturity and common stock investments for a period of time sufficient to allow the Company the opportunity to recover its costs.

The portion of other-than-temporary impairment related to a credit loss is recognized in earnings. The significant inputs utilized in the evaluation of mortgage backed securities credit losses include ratings, delinquency rates, and prepayment activity. The significant inputs utilized in the evaluation of asset backed securities credit losses include the time frame for principal recovery and the subordination and value of the underlying collateral.

7

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

Credit losses recognized in earnings for which a portion of an other-than-temporary impairment was recognized in other comprehensive income were as follows:

	Credit Loss
	(Unaudited)
	(In thousands)
Balance at March 31, 2011	$	552
Other-than-temporary impairment not previously recognized		-
Balance at June 30, 2011	$	552

The adjusted cost and estimated market value of available-for-sale investments at June 30, 2011, by contractual maturity, were as follows:

	June 30, 2011
	Amortized Cost			Estimated Market Value
	(Unaudited)
	(In thousands)
Due in one year or less	$	43,586		$	44,196
Due after one year through five years		148,279			155,610
Due after five years through ten years		149,181			156,212
Due after ten years		248,333			255,465
		589,379			611,483
Mortgage backed securities		6,334			6,499
Redeemable preferred stocks		30,732			32,183
Equity securities		28,739			22,379
Less: Preferred stock of AMERCO held by subsidiaries		(7,190	)		(7,994	)
	$	647,994		$	664,550

4. Borrowings

Long-Term Debt

Long-term debt was as follows:

						June 30,			March 31,
	2012 Rate (a)			Maturities		2011			2011
						(Unaudited)
						(In thousands)
Real estate loan (amortizing term)		6.93	%		2018	$	252,500		$	255,000
Real estate loan (revolving credit)		-			2018		-			-
Real estate loan (amortizing term)		2.09	%		2016		26,123			11,222
Real estate loan (revolving credit)		-			2012		-			-
Senior mortgages		5.47%-6.13	%		2015-2016		473,586			476,783
Working capital loan (revolving credit)		-			2012		-			-
Fleet loans (amortizing term)		4.76%-7.95	%		2012-2018		340,157			325,591
Fleet loans (securitization)		4.90%-5.56	%		2014-2017		260,491			271,290
Other obligations		3.37%-9.50	%		2011-2031		60,393			57,956
Less: Other obligations held by subsidiaries							(750	)		-
Total notes, loans and leases payable						$	1,412,500		$	1,397,842
(a) Interest rate as of June 30, 2011, including the effect of applicable hedging instruments.

8

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

Real Estate Backed Loans

Real Estate Loan

Amerco Real Estate Company and certain of its subsidiaries and U-Haul Company of Florida are borrowers under a Real Estate Loan. The loan has a final maturity date of August 2018. The loan is comprised of a term loan facility with initial availability of $300.0 million and a revolving credit facility with an availability of $198.8 million. As of June 30, 2011, the outstanding balance on the Real Estate Loan was $252.5 million and the Company had the full $198.8 available to be drawn. U-Haul International, Inc. is a guarantor of this loan.

The amortizing term portion of the Real Estate Loan requires monthly principal and interest payments, with the unpaid loan balance and accrued and unpaid interest due at maturity. The revolving credit portion of the Real Estate Loan requires monthly interest payments when drawn, with the unpaid loan balance and any accrued and unpaid interest due at maturity.  The Real Estate Loan is secured by various properties owned by the borrowers.

The interest rate for the amortizing term portion, per the provisions of the amended loan agreement, is the applicable London Inter-Bank Offer Rate (“LIBOR”) plus the applicable margin. At June 30, 2011, the applicable LIBOR was 0.19% and the applicable margin was 1.50%, the sum of which was 1.69%. The rate on the term facility portion of the Real Estate Loan is hedged with an interest rate swap fixing the rate at 6.93% based on current margin.

The interest rate for the revolving credit facility, per the provision of the amended Loan Agreement, is the applicable LIBOR plus the applicable margin. The margin ranges from 1.50% to 2.00%.

The default provisions of the Real Estate Loan include non-payment of principal or interest and other standard reporting and change-in-control covenants. There are limited restrictions regarding our use of the funds.

Amerco Real Estate Company and a subsidiary of U-Haul International, Inc. entered into a revolving credit construction loan effective June 29, 2006. This loan was modified and extended on June 27, 2011. The loan is now comprised of a term loan facility with availability of $26.1 million and a final maturity of June 30, 2016. As of June 30, 2011, the outstanding balance was $26.1 million.

This Real Estate Loan requires monthly principal and interest payments, with the unpaid loan balance and any accrued and unpaid interest due at maturity. The interest rate, per the provision of the Loan Agreement, is the applicable LIBOR plus a margin of 1.90%. At June 30, 2011, the applicable LIBOR was 0.19% and the margin was 1.90%, the sum of which was 2.09%. U-Haul International, Inc. and AMERCO are guarantors of this loan. The default provisions of the loan include non-payment of principal or interest and other standard reporting and change-in-control covenants.

On April 29, 2011, Amerco Real Estate Company and U-Haul Company of Florida entered into a revolving credit agreement for $100.0 million. This agreement has a maturity of April 2012 with an option for a one year extension. As of June 30, 2011 the full $100.0 million was available to be drawn. The interest rate is the applicable LIBOR plus a margin of 1.50%. AMERCO and U-Haul International, Inc. are guarantors of this facility. The default provisions of the loan include non-payment of principal or interest and other standard reporting and change-in-control covenants.

Senior Mortgages

Various subsidiaries of Amerco Real Estate Company and U-Haul International, Inc. are borrowers under certain senior mortgages. These senior mortgage loan balances as of June 30, 2011 were in the aggregate amount of $418.0 million and are due July 2015. The Senior Mortgages require average monthly principal and interest payments of $3.0 million with the unpaid loan balance and accrued and unpaid interest due at maturity. These senior mortgages are secured by certain properties owned by the borrowers. The interest rates, per the provisions of these senior mortgages, are 5.68% and 5.52% per

9

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

annum. Amerco Real Estate Company and U-Haul International, Inc. have provided limited guarantees of these senior mortgages. The default provisions of these senior mortgages include non-payment of principal or interest and other standard reporting and change-in-control covenants. There are limited restrictions regarding our use of the funds.

Various subsidiaries of the Company are borrowers under the mortgage backed loans that we also classify as senior mortgages. These loans are secured by certain properties owned by the borrowers. The loan balance of these notes totals $55.6 million as of June 30, 2011. These loans mature in 2015 and 2016. Rates for these loans range from 5.47% to 6.13%. The loans require monthly principal and interest payments with the balances due upon maturity. The default provisions of the loans include non-payment of principal or interest and other standard reporting and change-in-control covenants. There are limited restrictions regarding our use of the funds.

Working Capital Loans

Amerco Real Estate Company is a borrower under an asset backed working capital loan. The maximum amount that can be drawn at any one time is $25.0 million. At June 30, 2011, the Company had the full $25.0 million available to be drawn. The loan is secured by certain properties owned by the borrower. The loan agreement provides for revolving loans, subject to the terms of the loan agreement with final maturity in November 2012. The loan requires monthly interest payments with the unpaid loan balance and accrued and unpaid interest due at maturity. U-Haul International, Inc. and AMERCO are the guarantors of this loan. The default provisions of the loan include non-payment of principal or interest and other standard reporting and change-in-control covenants. The interest rate, per the provision of the Loan Agreement, is the applicable LIBOR plus a margin of 1.50%.

Fleet Loans

Rental Truck Amortizing Loans

U-Haul International, Inc. and several of its subsidiaries are borrowers under amortizing term loans. The balance of the loans as of June 30, 2011 was $255.2 million with the final maturities between April 2012 and June 2018.

The Amortizing Loans require monthly principal and interest payments, with the unpaid loan balance and accrued and unpaid interest due at maturity. These loans were used to purchase new trucks. The interest rates, per the provision of the Loan Agreements, are the applicable LIBOR plus a margin between 0.90% and 2.63%. At June 30, 2011, the applicable LIBOR was 0.19% and applicable margins were between 1.13% and 2.63%. The interest rates are hedged with interest rate swaps fixing the rates between 4.76% and 7.32% based on current margins. Additionally, $18.1 million of these loans are carried at a fixed rate of 7.95%.

AMERCO and U-Haul International, Inc. are guarantors of these loans. The default provisions of these loans include non-payment of principal or interest and other standard reporting and change-in-control covenants.

On December 31, 2009 a subsidiary of U-Haul International, Inc. entered into an $85.0 million term note that has been used to fund cargo van and pickup acquisitions for the past two years. This term note has a final maturity of December 2012.  The agreement contains options to extend the maturity through September 2013. The note is secured by the purchased equipment and the corresponding operating cash flows associated with their operation.  At June 30, 2011, the applicable LIBOR was 0.27% and the applicable margin was 4.50%, the sum of which was 4.77%.  At June 30, 2011, the Company had drawn the full $85.0 million on this loan.

Rental Truck Securitizations

U-Haul S Fleet and its subsidiaries (collectively, “USF”) issued a $217.0 million asset-backed note (“2007 Box Truck Note”) on June 1, 2007. USF is a bankruptcy-remote special purpose entity wholly-owned by U-Haul International, Inc. The net proceeds from the securitized transaction were used to finance new box truck purchases throughout fiscal 2008. U.S. Bank, NA acts as the trustee for this securitization.

10

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

The 2007 Box Truck Note has a fixed interest rate of 5.56% with an estimated final maturity of February 2014. At June 30, 2011, the outstanding balance was $114.5 million. The note is secured by the box trucks that were purchased and the corresponding operating cash flows associated with their operation.

The 2007 Box Truck Note has the benefit of a financial guaranty insurance policy which guarantees the timely payment of interest on and the ultimate payment of the principal of this note.

2010 U-Haul S Fleet and its subsidiaries (collectively, “2010 USF”) issued a $155.0 million asset-backed note (“2010 Box Truck Note”) on October 28, 2010. 2010 USF is a bankruptcy-remote special purpose entity wholly-owned by U-Haul International, Inc. The net proceeds from the securitized transaction will be used to finance new box truck purchases. U.S. Bank, NA acts as the trustee for this securitization.

The 2010 Box Truck Note has a fixed interest rate of 4.90% with an estimated final maturity of October 2017. At June 30, 2011, the outstanding balance was $146.0 million. The note is securitized by the box trucks being purchased and the corresponding operating cash flows associated with their operation. The unused portion of this facility has been recorded as Other assets on our balance sheet.

The 2007 Box Truck Note and 2010 Box Truck Note are subject to certain covenants with respect to liens, additional indebtedness of the special purpose entities, the disposition of assets and other customary covenants of bankruptcy-remote special purpose entities. The default provisions of these notes include non-payment of principal or interest and other standard reporting and change-in-control covenants.

Other Obligations

The Company entered into capital leases for new equipment between April 2008 and February 2011, with terms of the leases between 3 and 7 years. At June 30, 2011, the balance of these leases was $55.8 million.

In January 2010, the Company entered into a $0.5 million premium financing arrangement for two years expiring in December 2011 with a fixed rate of 3.37%. At June 30, 2011 the outstanding balance was $0.1 million.

In February 2011, the Company and US Bank, National Association (the “Trustee”) entered into the U-Haul Investors Club Indenture.  The Company and the Trustee entered into this indenture to provide for the issuance of notes (“U-Notes”) by the Company directly to investors over our proprietary website, uhaulinvestorsclub.com.  The U-Notes are secured by various types of collateral including rental equipment and real estate.  U-Notes are issued in smaller series that vary as to principal amount, interest rate and maturity.  U-Notes are obligations of the Company and secured by the associated collateral; they are not guaranteed by any of the Company’s affiliates or subsidiaries.

At June 30, 2011 the aggregate outstanding principal balance of the U-Notes issued was $4.5 million with interest rates between 3.00% and 8.00% and maturity dates between 2013 and 2031.

Annual Maturities of Notes, Loans and Leases Payable

The annual maturities of long-term debt as of June 30, 2011 for the next five years and thereafter are as follows:

	Year Ending June 30,
	2012		2013		2014		2015		2016		Thereafter
	(Unaudited)
	(In thousands)
Notes, loans and leases payable, secured	$	163,191	$	210,812	$	164,660	$	70,497	$	491,195	$	312,145

11

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

Interest on Borrowings

Interest Expense

Components of interest expense include the following:

	Quarter Ended June 30,
	2011			2010
	(Unaudited)
	(In thousands)
Interest expense	$	15,839		$	14,425
Capitalized interest		(32	)		(147	)
Amortization of transaction costs		1,036			1,105
Interest expense resulting from derivatives		5,790			6,081
Total interest expense	$	22,633		$	21,464

Interest paid in cash including payments related to derivative contracts amounted to $20.3 million and $19.5 million for the first quarter of fiscal 2012 and 2011, respectively.

Interest Rates

Interest rates and Company borrowings were as follows:

	Revolving Credit Activity
	Quarter Ended June 30,
	2011			2010
	(Unaudited)
	(In thousands, except interest rates)
Weighted average interest rate during the quarter		1.72	%		1.80	%
Interest rate at the end of the quarter		0.00	%		1.85	%
Maximum amount outstanding during the quarter	$	15,000		$	111,000
Average amount outstanding during the quarter	$	14,341		$	85,648
Facility fees	$	57		$	56

5. Derivatives

The Company manages exposure to changes in market interest rates. The Company’s use of derivative instruments is limited to highly effective interest rate swaps to hedge the risk of changes in cash flows (future interest payments) attributable to changes in LIBOR swap rates, the designated benchmark interest rate being hedged on certain of our LIBOR indexed variable rate debt. The interest rate swaps effectively fix the Company’s interest payments on certain LIBOR indexed variable rate debt. The Company monitors its positions and the credit ratings of its counterparties and does not currently anticipate non-performance by the counterparties. Interest rate swap agreements are not entered into for trading purposes.

12

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

Original variable rate debt amount			Agreement Date	Effective Date	Expiration Date	Designated cash flow hedge date
(Unaudited)
(In millions)
$	142.3	(a), (b)	11/15/2005	5/10/2006	4/10/2012	5/31/2006
	50.0	(a)	6/21/2006	7/10/2006	7/10/2013	6/9/2006
	144.9	(a), (b)	6/9/2006	10/10/2006	10/10/2012	6/9/2006
	300.0	(a)	8/16/2006	8/18/2006	8/10/2018	8/4/2006
	30.0	(a)	2/9/2007	2/12/2007	2/10/2014	2/9/2007
	20.0	(a)	3/8/2007	3/12/2007	3/10/2014	3/8/2007
	20.0	(a)	3/8/2007	3/12/2007	3/10/2014	3/8/2007
	19.3	(a), (b)	4/8/2008	8/15/2008	6/15/2015	3/31/2008
	19.0	(a)	8/27/2008	8/29/2008	7/10/2015	4/10/2008
	30.0	(a)	9/24/2008	9/30/2008	9/10/2015	9/24/2008
	15.0	(a), (b)	3/24/2009	3/30/2009	4/15/2016	3/25/2009
	14.7	(a), (b)	7/6/2010	8/15/2010	7/15/2017	7/6/2010
	25.0	(a), (b)	4/26/2011	6/1/2011	6/1/2018	7/1/2011
(a) interest rate swap agreement
(b) forward swap

As of June 30, 2011, the total notional amount of the Company’s variable interest rate swaps was $498.3 million.

The derivative fair values located in Accounts payable and accrued expenses in the balance sheets were as follows:

	Liability Derivatives
	Fair Value as of
	June 30, 2011	March 31, 2011
	(Unaudited)
	(In thousands)
Interest rate contracts designated as hedging instruments	$54,799	$51,052

	The Effect of Interest Rate Contracts on the Statement of Operations
	June 30, 2011			June 30, 2010
	(Unaudited)
	(In thousands)
Loss recognized in income on interest rate contracts	$	5,790		$	6,081
Loss recognized in AOCI on interest rate contracts (effective portion)	$	3,860		$	12,083
Loss reclassified from AOCI into income (effective portion)	$	5,903		$	6,260
(Gain) loss recognized in income on interest rate contracts (ineffective portion and amount excluded from effectiveness testing)	$	(113	)	$	(179	)

Gains or losses recognized in income on derivatives are recorded to interest expense in the statement of operations. At June 30, 2011, the Company expects to reclassify $21.5 million of net losses on interest rate contracts from accumulated other comprehensive income to earnings that will offset interest payments over the next twelve months.

13

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

6. Stockholders’ Equity

From January 1, 2009 through March 31, 2011, our insurance subsidiaries purchased 308,300 shares of our Series A Preferred on the open market for $7.2 million.  Pursuant to ASC 260 we recognized a $31 thousand charge to net earnings in the first quarter of fiscal 2011.

On June 1, 2011 the Company redeemed all 6,100,000 shares of its issued and outstanding Series A Preferred at a redemption price of $25 per share plus accrued dividends through that date.  Pursuant to ASC 260, for earnings per share purposes, we recognize the deficit of the carrying amount of the Series A Preferred over the consideration paid to redeem the shares.

The Series A Preferred was recorded in our Additional Paid-In Capital account, net of original issue costs at $146.3 million prior to the redemption.  The Company paid $152.5 million to redeem the shares on June 1, 2011 of which $7.7 million was paid to our insurance subsidiaries in exchange for their holdings.  The difference between what was paid to redeem the shares less their carrying amount on our balance sheet, reduced by our insurance company holdings is $5.9 million.  This amount was recognized as a reduction to our earnings available to our common shareholders for the purposes of computing earnings per share.

7. Comprehensive Income (Loss)

A summary of accumulated other comprehensive income (loss) components, net of tax, were as follows:

	Foreign Currency Translation			Unrealized Gain on Investments			Fair Market Value of Cash Flow Hedges			Postretirement Benefit Obligation Gain		Accumulated Other Comprehensive Income (Loss)
	(Unaudited)
	(In thousands)
Balance at March 31, 2011	$	(26,028	)	$	10,861		$	(32,438	)	$	1,138	$	(46,467	)
Foreign currency translation		992			-			-			-		992
Unrealized loss on investments		-			(3,377	)		-			-		(3,377	)
Change in fair value of cash flow hedges		-			-			(2,393	)		-		(2,393	)
Balance at June 30, 2011	$	(25,036	)	$	7,484		$	(34,831	)	$	1,138	$	(51,245	)

8. Contingent Liabilities and Commitments

The Company leases a portion of its rental equipment and certain of its facilities under operating leases with terms that expire at various dates through 2018, with the exception of one land lease expiring in 2034. As of June 30, 2011, AMERCO has guaranteed $153.5 million of residual values for these rental equipment assets at the end of the respective lease terms. Certain leases contain renewal and fair market value purchase options as well as mileage and other restrictions. At the expiration of the lease, the Company has the option to renew the lease, purchase the asset for fair market value, or sell the asset to a third party on behalf of the lessor. AMERCO has been leasing equipment since 1987 and has experienced no material losses relating to these types of residual value guarantees.

14

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

Lease commitments for leases having terms of more than one year were as follows:

	Property, Plant and Equipment		Rental Equipment		Total
	(Unaudited)
	(In thousands)
Year-ended June 30:
2012	$	14,630	$	104,348	$	118,978
2013		13,735		87,404		101,139
2014		11,840		70,403		82,243
2015		728		46,729		47,457
2016		585		13,834		14,419
Thereafter		5,250		5,554		10,804
Total	$	46,768	$	328,272	$	375,040

9. Contingencies

Shoen

In September 2002, Paul F. Shoen filed a shareholder derivative lawsuit in the Second Judicial District Court of the State of Nevada, Washoe County, captioned Paul F. Shoen vs. SAC Holding Corporation et al., CV 02-05602, seeking damages and equitable relief on behalf of AMERCO from SAC Holdings and certain current and former members of the AMERCO Board of Directors, including Edward J. Shoen, Mark V. Shoen and James P. Shoen as Defendants. AMERCO is named as a nominal Defendant in the case. The complaint alleges breach of fiduciary duty, self-dealing, usurpation of corporate opportunities, wrongful interference with prospective economic advantage and unjust enrichment and seeks the unwinding of sales of self-storage properties by subsidiaries of AMERCO to SAC prior to the filing of the complaint. The complaint seeks a declaration that such transfers are void as well as unspecified damages. In October 2002, the Defendants filed motions to dismiss the complaint. Also in October 2002, Ron Belec filed a derivative action in the Second Judicial District Court of the State of Nevada, Washoe County, captioned Ron Belec vs. William E. Carty, et al., CV 02-06331 and in January 2003, M.S. Management Company, Inc. filed a derivative action in the Second Judicial District Court of the State of Nevada, Washoe County, captioned M.S. Management Company, Inc. vs. William E. Carty, et al., CV 03-00386. Two additional derivative suits were also filed against these parties. Each of these suits is substantially similar to the Paul F. Shoen case. The Court consolidated the five cases and thereafter dismissed these actions in May 2003, concluding that the AMERCO Board of Directors had the requisite level of independence required in order to have these claims resolved by the Board. Plaintiffs appealed this decision and, in July 2006, the Nevada Supreme Court reversed the ruling of the trial court and remanded the case to the trial court for proceedings consistent with its ruling, allowing the Plaintiffs to file an amended complaint and plead in addition to substantive claims, demand futility.

In November 2006, the Plaintiffs filed an amended complaint. In December 2006, the Defendants filed motions to dismiss, based on various legal theories. In March 2007, the Court denied AMERCO’s motion to dismiss regarding the issue of demand futility, stating that “Plaintiffs have satisfied the heightened pleading requirements of demand futility by showing a majority of the members of the AMERCO Board of Directors were interested parties in the SAC transactions.” The Court heard oral argument on the remainder of the Defendants’ motions to dismiss, including the motion (“Goldwasser Motion”) based on the fact that the subject matter of the lawsuit had been settled and dismissed in earlier litigation known as Goldwasser v. Shoen, C.V.N.-94-00810-ECR (D.Nev), Washoe County, Nevada. In addition, in September and October 2007, the Defendants filed Motions for Judgment on the Pleadings or

15

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

in the Alternative Summary Judgment, based on the fact that the stockholders of the Company had ratified the underlying transactions at the 2007 annual meeting of stockholders of AMERCO. In December 2007, the Court denied this motion. This ruling does not preclude a renewed motion for summary judgment after discovery and further proceedings on these issues. On April 7, 2008, the litigation was dismissed, on the basis of the Goldwasser Motion. On May 8, 2008, the Plaintiffs filed a notice of appeal of such dismissal to the Nevada Supreme Court. On May 20, 2008, AMERCO filed a cross appeal relating to the denial of its Motion to Dismiss in regard to demandfutility.

On May 12, 2011, the Nevada Supreme Court affirmed in part, reversed in part, and remanded the case for further proceedings.  First, the Court ruled that the Goldwasser settlement did not release claims that arose after the agreement and, therefore, reversed the trial court’s dismissal of the Complaint on that ground. Second, the Court affirmed the district court’s determination that the in pari delicto defense is available in a derivative suit and reversed and remanded to the district court to determine if the defense applies to this matter.  Third, the Court remanded to the district court to conduct an evidentiary hearing to determine whether demand upon the AMERCO Board was, in fact, futile.  Fourth, the Court invited AMERCO to seek a ruling from the district court as to the legal effect of the AMERCO Shareholders’ 2008 ratification of the underlying AMERCO/SAC transactions.

Last, as to individual claims for relief, the Court affirmed the district court’s dismissal of the breach of fiduciary duty of loyalty claims as to all defendants except Mark Shoen.  The Court affirmed the district court’s dismissal of the breach of fiduciary duty: ultra vires Acts claim as to all defendants. The Court reversed the district court’s dismissal of aiding and abetting a breach of fiduciary duty and unjust enrichment claims against the SAC entities.  The Court reversed the trial court’s dismissal of the claim for wrongful interference with prospective economic advantage as to all defendants.

Environmental

Compliance with environmental requirements of federal, state and local governments may significantly affect Real Estate’s business operations. Among other things, these requirements regulate the discharge of materials into the air, land and water and govern the use and disposal of hazardous substances. Real Estate is aware of issues regarding hazardous substances on some of its properties. Real Estate regularly makes capital and operating expenditures to stay in compliance with environmental laws and has put in place a remedial plan at each site where it believes such a plan is necessary. Since 1988, Real Estate has managed a testing and removal program for underground storage tanks.

Based upon the information currently available to Real Estate, compliance with the environmental laws and its share of the costs of investigation and cleanup of known hazardous waste sites are not expected to result in a material adverse effect on AMERCO’s financial position or results of operations.

Other

The Company is named as a defendant in various other litigation and claims arising out of the normal course of business. In management’s opinion, none of these other matters will have a material effect on the Company’s financial position and results of operations.

10. Related Party Transactions

As set forth in the Audit Committee Charter and consistent with Nasdaq Listing Rules, the Audit Committee reviews and maintains oversight over related party transactions which are required to be disclosed under the SEC rules and regulations. Accordingly, all such related party transactions are submitted to the Audit Committee for ongoing review and oversight. The Company’s internal processes ensure that the Company’s legal and finance departments identify and monitor potential related party transactions which may require disclosure and Audit Committee oversight.

AMERCO has engaged in related party transactions and has continuing related party interests with certain major stockholders, directors and officers of the consolidated group as disclosed below. Management believes that the transactions described below and in the related notes were completed on terms substantially equivalent to those that would prevail in arm’s-length transactions.

16

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

SAC Holding Corporation and SAC Holding II Corporation, (collectively “SAC Holdings”) were established in order to acquire self-storage properties. These properties are being managed by the Company pursuant to management agreements. In the past, the Company has sold various self-storage properties to SAC Holdings, and such sales provided significant cash flows to the Company.

Management believes that the sales of self-storage properties to SAC Holdings has provided a unique structure for the Company to earn moving equipment rental revenues and property management fee revenues from the SAC Holdings self-storage properties that the Company manages.

Related Party Revenue

	Quarter Ended June 30,
	2011		2010
	(Unaudited)
	(In thousands)
U-Haul interest income revenue from SAC Holdings	$	4,816	$	4,770
U-Haul interest income revenue from Private Mini		1,353		1,364
U-Haul management fee revenue from SAC Holdings		3,729		3,559
U-Haul management fee revenue from Private Mini		552		540
U-Haul management fee revenue from Mercury		454		437
	$	10,904	$	10,670

During the first quarter of fiscal 2012, subsidiaries of the Company held various junior unsecured notes of SAC Holdings. Substantially all of the equity interest of SAC Holdings is controlled by Blackwater Investments, Inc. (“Blackwater”). Blackwater is wholly-owned by Mark V. Shoen, a significant shareholder and executive officer of AMERCO. The Company does not have an equity ownership interest in SAC Holdings. The Company received cash interest payments of $4.3 million and $3.3 million, from SAC Holdings during the first quarter of fiscal 2012 and 2011, respectively. The largest aggregate amount of notes receivable outstanding during the first quarter of fiscal 2012 was $196.2 million and the aggregate notes receivable balance at June 30, 2011 was $196.0 million. In accordance with the terms of these notes, SAC Holdings may prepay the notes without penalty or premium at any time. The scheduled maturities of these notes are between 2019 and 2024.

Interest accrues on the outstanding principal balance of junior notes of SAC Holdings that the Company holds at a 9.0% rate per annum. A fixed portion of that basic interest is paid on a monthly basis. Additional interest can be earned on notes totaling $122.2 million of principal depending upon the amount of remaining basic interest and the cash flow generated by the underlying property. This amount is referred to as the “cash flow-based calculation.”

To the extent that this cash flow-based calculation exceeds the amount of remaining basic interest, contingent interest would be paid on the same monthly date as the fixed portion of basic interest. To the extent that the cash flow-based calculation is less than the amount of remaining basic interest, the additional interest payable on the applicable monthly date is limited to the amount of that cash flow-based calculation. In such a case, the excess of the remaining basic interest over the cash flow-based calculation is deferred. In addition, subject to certain contingencies, the junior notes provide that the holder of the note is entitled to receive a portion of the appreciation realized upon, among other things, the sale of such property by SAC Holdings. To date, no excess cash flows related to these arrangements have been earned or paid.

During the first quarter of fiscal 2012, AMERCO and U-Haul held various junior notes with Private Mini Storage Realty, L.P. (“Private Mini”). The equity interests of Private Mini are ultimately controlled by Blackwater. The Company received cash interest payments of $1.4 million from Private Mini for the first quarter of fiscal 2012 and 2011. The largest aggregate amount of notes receivable outstanding during the first quarter of fiscal 2012 was $66.7 million and the aggregate notes receivable balance at June 30, 2011 was $66.6 million.

17

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

The Company currently manages the self-storage properties owned or leased by SAC Holdings, Mercury Partners, L.P. (“Mercury”), Four SAC Self-Storage Corporation (“4 SAC”), Five SAC Self-Storage Corporation (“5 SAC”), Galaxy Investments, L.P. (“Galaxy”) and Private Mini pursuant to a standard form of management agreement, under which the Company receives a management fee of between 4% and 10% of the gross receipts plus reimbursement for certain expenses. The Company received management fees, exclusive of reimbursed expenses, of $8.6 million and $8.8 million from the above mentioned entities during the first quarter of fiscal 2012 and 2011, respectively. This management fee is consistent with the fee received for other properties the Company previously managed for third parties. SAC Holdings, 4 SAC, 5 SAC, Galaxy and Private Mini are substantially controlled by Blackwater. Mercury is substantially controlled by Mark V. Shoen. James P. Shoen, a significant shareholder and director of AMERCO, has an interest in Mercury.

Related Party Costs and Expenses

	Quarter Ended June 30,
	2011		2010
	(Unaudited)
	(In thousands)
U-Haul lease expenses to SAC Holdings	$	623	$	623
U-Haul commission expenses to SAC Holdings		10,003		9,416
U-Haul commission expenses to Private Mini		643		616
	$	11,269	$	10,655

The Company leases space for marketing company offices, vehicle repair shops and hitch installation centers from subsidiaries of SAC Holdings, 5 SAC and Galaxy. The terms of the leases are similar to the terms of leases for other properties owned by unrelated parties that are leased to the Company.

At June 30, 2011, subsidiaries of SAC Holdings, 4 SAC, 5 SAC, Galaxy and Private Mini acted as U-Haul independent dealers. The financial and other terms of the dealership contracts with the aforementioned companies and their subsidiaries are substantially identical to the terms of those with the Company’s other independent dealers whereby commissions are paid by the Company based upon equipment rental revenues.

These agreements and notes with subsidiaries of SAC Holdings, 4 SAC, 5 SAC, Galaxy and Private Mini, excluding Dealer Agreements, provided revenues of $10.5 million, expenses of $0.6 million and cash flows of $12.7 million during the first quarter of fiscal 2012. Revenues and commission expenses related to the Dealer Agreements were $50.5 million and $10.6 million, respectively during the first quarter of fiscal 2012.

The Company adopted Accounting Standards Update (“ASU”) 2009-17, which amends the FASB ASC for the issuance of FASB Statement No. 167, Amendments to FASB Interpretation No. 46(R), as of April 1, 2010.  Management determined that the junior notes of SAC Holdings and Private Mini and the management agreements with SAC Holdings, Mercury, 4 SAC, 5 SAC, Galaxy, and Private Mini represent potential variable interests for the Company.  Management evaluated whether it should be identified as the primary beneficiary of one or more of these variable interest entity’s (“VIE’s”) using a two step approach in which management a) identified all other parties that hold interests in the VIE’s, and b) determined if any variable interest holder has the power to direct the activities of the VIE’s that most significantly impact their economic performance.

Management determined that they do not have a variable interest in the holding entities Mercury,    4 SAC, 5 SAC, or Galaxy through management agreements which are with the individual operating entities or through the issuance of junior debt; therefore, the Company is precluded from consolidating these entities, which is consistent with the accounting treatment immediately prior to adopting ASU 2009-17.

18

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

The Company has junior debt with the holding entities SAC Holding Corporation, SAC Holding II Corporation, and Private Mini which represents a variable interest in each individual entity.  Though the Company has certain protective rights within these debt agreements, the Company has no present influence or control over these holding entities unless their protective rights become exercisable, which management considers unlikely based on their payment history.  As a result, the Company has no basis under ASC 810 - Consolidation (“ASC 810”) to consolidate these entities, which is consistent with the accounting treatment immediately prior to adopting ASU 2009-17.

The Company does not have the power to direct the activities that most significantly impact the economic performance of the individual operating entities which have management agreements with U-Haul.  Through control of the holding entities assets, and its ability and history of making key decisions relating to the entity and its assets, Blackwater, and its owner, are the variable interest holder with the power to direct the activities that most significantly impact each of the individual holding entities and the individual operating entities’ performance.  As a result, the Company has no basis under ASC 810 to consolidate these entities, which is consistent with the accounting treatment immediately prior to adopting ASU 2009-17.

The Company has not provided financial or other support explicitly or implicitly during the quarter ended June 30, 2011 to any of these entities that it was not previously contractually required to provide.  The carrying amount and classification of the assets and liabilities in the Company’s balance sheet that relate to the Company’s variable interests in the aforementioned entities are as follows, which approximate the maximum exposure to loss as a result of the Company’s involvement with these entities:

Related Party Assets

	June 30,		March 31,
	2011		2011
	(Unaudited)
	(In thousands)
U-Haul notes, receivables and interest from Private Mini	$	69,123	$	69,201
U-Haul notes receivable from SAC Holdings		196,013		196,191
U-Haul interest receivable from SAC Holdings		17,589		17,096
U-Haul receivable from SAC Holdings		12,751		16,346
U-Haul receivable from Mercury		2,844		3,534
Other (a)		6,595		(400	)
	$	304,915	$	301,968

(a)   Timing differences for intercompany balances with insurance subsidiaries. The June 30, 2011 balance includes the redemption of our Preferred stock.

Between January 1, 2009 and March 31, 2011, our insurance subsidiaries purchased 308,300 shares of Series A Preferred on the open market for $7.2 million.

19

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (CONTINUED)

11. Consolidating Financial Information by Industry Segment

AMERCO’s three reportable segments are:

·   Moving and Storage, comprised of AMERCO, U-Haul, and Real Estate and the subsidiaries of U-Haul and Real Estate,

·   Property and Casualty Insurance, comprised of Repwest and its subsidiaries and ARCOA, and

·   Life Insurance, comprised of Oxford and its subsidiaries.

Management tracks revenues separately, but does not report any separate measure of the profitability for rental vehicles, rentals of self-storage spaces and sales of products that are required to be classified as a separate operating segment and accordingly does not present these as separate reportable segments. Deferred income taxes are shown as liabilities on the condensed consolidating statements.

The information includes elimination entries necessary to consolidate AMERCO, the parent, with its subsidiaries.

Investments in subsidiaries are accounted for by the parent using the equity method of accounting.

20

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

11. Financial Information by Consolidating Industry Segment:

Consolidating balance sheets by industry segment as of June 30, 2011 are as follows:

	Moving & Storage													AMERCO Legal Group
	AMERCO			U-Haul			Real Estate			Eliminations				Moving & Storage Consolidated			Property & Casualty Insurance (a)		Life Insurance (a)		Eliminations				AMERCO Consolidated
	(Unaudited)
	(In thousands)
Assets:
Cash and cash equivalents	$	69,618		$	120,663		$	839		$	-			$	191,120		$	19,504	$	33,129	$	-			$	243,753
Reinsurance recoverables and trade receivables, net		-			28,661			-			-				28,661			174,485		39,345		-				242,491
Inventories, net		-			58,960			-			-				58,960			-		-		-				58,960
Prepaid expenses		7,008			49,156			310			-				56,474			-		-		-				56,474
Investments, fixed maturities and marketable equities		19,465			-			-			-				19,465			125,166		527,913		(7,994	)	(d)		664,550
Investments, other		-			10,390			32,730			-				43,120			89,035		74,397		-				206,552
Deferred policy acquisition costs, net		-			-			-			-				-			-		54,420		-				54,420
Other assets		2,703			97,744			27,209			-				127,656			663		337		-				128,656
Related party assets		1,225,280			243,250			87			(1,168,453	)	(c)		300,164			2,817		-		1,934		(c)		304,915
		1,324,074			608,824			61,175			(1,168,453	)			825,620			411,670		729,541		(6,060	)			1,960,771
Investment in subsidiaries		(76,690	)		-			-			422,176		(b)		345,486			-		-		(345,486	)	(b)		-
Property, plant and equipment, at cost:
Land		-			46,861			192,432			-				239,293			-		-		-				239,293
Buildings and improvements		-			168,221			875,498			-				1,043,719			-		-		-				1,043,719
Furniture and equipment		168			290,506			18,270			-				308,944			-		-		-				308,944
Rental trailers and other rental equipment		-			252,905			-			-				252,905			-		-		-				252,905
Rental trucks		-			1,723,159			-			-				1,723,159			-		-		-				1,723,159
		168			2,481,652			1,086,200			-				3,568,020			-		-		-				3,568,020
Less:  Accumulated depreciation		(142	)		(1,006,106	)		(348,087	)		-				(1,354,335	)		-		-		-				(1,354,335	)
Total property, plant and equipment		26			1,475,546			738,113			-				2,213,685			-		-		-				2,213,685
Total assets	$	1,247,410		$	2,084,370		$	799,288		$	(746,277	)		$	3,384,791		$	411,670	$	729,541	$	(351,546	)		$	4,174,456
(a) Balances as of March 31, 2011
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
(d) Eliminate intercompany preferred stock investment

21

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

Consolidating balance sheets by industry segment as of June 30, 2011 are as follows:

	Moving & Storage													AMERCO Legal Group
	AMERCO			U-Haul			Real Estate			Eliminations				Moving & Storage Consolidated			Property & Casualty Insurance (a)			Life Insurance (a)		Eliminations				AMERCO Consolidated
	(Unaudited)
	(In thousands)
Liabilities:
Accounts payable and accrued expenses	$	885		$	296,924		$	3,661		$	-			$	301,470		$	-		$	22,558	$	(7	)	(c)	$	324,021
Notes, loans and leases payable		-			699,788			713,462			-				1,413,250			-			-		(750	)	(c)		1,412,500
Policy benefits and losses, claims and loss expenses payable		-			387,647			-			-				387,647			278,452			266,018		-				932,117
Liabilities from investment contracts		-			-			-			-				-			-			241,202		-				241,202
Other policyholders' funds and liabilities		-			-			-			-				-			4,961			2,671		-				7,632
Deferred income		-			35,547			-			-				35,547			-			-		-				35,547
Deferred income taxes		323,167			-			-			-				323,167			(29,235	)		8,046		(281	)	(d)		301,697
Related party liabilities		-			937,027			234,880			(1,168,453	)	(c)		3,454			1,462			108		(5,024	)	(c)		-
Total liabilities		324,052			2,356,933			952,003			(1,168,453	)			2,464,535			255,640			540,603		(6,062	)			3,254,716
Stockholders' equity:
Series preferred stock:
Series A preferred stock		-			-			-			-				-			-			-		-				-
Series B preferred stock		-			-			-			-				-			-			-		-				-
Series A common stock		-			-			-			-				-			-			-		-				-
Common stock		10,497			540			1			(541	)	(b)		10,497			3,301			2,500		(5,801	)	(b)		10,497
Additional paid-in capital		432,210			121,230			147,941			(269,171	)	(b)		432,210			89,620			26,271		(116,101	)	(b,d)		432,000
Accumulated other comprehensive income (loss)		(50,722	)		(58,729	)		-			58,729		(b)		(50,722	)		2,857			8,857		(12,237	)	(b,d)		(51,245	)
Retained earnings (deficit)		1,209,023			(332,502	)		(300,657	)		633,159		(b)		1,209,023			60,252			151,310		(211,345	)	(b,d)		1,209,240
Cost of common shares in treasury, net		(525,653	)		-			-			-				(525,653	)		-			-		-				(525,653	)
Cost of preferred shares in treasury, net		(151,997	)		-			-			-				(151,997	)		-			-		-				(151,997	)
Unearned employee stock ownership plan shares		-			(3,102	)		-			-				(3,102	)		-			-		-				(3,102	)
Total stockholders' equity (deficit)		923,358			(272,563	)		(152,715	)		422,176				920,256			156,030			188,938		(345,484	)			919,740
Total liabilities and stockholders' equity	$	1,247,410		$	2,084,370		$	799,288		$	(746,277	)		$	3,384,791		$	411,670		$	729,541	$	(351,546	)		$	4,174,456
(a) Balances as of March 31, 2011
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
(d) Eliminate intercompany preferred stock investment

22

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

Consolidating balance sheets by industry segment as of March 31, 2011 are as follows:

	Moving & Storage													AMERCO Legal Group
	AMERCO			U-Haul			Real Estate			Eliminations				Moving & Storage Consolidated			Property & Casualty Insurance (a)		Life Insurance (a)		Eliminations				AMERCO Consolidated
	(In thousands)
Assets:
Cash and cash equivalents	$	250,104		$	72,634		$	757		$	-			$	323,495		$	14,700	$	37,301	$	-			$	375,496
Reinsurance recoverables and trade receivables, net		-			19,210			-			-				19,210			173,256		12,905		-				205,371
Inventories, net		-			59,942			-			-				59,942			-		-		-				59,942
Prepaid expenses		15,966			41,533			125			-				57,624			-		-		-				57,624
Investments, fixed maturities and marketable equities		22,946			-			-			-				22,946			126,240		518,620		(7,997	)	(d)		659,809
Investments, other		-			10,385			18,605			-				28,990			90,615		82,263		-				201,868
Deferred policy acquisition costs, net		-			-			-			-				-			-		52,870		-				52,870
Other assets		2,863			134,330			28,251			-				165,444			877		312		-				166,633
Related party assets		1,146,296			247,024			72			(1,089,457	)	(c)		303,935			2,801		-		(4,768	)	(c)		301,968
		1,438,175			585,058			47,810			(1,089,457	)			981,586			408,489		704,271		(12,765	)			2,081,581
Investment in subsidiaries		(138,714	)		-			-			482,025		(b)		343,311			-		-		(343,311	)	(b)		-
Property, plant and equipment, at cost:
Land		-			46,651			192,526			-				239,177			-		-		-				239,177
Buildings and improvements		-			150,585			874,084			-				1,024,669			-		-		-				1,024,669
Furniture and equipment		203			292,242			18,226			-				310,671			-		-		-				310,671
Rental trailers and other rental equipment		-			249,700			-			-				249,700			-		-		-				249,700
Rental trucks		-			1,611,763			-			-				1,611,763			-		-		-				1,611,763
		203			2,350,941			1,084,836			-				3,435,980			-		-		-				3,435,980
Less:  Accumulated depreciation		(176	)		(996,192	)		(345,039	)		-				(1,341,407	)		-		-		-				(1,341,407	)
Total property, plant and equipment		27			1,354,749			739,797			-				2,094,573			-		-		-				2,094,573
Total assets	$	1,299,488		$	1,939,807		$	787,607		$	(607,432	)		$	3,419,470		$	408,489	$	704,271	$	(356,076	)		$	4,176,154
(a)  Balances as of December 31, 2010
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
(d) Eliminate intercompany preferred stock investment

23

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

Consolidating balance sheets by industry segment as of March 31, 2011 are as follows:

	Moving & Storage													AMERCO Legal Group
	AMERCO			U-Haul			Real Estate			Eliminations				Moving & Storage Consolidated			Property & Casualty Insurance (a)			Life Insurance (a)		Eliminations				AMERCO Consolidated
	(In thousands)
Liabilities:
Accounts payable and accrued expenses	$	854		$	294,387		$	3,729		$	-			$	298,970		$	-		$	5,036	$	-			$	304,006
Notes, loans and leases payable		-			693,801			704,041			-				1,397,842			-			-		-				1,397,842
Policy benefits and losses, claims and loss expenses payable		-			397,381			-			-				397,381			276,726			253,269		-				927,376
Liabilities from investment contracts		-			-			-			-				-			-			246,717		-				246,717
Other policyholders' funds and liabilities		-			-			-			-				-			4,820			3,907		-				8,727
Deferred income		-			27,209			-			-				27,209			-			-		-				27,209
Deferred income taxes		294,518			-			-			-				294,518			(29,519	)		6,541		(283	)	(d)		271,257
Related party liabilities		-			858,655			233,618			(1,089,457	)	(c)		2,816			1,816			136		(4,768	)	(c)		-
Total liabilities		295,372			2,271,433			941,388			(1,089,457	)			2,418,736			253,843			515,606		(5,051	)			3,183,134
Stockholders' equity :
Series preferred stock:
Series A preferred stock		-			-			-			-				-			-			-		-				-
Series B preferred stock		-			-			-			-				-			-			-		-				-
Series A common stock		-			-			-			-				-			-			-		-				-
Common stock		10,497			540			1			(541	)	(b)		10,497			3,301			2,500		(5,801	)	(b)		10,497
Additional paid-in capital		432,611			121,230			147,941			(269,171	)	(b)		432,611			89,620			26,271		(123,290	)	(b,d)		425,212
Accumulated other comprehensive income (loss)		(45,942	)		(57,328	)		-			57,328		(b)		(45,942	)		2,707			9,951		(13,183	)	(b,d)		(46,467	)
Retained earnings (deficit)		1,139,792			(392,686	)		(301,723	)		694,409		(b)		1,139,792			59,018			149,943		(208,751	)	(b,d)		1,140,002
Cost of common shares in treasury, net		(525,653	)		-			-			-				(525,653	)		-			-		-				(525,653	)
Cost of preferred shares in treasury, net		(7,189	)		-			-			-				(7,189	)		-			-		-				(7,189	)
Unearned employee stock ownership plan shares		-			(3,382	)		-			-				(3,382	)		-			-		-				(3,382	)
Total stockholders' equity (deficit)		1,004,116			(331,626	)		(153,781	)		482,025				1,000,734			154,646			188,665		(351,025	)			993,020
Total liabilities and stockholders' equity	$	1,299,488		$	1,939,807		$	787,607		$	(607,432	)		$	3,419,470		$	408,489		$	704,271	$	(356,076	)		$	4,176,154
(a)  Balances as of December 31, 2010
(b) Eliminate investment in subsidiaries
(c) Eliminate intercompany receivables and payables
(d) Eliminate intercompany preferred stock investment

24

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

Consolidating statement of operations by industry segment for the quarter ending June 30, 2011 is as follows:

	Moving & Storage													AMERCO Legal Group
	AMERCO			U-Haul			Real Estate			Eliminations				Moving & Storage Consolidated			Property & Casualty Insurance (a)			Life Insurance (a)			Eliminations				AMERCO Consolidated
	(Unaudited)
	(In thousands)
Revenues:
Self-moving equipment rentals	$	-		$	446,885		$	-		$	-			$	446,885		$	-		$	-		$	(337	)	(c)	$	446,548
Self-storage revenues		-			31,512			316			-				31,828			-			-			-				31,828
Self-moving & self-storage products & service sales		-			64,378			-			-				64,378			-			-			-				64,378
Property management fees		-			4,735			-			-				4,735			-			-			-				4,735
Life insurance premiums		-			-			-			-				-			-			50,999			-				50,999
Property and casualty insurance premiums		-			-			-			-				-			6,898			-			-				6,898
Net investment and interest income		1,719			5,160			150			-				7,029			2,234			8,538			(538	)	(b,e)		17,263
Other revenue		-			21,531			19,747			(21,134	)	(b)		20,144			-			462			(290	)	(b)		20,316
Total revenues		1,719			574,201			20,213			(21,134	)			574,999			9,132			59,999			(1,165	)			642,965
Costs and expenses:
Operating expenses		2,728			277,728			2,379			(21,134	)	(b)		261,701			2,774			8,118			(618	)	(b,c)		271,975
Commission expenses		-			56,952			-			-				56,952			-			-			-				56,952
Cost of sales		-			32,778			-			-				32,778			-			-			-				32,778
Benefits and losses		-			-			-			-				-			4,459			45,471			-				49,930
Amortization of deferred policy acquisition costs		-			-			-			-				-			-			4,375			-				4,375
Lease expense		22			34,511			7			-				34,540			-			-			(306	)	(b)		34,234
Depreciation, net of (gains) losses on disposals		1			41,401			2,956			-				44,358			-			-			-				44,358
Total costs and expenses		2,751			443,370			5,342			(21,134	)			430,329			7,233			57,964			(924	)			494,602
Equity in earnings of subsidiaries		63,851			-			-			(61,250	)	(d)		2,601			-			-			(2,601	)	(d)		-
Earnings from operations		62,819			130,831			14,871			(61,250	)			147,271			1,899			2,035			(2,842	)			148,363
Interest income (expense)		24,467			(34,282	)		(12,902	)		-				(22,717	)		-			-			84		(b)		(22,633	)
Pretax earnings		87,286			96,549			1,969			(61,250	)			124,554			1,899			2,035			(2,758	)			125,730
Income tax expense		(8,906	)		(36,365	)		(903	)		-				(46,174	)		(665	)		(668	)		-				(47,507	)
Net earnings		78,380			60,184			1,066			(61,250	)			78,380			1,234			1,367			(2,758	)			78,223
Less: Excess of redemption value over carrying value of preferred shares redeemed		(5,908	)		-			-			-				(5,908	)		-			-			-				(5,908	)
Less:  Preferred stock dividends		(3,241	)		-			-			-				(3,241	)		-			-			164		(e)		(3,077	)
Earnings available to common shareholders	$	69,231		$	60,184		$	1,066		$	(61,250	)		$	69,231		$	1,234		$	1,367		$	(2,594	)		$	69,238
(a) Balances for the quarter ended March 31, 2011
(b) Eliminate intercompany lease / interest income
(c) Eliminate intercompany premiums
(d) Eliminate equity in earnings of subsidiaries
(e) Elimination of preferred stock dividend paid to affiliate

25

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

Consolidating statements of operations by industry for the quarter ended June 30, 2010 are as follows:

	Moving & Storage													AMERCO Legal Group
	AMERCO			U-Haul			Real Estate			Eliminations				Moving & Storage Consolidated			Property & Casualty Insurance (a)			Life Insurance (a)			Eliminations				AMERCO Consolidated
	(Unaudited)
	(In thousands)
Revenues:
Self-moving equipment rentals	$	-		$	419,880		$	-		$	-			$	419,880		$	-		$	-		$	(417	)	(c)	$	419,463
Self-storage revenues		-			27,915			312			-				28,227			-			-			-				28,227
Self-moving & self-storage products & service sales		-			63,290			-			-				63,290			-			-			-				63,290
Property management fees		-			4,536			-			-				4,536			-			-			-				4,536
Life insurance premiums		-			-			-			-				-			-			37,803			-				37,803
Property and casualty insurance premiums		-			-			-			-				-			6,179			-			-				6,179
Net investment and interest income		1,211			5,079			-			-				6,290			1,915			5,532			(382	)	(b,e)		13,355
Other revenue		20			14,172			19,372			(20,629	)	(b)		12,935			-			507			(348	)	(b)		13,094
Total revenues		1,231			534,872			19,684			(20,629	)			535,158			8,094			43,842			(1,147	)			585,947
Costs and expenses:
Operating expenses		2,079			260,657			2,263			(20,629	)	(b)		244,370			2,818			6,703			(757	)	(b,c)		253,134
Commission expenses		-			52,169			-			-				52,169			-			-			-				52,169
Cost of sales		-			31,665			-			-				31,665			-			-			-				31,665
Benefits and losses		-			-			-			-				-			3,879			31,543			-				35,422
Amortization of deferred policy acquisition costs		-			-			-			-				-			-			2,193			-				2,193
Lease expense		25			38,941			5			-				38,971			-			-			(305	)	(b)		38,666
Depreciation, net of (gains) losses on disposals		2			42,607			1,980			-				44,589			-			-			-				44,589
Total costs and expenses		2,106			426,039			4,248			(20,629	)			411,764			6,697			40,439			(1,062	)			457,838
Equity in earnings of subsidiaries		53,937			-			-			(50,896	)	(d)		3,041			-			-			(3,041	)	(d)		-
Earnings from operations		53,062			108,833			15,436			(50,896	)			126,435			1,397			3,403			(3,126	)			128,109
Interest income (expense)		21,280			(32,876	)		(9,868	)		-				(21,464	)		-			-			-				(21,464	)
Pretax earnings		74,342			75,957			5,568			(50,896	)			104,971			1,397			3,403			(3,126	)			106,645
Income tax expense		(7,755	)		(28,298	)		(2,331	)		-				(38,384	)		(489	)		(1,270	)		-				(40,143	)
Net earnings		66,587			47,659			3,237			(50,896	)			66,587			908			2,133			(3,126	)			66,502
Loss of carrying amount of preferred stock over consideration paid		-			-			-			-				-			-			-			(31	)			(31	)
Less:  Preferred stock dividends		(3,241	)		-			-			-				(3,241	)		-			-			85		(e)		(3,156	)
Earnings available to common shareholders	$	63,346		$	47,659		$	3,237		$	(50,896	)		$	63,346		$	908		$	2,133		$	(3,072	)		$	63,315
(a) Balances for the quarter ended March 31, 2010
(b) Eliminate intercompany lease income
(c) Eliminate intercompany premiums
(d) Eliminate equity in earnings of subsidiaries
(e) Eliminate preferred stock dividend paid to affiliate

26

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

Consolidating cash flow statements by industry segment for the quarter ended June 30, 2011 are as follows:

	Moving & Storage												AMERCO Legal Group
	AMERCO			U-Haul			Real Estate			Elimination			Moving & Storage Consolidated			Property & Casualty Insurance (a)			Life Insurance (a)			Elimination				AMERCO Consolidated
	(Unaudited)
Cash flows from operating activities:	(In thousands)
Net earnings	$	78,380		$	60,184		$	1,066		$	(61,250	)	$	78,380		$	1,234		$	1,367		$	(2,758	)		$	78,223
Earnings from consolidated entities		(63,851	)		-			-			61,250			(2,601	)		-			-			2,601				-
Adjustments to reconcile net earnings to the cash provided by operations:
Depreciation		1			50,815			3,252			-			54,068			-			-			-				54,068
Amortization of deferred policy acquisition costs		-			-			-			-			-			-			4,375			-				4,375
Change in allowance for losses on trade receivables		-			133			-			-			133			-			2			-				135
Change in allowance for inventory reserve		-			1,377			-			-			1,377			-			-			-				1,377
Net gain on sale of real and personal property		-			(9,414	)		(296	)		-			(9,710	)		-			-			-				(9,710	)
Net (gain) loss on sale of investments		(488	)		-			-			-			(488	)		21			(3,049	)		-				(3,516	)
Deferred income taxes		30,142			-			-			-			30,142			210			2,094			-				32,446
Net change in other operating assets and liabilities:
Reinsurance recoverables and trade receivables		-			(9,582	)		-			-			(9,582	)		(1,229	)		(26,442	)		-				(37,253	)
Inventories		-			(393	)		-			-			(393	)		-			-			-				(393	)
Prepaid expenses		8,958			(7,623	)		(185	)		-			1,150			-			-			-				1,150
Capitalization of deferred policy acquisition costs		-			-			-			-			-			-			(4,518	)		-				(4,518	)
Other assets		160			7,147			1,128			-			8,435			215			(25	)		-				8,625
Related party assets		12			3,777			(15	)		-			3,774			(7	)		-			(6,965	)	(b)		(3,198	)
Accounts payable and accrued expenses		911			(1,286	)		(109	)		-			(484	)		-			18,018			-				17,534
Policy benefits and losses, claims and loss expenses payable		-			(9,933	)		-			-			(9,933	)		1,726			12,749			-				4,542
Other policyholders' funds and liabilities		-			-			-			-			-			141			(1,236	)		-				(1,095	)
Deferred income		-			8,328			-			-			8,328			-			-			-				8,328
Related party liabilities		-			636			-			-			636			(363	)		(28	)		-				245
Net cash provided (used) by operating activities		54,225			94,166			4,841			-			153,232			1,948			3,307			(7,122	)			151,365
Cash flows from investing activities:
Purchases of:
Property, plant and equipment		-			(214,039	)		(1,740	)		-			(215,779	)		-			-			-				(215,779	)
Short term investments		-			-			-			-			-			(15,853	)		(50,510	)		-				(66,363	)
Fixed maturities investments		-			-			-			-			-			(7,831	)		(67,228	)		-				(75,059	)
Equity securities		(8,759	)		-			-			-			(8,759	)		-			-			-				(8,759	)
Preferred stock		-			-			-			-			-			(541	)		-			-				(541	)
Real estate		-			-			-			-			-			(12	)		-			-				(12	)
Mortgage loans		-			(5	)		(47,751	)		-			(47,756	)		(11,639	)		(2,984	)		26,177		(b)		(36,202	)
Proceeds from sales of:
Property, plant and equipment		-			54,501			509			-			55,010			-			-			-				55,010
Short term investments		-			-			-			-			-			19,134			60,743			-				79,877
Fixed maturities investments		-			-			-			-			-			8,649			57,386			-				66,035
Equity securities		8,800			-			-			-			8,800			-			-			-				8,800
Preferred stock		-			-			-			-			-			1,000			-			-				1,000
Real estate		-			-			-			-			-			34			-			-				34
Mortgage loans		-			-			33,626			-			33,626			9,915			628			(26,177	)	(b)		17,992
Net cash provided (used) by investing activities		41			(159,543	)		(15,356	)		-			(174,858	)		2,856			(1,965	)		-				(173,967	)
	(page 1 of 2)
(a) Balance for the period ended March 31, 2011
(b) Elimination of intercompany investments

27

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

Continuation of consolidating cash flow statements by industry segment for the quarter ended June 30, 2011, are as follows:

	Moving & Storage											AMERCO Legal Group
	AMERCO			U-Haul			Real Estate			Elimination		Moving & Storage Consolidated			Property & Casualty Insurance (a)		Life Insurance (a)			Elimination				AMERCO Consolidated
	(Unaudited)
Cash flows from financing activities:	(In thousands)
Borrowings from credit facilities		-			29,308			30,000			-		59,308			-		-			(750	)	(c)		58,558
Principal repayments on credit facilities		-			(21,673	)		(20,579	)		-		(42,252	)		-		-			-				(42,252	)
Debt issuance costs		-			(474	)		(86	)		-		(560	)		-		-			-				(560	)
Capital lease payments		-			(1,727	)		-			-		(1,727	)		-		-			-				(1,727	)
Leveraged Employee Stock Ownership Plan - repayments from loan		-			280			-			-		280			-		-			-				280
Proceeds from (repayment of) intercompany loans		(78,996	)		77,734			1,262			-		-			-		-			-				-
Securitization deposits		-			29,914			-			-		29,914			-		-			-				29,914
Preferred stock redemption paid		(151,997	)		-			-			-		(151,997	)		-		-			7,708		(c)		(144,289	)
Preferred stock dividends paid		(3,241	)		-			-			-		(3,241	)		-		-			164		(b)		(3,077	)
Contribution to related party		(518	)		-			-			-		(518	)		-		-			-				(518	)
Investment contract deposits		-			-			-			-		-			-		2,509			-				2,509
Investment contract withdrawals		-			-			-			-		-			-		(8,023	)		-				(8,023	)
Net cash provided (used) by financing activities		(234,752	)		113,362			10,597			-		(110,793	)		-		(5,514	)		7,122				(109,185	)
Effects of exchange rate on cash		-			44			-			-		44			-		-			-				44
Increase (decrease) in cash and cash equivalents		(180,486	)		48,029			82			-		(132,375	)		4,804		(4,172	)		-				(131,743	)
Cash and cash equivalents at beginning of period		250,104			72,634			757			-		323,495			14,700		37,301			-				375,496
Cash and cash equivalents at end of period	$	69,618		$	120,663		$	839		$	-	$	191,120		$	19,504	$	33,129		$	-			$	243,753
	(page 2 of 2)
(a) Balance for the period ended March 31, 2011
(b) Elimination of preferred stock dividend paid to affiliate
(c) Elimination of intercompany investments

28

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

Consolidating cash flow statements by industry segment for the quarter ended June 30, 2010 are as follows:

	Moving & Storage												AMERCO Legal Group
	AMERCO			U-Haul			Real Estate			Elimination			Moving & Storage Consolidated			Property & Casualty Insurance (a)			Life Insurance (a)			Elimination			AMERCO Consolidated
	(Unaudited)
Cash flows from operating activities:	(In thousands)
Net earnings	$	66,587		$	47,659		$	3,237		$	(50,896	)	$	66,587		$	908		$	2,133		$	(3,126	)	$	66,502
Earnings from consolidated entities		(53,937	)		-			-			50,896			(3,041	)		-			-			3,041			-
Adjustments to reconcile net earnings to the cash provided by operations:
Depreciation		2			49,781			3,194			-			52,977			-			-			-			52,977
Amortization of deferred policy acquisition costs		-			-			-			-			-			-			2,193			-			2,193
Change in allowance for losses on trade receivables		-			(29	)		-			-			(29	)		-			1			-			(28	)
Change in allowance for losses on mortgage notes		-			-			-			-			-			-			-			-			-
Change in allowance for inventory reserve		-			494			-			-			494			-			-			-			494
Net gain on sale of real and personal property		-			(7,174	)		(1,214	)		-			(8,388	)		-			-			-			(8,388	)
Net (gain) loss on sale of investments		-			-			-			-			-			8			(1,023	)		-			(1,015	)
Deferred income taxes		24,747			-			-			-			24,747			162			321			-			25,230
Net change in other operating assets and liabilities:
Reinsurance recoverables and trade receivables		-			(10,614	)		-			-			(10,614	)		1,669			(6,400	)		-			(15,345	)
Inventories		-			(3,283	)		-			-			(3,283	)		-			-			-			(3,283	)
Prepaid expenses		-			(2,379	)		48			-			(2,331	)		-			-			-			(2,331	)
Capitalization of deferred policy acquisition costs		-			-			-			-			-			-			(3,663	)		-			(3,663	)
Other assets		3			(1,615	)		620			-			(992	)		131			52			-			(809	)
Related party assets		172			4,835			(17	)		-			4,990			(299	)		-			-			4,691
Accounts payable and accrued expenses		3,567			32,429			(177	)		-			35,819			-			3,149			-			38,968
Policy benefits and losses, claims and loss expenses payable		-			2,641			-			-			2,641			(4,686	)		12,285			-			10,240
Other policyholders' funds and liabilities		-			-			-			-			-			591			(691	)		-			(100	)
Deferred income		-			6,727			-			-			6,727			-			-			-			6,727
Related party liabilities		-			829			-			-			829			(38	)		-			-			791
Net cash provided (used) by operating activities		41,141			120,301			5,691			-			167,133			(1,554	)		8,357			(85	)		173,851
Cash flows from investing activities:
Purchases of:
Property, plant and equipment		(2	)		(124,784	)		(14,116	)		-			(138,902	)		-			-			-			(138,902	)
Short term investments		-			-			-			-			-			(22,060	)		(29,767	)		-			(51,827	)
Fixed maturities investments		-			-			-			-			-			(10,443	)		(55,784	)		-			(66,227	)
Equity securities		(4,746	)		-			-			-			(4,746	)		(1,479	)		-			-			(6,225	)
Preferred stock		-			-			-			-			-			(3,327	)		(148	)		-			(3,475	)
Real estate		-			-			-			-			-			(53	)		(81	)		-			(134	)
Mortgage loans		-			-			-			-			-			(51	)		-			-			(51	)
Proceeds from sales of:
Property, plant and equipment		-			45,863			1,362			-			47,225			-			-			-			47,225
Short term investments		-			-			-			-			-			29,951			54,476			-			84,427
Fixed maturities investments		-			-			-			-			-			7,126			26,575			-			33,701
Equity securities		-			-			-			-			-			133			-			-			133
Real estate		-			1,506			82			-			1,588			-			-			-			1,588
Mortgage loans		-			-			-			-			-			19			702			-			721
Net cash provided (used) by investing activities		(4,748	)		(77,415	)		(12,672	)		-			(94,835	)		(184	)		(4,027	)		-			(99,046	)
	(page 1 of 2)
(a) Balance for the period ended March 31, 2010

29

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

Continuation of consolidating cash flow statements by industry segment for the quarter ended June 30, 2010, are as follows:

	Moving & Storage											AMERCO Legal Group
	AMERCO			U-Haul			Real Estate			Elimination		Moving & Storage Consolidated			Property & Casualty Insurance (a)			Life Insurance (a)			Elimination			AMERCO Consolidated
	(Unaudited)
Cash flows from financing activities:	(In thousands)
Borrowings from credit facilities		-			72,823			19,134			-		91,957			-			-			-			91,957
Principal repayments on credit facilities		-			(26,929	)		(79,750	)		-		(106,679	)		-			-			-			(106,679	)
Debt issuance costs		-			(89	)		-			-		(89	)		-			-			-			(89	)
Capital lease payments		-			(6,951	)		-			-		(6,951	)		-			-			-			(6,951	)
Leveraged Employee Stock Ownership Plan - repayments from loan		-			295			-			-		295			-			-			-			295
Proceeds from (repayment of) intercompany loans		(1,122	)		(66,474	)		67,596			-		-			-			-			-			-
Preferred stock dividends paid		(3,241	)		-			-			-		(3,241	)		-			-			85	(b)		(3,156	)
Investment contract deposits		-			-			-			-		-			-			3,018			-			3,018
Investment contract withdrawals		-			-			-			-		-			-			(8,685	)		-			(8,685	)
Net cash provided (used) by financing activities		(4,363	)		(27,325	)		6,980			-		(24,708	)		-			(5,667	)		85			(30,290	)
Effects of exchange rate on cash		-			(519	)		-			-		(519	)		-			-			-			(519	)
Increase (decrease) in cash and cash equivalents		32,030			15,042			(1	)		-		47,071			(1,738	)		(1,337	)		-			43,996
Cash and cash equivalents at beginning of period		100,460			107,241			4			-		207,705			22,126			14,287			-			244,118
Cash and cash equivalents at end of period	$	132,490		$	122,283		$	3		$	-	$	254,776		$	20,388		$	12,950		$	-		$	288,114
	(page 2 of 2)
(a) Balance for the period ended March 31, 2010
(b) Elimination of preferred stock dividend paid to affiliate

30

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

12. Industry Segment and Geographic Area Data

	United States		Canada		Consolidated
	(Unaudited)
	(All amounts are in thousands of U.S. $'s)
Quarter ended June 30, 2011
Total revenues	$	601,091	$	41,874	$	642,965
Depreciation and amortization, net of (gains) losses on disposals		46,864		1,869		48,733
Interest expense		22,470		163		22,633
Pretax earnings		118,357		7,373		125,730
Income tax expense		45,329		2,178		47,507
Identifiable assets		4,026,330		148,126		4,174,456

	United States		Canada		Consolidated
	(Unaudited)
	(All amounts are in thousands of U.S. $'s)
Quarter ended June 30, 2010
Total revenues	$	549,783	$	36,164	$	585,947
Depreciation and amortization, net of (gains) losses on disposals		45,037		1,745		46,782
Interest expense		21,310		154		21,464
Pretax earnings		99,882		6,763		106,645
Income tax expense		38,151		1,992		40,143
Identifiable assets		3,758,773		120,767		3,879,540

13. Employee Benefit Plans

The components of the net periodic benefit costs with respect to postretirement benefits were as follows:

	Quarter Ended June 30,
	2011			2010
	(Unaudited)
	(In thousands)
Service cost for benefits earned during the period	$	129		$	115
Interest cost on accumulated postretirement benefit		142			142
Other components		(4	)		(9	)
Net periodic postretirement benefit cost	$	267		$	248

31

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

14. Fair Value Measurements

Fair values of cash equivalents approximate carrying value due to the short period of time to maturity. Fair values of short term investments, investments available-for-sale, long term investments, mortgage loans and notes on real estate, and interest rate swap contracts are based on quoted market prices, dealer quotes or discounted cash flows. Fair values of trade receivables approximate their recorded value.

The Company’s financial instruments that are exposed to concentrations of credit risk consist primarily of temporary cash investments, trade receivables, reinsurance recoverables and notes receivable. Limited credit risk exists on trade receivables due to the diversity of our customer base and their dispersion across broad geographic markets. The Company places its temporary cash investments with financial institutions and limits the amount of credit exposure to any one financial institution.

The Company has mortgage receivables, which potentially expose the Company to credit risk. The portfolio of notes is principally collateralized by self-storage facilities and commercial properties. The Company has not experienced any material losses related to the notes from individual or groups of notes in any particular industry or geographic area. The estimated fair values were determined using the discounted cash flow method and using interest rates currently offered for similar loans to borrowers with similar credit ratings.

The carrying amount of long term debt and short term borrowings are estimated to approximate fair value as the actual interest rate is consistent with the rate estimated to be currently available for debt of similar term and remaining maturity.

Other investments including short term investments are substantially current or bear reasonable interest rates. As a result, the carrying values of these financial instruments approximate fair value.

Assets and liabilities are recorded at fair value on the condensed consolidated balance sheets and are measured and classified based upon a three tiered approach to valuation. ASC 820 Fair Value Measurements and Disclosures requires that financial assets and liabilities recorded at fair value be classified and disclosed in one of the following three categories:

Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;

Level 2 – Quoted prices for identical or similar financial instruments in markets that are not considered to be active, or similar financial instruments for which all significant inputs are observable, either directly or indirectly, or inputs other than quoted prices that are observable, or inputs that are derived principally from or corroborated by observable market data through correlation or other means; and

Level 3 – Prices or valuations that require inputs that are both significant to the fair value measurement and are unobservable. These reflect management’s assumptions about the assumptions a market participant would use in pricing the asset or liability.

32

AMERCO AND CONSOLIDATED SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. The following table represents the financial assets and liabilities on the condensed consolidated balance sheet at June 30, 2011 that are subject to ASC 820 and the valuation approach applied to each of these items.

	Total			Quoted Prices in Active Markets for Identical Assets (Level 1)			Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
	(Unaudited)
	(In thousands)
Assets
Short-term investments	$	229,423		$	229,423		$	-	$	-
Fixed maturities - available for sale		617,982			532,933			83,835		1,214
Preferred stock		32,183			32,183			-		-
Common stock		22,379			22,379			-		-
Less: Preferred stock of AMERCO held by subsidiaries		(7,994	)		(7,994	)		-		-
Total	$	893,973		$	808,924		$	83,835	$	1,214
Liabilities
Guaranteed residual values of TRAC leases	$	-		$	-		$	-	$	-
Derivatives		54,799			-			54,799		-
Other obligations		4,482			-			-		4,482
Total	$	59,281		$	-		$	54,799	$	4,482

The following tables represent the fair value measurements for our assets and liabilities at June 30, 2011 using significant unobservable inputs (Level 3).

	Fixed Maturities - Asset Backed Securities
	(Unaudited)
	(In thousands)
Balance at March 31, 2011	$	1,377
Fixed Maturities - Asset Backed Securities loss (unrealized)		(163	)
Balance at June 30, 2011	$	1,214

	Other Obligations
	(Unaudited)
	(In thousands)
Balance at March 31, 2011	$	174
U-Haul Investors Club Securities		4,308
Balance at June 30, 2011	$	4,482

33

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

General

We begin Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) with the overall strategy of AMERCO, followed by a description of and strategy related to, our operating segments to give the reader an overview of the goals of our businesses and the direction in which our businesses and products are moving. We then discuss our critical accounting policies and estimates that we believe are important to understanding the assumptions and judgments incorporated in our reported financial results. Next, we discuss our results of operations for the first quarter of fiscal 2012 compared with the first quarter of fiscal 2011 which is followed by an analysis of changes in our balance sheets and cash flows, and a discussion of our financial commitments in the sections entitled Liquidity and Capital Resources and Disclosures about Contractual Obligations and Commercial Commitments. We conclude this MD&A by discussing our outlook for the remainder of fiscal 2012.

This MD&A should be read in conjunction with the other sections of this Quarterly Report on Form 10-Q, including the Notes to Condensed Consolidated Financial Statements. The various sections of this MD&A contain a number of forward-looking statements, as discussed under the caption, Cautionary Statements Regarding Forward-Looking Statements, all of which are based on our current expectations and could be affected by the uncertainties and risk factors described throughout this filing or in our most recent Annual Report on Form 10-K for the year ended March 31, 2011. Our actual results may differ materially from these forward-looking statements.

The first fiscal quarter for AMERCO ends on the 30th of June for each year that is referenced. Our insurance company subsidiaries have a first quarter that ends on the 31st of March for each year that is referenced. They have been consolidated on that basis. Our insurance companies’ financial reporting processes conform to calendar year reporting as required by state insurance departments. Management believes that consolidating their calendar year into our fiscal year financial statements does not materially affect the financial position or results of operations. The Company discloses all material events occurring during the intervening period. Consequently, all references to our insurance subsidiaries’ years 2011 and 2010 correspond to fiscal 2012 and 2011 for AMERCO.

Overall Strategy

Our overall strategy is to maintain our leadership position in the North American “do-it-yourself” moving and storage industry. We accomplish this by providing a seamless and integrated supply chain to the “do-it-yourself” moving and storage market. As part of executing this strategy, we leverage the brand recognition of   U-Haulwith our full line of moving and self-storage related products and services and the convenience of our broad geographic presence.

Our primary focus is to provide our customers with a wide selection of moving rental equipment, convenient self-storage rental facilities and related moving and self-storage products and services. We are able to expand our distribution and improve customer service by increasing the amount of moving equipment and storage rooms available for rent, expanding the number of independent dealers in our network and expanding and taking advantage of our growing eMove® capabilities.

The Property and Casualty Insurance operating segment is focused on providing and administering property and casualty insurance to U-Haul and its customers, its independent dealers and affiliates.

The Life Insurance operating segment is focused on long-term capital growth through direct writing and reinsuring of life, Medicare supplement and annuity products in the senior marketplace.

34

Description of Operating Segments

AMERCO’s three reportable segments are:

·   Moving and Storage, comprised of AMERCO, U-Haul, and Real Estate and the subsidiaries of U-Haul and Real Estate,

·   Property and Casualty Insurance, comprised of Repwest and its subsidiaries and ARCOA, and

·   Life Insurance, comprised of Oxford and its subsidiaries.

Moving and Storage Operating Segment

Our Moving and Storage operating segment consists of the rental of trucks, trailers, portable storage boxes, specialty rental items and self-storage spaces primarily to the household mover as well as sales of moving supplies, towing accessories and propane. Operations are conducted under the registered trade name         U-Haul® throughout the United States and Canada.

With respect to our truck, trailer, specialty rental items and self-storage rental business, we are focused on expanding our dealer network, which provides added convenience for our customers and expanding the selection and availability of rental equipment to satisfy the needs of our customers.

U-Haul brand self-moving related products and services, such as boxes, pads and tape allow our customers to, among other things, protect their belongings from potential damage during the moving process. We are committed to providing a complete line of products selected with the “do-it-yourself” moving and storage customer in mind.

eMove® is an online marketplace that connects consumers to independent Moving Help® service providers and nearly 5,500 independent Self-Storage Affiliates. Our network of customer rated affiliates and service providers furnish pack and load help, cleaning help, self-storage and similar services, all over North America. Our goal is to further utilize our web-based technology platform to increase service to consumers and businesses in the moving and storage market.

Since 1945 U-Haul has incorporated sustainable practices into its everyday operations. We believe that our basic business premise of equipment sharing helps reduce greenhouse gas emissions and reduces the need for total large capacity vehicles. We remain focused on reducing waste and are dedicated to manufacturing reusable components and recyclable products. We believe that our commitment to sustainability, through our products and services and everyday operations has helped us to reduce our impact on the environment.

Property and Casualty Insurance Operating Segment

Our Property and Casualty Insurance operating segment provides loss adjusting and claims handling for U-Haul through regional offices across North America. Property and Casualty Insurance also underwrites components of the Safemove, Safetow, Super SafemoveandSafestorprotection packages to U-Haul customers. We continue to focus on increasing the penetration of these products into the moving and storage market. The business plan for Property and Casualty Insurance includes offering property and casualty products in other U-Haulrelated programs.

Life Insurance Operating Segment

Our Life Insurance operating segment provides life and health insurance products primarily to the senior market through the direct writing or reinsuring of life insurance, Medicare supplement and annuity policies.

Critical Accounting Policies and Estimates

The Company’s financial statements have been prepared in accordance with the generally accepted accounting principles (“GAAP”) in the United States. The methods, estimates and judgments we use in applying our accounting policies can have a significant impact on the results we report in our financial statements. Certain accounting policies require us to make difficult and subjective judgments and assumptions, often as a result of the need to estimate matters that are inherently uncertain.

In the following pages we have set forth, with a detailed description, the accounting policies that we deem most critical to us and that require management’s most difficult and subjective judgments. These estimates are based on historical experience, observance of trends in particular areas, information and valuations available

35

from outside sources and on various other assumptions that are believed to be reasonable under the circumstances and which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual amounts may differ from these estimates under different assumptions and conditions; such differences may be material.

We also have other policies that we consider key accounting policies, such as revenue recognition; however, these policies do not meet the definition of critical accounting estimates, because they do not generally require us to make estimates or judgments that are difficult or subjective. The accounting policies that we deem most critical to us, and involve the most difficult, subjective or complex judgments include the following:

Principles of Consolidation

The Company applies ASC 810 in its principles of consolidation. ASC 810 addresses arrangements where a company does not hold a majority of the voting or similar interests of a VIE. A company is required to consolidate a VIE if it has determined it is the primary beneficiary. ASC 810 also addresses the policy when a company owns a majority of the voting or similar rights and exercises effective control.

As promulgated by ASC 810, a VIE is not self-supportive due to having one or both of the following conditions: i) it has an insufficient amount of equity for it to finance its activities without receiving additional subordinated financial support or ii) its owners do not hold the typical risks and rights of equity owners. This determination is made upon the creation of a variable interest and is re-assessed on an on-going basis should certain changes in the operations of a VIE, or its relationship with the primary beneficiary trigger a reconsideration under the provisions of ASC 810. After a triggering event occurs the most recent facts and circumstances are utilized in determining whether or not a company is a VIE, which other company(s) have a variable interest in the entity, and whether or not the company’s interest is such that it is the primary beneficiary.

In fiscal 2003 and fiscal 2002, SAC Holdings were considered special purpose entities and were consolidated based on the provisions of Emerging Issues Task Force Issue 90-15, Impact of Nonsubstantive Lessors, Residual Value Guarantees and Other Provisions in Leasing Transactions. In fiscal 2004, the Company evaluated its interests in SAC Holdings and the Company concluded that SAC Holdings were VIE’s and that the Company was the primary beneficiary. Accordingly, the Company continued to include SAC Holdings in its consolidated financial statements.

Triggering events in February and March of 2004 for SAC Holding Corporation required AMERCO to reassess its involvement in specific SAC Holding Corporation entities. During these reassessments it was concluded that AMERCO was no longer the primary beneficiary, resulting in the deconsolidation of SAC Holding Corporation in fiscal 2004.

In November 2007, Blackwater contributed additional capital to its wholly-owned subsidiary, SAC Holding II. This contribution was determined by us to be material with respect to the capitalization of SAC Holding II; therefore, triggering a requirement under FASB Interpretation No. 46(R) for us to reassess the Company’s involvement with those entities. This required reassessment led to the conclusion that SAC Holding II had the ability to fund its own operations and execute its business plan without any future subordinated financial support; therefore, the Company was no longer the primary beneficiary of SAC Holding II as of the date of Blackwater’s contribution.

Accordingly, at the date AMERCO ceased to be considered the primary beneficiary of SAC Holding II and its current subsidiaries, it deconsolidated these entities. The deconsolidation was accounted for as a distribution of SAC Holding II’s interests to the sole shareholder of the SAC entities. Because of AMERCO’s continuing involvement with SAC Holding II and its subsidiaries, the distribution does not qualify as discontinued operations.

It is possible that SAC Holdings could take actions that would require us to re-determine whether SAC Holdings remains a VIE and we continually monitor whether we have become the primary beneficiary of SAC Holdings.  None of the events delineated in ASC 810-10-35-4 which would require a redetermination occurred during the period being reported upon in this Form 10-Q. Should we determine in the future that we are the primary beneficiary of SAC Holdings, we could be required to consolidate some or all of SAC Holdings within our financial statements.

36

The condensed consolidated balance sheets as of June 30, 2011 and March 31, 2011 include the accounts of AMERCO and its wholly-owned subsidiaries. The June 30, 2011 and 2010 condensed consolidated statements of operations, comprehensive income and cash flows include the accounts of AMERCO and its wholly-owned subsidiaries.

Recoverability of Property, Plant and Equipment

Property, plant and equipment are stated at cost. Interest expense incurred during the initial construction of buildings and rental equipment is considered part of cost. Depreciation is computed for financial reporting purposes using the straight-line or an accelerated method based on a declining balance formula over the following estimated useful lives: rental equipment 2-20 years and buildings and non-rental equipment 3-55 years. The Company follows the deferral method of accounting based on ASC 908 - Airlines for major overhauls in which engine overhauls are capitalized and amortized over five years and transmission overhauls are capitalized and amortized over three years. Routine maintenance costs are charged to operating expense as they are incurred. Gains and losses on dispositions of property, plant and equipment are netted against depreciation expense when realized. Equipment depreciation is recognized in amounts expected to result in the recovery of estimated residual values upon disposal, i.e., minimize gains or losses. In determining the depreciation rate, historical disposal experience, holding periods and trends in the market for vehicles are reviewed.

We regularly perform reviews to determine whether facts and circumstances exist which indicate that the carrying amount of assets, including estimates of residual value, may not be recoverable or that the useful life of assets are shorter or longer than originally estimated. Reductions in residual values (i.e., the price at which we ultimately expect to dispose of revenue earning equipment) or useful lives will result in an increase in depreciation expense over the life of the equipment. Reviews are performed based on vehicle class, generally subcategories of trucks and trailers. We assess the recoverability of our assets by comparing the projected undiscounted net cash flows associated with the related asset or group of assets over their estimated remaining lives against their respective carrying amounts. We consider factors such as current and expected future market price trends on used vehicles and the expected life of vehicles included in the fleet. Impairment, if any, is based on the excess of the carrying amount over the fair value of those assets. If asset residual values are determined to be recoverable, but the useful lives are shorter or longer than originally estimated, the net book value of the assets is depreciated over the newly determined remaining useful lives.

In fiscal 2006, management performed an analysis of the expected economic value of new rental trucks and determined that additions to the fleet resulting from purchase should be depreciated on an accelerated method based upon a declining formula. The salvage value and useful life assumptions of the rental truck fleet remain unchanged. Under the declining balances method (2.4 times declining balance), the book value of a rental truck is reduced approximately 16%, 13%, 11%, 9%, 8%, 7%, and 6% during years one through seven, respectively and then reduced on a straight line basis an additional 10% by the end of year fifteen. Whereas, a standard straight line approach would reduce the book value by approximately 5.3% per year over the life of the truck. For the affected equipment, the accelerated depreciation was $13.0 million and $10.4 million greater than what it would have been if calculated under a straight line approach for the first quarter of fiscal 2012 and 2011, respectively.

Although we intend to sell our used vehicles for prices approximating book value, the extent to which we realize a gain or loss on the sale of used vehicles is dependent upon various factors including but not limited to, the general state of the used vehicle market, the age and condition of the vehicle at the time of its disposal and the depreciation rates with respect to the vehicle. We typically sell our used vehicles at our sales centers throughout North America, on our web site at uhaul.com/trucksales or by phone at 1-866-404-0355. Additionally, we sell a large portion of our pickup and cargo van fleet at automobile dealer auctions.

Insurance Reserves

Liabilities for life insurance and certain annuity and health policies are established to meet the estimated future obligations of policies in force, and are based on mortality, morbidity and withdrawal assumptions from recognized actuarial tables which contain margins for adverse deviation. In addition, liabilities for health, disability and other policies include estimates of payments to be made on insurance claims for reported losses and estimates of losses incurred, but not yet reported. Liabilities for deferred annuity contracts consist of contract account balances that accrue to the benefit of the policyholders.

37

Insurance reserves for our Property and Casualty Insurance operating segment and U-Haul take into account losses incurred based upon actuarial estimates. These estimates are based on past claims experience and current claim trends as well as social and economic conditions such as changes in legal theories and inflation. Due to the nature of the underlying risks and the high degree of uncertainty associated with the determination of the liability for future policy benefits and claims, the amounts to be ultimately paid to settle liabilities cannot be precisely determined and may vary significantly from the estimated liability.

Due to the long tailed nature of the assumed reinsurance and the excess workers compensation lines of insurance that were written by Repwest, it may take a number of years for claims to be fully reported and finally settled.

Impairment of Investments

Investments are evaluated pursuant to guidance contained in ASC 320 - Investments - Debt and Equity Securities to determine if and when a decline in market value below amortized cost is other-than-temporary. Management makes certain assumptions or judgments in its assessment including but not limited to: ability and intent to hold the security, quoted market prices, dealer quotes or discounted cash flows, industry factors, financial factors, and issuer specific information such as credit strength. Other-than-temporary impairment in value is recognized in the current period operating results. There were no write downs in the first quarter of fiscal 2012 and 2011.

Income Taxes

The Company’s tax returns are periodically reviewed by various taxing authorities. The final outcome of these audits may cause changes that could materially impact our financial results.

AMERCO files a consolidated tax return with all of its legal subsidiaries, except for Dallas General Life Insurance Company, a subsidiary of Oxford, which will file on a stand alone basis until 2012.

Fair Values

Fair values of cash equivalents approximate carrying value due to the short period of time to maturity. Fair values of short term investments, investments available-for-sale, long term investments, mortgage loans and notes on real estate, and interest rate swap contracts are based on quoted market prices, dealer quotes or discounted cash flows. Fair values of trade receivables approximate their recorded value.

The Company’s financial instruments that are exposed to concentrations of credit risk consist primarily of temporary cash investments, trade receivables, reinsurance recoverables and notes receivable. Limited credit risk exists on trade receivables due to the diversity of our customer base and their dispersion across broad geographic markets. The Company places its temporary cash investments with financial institutions and limits the amount of credit exposure to any one financial institution.

The Company has mortgage receivables, which potentially expose the Company to credit risk. The portfolio of notes is principally collateralized by self-storage facilities and commercial properties. The Company has not experienced any material losses related to the notes from individual or groups of notes in any particular industry or geographic area. The estimated fair values were determined using the discounted cash flow method and using interest rates currently offered for similar loans to borrowers with similar credit ratings.

The carrying amount of long term debt and short term borrowings are estimated to approximate fair value as the actual interest rate is consistent with the rate estimated to be currently available for debt of similar term and remaining maturity.

Other investments including short term investments are substantially current or bear reasonable interest rates. As a result, the carrying values of these financial instruments approximate fair value.

Subsequent Events

The Company’s management has evaluated subsequent events occurring after June 30, 2011, the date of our most recent balance sheet date, through the date our financial statements were issued. We do not believe any subsequent events have occurred that would require further disclosure or adjustment to our financial statements.

38

Recent Accounting Pronouncements

In October 2010, the FASB issued ASU 2010-26 which amends FASB ASC 944-30 to provide further guidance regarding the capitalization of costs relating to the acquisition or renewal of insurance contracts. Specifically, only qualifying costs associated with successful contract acquisitions are permitted to be deferred. The amended guidance is effective for fiscal years beginning after December 15, 2011 (and for interim periods within such years), with early adoption permitted as of the beginning of the entity's annual reporting period. The amended guidance should be applied prospectively, but retrospective application for all prior periods is allowed. The Company does not believe that the adoption of this statement will have a material impact on our financial statements.

In May 2011, FASB issued ASU  2011-04, Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and International Financial Reporting Standards (“IFRS”), (“ASU 2011-04”). This pronouncement was issued to provide a consistent definition of fair value and ensure that the fair value measurement and disclosure requirements are similar between U.S. GAAP and IFRS. ASU 2011-04 changes certain fair value measurement principles and enhances the disclosure requirements particularly for Level 3 fair value measurements. This pronouncement is effective for reporting periods beginning on or after December 15, 2011, with early adoption prohibited. The new guidance will require prospective application. The Company does not believe that the adoption of this statement will have a material impact on our financial statements.

In June 2011, the FASB issued ASU 2011-05, Presentation of Comprehensive Income, (“ASU 2011-05”). ASU 2011-05 requires the presentation of comprehensive income in either (1) a continuous statement of comprehensive income or (2) two separate but consecutive statements. ASU 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of equity. ASU 2011-05 will be effective for public companies during the interim and annual periods beginning after December 15, 2011, with early adoption permitted.  The adoption of ASU 2011-05 did not have a material effect on the Company’s condensed consolidated financial statements.

From time to time, new accounting pronouncements are issued by the FASB or the SEC that are adopted by the Company as of the specified effective date. Unless otherwise discussed, these ASU’s entail technical corrections to existing guidance or affect guidance related to specialized industries or entities and therefore will have minimal, if any, impact on our financial position or results of operations upon adoption.

Results of Operations

AMERCO and Consolidated Entities

Quarter Ended June 30, 2011 compared with the Quarter Ended June 30, 2010

Listed below on a consolidated basis are revenues for our major product lines for the first quarter of fiscal 2012 and the first quarter of fiscal 2011:

	Quarter Ended June 30,
	2011		2010
	(Unaudited)
	(In thousands)
Self-moving equipment rentals	$	446,548	$	419,463
Self-storage revenues		31,828		28,227
Self-moving and self-storage products and service sales		64,378		63,290
Property management fees		4,735		4,536
Life insurance premiums		50,999		37,803
Property and casualty insurance premiums		6,898		6,179
Net investment and interest income		17,263		13,355
Other revenue		20,316		13,094
Consolidated revenue	$	642,965	$	585,947

39

Self-moving equipment rental revenues increased $27.1 million during the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011.  We are experiencing increases in transactions and average revenue per transaction for both In-Town and one-way moves.  Revenue per transaction is influenced by several factors including number of miles driven, mix of equipment rented and rental rates charged.  The average number of trucks in our fleet during the quarter increased just over 4% compared to the same period last year.

Self-storage revenues increased $3.6 million during the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011 due primarily to an increase in the number of rooms rented combined with a modest improvement in overall rates per occupied square foot.  Our average occupancy during the first quarter of fiscal 2012 increased by approximately 826,000 square feet compared to the same period last year.  During the quarter we added nearly 398,000 of new net rentable square feet to our portfolio, and compared to the same period last year we have increased available square feet by 1,068,000.  

Sales of self-moving and self-storage products and services increased $1.1 million during the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011.  The primary reason for the increase was from the sale of moving supplies.  

Life insurance premiums increased $13.2 million during the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011 primarily attributable to Medicare supplement premiums.

Property and casualty insurance premiums increased $0.7 million during the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011 due to increases in Safestor and Safetow.

Other revenue increased $7.2 million during the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011 primarily from the expansion of new business initiatives including our U-BoxTM program.

As a result of the items mentioned above, revenues for AMERCO and its consolidated entities were $643.0 million for the first quarter of fiscal 2012, compared with $585.9 million for the first quarter of fiscal 2011.

Listed below are revenues and earnings from operations at each of our operating segments for the first quarter of fiscal 2012 and the first quarter of fiscal 2011. The insurance companies first quarters ended March 31, 2011 and 2010:

	Quarter Ended June 30,
	2011			2010
	(Unaudited)
	(In thousands)
Moving and storage
Revenues	$	574,999		$	535,158
Earnings from operations		147,271			126,435
Property and casualty insurance
Revenues		9,132			8,094
Earnings from operations		1,899			1,397
Life insurance
Revenues		59,999			43,842
Earnings from operations		2,035			3,403
Eliminations
Revenues		(1,165	)		(1,147	)
Earnings from operations		(2,842	)		(3,126	)
Consolidated results
Revenues		642,965			585,947
Earnings from operations		148,363			128,109

40

Total costs and expenses increased $36.8 million during the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011.  Life Insurance accounted for $17.5 million of the increase due to additional commissions, benefits and losses associated with the increase in new business.

Operating expenses for Moving and Storage increased $17.3 million due largely to spending on rental equipment maintenance and personnel.  Cost of sales and commission expenses increased in relation to the associated revenues.

As a result of the above mentioned changes in revenues and expenses, earnings from operations increased to $148.4 million for the first quarter of fiscal 2012, compared with $128.1 million for the first quarter of fiscal 2011.

Interest expense for the first quarter of fiscal 2012 was $22.6 million, compared with $21.5 million for the first quarter of fiscal 2011.

Income tax expense was $47.5 million for the first quarter of fiscal 2012, compared with $40.1 million for first quarter of fiscal 2011 due to higher pretax earnings for the first quarter of fiscal 2012.

Dividends accrued on our Series A Preferred were $3.1 million and $3.2 million for the first quarter of fiscal 2012 and 2011, respectively.

As a result of the above mentioned items, earnings available to common shareholders were $69.2 million for the first quarter of fiscal 2012, compared with $63.3 million for the first quarter of fiscal 2011.

Basic and diluted earnings per share for the first quarter of fiscal 2012 were $3.56, compared with $3.26 for the first quarter of fiscal 2011.

The weighted average common shares outstanding basic and diluted were 19,460,126 for the first quarter of fiscal 2012, compared with 19,414,815 for the first quarter of fiscal 2011.

Moving and Storage

Quarter Ended June 30, 2011 compared with the Quarter Ended June 30, 2010

Listed below are revenues for the major product lines at our Moving and Storage operating segment for the first quarter of fiscal 2012 and the first quarter of fiscal 2011:

	Quarter Ended June 30,
	2011		2010
	(Unaudited)
	(In thousands)
Self-moving equipment rentals	$	446,885	$	419,880
Self-storage revenues		31,828		28,227
Self-moving and self-storage products and service sales		64,378		63,290
Property management fees		4,735		4,536
Net investment and interest income		7,029		6,290
Other revenue		20,144		12,935
Moving and Storage revenue	$	574,999	$	535,158

Self-moving equipment rental revenues increased $27.0 million during the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011.  We are experiencing increases in transactions and average revenue per transaction for both In-Town and one-way moves.  Revenue per transaction is influenced by several factors including number of miles driven, mix of equipment rented and rental rates charged.  The average number of trucks in our fleet during the quarter increased just over 4% compared to the same period last year.

Self-storage revenues increased $3.6 million during the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011 due primarily to an increase in the number of rooms rented combined with a modest improvement in overall rates per occupied square foot.  Our average occupancy during the first quarter of fiscal 2012 increased by approximately 826,000 square feet compared to the same period last year.  During the quarter we added nearly 398,000 of new net rentable square feet to our portfolio, and compared to the same period last year we have increased available square feet by 1,068,000.

41

Sales of self-moving and self-storage products and services increased $1.1 million during the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011.  The primary reason for the increase was from the sale of moving supplies.

Other revenue increased $7.2 million during the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011 due primarily from the expansion of new business initiatives including our U-BoxTM program.

The Company owns and manages self-storage facilities. Self-storage revenues reported in the consolidated financial statements represent Company-owned locations only. Self-storage data for our owned storage locations follows:

	Quarter Ended June 30,
	2011			2010
	(Unaudited)
	(In thousands, except occupancy rate)
Room count as of June 30		157			146
Square footage as of June 30		12,932			11,864
Average number of rooms occupied		120			110
Average occupancy rate based on room count		76.9	%		75.8	%
Average square footage occupied		10,046			9,220

Total costs and expenses increased $18.6 million during the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011.  Operating expenses for the Moving and Storage increased $17.3 million due largely to spending on rental equipment maintenance and personnel.  Cost of sales and commission expenses increased in relation to the associated revenues.  Depreciation expense, before gains on the disposal of equipment increased $1.1 million while lease expense decreased $4.4 million.  Over the last several years the Company has decreased its use of leases for funding new equipment acquisitions and increased its use of term loans and securitizations, which is the primary cause of the decrease in lease expense and increase in depreciation.

Equity in the earnings of AMERCO’s insurance subsidiaries decreased $0.4 million for the first quarter of fiscal 2012, compared with the first quarter of fiscal 2011.

As a result of the above mentioned changes in revenues and expenses, earnings from operations increased to $147.3 million for the first quarter of fiscal 2012, compared with $126.4 million for the first quarter of fiscal 2011.

Property and Casualty Insurance

Quarter Ended March 31, 2011 compared with the Quarter Ended March 31, 2010

Net premiums were $6.9 million and $6.2 million for the quarters ended March 31, 2011 and 2010, respectively. The increase corresponded with the increased revenues at U-Haul.

Net investment income was $2.2 million and $1.9 million for the quarters ended March 31, 2011 and 2010, respectively.  The increase was due to more of the portfolio being transitioned out of short-term assets.

Net operating expenses stayed consistent at $2.8 million for the quarters ended March 31, 2011 and 2010, respectively.

Benefits and losses incurred were $4.5 million and $3.9 million for the quarters ended March 31, 2011 and 2010, respectively.

As a result of the above mentioned changes in revenues and expenses, pretax earnings from operations were $1.9 million and $1.4 million for the quarters ended March 31, 2011 and 2010, respectively.

42

Life Insurance

Quarter Ended March 31, 2011 compared with the Quarter Ended March 31, 2010

Net premiums were $51.0 million and $37.8 million for the quarters ended March 31, 2011 and 2010, respectively.  Medicare supplement premiums increased $11.4 million, of which $12.9 million was attributable to the acquisition of a block of business on September 1, 2010, offset by policy terminations which exceeded rate increases on existing business.  Life premiums increased $1.0 million of which $1.3 million was due to continued sales and renewals of final expense premiums, $1.4 million from the coinsurance of a final expense block of business on October 1, 2010, offset by $1.8 million lower sales of single premium whole life.

Net investment income was $8.5 million and $5.5 million for the quarters ended March 31, 2011 and 2010, respectively.  The increase was due to $2.0 million in gains on the sale of securities and increased income due to a larger invested asset base.

Net operating expenses were $8.1 million and $6.7 million for the quarters ended March 31, 2011 and 2010, respectively. The increase was primarily a result of $0.7 in commissions paid on the newly acquired Medicare supplement block of business and an overall increase in general expenses of $0.8 for administration of the newly acquired block.

Benefits and losses incurred were $45.5 million and $31.5 million for the quarters ended March 31, 2011 and 2010, respectively.  Medicare supplement benefits increased $11.9 million, due to a $13.6 million increase as a result of the acquisition of the Medicare supplement block of business, offset by a reduction of $1.7 million in benefits on the existing business.  An additional increase of $1.8 million was from continued sales and renewals of final expense products and the coinsurance of the final expense block, offset by lower sales of single premium whole life.

Amortization of deferred acquisition costs (“DAC”) and the value of business acquired were $4.4 million and $2.2 million for the quarters ended March 31, of 2011 and 2010, respectively.  The increase resulted from amortization of additional annuity DAC, which is amortized proportionately against capital gains realized from the sale of assets supporting the annuity liabilities.

As a result of the above mentioned changes in revenues and expenses, pretax earnings from operations were $2.0 million and $3.4 million for the quarters ended March 31, 2011 and 2010, respectively.

Liquidity and Capital Resources

We believe our current capital structure is a positive factor that will enable us to pursue our operational plans and goals, and provide us with sufficient liquidity for the foreseeable future. The majority of our obligations currently in place mature at the end of fiscal years 2014, 2015 or 2018. However, since there are many factors which could affect our liquidity, including some which are beyond our control, there is no assurance that future cash flows will be sufficient to meet our outstanding debt obligations and our other future capital needs.

At June 30, 2011, cash and cash equivalents totaled $243.8 million, compared with $375.5 million on March 31, 2011. The assets of our insurance subsidiaries are generally unavailable to fulfill the obligations of non-insurance operations (AMERCO, U-Haul and Real Estate). As of June 30, 2011 (or as otherwise indicated), cash and cash equivalents, other financial assets (receivables, short-term investments, other investments, fixed maturities, and related party assets) and obligations of each operating segment were:

	Moving & Storage		Property and Casualty Insurance (a)		Life Insurance (a)
	(Unaudited)
	(In thousands)
Cash and cash equivalents	$	191,120	$	19,504	$	33,129
Other financial assets		391,410		391,503		641,655
Debt obligations		1,413,250		-		-
(a) As of March 31, 2011

43

At June 30, 2011, our Moving and Storage segment had cash available under existing credit facilities of $323.8 million as well as $10.8 million of a securitized fleet loan to be used for new equipment purchases.

Net cash provided by operating activities decreased $22.5 million in the first quarter of fiscal 2012 compared with fiscal 2011.  Increases in cashflow from improving operations was more than offset by changes in working capital accounts.  Last year included a $5.5 million federal income tax refund and a $28.3 million deposit from a new loan for the purchase of new rental equipment.

Net cash used in investing activities increased $74.9 million in the first quarter of fiscal 2012, compared with fiscal 2011.  Purchases of property, plant and equipment, which are reported net of cash from operating leases, increased $76.9 million.  Cash from new leases decreased $4.7 million and cash used to purchase rental equipment, invest in construction and real estate increased $72.2 million.  Cash from the sales of property, plant and equipment increased $7.8 million largely due to improving resale values for pickup and cargo vans and an increase in the number sold.  Cash from investing activities at the insurance companies increased $5.1 million.

Net cash used by financing activities increased $78.9 million in the first quarter of fiscal 2012, as compared with fiscal 2011 primarily due to the redemption of the Series A Preferred stock.

Liquidity and Capital Resources and Requirements of Our Operating Segments

Moving and Storage

To meet the needs of our customers, U-Haul maintains a large fleet of rental equipment. Capital expenditures have primarily reflected new rental equipment acquisitions and the buyouts of existing fleet from leases. The capital to fund these expenditures has historically been obtained internally from operations and the sale of used equipment and externally from debt and lease financing. In the future, we anticipate that our internally generated funds will be used to service the existing debt and fund operations. U-Haul estimates that during fiscal 2012, the Company will reinvest in its truck and trailer rental fleet approximately $235 million, net of equipment sales and excluding any lease buyouts. Through the first quarter of fiscal 2012 we have invested $115 million of this projected amount. Fleet investments in fiscal 2012 and beyond will be dependent upon several factors including availability of capital, the truck rental environment and the used-truck sales market. We anticipate that the fiscal 2012 investments will be funded largely through debt financing, external lease financing and cash from operations. Management considers several factors including cost and tax consequences when selecting a method to fund capital expenditures. Our allocation between debt and lease financing can change from year to year based upon financial market conditions which may alter the cost or availability of financing options.

Real Estate has traditionally financed the acquisition of self-storage properties to support U-Haul's growth through debt financing and funds from operations and sales. The Company’s plan for the expansion of owned storage properties includes the acquisition of existing self-storage locations from third parties, the acquisition and development of bare land, and the acquisition and redevelopment of existing buildings not currently used for self-storage. The Company is funding these development projects through construction loans and internally generated funds. For the first quarter of fiscal 2012, the Company invested approximately $19 million in real estate acquisitions, new construction and renovation and repair. For fiscal 2012, the timing of new projects will be dependent upon several factors including the entitlement process, availability of capital, weather, and the identification and successful acquisition of target properties. U-Haul's growth plan in self-storage also includes the expansion of the eMove® program, which does not require significant capital.

Net capital expenditures (purchases of property, plant and equipment less proceeds from the sale of property, plant and equipment) were $160.8 million and $91.7 million for the first quarter of fiscal 2012 and 2011, respectively. The Company entered into new equipment leases of $8.8 million and $13.6 million during the first quarter of fiscal 2012 and 2011, respectively.

The Moving and Storage operating segment continues to hold significant cash and has access to additional liquidity. Management may invest these funds in our existing operations, expand our product lines or pursue external opportunities in the self-moving and storage market place or reduce existing indebtedness where possible.

Property and Casualty Insurance

State insurance regulations restrict the amount of dividends that can be paid to stockholders of insurance companies. As a result, Property and Casualty Insurance’s assets are generally not available to satisfy the claims of AMERCO or its legal subsidiaries.

44

Stockholder’s equity was $156.0 million and $154.6 million at March 31, 2011 and December 31, 2010, respectively. The net increase resulted from earnings of $1.2 million and an increase in the other comprehensive income of $0.2 million. Property and Casualty Insurance does not use debt or equity issues to increase capital and therefore has no direct exposure to capital market conditions other than through its investment portfolio.

Life Insurance

The Life Insurance operating segment manages its financial assets to meet policyholder and other obligations including investment contract withdrawals. Life Insurance’s net withdrawals for the quarter ended March 31, 2011 were $5.5 million. State insurance regulations restrict the amount of dividends that can be paid to stockholders of insurance companies. As a result, Life Insurance’s funds are generally not available to satisfy the claims of AMERCO or its legal subsidiaries.

Life Insurance’s stockholder’s equity was $188.9 million and $188.7 million at March 31, 2011 and December 31, 2010, respectively. The net increase resulted from earnings of $1.4 million and a decrease in other comprehensive income of $1.2 million. Life Insurance does not use debt or equity issues to increase capital and therefore has no direct exposure to capital market conditions other than through its investment portfolio.

Net Cash Provided (Used) from Operating Activities by Operating Segments

Moving and Storage

Net cash provided from operating activities was $153.2 million and $167.1 million in the first quarter of fiscal 2012 and 2011, respectively.  Increases in cashflow from improving operations was more than offset by changes in working capital accounts.  Last year included a $5.5 million federal income tax refund and a $28.3 million deposit from a new loan for the purchase of new rental equipment.

Property and Casualty Insurance

Net cash provided (used) by operating activities was $1.9 million and ($1.6) million for the quarters ended March 31, 2011 and 2010, respectively. The increase was due to the collection of reinsurance recoverables.

Property and Casualty Insurance’s cash and cash equivalents and short-term investment portfolios amounted to $77.7 million and $76.2 million at March 31, 2011 and December 31, 2010, respectively. This balance reflects funds in transition from maturity proceeds to long term investments. Management believes this level of liquid assets, combined with budgeted cash flow, is adequate to meet foreseeable needs. Capital and operating budgets allow Property and Casualty Insurance to schedule cash needs in accordance with investment and underwriting proceeds.

Life Insurance

Net cash provided by operating activities was $3.3 million and $8.4 million for the quarters ended March 31, 2011 and 2010, respectively. The decrease was primarily comprised of a decrease in earnings of $0.8 million, higher gain on investments of $2.0 million and a timing difference of $6.8 million on the settlement of securities as of March 31, 2011.

In addition to cash flows from operating activities and financing activities, a substantial amount of liquid funds are available through Life Insurance’s short-term portfolios. At March 31, 2011 and December 31, 2010, cash and cash equivalents and short-term investments amounted to $39.3 million and $53.6 million, respectively. Management believes that the overall sources of liquidity is adequate to meet foreseeable cash needs.

Liquidity and Capital Resources - Summary

We believe we have the financial resources needed to meet our business plans including our working capital needs. The Company continues to hold significant cash and has access to existing credit facilities and additional liquidity to meet our anticipated capital expenditure requirements for investment in our rental fleet, rental equipment and storage acquisitions and build outs.

Our borrowing strategy is primarily focused on asset-backed financing and rental equipment operating leases. As part of this strategy, we seek to ladder maturities and hedge floating rate loans through the use of interest rate swaps. While each of these loans typically contains provisions governing the amount that can be borrowed in relation to specific assets, the overall structure is flexible with no limits on overall Company

45

borrowings. Management feels it has adequate liquidity between cash and cash equivalents and unused borrowing capacity in existing facilities to meet the current and expected needs of the Company over the next several years. At June 30, 2011, we had cash availability under existing credit facilities of $323.8 million as well as $10.8 million from a securitized fleet loan to be used for new equipment purchases. It is possible that circumstances beyond our control could alter the ability of the financial institutions to lend us the unused lines of credit. We believe that there are additional opportunities for leverage in our existing capital structure. For a more detailed discussion of our long-term debt and borrowing capacity, please see Note 4, Borrowings of the Notes to Condensed Consolidated Financial Statements.

Fair Value of Financial Instruments

Assets and liabilities are recorded at fair value on the condensed consolidated balance sheets and are measured and classified based upon a three tiered approach to valuation. ASC 820 requires that financial assets and liabilities recorded at fair value be classified and disclosed in a Level 1, Level 2 or Level 3 category. For more information, please see Note 14, Fair Value Measurements of the Notes to Condensed Consolidated Financial Statements.

The available-for-sale securities held by the Company are recorded at fair value. These values are determined primarily from actively traded markets where prices are based either on direct market quotes or observed transactions. Liquidity is a factor considered during the determination of the fair value of these securities. Market price quotes may not be readily available for certain securities or the market for them has slowed or ceased. In situations where the market is determined to be illiquid, fair value is determined based upon limited available information and other factors including expected cash flows. At June 30, 2011, we had $1.2 million of available-for-sale assets and $4.5 million of other liabilities classified in Level 3.

The interest rate swaps held by the Company as hedges against interest rate risk for our variable rate debt are recorded at fair value. These values are determined using pricing valuation models which include broker quotes for which significant inputs are observable. They include adjustments for counterparty credit quality and other deal-specific factors, where appropriate and are classified as Level 2.

Disclosures about Contractual Obligations and Commercial Commitments

Our estimates as to future contractual obligations have not materially changed from the disclosure included under the subheading Contractual Obligations in Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, of our Annual Report on Form 10-K for the fiscal year ended March 31, 2011.

Off Balance Sheet Arrangements

The Company uses off-balance sheet arrangements in situations where management believes that the economics and sound business principles warrant their use.

AMERCO utilizes operating leases for certain rental equipment and facilities with terms expiring substantially through 2018, with the exception of one land lease expiring in 2034. In the event of a shortfall in proceeds from the sales of the underlying rental equipment assets, AMERCO has guaranteed approximately $153.5 million of residual values at June 30, 2011 for these assets at the end of their respective lease terms. AMERCO has been leasing rental equipment since 1987. To date, we have not experienced residual value shortfalls related to these leasing arrangements. Using the average cost of fleet related debt as the discount rate, the present value of AMERCO’s minimum lease payments and residual value guarantees were $426.6 million at June 30, 2011.

Historically, AMERCO has used off-balance sheet arrangements in connection with the expansion of our self-storage business. For more information please see Note 10, Related Party Transactions of the Notes to Condensed Consolidated Financial Statements. These arrangements were primarily used when the Company’s overall borrowing structure was more limited. The Company does not face similar limitations currently and off-balance sheet arrangements have not been utilized in our self-storage expansion in recent years. In the future, the Company will continue to identify and consider off-balance sheet opportunities to the extent such arrangements would be economically advantageous to the Company and its stockholders.

The Company currently manages the self-storage properties owned or leased by SAC Holdings, Mercury, 4 SAC, 5 SAC, Galaxy, and Private Mini pursuant to a standard form of management agreement, under which the Company receives a management fee of between 4% and 10% of the gross receipts plus reimbursement for

46

certain expenses. The Company received management fees, exclusive of reimbursed expenses, of $8.6 million and $8.8 million from the above mentioned entities during the first quarter of fiscal 2012 and 2011, respectively. This management fee is consistent with the fee received for other properties the Company previously managed for third parties. SAC Holdings, 4 SAC, 5 SAC, Galaxy and Private Mini are substantially controlled by Blackwater. Mercury is substantially controlled by Mark V. Shoen. James P. Shoen, a significant shareholder and director of AMERCO, has an interest in Mercury.

The Company leases space for marketing company offices, vehicle repair shops and hitch installation centers from subsidiaries of SAC Holdings, 5 SAC and Galaxy. Total lease payments pursuant to such leases were $0.6 million for the first quarter of fiscal 2012 and 2011. The terms of the leases are similar to the terms of leases for other properties owned by unrelated parties that are leased to the Company.

At June 30, 2011, subsidiaries of SAC Holdings, 4 SAC, 5 SAC, Galaxy and Private Mini acted as U-Haul independent dealers. The financial and other terms of the dealership contracts with the aforementioned companies and their subsidiaries are substantially identical to the terms of those with the Company’s other independent dealers whereby commissions are paid by the Company based on equipment rental revenues. The Company paid the above mentioned entities $10.6 million and $10.0 million in commissions pursuant to such dealership contracts during the first quarter of fiscal 2012 and 2011, respectively.

During the first quarter of fiscal 2012, subsidiaries of the Company held various junior unsecured notes of SAC Holdings. Substantially all of the equity interest of SAC Holdings is controlled by Blackwater. Blackwater is wholly-owned by Mark V. Shoen. The Company does not have an equity ownership interest in SAC Holdings. The Company recorded interest income of $4.8 million in the first quarter of fiscal 2012 and 2011, and received cash interest payments of $4.3 million and $3.3 million, from SAC Holdings during the first quarter of fiscal 2012 and 2011, respectively. The largest aggregate amount of notes receivable outstanding during the first quarter of fiscal 2012 was $196.2 million and the aggregate notes receivable balance at June 30, 2011 was $196.0 million. In accordance with the terms of these notes, SAC Holdings may prepay the notes without penalty or premium at any time. The scheduled maturities of these notes are between 2019 and 2024.

These agreements along with notes with subsidiaries of SAC Holdings, 4 SAC, 5 SAC, Galaxy and Private Mini, excluding Dealer Agreements, provided revenues of $10.5 million, expenses of $0.6 million and cash flows of $12.7 million during the first quarter of fiscal 2012. Revenues and commission expenses related to the Dealer Agreements were $50.5 million and $10.6 million, respectively during the first quarter of fiscal 2012.

Fiscal 2012 Outlook

We will continue to focus our attention on increasing transaction volume and improving pricing, product and utilization for self-moving equipment rentals. Maintaining an adequate level of new investment in our truck fleet is an important component of our plan to meet our operational goals. Revenue in the U-Move program could be adversely impacted should we fail to execute in any of these areas. Even if we execute our plans, we could see declines in revenues primarily due to the economic conditions or competitive pressures that are beyond our control.

We have added new storage locations and expanded at existing locations. In fiscal 2012, we are looking to complete current projects and increase occupancy in our existing portfolio of locations. New projects and acquisitions will be considered and pursued if they fit our long-term plans and meet our financial objectives. In the current environment we have focused fewer resources on new construction than in recent history. The Company will continue to invest capital and resources in the         U-BoxTM storage container program throughout fiscal 2012.

The Property and Casualty Insurance operating segment will continue to provide loss adjusting and claims handling for U-Haul and underwrite components of the Safemove, Safetow, Super Safemove and Safestor protection packages to U-Haul customers.

The Life Insurance operating segment is pursuing its goal of expanding its presence in the senior market through the sales of its Medicare supplement, life and annuity policies. This strategy includes growing its agency force, expanding its new product offerings, and pursuing business acquisition opportunities.

47

Cautionary Statements Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q, contains “forward-looking statements” regarding future events and our future results of operations. We may make additional written or oral forward-looking statements from time to time in filings with the SEC or otherwise. We believe such forward-looking statements are within the meaning of the safe-harbor provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Such statements may include, but are not limited to, projections of revenues, earnings or loss, estimates of capital expenditures, plans for future operations, products or services, financing needs and plans, our perceptions of our legal positions and anticipated outcomes of government investigations and pending litigation against us, liquidity, goals and strategies, plans for new business, storage occupancy, growth rate assumptions, pricing, costs, and access to capital and leasing markets as well as assumptions relating to the foregoing. The words “believe,” “expect,” “anticipate,” “estimate,” “project” and similar expressions identify forward-looking statements, which speak only as of the date the statement was made.

Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Factors that could significantly affect results include, without limitation, the risk factors set forth in the section entitled Item 1A. Risk Factors contained in our Annual Report on Form 10-K for the fiscal year ended March 31, 2011, as well as the following: the Company’s ability to operate pursuant to the terms of its credit facilities; the Company’s ability to maintain contracts that are critical to its operations; the costs and availability of financing; the Company’s ability to execute its business plan; the Company’s ability to attract, motivate and retain key employees; general economic conditions; fluctuations in our costs to maintain and update our fleet and facilities; our ability to refinance our debt; changes in government regulations, particularly environmental regulations; our credit ratings; the availability of credit; changes in demand for our products; changes in the general domestic economy; the degree and nature of our competition; the resolution of pending litigation against the Company; changes in accounting standards and other factors described in this report or the other documents we file with the SEC. The above factors, the following disclosures, as well as other statements in this report and in the Notes to Condensed Consolidated Financial Statements, could contribute to or cause such risks or uncertainties, or could cause our stock price to fluctuate dramatically. Consequently, the forward-looking statements should not be regarded as representations or warranties by the Company that such matters will be realized. The Company assumes no obligation to update or revise any of the forward-looking statements, whether in response to new information, unforeseen events, changed circumstances or otherwise.

48

Item 3. Quantitative and Qualitative Disclosures about Market Risk

We are exposed to financial market risks, including changes in interest rates and currency exchange rates. To mitigate these risks, we may utilize derivative financial instruments, among other strategies. We do not use derivative financial instruments for speculative purposes.

Interest Rate Risk

The exposure to market risk for changes in interest rates relates primarily to our variable rate debt obligations. We have used interest rate swap agreements and forward swaps to reduce our exposure to changes in interest rates. The Company enters into these arrangements with counterparties that are significant financial institutions with whom we generally have other financial arrangements. We are exposed to credit risk should these counterparties not be able to perform on their obligations.

Notional Amount			Fair Value			Effective Date	Expiration Date	Fixed Rate			Floating Rate
(Unaudited)
(In thousands)
$	56,456	(a), (b)		(1,577	)	5/10/2006	4/10/2012		5.06	%	1 Month LIBOR
	56,980	(a), (b)		(3,154	)	10/10/2006	10/10/2012		5.57	%	1 Month LIBOR
	19,700	(a)		(1,743	)	7/10/2006	7/10/2013		5.67	%	1 Month LIBOR
	251,667	(a)		(41,921	)	8/18/2006	8/10/2018		5.43	%	1 Month LIBOR
	12,700	(a)		(1,252	)	2/12/2007	2/10/2014		5.24	%	1 Month LIBOR
	8,544	(a)		(809	)	3/12/2007	3/10/2014		4.99	%	1 Month LIBOR
	8,550	(a)		(803	)	3/12/2007	3/10/2014		4.99	%	1 Month LIBOR
	10,000	(a), (b)		(697	)	8/15/2008	6/15/2015		3.62	%	1 Month LIBOR
	10,925	(a)		(849	)	8/29/2008	7/10/2015		4.04	%	1 Month LIBOR
	16,114	(a)		(1,372	)	9/30/2008	9/10/2015		4.16	%	1 Month LIBOR
	9,375	(a), (b)		(179	)	3/30/2009	4/15/2016		2.24	%	1 Month LIBOR
	12,251	(a), (b)		(94	)	8/15/2010	7/15/2017		2.15	%	1 Month LIBOR
	25,000	(a), (b)		(349	)	6/1/2011	6/1/2018		2.38	%	1 Month LIBOR
(a) interest rate swap agreement
(b) forward swap

As of June 30, 2011, the Company had $599.7 million of variable rate debt obligations. If LIBOR were to increase 100 basis points, the increase in interest expense on the variable rate debt would decrease future earnings and cash flows by approximately $1.0 million annually (after consideration of the effect of the above derivative contracts).

Additionally, our insurance subsidiaries’ fixed income investment portfolios expose the Company to interest rate risk. This interest rate risk is the price sensitivity of a fixed income security to changes in interest rates. As part of our insurance companies’ asset and liability management, actuaries estimate the cash flow patterns of our existing liabilities to determine their duration. These outcomes are compared to the characteristics of the assets that are currently supporting these liabilities assisting management in determining an asset allocation strategy for future investments that management believes will mitigate the overall effect of interest rates.

Foreign Currency Exchange Rate Risk

The exposure to market risk for changes in foreign currency exchange rates relates primarily to our Canadian business. Approximately 6.5% and 6.2% of our revenue was generated in Canada for the first quarter of fiscal 2012 and 2011, respectively. The result of a 10.0% change in the value of the U.S. dollar relative to the Canadian dollar would not be material to net income. We typically do not hedge any foreign currency risk since the exposure is not considered material.

49

Item 4. Controls and Procedures

Attached as exhibits to this Form 10-Q are certifications of the registrants’ Chief Executive Officer (“CEO”) and Chief Accounting Officer (“CAO”), which are required in accordance with Rule 13a-14 of the Exchange Act. This "Controls and Procedures" section includes information concerning the controls and procedures evaluation referred to in the certifications and it should be read in conjunction with the certifications for a more complete understanding of the topics presented in Evaluation of Disclosure Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

The Company’s management, with the participation of the CEO and CAO, conducted an evaluation of the effectiveness of the design and operation of the Company’s "disclosure controls and procedures" (as such term is defined in the Exchange Act Rules 13a-15(e) and 15d-15(e)) (“Disclosure Controls”) as of the end of the period covered by this Form 10-Q. Our Disclosure Controls are designed to reasonably assure that information required to be disclosed in our reports filed under the Exchange Act, such as this Form 10-Q, is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms. Our Disclosure Controls are also designed to reasonably assure that such information is accumulated and communicated to our management, including the CEO and CAO, as appropriate to allow timely decisions regarding required disclosure. Based upon the controls evaluation, our CEO and CAO have concluded that as of the end of the period covered by this Form 10-Q, our Disclosure Controls were effective related to the above stated design purposes.

Inherent Limitations on the Effectiveness of Controls

The Company's management, including the CEO and CAO, does not expect that our Disclosure Controls or our internal control over financial reporting will prevent or detect all error and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system's objectives will be met. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Further, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Projections of any evaluation of controls effectiveness to future periods are subject to risks. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures.

Changes in Internal Control over Financial Reporting

There have not been any changes in the Company’s internal control over financial reporting as such term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f) during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II OTHER INFORMATION

Item 1.  Legal Proceedings

For information regarding our legal proceedings please see Note 9, Contingencies of the Notes to Condensed Consolidated Financial Statements.

Item 1A. Risk Factors

We are not aware of any material updates to the risk factors described in the Company’s previously filed Annual Report on Form 10-K for the fiscal year ended March 31, 2011.

50

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

On December 3, 2008, the Board authorized us, using management’s discretion, to buy back shares from former employees who were participants in our Employee Stock Ownership Plan. To be eligible for consideration, the employees’ respective ESOP account balances must be valued at more than $1,000 at the then-prevailing market prices but have less than 100 shares. No such shares have been purchased.

Item 3. Defaults upon Senior Securities

Not applicable.

Item 4. (Removed and Reserved)

Item 5. Other Information

Not applicable.

Item 6. Exhibits

The following documents are filed as part of this report:

Exhibit Number	Description	Page or Method of Filing
3.1	Restated Articles of Incorporation of AMERCO	Incorporated by reference to AMERCO’s Registration Statement on form S-4, filed March 30, 2004, file no. 1-11255
3.2	Restated Bylaws of AMERCO	Incorporated by reference to AMERCO’s Current Report on Form 8-K ,filed on September 10, 2010, file no. 1-11255
4.1	Tenth Supplemental Indenture, dated June 7, 2011 by and between AMERCO and U.S. Bank National Association	Incorporated by reference to AMERCO’s Current Report on Form 8-K ,filed on June 23, 2011, file no. 1-11255
4.2	Twelfth Supplemental Indenture dated June 14, 2011 by and between AMERCO and U.S. Bank National Association	Incorporated by reference to AMERCO’s Current Report on Form 8-K ,filed on June 23, 2011, file no. 1-11255
4.3	Thirteenth Supplemental Indenture dated June 28, 2011 by and between AMERCO and U.S. Bank National Association	Incorporated by reference to AMERCO’s Current Report on Form 8-K ,filed on July 20, 2011, file no. 1-11255
31.1	Rule 13a-14(a)/15d-14(a) Certificate of Edward J. Shoen, President and Chairman of the Board of AMERCO	Filed herewith
31.2	Rule 13a-14(a)/15d-14(a) Certificate of Jason A. Berg, Principal Financial Officer and Chief Accounting Officer of AMERCO	Filed herewith
32.1	Certificate of Edward J. Shoen, President and Chairman of the Board of AMERCO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002	Furnished herewith
32.2	Certificate of Jason A. Berg, Principal Financial Officer and Chief Accounting Officer of AMERCO pursuant to Section 906 of the Sarbanes-Oxley Act of 2002	Furnished herewith
101.INS	XBRL Instance Document	Furnished herewith
101.SCH	XBRL Taxonomy Extension Schema	Furnished herewith
101.CAL	XBRL Taxonomy Extension Calculation Linkbase	Furnished herewith
101.LAB	XBRL Taxonomy Extension Label Linkbase	Furnished herewith
101.PRE	XBRL Taxonomy Extension Presentation Linkbase	Furnished herewith
101.DEF	XBRL Taxonomy Extension Definition Linkbase	Furnished herewith

51

SIGNATURES

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

AMERCO

Date:  August 3, 2011                                                                            /s/ Edward J. Shoen                                                      

Edward J. Shoen

President and Chairman of the Board

(Duly Authorized Officer)

Date:  August 3, 2011                                                                            /s/ Jason A. Berg                                                                

Jason A. Berg

Chief Accounting Officer

(Principal Financial Officer)

52