<PAGE>

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549FORM 10-Q[ X ]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2006
Commission file number: 0-24071SOVRAN ACQUISITION LIMITED PARTNERSHIP(Exact name of Registrant as specified in its charter)



|Delaware                                                       | 16-1481551                          
|-------------------------------------------------------------- | ------------------------------------
|(State or other jurisdiction of
incorporation or organization) | (I.R.S. Employer
Identification No.)



6467 Main Street
Buffalo, NY 14221
(Address of principal executive offices)  (Zip code)
(716) 633-1850
(Registrant's telephone number including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes [ X ]    No  [   ]



Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer (as defined in Rule 12b-2 of the exchange Act).

Large Accelerated Filer  [ X ]      Accelerated Filer  [   ]     Non-accelerated Filer  [   ]



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).        Yes [   ]      No  [ X ]















- 1 -

<PAGE>

|Part 1.
Item 1. | Financial Information
Financial Statements
|--------------- | ------------------------------------------

CONSOLIDATED BALANCE SHEETS

|(dollars in thousands, except unit data)                                                                            | March 31,
2006       (unaudited) | December 31,2005  
|------------------------------------------------------------------------------------------------------------------- | -------------------------------- | ------------------
|Assets                                                                                                              |                                  |                   
|Investment in storage facilities:                                                                                   |                                  |                   
|Land                                                                                                                | $  167,934                       | $  162,900        
|Building and equipment                                                                                              | 754,132                          | 731,080           
|                                                                                                                    | 922,066                          | 893,980           
|Less: accumulated depreciation                                                                                      | (136,153)                        | (130,550)         
|Investment in storage facilities, net                                                                               | 785,913                          | 763,430           
|Cash and cash equivalents                                                                                           | 6,326                            | 4,911             
|Accounts receivable                                                                                                 | 1,402                            | 1,643             
|Receivable from related parties                                                                                     | 75                               | 75                
|Receivable from joint ventures                                                                                      | 2,763                            | 2,780             
|Investment in joint ventures                                                                                        | 777                              | 825               
|Prepaid expenses                                                                                                    | 3,416                            | 3,075             
|Fair value of interest rate swap agreements                                                                         | 3,500                            | 1,411             
|Other assets                                                                                                        | 6,279                            | 6,226             
|Total Assets                                                                                                        | $ 810,451 
=======               | $ 784,376 
=======
|Liabilities                                                                                                         |                                  |                   
|Line of credit                                                                                                      | $   90,000                       | $   90,000        
|Term notes                                                                                                          | 225,000                          | 200,000           
|Accounts payable and accrued liabilities                                                                            | 9,495                            | 10,570            
|Deferred revenue                                                                                                    | 4,583                            | 4,227             
|Accrued distributions                                                                                               | 11,164                           | 11,096            
|Mortgages payable                                                                                                   | 48,891                           | 49,144            
|Total Liabilities                                                                                                   | 389,133                          | 365,037           
|                                                                                                                    |                                  |                   
|Minority interest - consolidated joint venture                                                                      | 13,921                           | 14,122            
|                                                                                                                    |                                  |                   
|Limited partners' capital interest (477,802 and
479,277 units in 2006 and 2005, respectively)                       | 26,375                           | 22,512            
|                                                                                                                    |                                  |                   
|Partners' Capital                                                                                                   |                                  |                   
|General partner (219,567 units outstanding in 2006 
  and 2005, respectively)                                       | 3,986                            | 4,072             
|Limited partner (17,455,157 and 17,343,479 units 
  outstanding in 2006 and 2005, respectively)                     | 343,548                          | 347,179           
|Preferred partners (1,200,000 Series C Preferred
  Units outstanding in 2006 and 2005) at 
  liquidation preference | 30,000                           | 30,000            
|Accumulated other comprehensive income                                                                              | 3,488                            | 1,454             
|Total Partners' Capital                                                                                             | 381,022                          | 382,705           
|Total Liabilities and Partners' Capital                                                                             | $ 810,451 
=======               | $ 784,376 
=======
|See notes to financial statements.                                                                                  |                                  |                   











- 2 -

<PAGE>

SOVRAN ACQUISITION LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)

|(dollars in thousands, except unit data)                   | January 1, 2006 
to           March 31, 2006 | January 1, 2005 
to           March 31, 2005
|---------------------------------------------------------- | -------------------------------------------- | --------------------------------------------
|Revenues:                                                  |                                              |                                             
|Rental income                                              | $     35,483                                 | $    31,211                                 
|Other operating income                                     | 1,174                                        | 938                                         
|Total operating revenues                                   | 36,657                                       | 32,149                                      
|                                                           |                                              |                                             
|Expenses:                                                  |                                              |                                             
|Property operations and maintenance                        | 9,648                                        | 8,500                                       
|Real estate taxes                                          | 3,501                                        | 3,017                                       
|General and administrative                                 | 3,438                                        | 2,947                                       
|Depreciation and amortization                              | 5,622                                        | 5,037                                       
|Total operating expenses                                   | 22,209                                       | 19,501                                      
|                                                           |                                              |                                             
|Income from operations                                     | 14,448                                       | 12,648                                      
|Other income (expense):                                    |                                              |                                             
|Interest expense                                           | (5,700)                                      | (4,672)                                     
|Interest income                                            | 150                                          | 98                                          
|Minority interest - consolidated joint venture             | (143)                                        | (92)                                        
|Equity in income of joint ventures                         | 75                                           | 25                                          
|Net Income                                                 | 8,830                                        | 8,007                                       
|Preferred unit distributions                               | (628)                                        | (1,256)                                     
|Net income available to common unitholders                 | $       8,202 
=======                       | $       6,751 
=======                      
|                                                           |                                              |                                             
|Earnings per common unit - basic                           | $         0.46 
=======                      | $         0.41 
=======                     
|Earnings per common unit - diluted                         | $         0.45 
=======                      | $         0.40 
=======                     
|Common units used in basic earnings per unit calculation   | 18,021,596                                   | 16,531,896                                  
|Common units used in diluted earnings per unit calculation | 18,090,920                                   | 16,682,117                                  
|                                                           |                                              |                                             
|Distributions declared per common unit                     | $     0.6150 
=======                        | $     0.6050 
=======                       

See notes to financial statements.

















- 3 -

<PAGE>

SOVRAN ACQUISITION LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF CASH FLOWS(unaudited)

|(dollars in thousands)                                                                                     | January 1, 2006 
to           March 31, 2006 | January 1, 2005 
to           March 31, 2005
|---------------------------------------------------------------------------------------------------------- | -------------------------------------------- | --------------------------------------------
|Operating Activities                                                                                       |                                              |                                             
|Income from continuing operations                                                                          | $ 8,830                                      | $ 8,007                                     
|Adjustments to reconcile income from continuing
  operations to net cash provided by operating activities: |                                              |                                             
|Depreciation and amortization                                                                              | 5,873                                        | 5,228                                       
|Equity in income of joint ventures                                                                         | (75)                                         | (25)                                        
|Minority interest                                                                                          | 143                                          | 92                                          
|Restricted stock earned                                                                                    | 152                                          | 114                                         
|Stock option expense                                                                                       | 22                                           | -                                           
|Changes in assets and liabilities:                                                                         |                                              |                                             
|Accounts receivable                                                                                        | 269                                          | 854                                         
|Prepaid expenses                                                                                           | (305)                                        | 48                                          
|Accounts payable and other liabilities                                                                     | (1,185)                                      | (1,027)                                     
|Deferred revenue                                                                                           | 191                                          | 277                                         
|Net cash provided by operating activities                                                                  | 13,915                                       | 13,568                                      
|                                                                                                           |                                              |                                             
|Investing Activities                                                                                       |                                              |                                             
|Acquisition of storage facilities                                                                          | (22,296)                                     | (15,750)                                    
|Improvements and equipment additions                                                                       | (5,654)                                      | (2,459)                                     
|Receipts from joint ventures                                                                               | 17                                           | (97)                                        
|Property deposits                                                                                          | (156)                                        | (43)                                        
|Receipts from related parties                                                                              | -                                            | 15                                          
|Net cash used in investing activities                                                                      | (28,089)                                     | (18,334)                                    
|                                                                                                           |                                              |                                             
|Financing Activities                                                                                       |                                              |                                             
|Net proceeds from sale of common stock                                                                     | 3,011                                        | 3,596                                       
|Proceeds from line of credit and term note                                                                 | 35,000                                       | 19,000                                      
|Paydown of line of credit                                                                                  | (10,000)                                     | (3,000)                                     
|Financing costs                                                                                            | (148)                                        | -                                           
|Distributions paid                                                                                         | (12,071)                                     | (11,562)                                    
|Distributions from unconsolidated joint venture                                                            | 123                                          | 123                                         
|Redemption of Operating Partnership Units                                                                  | (73)                                         | -                                           
|Mortgage principal payments                                                                                | (253)                                        | (208)                                       
|Net cash provided by financing activities                                                                  | 15,589                                       | 7,949                                       
|Net increase in cash from continuing operations                                                            | 1,415                                        | 3,183                                       
|Cash at beginning of period                                                                                | 4,911                                        | 3,105                                       
|Cash at end of period                                                                                      | $   6,326    
=====                          | $   6,288     
======                       
|Supplemental cash flow information
Cash paid for interest                                                  | $   6,817                                    | $  5,836                                    
|Fair value of assets acquired on the acquisition of storage facilities *                                   | 64                                           | 87                                          
|Fair value of liabilities assumed on the acquisition of storage facilities *                               | 219                                          | 90                                          
|*  Also see fair value of land, building, and equipment acquired in Note 4                                 |                                              |                                             

Distributions declared but unpaid were $11,164 at March 31, 2006 and $10,030 at March 31, 2005.
See notes to financial statements.









- 4 -

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
(Unaudited)

|1. | BASIS OF PRESENTATION
|-- | ---------------------

The accompanying unaudited financial statements of Sovran Acquisition Limited Partnership (the "Operating Partnership") have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not include all information and footnotes required by generally accepted accounting principles for complete financial statements.  In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.  Operating results for the three-month period ended March 31, 2006 are not necessarily indicative of the results that may be expected for the year ended December 31, 2006.

Reclassification: Certain amounts from the 2005 financial statements have been reclassified to conform to the current year presentation.



|2. | ORGANIZATION
|-- | ------------

Sovran Acquisition Limited Partnership (the "Operating Partnership") is the entity through which Sovran Self Storage, Inc. (the "Company"), a self-administered and self-managed real estate investment trust ("REIT"), conducts substantially all of its business and owns substantially all of its assets.  On June 26, 1995, the Company commenced operations, through the Operating Partnership, effective with the completion of its initial public offering of 5,890,000 shares. At March 31, 2006 the Operating Partnership owned and/or managed 291 self-storage properties under the "Uncle Bob's Self Storage" registered trade name in 21 states.



As of March 31, 2006, the Company was a 97.4% economic owner of the Operating Partnership and controls it through Sovran Holdings, Inc. ("Holdings"), a wholly owned subsidiary of the Company incorporated in Delaware and the sole general partner of the Operating Partnership (this structure is commonly referred to as an umbrella partnership REIT or "UPREIT").  The board of directors of Holdings, the members of which are also members of the Board of Directors of the Company, manages the affairs of the Operating Partnership by directing the affairs of Holdings.  The Company's limited partner and indirect general partner interests in the Operating Partnership entitle it to share in cash distributions from, and in the profits and losses of, the Operating Partnership in proportion to its ownership interest therein and entitle the Company to vote on all matters requiring a vote of the limited partners.



The other limited partners of the Operating Partnership are persons who contributed their direct or indirect interests in certain self-storage properties to the Operating Partnership.  The Operating Partnership is obligated to redeem each unit of limited partnership ("Unit") at the request of the holder thereof for cash equal to the fair market value of a share of the Company's common stock ("Common Shares") at the time of such redemption, provided that the Company at its option may elect to acquire any Unit presented for redemption for one Common Share or cash.  The Company presently anticipates that it will elect to pay cash to acquire Units presented for redemption, rather than issuing Common Shares.  With each such redemption the Company's

- 5 -

<PAGE>



percentage ownership interest in the Operating Partnership will increase.  In addition, whenever the Company issues Common Shares, the Company is obligated to contribute any net proceeds therefrom to the Operating Partnership and the Operating Partnership is obligated to issue an equivalent number of Units to the Company.  Such limited partners' redemption rights are reflected in "limited partners' capital interest" in the accompanying balance sheets at the cash redemption amount at the balance sheet date.  Capital activity with regard to such limited partners' redemption rights is reflected in the accompanying statements of partners' capital.



We consolidate all wholly owned subsidiaries.  Partially owned subsidiaries and joint ventures are consolidated when we control the entity.  We evaluate partially-owned subsidiaries and joint ventures held in partnership form in accordance with the provisions of Statement of Positions (SOP) 78-9, "Accounting for Investments in Real Estate Ventures", to determine whether the rights held by other investors constitute "important rights" as defined therein.  For partially-owned subsidiaries or joint ventures held in corporate form, we consider the guidance of SFAS No. 94 "Consolidation of All Majority-Owned Subsidiaries" and Emerging Issues Task Force (EITF) 96-16, "Investor's Accounting for an Investee When the Investor has a Majority of the Voting Interest but the Minority Shareholder or Shareholders Have Certain Approval or Veto Rights", and in particular, whether rights held by other investors would be viewed as "participation rights" as defined therein.  To the extent that any minority investor has important rights in a partnership or substantive participating rights in a corporation, including substantive veto rights, the related entity will generally not be consolidated.  We also consider the provisions of SFAS Interpretation No. 46(R), "Consolidation of Variable Interest Entities - An Interpretation of ARB No. 51" in evaluating whether consolidation of entities which are considered to be variable interest entities is warranted and we are the primary beneficiary of the expected losses or residual gains of such entities.  Our consolidated financial statements include the accounts of the Operating Partnership and Locke Sovran II, LLC, which is a majority controlled joint venture. All intercompany transactions and balances have been eliminated.  Investments in joint ventures that are not majority owned are reported using the equity method.



In April 2006, the Operating Partnership made an additional investment of $8,475,000 in Locke Sovran I, LLC and Locke Sovran II, LLC that increased the Operating Partnership's ownership to over 70% in each of these joint ventures.  As a result of this transaction, from the date that its controlling interest was acquired, the Operating Partnership will consolidate the accounts of Locke Sovran I, LLC in its financial statements.  As noted above, the accounts of Locke Sovran II, LLC were already being included in the Operating Partnership's financial statements as it was a majority controlled joint venture.



|3. | STOCK BASED COMPENSATION
|-- | ------------------------

On December 16, 2004, the FASB issued FASB Statement No. 123(R), Share-Based Payment, which is a revision of FASB Statement No. 123, Accounting for Stock-Based Compensation. Statement 123(R) supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and amends FASB Statement No. 95, Statement of Cash Flows. Generally, the approach in Statement 123(R) is similar to the approach described in Statement 123.  However, Statement 123(R) requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values. Pro forma disclosure is no longer an alternative under Statement 123(R).  The Operating Partnership adopted Statement 123(R) on January 1, 2006 and uses the modified-prospective method.  Under the

- 6 -

<PAGE>



modified-prospective method, the Operating Partnership will recognize compensation cost in the financial statements issued subsequent to January 1, 2006 for all share based payments granted, modified, or settled after the date of adoption as well as for any awards that were granted prior to the adoption date for which the requisite service period has not been completed as of the adoption date.  The Operating Partnership's shared-based payment arrangements are described below.



The Company established the 2005 Award and Option Plan (the "Plan") which replaced the expiring 1995 Award and Option Plan for the purpose of attracting and retaining the Company's executive officers and other key employees.  1,500,000 shares were authorized for issuance under the Plan.  The options vest ratably over four and five years, and must be exercised within ten years from the date of grant. The exercise price for qualified incentive stock options must be at least equal to the fair market value of the common shares at the date of grant.



The Company also established the 1995 Outside Directors' Stock Option Plan (the Non-employee Plan) for the purpose of attracting and retaining the services of experienced and knowledgeable outside directors. The Non-employee Plan provides for the initial granting of options to purchase 3,500 shares of common stock and for the annual granting of options to purchase 2,000 shares of common stock to each eligible director. Such options vest over a one-year period for initial awards and immediately upon subsequent grants. In addition, effective in 2004 each outside director receives restricted shares annually equal to 80% of the annual fees paid to them.  The total shares reserved under the Non-employee Plan is 150,000. The exercise price for options granted under the Non-employee Plan is equal to the fair market value at the date of grant.

The Company has also issued 193,911 shares of restricted stock to employees which vest over two to nine year periods. The fair market value of the restricted stock on the date of grant ranged from $20.38 to $55.21.  During the three months ended March 31, 2006, 40,555 shares of restricted stock were issued to employees with a fair value of $2,190,000.



Prior to the adoption of FAS 123(R) restricted shares issued to employees and non-employee directors were recorded as unearned compensation (a component of stockholders' equity), at an amount equivalent to the fair market value of the shares on the date of grant.  Upon the adoption of FAS 123(R) on January 1, 2006, the unearned restricted stock balance of approximately $1.8 million was reclassified as additional-paid-in-capital.  Under the provisions of FAS 123(R), compensation expense and a corresponding increase to additional paid-in capital are recorded for restricted share grants on a straight-line basis as the restriction periods lapse.



For the three months ended March 31, 2006, the Operating Partnership recorded compensation expense (included in general and administrative expense) of $22,000 related to stock options under Statement 123(R) and $152,000 related to amortization of restricted stock grants.  The adoption of FAS 123(R) will have no affect on cash flows and had no effect on basic or diluted earnings per unit for the three-months ended March 31, 2006. The Operating Partnership will use the Black-Scholes Merton option pricing model to estimate the fair value of stock options granted subsequent to the adoption of FAS 123(R). For stock option awards that were granted prior to the adoption date of FAS 123(R) for which the requisite service period has not been provided as of the adoption date (no stock option awards were granted during the three-months ended March 31, 2006), the fair value of each option was estimated on the date of grant using the Black-Scholes Merton option pricing model with the following weighted assumptions:

- 7 -

<PAGE>

|                        | Weighted Average | Range           
|----------------------- | ---------------- | ----------------
|Expected life (years)   | 7.00             | 7.00            
|Risk free interest rate | 4.14%            | 4.00 - 4.48%    
|Expected volatility     | 20.59%           | 19.40%  - 21.00%
|Expected dividend yield | 7.01%            | 5.10% - 8.00%   
|Fair value              | $3.12            | $1.93 - $6.16   

A summary of the Company's stock option activity and related information for the three months ended March 31 follows:

|                                  | Options  | Weighted
average 
exercise price | Aggregate
Intrinsic Value
|--------------------------------- | -------- | -------------------------------- | -------------------------
|Outstanding at beginning of year: | 142,900  | $   32.68                        |                          
|Granted                           | -        | -                                |                          
|Exercised                         | (22,500) | 29.06                            |                          
|Forfeited                         | -        | -                                |                          
|Outstanding at March 31, 2006     | 120,400  | $   33.33                        | $2,633,148               
|Exercisable at March 31, 2006     | 63,400   | $   27.20                        | $1,775,200               



|                     | Outstanding | Exercisable                     
|-------------------- | ----------- | --------------------------------
|Exercise Price Range | Options     | Weighted
average 
exercise price
|$19.06 - 29.99       | 41,900      | $   21.65                       
|$30.00 - 39.99       | 42,000      | $   34.29                       
|$40.00 - 47.45       | 36,500      | $   45.62                       
|Total                | 120,400     | $   33.33                       



The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying awards and the quoted price of the Company's common stock at March 31, 2006.  As of March 31, 2006, there was approximately $0.2 million of total unrecognized compensation cost related to unvested share-based compensation arrangements granted under our stock award plans. That cost is expected to be recognized over a weighted-average period of approximately two years.  The weighted average remaining contractual life of the outstanding options is 7.16 years.



As permitted by Statement 123, through the fourth quarter of 2005 and previous years, the Operating Partnership accounted for share-based payments to employees using Opinion 25's intrinsic value method and, as such, generally recognized no compensation cost for employee stock options when the stock option price at the grant date was equal to or greater than the fair market value of the stock at that date.  Had the Operating Partnership adopted Statement 123(R) in prior periods, the impact of that standard would have approximated the impact of Statement 123 as described below:







- 8 -

<PAGE>



|                                                                                                            | Pro Forma Three MonthsEnded March 31, 2005
|----------------------------------------------------------------------------------------------------------- | ------------------------------------------
|(dollars in thousands, except per unit data)                                                                |                                           
|Net income available to common unitholders as reported                                                      |                                           
|Add: Total stock-based compensation expense recorded                                                        |                                           
|Deduct: Total stock-based employee compensation expense
  determined under fair value method for all awards |                                           
|Pro forma net income available to common unitholders                                                        |                                           
|Earnings per common unit                                                                                    |                                           
|Basic - as reported                                                                                         |                                           
|Basic - pro forma                                                                                           |                                           
|Diluted - as reported                                                                                       |                                           
|Diluted - pro forma                                                                                         |                                           



|4. | INVESTMENT IN STORAGE FACILITIES
|-- | --------------------------------

The following summarizes activity in storage facilities during the three months ended March 31, 2006.

(dollars in thousands)

|Cost:                                |           
|------------------------------------ | ----------
|Beginning balance                    | $  893,980
|Property acquisitions                | 22,451    
|Improvements and equipment additions | 5,666     
|Dispositions                         | (31)      
|Ending balance                       | $922,066  

|Accumulated Depreciation:   |           
|--------------------------- | ----------
|Beginning balance           | $  130,550
|Additions during the period | 5,622     
|Dispositions                | (19)      
|Ending balance              | $136,153  



During the first three months of 2006, the Operating Partnership acquired six storage facilities for $22.5 million.  Substantially all of the purchase price of these facilities was allocated to land ($4.4 million), building ($17.7 million) and equipment ($0.4 million) and the operating results of the acquired facilities have been included in the Operating Partnership's operations since their respective acquisition dates.

|5. | UNSECURED LINE OF CREDIT AND TERM NOTES
|-- | ---------------------------------------

The Operating Partnership has a $100 million (expandable to $200 million) unsecured line of credit that matures in September 2007 and a $100 million unsecured term note that matures in September 2009.  The line of credit bears interest at LIBOR plus 0.90% and requires a 0.20% facility fee.  The term note bears interest at LIBOR plus 1.20%.  The Operating Partnership also maintains a $80 million term note maturing September 2013 bearing interest at a fixed rate of 6.26% and a $20 million term note maturing September 2013 bearing interest at a variable rate

- 9 -

<PAGE>



equal to LIBOR plus 1.50%.  The weighted average interest rate at March 31, 2006 on the Operating Partnership's line of credit before the effect of interest rate swaps was approximately 5.6%.  At March 31, 2006, there was $10 million available on the revolving line of credit, excluding the amount available on the expansion feature.



The Operating Partnership entered into a $25 million term note with a bank in January 2006.  The term note matures in July 2006 and bears interest at LIBOR plus 1.20%.



In April 2006, the Operating Partnership entered into a $150 million term note maturing in April 2016 bearing interest at 6.38%.  The proceeds from this term note were used to paydown the outstanding balance on the Operating Partnership's line of credit, to repay the $25 million term note entered in January 2006 and a $15 million term note entered in April 2006, and to make an additional investment into Locke Sovran I, LLC (see Note 9) and Locke Sovran II, LLC (see Note 2).

Interest rate swaps are used to adjust the proportion of total debt that is subject to variable interest rates.  The interest rate swaps require the Operating Partnership to pay an amount equal to a specific fixed rate of interest times a notional principal amount and to receive in return an amount equal to a variable rate of interest times the same notional amount.  The notional amounts are not exchanged.  No other cash payments are made unless the contract is terminated prior to its maturity, in which case the contract would likely be settled for an amount equal to its fair value.  The Operating Partnership enters interest rate swaps with a number of major financial institutions to minimize counterparty credit risk.

The interest rate swaps qualify and are designated as hedges of the amount of future cash flows related to interest payments on variable rate debt.  Therefore, the interest rate swaps are recorded in the consolidated balance sheet at fair value and the related gains or losses are deferred in shareholders' equity as Accumulated Other Comprehensive Income ("AOCI").  These deferred gains and losses are amortized into interest expense during the period or periods in which the related interest payments affect earnings.  However, to the extent that the interest rate swaps are not perfectly effective in offsetting the change in value of the interest payments being hedged, the ineffective portion of these contracts is recognized in earnings immediately.  Ineffectiveness was immaterial in 2006 and 2005.

The Operating Partnership has entered into five interest rate swap agreements as detailed below to effectively convert a total of $150 million of variable-rate debt to fixed-rate debt.

|Notional Amount             | Effective Date | Expiration Date | Fixed
Rate Paid | Floating Rate  Received
|--------------------------- | -------------- | --------------- | --------------- | -----------------------
|                            |               
|$50 Million                 | 9/28/01        | 10/2/06         | 5.685%          | 1 month LIBOR          
|$30 Million                 | 9/28/01        | 9/30/08         | 5.705%          | 1 month LIBOR          
|$50 Million                 | 11/14/05       | 9/1/09          | 5.590%          | 1 month LIBOR          
|$20 Million                 | 9/4/05         | 9/4/13          | 5.935%          | 6 month LIBOR          
|$50 Million - forward start | 10/10/06       | 9/1/09          | 5.680%          | 1 month LIBOR          



The interest rate swap agreements are the only derivative instruments, as defined by SFAS No. 133, held by the Operating Partnership.  Based on current interest rates, the Operating Partnership estimates that payments under the interest rate swaps will be approximately $0.2 million in 2006.  Payments made under the interest rate swap agreements will be reclassified to

- 10 -

<PAGE>

interest expense as settlements occur.  The fair value of the swap agreements, including accrued interest, was an asset of $3.5 million at March 31, 2006.  In conjunction with the Operating Partnership entering a $150 million term note in April 2006, the Operating Partnership terminated the $30 million notional swap expiring in September of 2008.  The Operating Partnership received $255,000 for terminating this interest rate swap.



The table below summarizes the Operating Partnership's debt obligations and interest rate derivatives at March 31, 2006.  The estimated fair value of financial instruments is subjective in nature and is dependent on a number of important assumptions, including discount rates and relevant comparable market information associated with each financial instrument. The fair value of the fixed rate term note and mortgage note were estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.  The use of different market assumptions and estimation methodologies may have a material effect on the reported estimated fair value amounts. Accordingly, the estimates presented below are not necessarily indicative of the amounts the Operating Partnership would realize in a current market exchange.

|                                            | Expected Maturity Date | Total    | Fair Value
|------------------------------------------- | ---------------------- | -------- | ----------
|                                            | 2006                   | 2007     | 2008      
|Line of credit - variable rate LIBOR + 0.9% | -                      | $90,000  | -         
|                                            |                        |          |           
|Notes Payable:                              |                        |          |           
|Term note - variable rate LIBOR+1.20%       | -                      | -        | -         
|Term note - variable rate LIBOR+1.50%       | -                      | -        | -         
|Term note - variable rate LIBOR+1.20%       | $25,000                | -        | -         
|Term note - fixed rate 6.26%                | -                      | -        | -         
|                                            |                        |          |           
|Mortgage note - fixed rate 7.19%            | $     647              | $    936 | $  997    
|Mortgage note - fixed rate 5.40%            | $       90             | $    126 | $  133    
|                                            |                        |          |           
|Interest rate derivatives  - asset          | -                      | -        | -         



|6. | MORTGAGES PAYABLE
|-- | -----------------

In February 2002, the consolidated joint venture (Locke Sovran II, LLC) entered into a mortgage note of $48 million.  The note is secured by the 27 properties owned by the joint venture with a carrying value of $72.6 million at March 31, 2006.  The 10-year note bears interest at 7.19%.



The Operating Partnership assumed a 7.25% mortgage note in connection with the acquisition of a storage facility in June 2005.  The mortgage was recorded at its fair value of $3.9 million based upon the estimated market rate of 5.4% as compared to the actual outstanding balance of $3.6 million.  The premium of approximately $0.3 million over the principal balance of the mortgage payable will be amortized over the remaining term of the mortgage based on the effective interest method.  The note is secured by the one property with a carrying value of $6.1 million at March 31, 2006.







- 11 -

<PAGE>



|7. | COMMITMENTS AND CONTINGENCIES
|-- | -----------------------------

The Operating Partnership's current practice is to conduct environmental investigations in connection with property acquisitions. At this time, the Operating Partnership is not aware of any environmental contamination of any of its facilities that individually or in the aggregate would be material to the Operating Partnership's overall business, financial condition, or results of operations.



At March 31, 2006, the Operating Partnership was in negotiations to acquire five stores for approximately $13.0 million.  These stores were purchased in April 2006.



|8. | COMPREHENSIVE INCOME
|-- | --------------------

Total comprehensive income consisting of net income and the change in the fair value of interest rate swap agreements was $10.9 million and $9.8 million for the three months ended March 31, 2006 and 2005, respectively.



|9. | INVESTMENT IN JOINT VENTURES
|-- | ----------------------------

Investment in joint ventures includes an ownership interest in Locke Sovran I, LLC, which owns 11 self-storage facilities throughout the United States, and an ownership interest in Iskalo Office Holdings, LLC, which owns the building that houses the Operating Partnership's headquarters and other tenants.

In December 2000, the Operating Partnership contributed seven self-storage properties to Locke Sovran I, LLC with a fair market value of $19.8 million, in exchange for a $15 million one year note receivable bearing interest at LIBOR plus 1.75% which was repaid in 2001, and a 45% interest in Locke Sovran I, LLC.



In April 2006, the Operating Partnership made an additional investment of $2.8 million in Locke Sovran I, LLC that increased the Operating Partnership's ownership to over 70%.  As a result of this transaction the Operating Partnership will consolidate the results of operations of Locke Sovran I, LLC in its financial statements from the date that it acquired its controlling interest.



The Operating Partnership also has a 49% ownership interest in Iskalo Office Holdings, LLC at March 31, 2006.  The Operating Partnership's investment includes a capital contribution of $49.



A summary of the unconsolidated joint ventures' financial statements as of and for the three months ended March 31, 2006 is as follows:

|(dollars in thousands)                | Locke Sovran I,LLC  | Iskalo Office Holdings, LLC
|------------------------------------- | ------------------- | ---------------------------
|Balance Sheet Data:                   |                     |                            
|Investment in storage facilities, net | $ 38,000            | $           -              
|Investment in office building         | -                   | 5,961                      
|Other assets                          | 1,240               | 665                        
|Total Assets                          | $ 39,240     
===== | $    6,626     
======     
|                                      |                     |                            

- 12 -

<PAGE>

|Due to the Operating Partnership                    | $   2,763              | $           -           
|--------------------------------------------------- | ---------------------- | ------------------------
|Mortgage payable                                    | 29,379                 | 7,493                   
|Other liabilities                                   | 579                    | 285                     
|Total Liabilities                                   | 32,721                 | 7,778                   
|Unaffiliated partners' equity (deficiency)          | 3,521                  | (663)                   
|Operating Partnership equity (deficiency)           | 2,998                  | (489)                   
|Total Liabilities and Partners' Equity (deficiency) | $  39,240     
=====   | $   6,626     
=====    
|Income Statement Data:                              |                        |                         
|Total revenues                                      | $    1,699             | $       322             
|Total expenses                                      | 1,581                  | 298                     
|Net income                                          | $       118     
===== | $         24     
======
|                                                    |                        |                         

The Operating Partnership does not guarantee the debt of Locke Sovran I, LLC or Iskalo Office Holdings, LLC.



|10. | EARNINGS PER UNIT
|--- | -----------------

The Operating Partnership reports earnings per unit data in accordance with Statement of Financial Accounting Standards No. 128, "Earnings Per Share."  In computing earnings per unit, the Operating Partnership excludes preferred unit distributions from net income to arrive at net income available to common unitholders.  The following table sets forth the computation of basic and diluted earnings per common unit.

|(in thousands except per unit data)                                                                        | Three Months EndedMarch 31, 2006 | Three Months EndedMarch 31, 2005
|---------------------------------------------------------------------------------------------------------- | -------------------------------- | --------------------------------
|Numerator:                                                                                                 |                                  |                                 
|Net income available to common unitholders                                                                 | $  8,202                         | $  6,751                        
|                                                                                                           |                                  |                                 
|Denominator:                                                                                               |                                  |                                 
|Denominator for basic earnings per unit -
    weighted average units                                       | 18,022                           | 16,532                          
|Effect of Dilutive Securities:                                                                             |                                  |                                 
|Stock options, warrants and unvested restricted stock                                                      | 69                               | 150                             
|Denominator for diluted earnings per unit -
    adjusted weighted average units and
    assumed conversion | 18,091                           | 16,682                          
|                                                                                                           |                                  |                                 
|Basic earnings per common unit                                                                             | $    0.46                        | $    0.41                       
|Diluted earnings per common unit                                                                           | $    0.45                        | $    0.40                       

Potential common units from the possible conversion of the Series C Convertible Cumulative Preferred Stock were excluded from the 2006 and 2005 diluted earnings per unit calculation because their inclusion would have had an antidilutive effect on earnings per unit.











- 13 -

<PAGE>

|Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

The following discussion and analysis of the consolidated financial condition and results of operations should be read in conjunction with the financial statements and notes thereto included elsewhere in this report.



Disclosure Regarding Forward-Looking Statements

When used in this discussion and elsewhere in this document, the words "intends," "believes," "expects," "anticipates," and similar expressions are intended to identify "forward-looking statements" within the meaning of that term in Section 27A of the Securities Exchange Act of 1934 and in Section 21F of the Securities Act of 1933. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause our actual results, performance or achievements to be materially different from those expressed or implied by such forward-looking statements. Such factors include, but are not limited to, the effect of competition from new self-storage facilities, which would cause rents and occupancy rates to decline; our ability to evaluate, finance and integrate acquired businesses into our existing business and operations; our ability to effectively compete in the industry in which we do business; our existing indebtedness may mature in an unfavorable credit environment, preventing refinancing or forcing refinancing of the indebtedness on terms that are not as favorable as the existing terms; interest rates may fluctuate, impacting costs associated with our outstanding floating rate debt; our ability to successfully extend our truck move-in program for new customers and Dri-guard product roll-out; our reliance on our call center; our cash flow may be insufficient to meet required payments of principal, interest and dividends; and tax law changes that may change the taxability of future income.



RESULTS OF OPERATIONS

FOR THE PERIOD JANUARY 1, 2006 THROUGH MARCH 31, 2006, COMPARED TO THE PERIOD JANUARY 1, 2005 THROUGH MARCH 31, 2005

We recorded rental revenues of $35.5 million for the three months ended March 31, 2006, an increase of $4.3 million, or 13.7%, when compared to rental revenues of $31.2 million in the three months ended March 31, 2005.  Of this increase, $2.0 million resulted from a 6.4% increase in rental revenues at the 255 core properties considered in same store sales (those properties included in the consolidated results of operations since January 1, 2005 that were at a stable occupancy).  The increase in same store rental revenues was achieved primarily through rate increases on select units, and a 2.5 basis point occupancy increase, which we believe resulted from improved responsiveness to customer demand created by our centralized call center and the increased demand in areas damaged by the 2005 hurricanes.  The remaining $2.3 million increase in rental revenues resulted from the acquisition of six stores during 2006 and from having the 2005 acquisitions included for a full quarter of operations.  Other income increased $0.2 million due to increased merchandise and insurance sales and the additional incidental revenue generated by truck rentals.

Property operating and real estate tax expense increased $1.6 million, or 14.2%, in the first quarter of 2006 compared to the same period in 2005.  Of this increase, $1.0 million was expenses incurred by the facilities acquired in 2006 and from having expenses from the 2005

- 14 -

<PAGE>

acquisitions included for a full year of operations.  $0.6 million of the increase was due to increased personnel, utilities, maintenance expenses, and increased property taxes at the 255 core properties considered same stores.  We expect the trend of increasing operating costs to continue at a moderate pace with upward pressure related to utilities and property insurance costs.



General and administrative expenses increased $0.5 million, or 16.7%, in the first quarter of 2006 compared to the same period in 2005.  The increase primarily resulted from increased personnel costs, increased costs in our call center, and the increased costs associated with operating the properties acquired in 2006 and 2005.

Depreciation and amortization expense increased to $5.6 million in the first quarter of 2006 from $5.0 million in the same period in 2005, primarily as a result of additional depreciation taken on real estate assets acquired in 2006 and a full quarter of depreciation on 2005 acquisitions.

Income from operations increased from $12.6 million in the first quarter of 2005 to $14.4 million in the same period in 2006 as a result of the net effect of the aforementioned items.

Interest expense increased from $4.7 million in the first quarter of 2005 to $5.7 million in the same period in 2006 as a result of higher interest rates and additional borrowings under our line of credit and term notes to purchase six stores in 2006.

The decrease in preferred unit distributions from 2005 to 2006 was a result of the conversion of 1,200,000 shares of our Series C Preferred Stock to 920,244 shares of common stock in 2005.



FUNDS FROM OPERATIONS

We believe that Funds from Operations ("FFO") provides relevant and meaningful information about our operating performance that is necessary, along with net earnings and cash flows, for an understanding of our operating results.  FFO adds back historical cost depreciation, which assumes the value of real estate assets diminishes predictably in the future. In fact, real estate asset values increase or decrease with market conditions. Consequently, we believe FFO is a useful supplemental measure in evaluating our operating performance by disregarding (or adding back) historical cost depreciation.



FFO is defined by the National Association of Real Estate Investment Trusts, Inc. ("NAREIT") as net income computed in accordance with generally accepted accounting principles ("GAAP"), excluding gains or losses on sales of properties, plus depreciation and amortization and after adjustments to record unconsolidated partnerships and joint ventures on the same basis.  We believe that to further understand our performance, FFO should be compared with our reported net income and cash flows in accordance with GAAP, as presented in our consolidated financial statements.



Our computation of FFO may not be comparable to FFO reported by other REITs or real estate companies that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently.  FFO does not represent cash generated from operating activities determined in accordance with GAAP, and should not be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP) as a measure of our liquidity, or as an indicator of our ability to make cash distributions.

- 15 -

<PAGE>

Reconciliation of Net Income to Funds From Operations

|                                                                                                           | Three months ended     
|---------------------------------------------------------------------------------------------------------- | -----------------------
|(in thousands)                                                                                             | March 31, 2006         
|Net income                                                                                                 | $ 8,830                
|Minority interest in income                                                                                | 143                    
|Depreciation of real estate and amortization
  of intangible assets exclusive of deferred
  financing fees | 5,622                  
|Depreciation and amortization from 
  unconsolidated joint ventures                                        | 121                    
|Preferred unit distributions                                                                               | (628)                  
|Funds from operations allocable to 
  minority interest in consolidated joint venture                      | (399)                  
|FFO available to common unitholders                                                                        | $  13,689       
======

LIQUIDITY AND CAPITAL RESOURCES

Our ability to retain cash flow is limited because the Company operates as a REIT.  In order to maintain its REIT status, a substantial portion of the Company's operating cash flow must be used to pay dividends to our unitholders.  We believe that our internally generated net cash provided by operating activities will continue to be sufficient to fund ongoing operations, capital improvements, dividends and debt service requirements through September 2007, at which time our revolving line of credit matures unless renewed at our option for one additional year.



Cash flows from operating activities were $13.9 million and $13.6 million for the three months ended March 31, 2006, and 2005, respectively.  The increase is primarily attributable to increased net income and increased non-cash charges for depreciation and amortization.



Cash used in investing activities was $28.1 million and $18.3 million for the three months ended March 31, 2006, and 2005, respectively.  The increase in cash used was attributable to increased acquisition activity in 2006 and increased spending on improvements to existing facilities.



Cash provided by financing activities was $15.6 million in 2006 compared to $7.9 in 2005.  In December 2004, our unsecured credit agreements were amended to increase the line of credit availability from $75 million to $100 million (expandable to $200 million), reduce the interest rate from LIBOR plus 1.375% to LIBOR plus 0.90%, extend the maturity by one year to September 2007, and retain a one year extension option.  In addition, the line of credit requires a facility fee of 0.20%.  At March 31, 2006, there was $10 million available on our line of credit.  The amendment also reduced the interest rate on the $100 million term note from LIBOR plus 1.50% to LIBOR plus 1.20%, and extended the maturity by one year to September 2009.



In addition to the line of credit and term note mentioned above, in 2003, we also issued a $80 million unsecured term note bearing interest at a fixed rate of 6.26% and a $20 million unsecured term note bearing interest at a variable rate equal to LIBOR plus 1.50%.  The term notes mature September 2013.





- 16 -

<PAGE>



In April 2006, the Operating Partnership entered into a $150 million term note maturing in April 2016 and bearing interest at 6.38%.  The proceeds from this term note were used to paydown the outstanding balance on the Operating Partnership's line of credit, to repay a $25 million term note entered in January 2006 and a $15 million term note entered in April 2006, and to make an additional investment in Locke Sovran I, LLC.



The line of credit facility and term notes currently have investment grade ratings from Standard and Poor's (BBB-) and Fitch (BBB-).



Our line of credit and term notes require us to meet certain financial covenants, including prescribed leverage, fixed charge coverage, minimum net worth, limitations on additional indebtedness and limitations on dividend payouts. As of March 31, 2006, we were in compliance with all covenants.



In February 2002, the consolidated joint venture (Locke Sovran II, LLC) entered into a mortgage note of $48 million.  The note is secured by the 27 properties owned by the joint venture with a carrying value of $72.6 million at March 31, 2006.  The 10-year note bears interest at a fixed rate of 7.19%.



The Operating Partnership assumed a 7.25% mortgage note in connection with the acquisition of a storage facility in June 2005.  The note is secured by the one property with a carrying value of $6.1 million at March 31, 2006.



On July 3, 2002, we entered into an agreement providing for the issuance of 2,800,000 shares of 8.375% Series C Convertible Cumulative Preferred Stock and warrants to purchase 379,166 shares of common stock at $32.60 per share in a privately negotiated transaction.  The offering price was $25.00 per share and the net proceeds of $67.9 million were used to reduce indebtedness that was incurred in the June 2002 acquisition of seven self-storage properties and to repay a portion of our borrowings under the line of credit.  During 2005, we issued 920,244 shares of our common stock in connection with a written notice from one of the holders of our Series C Preferred Stock requesting the conversion of 1,200,000 shares of Series C Preferred Stock into common stock.  All converted shares of Series C Preferred Stock were retired leaving 1,200,000 shares outstanding at March 31, 2006.



During 2006 and 2005, we did not acquire any shares of our common stock via the Share Repurchase Program authorized by the Board of Directors.  From the inception of the Share Repurchase Program through March 31, 2006, we have reacquired a total of 1,171,886 shares pursuant to this program.  From time to time, subject to market price and certain loan covenants, we may reacquire additional shares.



During 2006, we issued 69,331 shares of our common stock pursuant to our Dividend Reinvestment and Stock Purchase Plan and Employee Stock Option Plan.  We realized $3.0 million from the sale of such shares.  We expect to issue shares when our share price and capital needs warrant such issuance.



Future acquisitions, share repurchases and repayment of the credit line are expected to be funded with the revolving line of credit, issuance of secured or unsecured term notes, issuance of common or preferred stock, sale of properties, private placement solicitation of joint venture equity and other sources of capital.



- 17 -

<PAGE>

ACQUISITION OF PROPERTIES

During 2006, we have used operating cash flow, borrowings pursuant to a term note, and proceeds from our Dividend Reinvestment and Stock Purchase Plan to acquire six properties in New York and Texas comprising 352,000 square feet from unaffiliated storage operators for $22.5 million.



FUTURE ACQUISITION AND DEVELOPMENT PLANS

Our external growth strategy is to increase the number of facilities we own by acquiring suitable facilities in markets in which we already have operations, or to expand in new markets by acquiring several facilities at once in those new markets.



At March 31, 2006, we were in negotiations to acquire five stores for approximately $13 million.  These stores were purchased in April 2006.



In addition, as announced in 2004, we have begun to implement a program that will add 450,000 to 600,000 square feet of rentable space at existing stores and convert up to an additional 250,000 to 300,000 square feet to premium (climate and humidity controlled) space.  The projected cost of these revenue enhancing improvements is estimated at between $32 and $40 million.  Funding of these and the above-mentioned improvements is expected to be provided primarily from borrowings under our line of credit and issuance of shares of our common stock through our Dividend Reinvestment and Stock Purchase Plan.



We also expect to accelerate, by two to three years, the required capital expenditures on 50 to 70 of our Properties.  This includes repainting, paving, and remodeling of the office buildings at these facilities.  Typically we spend $4 to $5 million per year on such improvements; for 2006 and 2007, we expect to spend approximately $15 million per year.



DISTRIBUTION REQUIREMENTS OF THE COMPANY AND IMPACT ON THE OPERATING PARTNERSHIP

As a REIT, the Company is not required to pay federal income tax on income that it distributes to its shareholders, provided that the amount distributed is equal to at least 90% of its taxable income.  These distributions must be made in the year to which they relate, or in the following year if declared before the Company files its federal income tax return, and if it is paid before the first regular dividend of the following year.  The Company's source of funds for such distributions is solely and directly from the Operating Partnership.



As a REIT, the Company must derive at least 95% of its total gross income from income related to real property, interest and dividends. In the first three months of 2006, the Company's percentage of revenue from such sources exceeded 96%, thereby passing the 95% test, and no special measures are expected to be required to enable the Company to maintain its REIT designation.



INTEREST RATE RISK

We have entered into interest rate swap agreements in order to mitigate the effects of fluctuations in interest rates on our floating rate debt.  At March 31, 2006, we have five outstanding interest rate swap agreements as summarized below:

- 18 -

<PAGE>

|Notional Amount             | Effective Date | Expiration Date | Fixed
Rate Paid | Floating Rate Received
|--------------------------- | -------------- | --------------- | --------------- | ----------------------
|                            |               
|$50 Million                 | 9/28/01        | 10/2/06         | 5.685%          | 1 month LIBOR         
|$30 Million                 | 9/28/01        | 9/30/08         | 5.705%          | 1 month LIBOR         
|$50 Million                 | 11/14/05       | 9/1/09          | 5.590%          | 1 month LIBOR         
|$20 Million                 | 9/4/05         | 9/4/13          | 5.935%          | 6 month LIBOR         
|$50 Million - forward start | 10/10/06       | 9/1/09          | 5.680%          | 1 month LIBOR         



Upon renewal or replacement of the credit facility, our total interest may change dependent on the terms we negotiate with the lenders; however, the LIBOR base rates have been contractually fixed on $150 million of our debt through the interest rate swap termination dates.



Through September 2008, $230 million of our $315 million of unsecured debt is on a fixed rate basis after taking into account the interest rate swaps noted above.  Based on our outstanding unsecured debt of $315 million at March 31, 2006, a 1% increase in interest rates would increase our interest expense by $850,000 per year.  In conjunction with the Operating Partnership entering a $150 million term note in April 2006, the Operating Partnership terminated the $30 million notional swap expiring in September of 2008.  The Operating Partnership received $255,000 for terminating this interest rate swap.



INFLATION

We do not believe that inflation has had or will have a direct effect on our operations. Substantially all of the leases at the facilities are on a month-to-month basis which provides us with the opportunity to increase rental rates as each lease matures.

SEASONALITY

Our revenues typically have been higher in the third and fourth quarters, primarily because we increase rental rates on most of our storage units at the beginning of May and because self-storage facilities tend to experience greater occupancy during the late spring, summer and early fall months due to the greater incidence of residential moves during these periods. However, we believe that our customer mix, diverse geographic locations, rental structure and expense structure provide adequate protection against undue fluctuations in cash flows and net revenues during off-peak seasons. Thus, we do not expect seasonality to affect materially distributions to shareholders.

RECENT ACCOUNTING PRONOUNCEMENTS

In March 2005, the FASB issued Interpretation No. 47, Accounting for Conditional Asset Retirement Obligations. Interpretation 47 clarifies that the term conditional asset retirement obligation as used in FASB Statement No. 143, Accounting for Asset Retirement Obligations, refers to a legal obligation to perform an asset retirement activity in which the timing and (or) method of settlement are conditional on a future event that may or may not be within the control of the entity. However, the obligation to perform the asset retirement activity is unconditional even though uncertainty exists about the timing and (or) method of settlement.  Interpretation 47

- 19 -



<PAGE>

requires that the uncertainty about the timing and (or) method of settlement of a conditional asset retirement obligation should be factored into the measurement of the liability when sufficient information exists. Interpretation 47 is effective no later than for fiscal years ending after December 15, 2005 (December 31, 2005 for the Operating Partnership). The application of Interpretation 47 does not have a material impact on the Operating Partnership's financial position or results of operations.



In June 2005, the FASB ratified the EITF's consensus on Issue No. 04-5 "Determining Whether a General Partner, or the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights." This consensus established the presumption that general partners in a limited partnership control that limited partnership (or similar entity such as an LLC) regardless of the extent of the general partners' ownership interest in the limited partnership. The consensus further establishes that the rights of the limited partners can overcome the presumption of control by the general partners, if the limited partners have either (a) the substantive ability to dissolve (liquidate) the limited partnership or otherwise remove the general partners without cause or (b) substantive participating rights.  EITF 04-5 is effective for all agreements entered into or modified after June 29, 2005.  For pre-existing agreements that are not modified, the consensus is effective as of the beginning of the first fiscal reporting period beginning after December 15, 2005.  The implementation of this standard did not have a material effect on our consolidated financial position or results of operations.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

The information required is incorporated by reference to the information appearing under the caption "Interest Rate Risk" in "Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations" above.

|Item 4. | Controls and Procedures
|------- | -----------------------

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures

Our management conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, under the supervision of and with the participation of our management, including the Chief Executive Officer and Chief Financial Officer. Based on that evaluation, our management, including the Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were effective at March 31, 2006.  There have not been changes in the Operating Partnership's internal controls or in other factors that could significantly affect these controls during the quarter ended March 31, 2006.



Changes in Internal Control over Financial Reporting

There have not been any changes in the Operating Partnership's internal control over financial reporting (as defined in 13a-15(f) and 15d-15(f) promulgated under The Securities Exchange Act of 1934) that occurred during the Operating Partnership's most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Operating Partnership's internal control over financial reporting.



- 20 -

<PAGE>

|PART II. | Other Information
|-------- | -----------------

|Item 1. | Legal Proceedings
|------- | -----------------

No disclosure required.

|Item 1A. | Risk Factors
|-------- | ------------

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2005, which could materially affect our business, financial condition or future results. The risks described in our Annual Report on Form 10-K are not the only risks facing our Company.  Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and operating results.

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

No disclosure required.

|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

No disclosure required.

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

No disclosure required.

|Item 5. | Other Information
|------- | -----------------

No disclosure required.

|Item 6. | Exhibits and Reports on Form 8-K
|------- | --------------------------------

|(a)  | Exhibits:                                                                                                                         
|---- | ----------------------------------------------------------------------------------------------------------------------------------
|31.1 | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended.

|31.2 | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act, as amended.                                           
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|32   | Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

|(b) | Reports on Form 8-K:
|--- | --------------------

None

- 21 -

<PAGE>

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.

|May 8, 2006                  
Date | SOVRAN ACQUISITION LIMITED PARTNERSHIP
By:  Sovran Holdings, Inc.
Its:  General Partner
By: /s/ David L. Rogers
           David L. Rogers
           Chief Financial Officer
|---------------------------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------





































































- 22 -

<PAGE>

Exhibit 31.1

Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) and 15d-14(a) of the Securities Exchange Act, as amended

I, Robert J. Attea, certify that:

|1. | I have reviewed this quarterly report on Form 10-Q of Sovran Acquisition Limited Partnership;                                                                                                                                                                                                                                         
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;                            
|3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;                                               
|4. | The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)), for the registrant and have:
|   | a)                                                                                                                                                                                                                                                                                                                                    
|   | b)                                                                                                                                                                                                                                                                                                                                    
|   | c)                                                                                                                                                                                                                                                                                                                                    
|   | d)                                                                                                                                                                                                                                                                                                                                    
|5. | The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):                                      
|   | a)                                                                                                                                                                                                                                                                                                                                    
|   | b)                                                                                                                                                                                                                                                                                                                                    







- 23 -

<PAGE>

Date:          May 8, 2006

| | / S / Robert J. Attea 
Robert J. Attea
Chairman of the Board and Chief Executive Officer of Sovran Holdings, Inc., the Sole General Partner of the Operating Partnership
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------





















































































- 24 -



<PAGE>

Exhibit 31.2

Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) and 15d-14(a) of the Securities Exchange Act, as amended

I, David L. Rogers, certify that:

|1. | I have reviewed this quarterly report on Form 10-Q of Sovran Acquisition Limited Partnership;                                                                                                                                                                                                                                         
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;                            
|3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;                                               
|4. | The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)), for the registrant and have:
|   | a)                                                                                                                                                                                                                                                                                                                                    
|   | b)                                                                                                                                                                                                                                                                                                                                    
|   | c)                                                                                                                                                                                                                                                                                                                                    
|   | d)                                                                                                                                                                                                                                                                                                                                    
|5. | The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):                                      
|   | a)                                                                                                                                                                                                                                                                                                                                    
|   | b)                                                                                                                                                                                                                                                                                                                                    









- 25 -

<PAGE>

Date:          May 8, 2006

| | / S / David L. Rogers                         David L. RogersSecretary, Chief Financial Officer of Sovran Holdings, Inc., the Sole General Partner of the Operating Partnership
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------























































































- 26 -

<PAGE>

Exhibit 32

Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



Each of the undersigned of Sovran Acquisition Limited Partnership (the "Operating Partnership") does hereby certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that:



|1) | The Quarterly Report on Form 10-Q of the Operating Partnership for the period ended March 31, 2006 (the "Report") fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 (15 U.S.C. 78m); and
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |                                                                                                                                                                                                                                    
|2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Operating Partnership.                                                                 

Dated:          May 8, 2006

| | / S / Robert J. Attea                          Robert J. Attea
Chairman of the Board
Chief Executive Officer of Sovran Holdings, Inc., the Sole General Partner of the Operating Partnership
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | / S / David L. Rogers                        David L. Rogers
Chief Financial Officer of Sovran Holdings, Inc., the Sole General Partner of the Operating Partnership                        

























- 27 -