EXHIBIT 99D  

                  GATX Logistics, Inc. Cash Accumulation Plan

                              Financial Statements
                            and Supplemental Schedules


                      For the year ended December 31, 1996
                       with Report of Independent Auditors

                   










                  GATX Logistics, Inc. Cash Accumulation Plan

                              Financial Statements
                            and Supplemental Schedules


                          Year ended December 31, 1996




                                    Contents

Report of Independent Auditors ............................................    1

Consent of Independent Auditors ...........................................    2

Statement of Financial Condition, with Fund Information ...................    3

Statement of Income and Changes in Participants' Equity, with Fund
Information ...............................................................    4

Notes to Financial Statements .............................................    5

Supplemental Schedule of Reportable Transactions ..........................    9

Supplemental Schedule of Assets Held for Investment .......................   10














REPORT OF INDEPENDENT AUDITORS


Benefits Committee
GATX Corporation


We have  audited the  accompanying  statements  of  financial  condition of GATX
Logistics, Inc. Cash Accumulation Plan as of December 31, 1996 and 1995, and the
related  statement  of income and changes in  participants'  equity for the year
ended December 31, 1996. These financial  statements are the  responsibility  of
the  Plan's  management.  Our  responsibility  is to express an opinion on these
financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of GATX  Logistics,  Inc. Cash
Accumulation  Plan as of December 31, 1996 and 1995,  and the income and changes
in participants'  equity for the year ended December 31, 1996 in conformity with
generally accepted accounting principles.

Our audit was  performed  for the  purpose  of  forming  an opinion on the basic
financial statements taken as a whole. The accompanying  supplemental  schedules
of reportable transactions for the year ended December 31, 1996, and assets held
for  investment  as of December 31, 1996 and 1995,  is presented for purposes of
complying with the Department of Labor's Rule and  Regulations for reporting and
disclosure  under the Employee  Retirement  Income Security Act of 1974, and are
not a required part of the basic financial  statements.  The fund information in
the statement of financial  condition and the statement of income and changes in
participants'  equity is presented  for purposes of additional  analysis  rather
than to present the financial  condition and income and changes in participants'
equity of each fund. The  supplemental  schedules and fund information have been
subjected  to the  auditing  procedures  applied  in  our  audits  of the  basic
financial  statements  and, in our  opinion,  are fairly  stated in all material
respects in relation to the basic financial statements taken as a whole.

                                             
                                                            ERNST & YOUNG LLP


Jacksonville, Florida
March 26, 1997

               









                                       1





                         Consent of Independent Auditor




We consent to the incorporation by reference in the Registration Statement (Form
S-8  No.  33-06315)   pertaining  to  the  GATX  Logistics  Inc.,   401(k)  Cash
Accumulation  Plan of GATX  Corporation of our report dated March 26, 1997, with
respect to the financial  statements of the GATX  Logistics,  Inc., 401 (k) Cash
Accumulation  Plan for the year ended December  31,1996 included in this amended
GATX  Corporation  Annual Report (Form  10-K/A) for the year ended  December 31,
1996.


                                                  ERNST & YOUNG LLP


Jacksonville, Florida
May 12, 1997









                                       2






                   GATX Logistics, Inc. Cash Accumulation Plan

             Statement of Financial Condition, with Fund Information





                                                           December 31

Assets:                                                 1996           1995
                                                   -----------------------------
  
                                                                       
Investments, at fair value:     
     Putnam Voyager Fund                            $ 8,159,620      $ 6,420,368
     Managed Income Portfolio II                      6,012,980        5,932,182
     Puritan Fund                                     1,227,932          749,672
     US Equity Index                                  1,203,117          381,110
     Equity Income                                      260,634             --
     GATX Common Stock                                   72,967             --
     Dreyfus New Leaders                                 53,120             --
     Templeton Foreign Fund                              39,264             --
     Employee Loans                                   1,152,163          756,391
                                                    ----------------------------
Total investments                                    18,181,797       14,239,723



     Employer's contribution                              9,070           92,702
     Participants' contributions                           --             72,290
                                                    ----------------------------
Total receivables                                         9,070          164,992
                                                    ----------------------------
Total assets                                         18,190,867       14,404,715

Liabilities:
     Administrative expenses payable                     24,803             --
     Refunds due participants                            42,986           10,262
                                                    ----------------------------
Total liabilities                                        67,789           10,262
                                                    ----------------------------

Net assets available for benefits                   $18,123,078      $14,394,453
                                                    ===========      ===========

See accompanying notes





                                       3




 



                 GATX LOGISTICS, INC. Cash Accumulation Plan

 Statement of Income and Changes in Participants' Equity, with Fund Information
                      for the year ended December 31, 1996



                                                                            Fund Information
                      --------------------------------------------------------------------------------------------------------------

       Description
                        Putnam   Managed                                            GATX   Dreyfus  Templeton
                        Voyager   Income      Puritan   US Equity   Equity  Common   New   Foreign  Employee
                         Fund   Portfolio II    Fund      Index     Income   Stock Leaders  Fund     Loans    Other        Total
                     --------------------------------------------------------------------------------------------------------------
                                                                                               
Additions to net assets 
attributed to:
Dividends and interest $536,097   $382,178   $136,393    $ 29,910  $ 9,389  $  221  $ 3,584  $  681                      $1,098,453
Realized gain (loss) - 
     Note C             144,164       --        4,154      42,970      632   1,277      244    --                           193,442
Unrealized gain (loss)  200,940       --        8,891     114,694      890   3,579   (1,618)  1,179                         328,553
                      --------------------------------------------------------------------------------------------------------------
                        881,201    382,178    149,438     187,574   10,911   5,077    2,210   1,860                       1,620,448
Employer's 
     contributions      572,003    553,730    142,644     120,617    4,750   5,209    2,643   1,336                       1,389,367
Participants'  
     contributions    1,180,619    826,236    251,705     231,617   57,272  10,183    7,065   2,049                       2,666,746
Transfers between 
     funds, net          68,070   (814,449)    96,068     403,028  100,672  52,936   59,710  33,965                           --    
                     ---------------------------------------------------------------------------------------------------------------
                      1,820,692    565,517    490,417     755,262  262,694  68,328   69,418  37,350               --      4,069,678
                     ---------------------------------------------------------------------------------------------------------------

Total additions       2,701,893    947,695     639,855    942,836  273,605  73,405   71,628  39,210      --       --      5,690,127

Deductions from nets assets 
attributed to:
 Distributions          706,812    728,605     142,739    103,998     --       693   18,807    --        --    $56,551    1,758,205
  Loan withdrawals, net 303,414    170,361      27,847     21,533   12,441    (271)    (315)    (85)$(395,772)              139,153
 Administrative expenses  5,743     27,327       3,521      2,173      530      17       15      15      --     24,803       64,144
                     ---------------------------------------------------------------------------------------------------------------
Total deductions      1,015,969    926,293     174,107    127,704   12,971     439   18,507     (70) (395,772)  81,354    1,961,502
                     ---------------------------------------------------------------------------------------------------------------
 Net increase 
     (decrease)       1,685,924     21,402     465,748    815,132  260,634  72,966   53,121  39,280   395,772  (81,354)   3,728,625

Participants' equity at
January 1, 1996       6,489,321  5,995,432     764,563    388,746    --      --       --      --      756,391     --     14,394,453
                     ---------------------------------------------------------------------------------------------------------------

 Participants' equity at
 December 31, 1996   $8,175,245 $6,016,834  $1,230,311 $1,203,878 $260,634 $72,996  $53,121 $39,280 $1,152,163 $(81,354)$18,123,078
                     ===============================================================================================================


                                        4





                   GATX Logistics, Inc. Cash Accumulation Plan

                          Notes to Financial Statements
                                December 31, 1996



NOTE A - SIGNIFICANT ACCOUNTING POLICIES

Investments  are  recorded  at fair  value  based on  quoted  market  prices  or
redemption value.

All  costs  and  expenses  incurred  with  regard  to the  purchase  and sale of
investments  are  borne  by  the  GATX   Logistics,   Inc.  (the  Company)  Cash
Accumulation  Plan (the Plan) and are  included in the  realized  gain (loss) on
sale  of  investments.  Administrative  and  general  expenses  are  paid by the
participants of the Plan.

The  preparation  of the  financial  statements  in  conformity  with  generally
accepted accounting principles necessarily requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements as well as revenues and expenses during the reporting period.  Actual
amounts when ultimately realized could differ form those estimates.

NOTE B - DESCRIPTION OF THE PLAN

The  Plan is a  defined  contribution  plan  subject  to the  provisions  of the
Employment  Income Security Act of 1974 as amended (ERISA),  and was established
to afford employees an opportunity to save  systematically  for retirement.  The
Plan  covers  all  employees  of the  Company  who  have  completed  one year of
employment  with at least  1,000  hours of service  and are at least  twenty-one
years of age.

A participant  may  contribute to the Plan from 1% to a maximum of 16% of his or
her compensation as defined by the Plan. The Company contributes to the Plan for
each  participant  who is an active  employee  as of the end of each  month,  an
amount equal to the participant  contribution made for such month which does not
exceed 4% of the participant's basic wages or salary.

An eligible  participant  may elect to have the Company  deposit  amounts to the
Plan on his or her behalf through the execution of salary  reduction  agreements
as  provided  under  section  401(k)  of  the  Internal  Revenue  Code  and  its
regulations.   Participant   contributions  can  range  from  1%  to  16%  of  a
participant's  compensation  but cannot  exceed the limit ($9,500 for the fiscal
year  ended  December  31,  1996) on  elective  deferrals  according  to section
402(g)(1) of the Internal Revenue Code.

An  employee  or  beneficiary  will be fully  vested in the  Company's  matching
contributions  upon  completion of one of the  following:  1) completion of four
years of service,  2) a normal  retirement or disability,  or 3) in the event of
death.  If employment  terminates  prior to completion of four years of service,
then the Company's  match will be partially  vested based on years of service as
follows:  less than two years - 0%,  two to four  years - 50% and four or more -
100%.

Upon   termination  of  employment,   disability  or  death,  a  participant  or
beneficiary  may elect to receive either a lump-sum equal to the value of his or
her account,  or equal monthly,  quarterly,  or semi-annual  installments over a
period not to exceed ten years.



                                       5




                   GATX Logistics, Inc. Cash Accumulation Plan

                          Notes to Financial Statements
                                December 31, 1996



Participants  may  elect to have  their  contributions  invested  in the  Putnam
Voyager Fund, Managed Income Portfolio II, Puritan Fund, US Equity Index, Equity
Income, GATX Common Stock, Dreyfus New Leaders,  Templeton Foreign Fund, or in a
combination of any of the funds in multiples of 5% in each fund selected.

Active participants may obtain loans from the Plan at any time. The maximum loan
amount is  subject  to  certain  restrictions  and each loan is  secured  by the
participant's account balance.

Each  month  each   participant's   contribution  and  the  Company's   matching
contribution  is credited to each  participant's  account.  Investment  gains or
losses (realized and unrealized) are allocated, based on previous business day's
quoted market prices, to each participant's  account in the proportion that each
participant's account bears to the total of all account balances.

Employees  participating  in the Plan had  invested  in the  available  funds as
follows (some having invested in more than one fund):



                                  December 31, 1996
                                 ------------------

Total employees participating                1,581

Putnam Voyager Fund                          1,042
Managed Income Portfolio II                  1,126
Puritan Fund                                   430
US Equity Index                                374
Equity Income                                   63
GATX Common Stock                               68
Dreyfus New Leaders                             46
Templeton Foreign Fund                          26





The Company intends this Plan to be permanent but reserves the right at any time
to modify,  amend,  or terminate  this Plan,  including  the right to suspend or
permanently  discontinue  employer  contributions.  Should the Plan terminate at
some future date, its net assets will be available to provide participants their
distributions  in proportion to their  allocable share of the Plan assets at the
date of such termination.



                                       6






                   GATX Logistics, Inc. Cash Accumulation Plan

                          Notes to Financial Statements
                                December 31, 1996



NOTE C - INVESTMENTS




The cost of investments  and number of shares or units held at December 31, 1996
and 1995 were as follows:


                                   1996                       1995
                              ------------------------------------------------------
                               Shares/Units    Costs      Shares/Units     Costs
                              ------------------------------------------------------
                                                                    
Putnam Voyager Fund               506,180   $ 7,665,439       421,008   $ 6,095,432
Managed Income Portfolio II     6,012,980     6,012,980     5,932,182     5,932,182
Puritan Fund                       71,226     1,208,295        44,072       737,678
US Equity Index                    44,643     1,062,440        16,886       370,245
Equity Income                       6,085       259,693                          --
GATX Common Stock                   7,203        69,972                          --
Dreyfus New Leaders                 1,304        54,422                          --
Templeton Foreign Fund              3,790        38,086                          --
Employee Loans                                1,152,163                     756,391
                                            -----------                 -----------

                                            $17,523,490                 $13,891,928
                                            ===========                 ===========




                                       7







                   GATX Logistics, Inc. Cash Accumulation Plan

                     Schedule of Assets Held for Investment
                 For the years ended December 31, 1996 and 1995





NOTE C - INVESTMENTS -Continued

The realized gain (loss) on sale of investments  is the  difference  between the
proceeds  received  and  the  average  cost  of  investments   sold,   including
transaction costs, and was determined as follows.




                                            1996
                          -----------------------------------------
                              Aggregate    Aggregate   Realized 
                              Proceeds       Cost      Gain/Loss
                          -----------------------------------------

                                                    
Putnam Voyager Fund         $1,394,148   $1,249,984   $  144,164
Managed Inc. Portfolio II       80,797       80,797         --
Puritan Fund                   465,215      461,061        4,154
US Equity Index                664,344      621,374       42,970
Equity Income                  259,112      258,480          632
GATX Common Stock               68,111       66,833        1,278
Dreyfus New Leaders             54,495       54,251          244
Templeton Foreign Fund          38,086       38,086         --
                          ------------------------------------------


Total                       $3,024,308   $2,830,866   $  193,442
                          ==========================================




NOTE D - FEDERAL INCOME TAX STATUS

The Internal Revenue Service has issued a favorable  determination letter of the
Plan's status under Sections  401(a) and 401(k) of the Internal  Revenue Code of
1986,  as  amended,  (the  Code),  and is,  therefore,  not subject to tax under
present income tax laws.  Amounts  distributed  from the Plan are taxable to the
participants or their  beneficiaries as provided by Section 402 (a) of the Code.
Once  qualified,  the Plan is required to operate in conformity with the code to
maintain its tax-exempt  status. The administrator is not aware of any course of
action or series of events that have  occurred that might  adversely  affect the
Plan's qualified status.



                                       8






                   GATX Logistics, Inc. Cash Accumulation Plan

                Supplemental Schedule of Reportable Transactions

                      for the year ended December 31, 1996




                                                                                         Current Value
                                                                                          of Asset on
   Identity of Party                                                                      Transaction    Net Gain
       Involved        Description of Assets       Purchases     Sales      Cost of Asset     Date        (Loss)
- --------------------------------------------------------------------------------------------------------------------

Category (iii)-- series of transactions in excess of 5 percent of  plan assets
- -------------------------------------------------------------------------------

                                                                                               
Fidelity Investments   Putnam Voyager Fund         $3,221,130   $1,826,982   $3,221,130   $1,651,123   $  175,859

Fidelity Investments   Puritan                        862,998      397,783      862,998      392,381        5,402

Fidelity Investments   Managed Inc. Portfolio II    2,495,973    2,413,934    2,495,973    2,413,934         --

Fidelity Investments   U.S. Equity Index            1,055,118      390,774    1,055,118      362,922       27,852

There were no category  (i), (ii) or (iv) reportable    
transactions during 1996.



                                       9







                   GATX Logistics, Inc. Cash Accumulation Plan

               Supplemental Schedule of Assets Held for Investment

                           December 31, 1996 and 1995


                                  1996
- ----------------------------------------------------------------------

                          Description of
Identity of Issue          Investment         Cost       Current Value
- ----------------------------------------------------------------------
                                                                    
                                                        
Putnam Voyager Fund      506,180 units     $ 7,665,439   $ 8,175,245
MIP II                   6,012,980 units     6,012,980     6,016,834
Puritan Fund             71,226 units        1,208,295     1,230,311
US Equity Index          44,643 units        1,062,440     1,203,878
Equity Income            6,085 units           259,693       260,634
GATX Common Stock        7,203 units            69,972        72,966
Dreyfus New Leaders      1,304 units            54,422        53,121
Templeton Foreign Fund   3,790 units            38,086        39,280
Employee Loans           8% per annum        1,152,163     1,152,163
                                            -----------  ------------   

                                            $17,523,490   $18,204,432
                                                         
                                            ===========   ============  






                                  1995
- -------------------------------------------------------------------
                      Description of
Identity of Issue       Investment         Cost      Current Value
- -------------------------------------------------------------------
                                                     
Putnam Voyager Fund   421,008 units     $ 6,095,432   $ 6,420,368
MIP II                5,932,182 units     5,932,182     5,932,182
Puritan Fund          44,072 units          737,678       749,672
US Equity Index       16,886 units          370,245       381,110
Employee Loans        8% per annum          756,391       756,391
                                        -----------   ------------


                                        $13,891,928   $14,239,723
                                        ===========   =========== 



                                       10