FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
[ X ]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2003





Commission file number: 0-024071





SOVRAN 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 an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes  X  No ____



















<Page>

|PART I. | FINANCIAL INFORMATION
|------- | ---------------------
|ITEM 1. | FINANCIAL STATEMENTS 

|                                                                                                               | March 31,2003       | December 31,2002   
|-------------------------------------------------------------------------------------------------------------- | ------------------- | -------------------
|(dollars in thousands, except unit data)                                                                       | (unaudited)         |                    
|Assets                                                                                                         |                     |                    
|Investment in storage facilities:                                                                              |                     |                    
|Land                                                                                                           | $ 133,228           | $ 132,853          
|Building and equipment                                                                                         | 580,891             | 577,988            
|                                                                                                               | 714,119             | 710,841            
|Less:  accumulated depreciation                                                                                | (79,771)            | (75,344)           
|Investment in storage facilities, net                                                                          | 634,348             | 635,497            
|Cash and cash equivalents                                                                                      | 6,020               | 2,063              
|Accounts receivable                                                                                            | 1,418               | 1,785              
|Receivable from related parties                                                                                | 98                  | 98                 
|Receivable from joint ventures                                                                                 | 2,167               | 2,023              
|Investment in joint ventures                                                                                   | 3,292               | 3,386              
|Prepaid expenses                                                                                               | 2,695               | 2,719              
|Other assets                                                                                                   | 4,518               | 4,766              
|Total Assets                                                                                                   | $ 654,556 
======== | $ 652,337 
========
|Liabilities                                                                                                    |                     |                    
|Line of credit                                                                                                 | $136,000            | $128,000           
|Term note                                                                                                      | 75,000              | 75,000             
|Accounts payable and accrued liabilities                                                                       | 3,566               | 4,691              
|Deferred revenue                                                                                               | 3,905               | 3,468              
|Fair value of interest rate swap agreements                                                                    | 10,116              | 10,020             
|Accrued distributions                                                                                          | 7,774               | 8,124              
|Capital lease obligations                                                                                      | 1,803               | 1,933              
|Mortgage payable                                                                                               | 47,337              | 47,519             
|Total Liabilities                                                                                              | 285,501             | 278,755            
|                                                                                                               |                     |                    
|Minority interest - consolidated joint venture                                                                 | 16,308              | 16,531             
|Limited partners' capital interest (554,865
  units in 2003 and 2002) at redemption  value                     | 15,803              | 15,736             
|                                                                                                               |                     |                    
|Partners' Capital                                                                                              |                     |                    
|General partner (219,567 units outstanding
  in 2003 and 2002)                                                 | 4,671               | 4,729              
|Limited partner (12,733,489 and 
  12,764,772 units  issued and 
  outstanding in 2003 and 2002, respectively) | 242,389             | 246,606            
|Preferred partners (1,200,000 Series B
  Preferred Units, at $25 liquidation preference)                       | 30,000              | 30,000             
|Preferred partners (2,800,000 Series C 
  Preferred Units, at $25 liquidation preference)                      | 70,000              | 70,000             
|Accumulated other comprehensive loss                                                                           | (10,116)            | (10,020)           
|Total Partners' Capital                                                                                        | 336,944             | 341,315            
|Total Liabilities and Partners' Capital                                                                        | $654,556 
=======   | $652,337 
=======  
|See notes to financial statements.                                                                             |                     |                    

-2-

<Page>

SOVRAN ACQUISITION LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)



|(dollars in thousands, except unit data)                       | January 1, 2003
to          March 31, 2003 | January 1, 2002
to         March 31, 2002
|-------------------------------------------------------------- | ------------------------------------------ | -----------------------------------------
|Revenues:                                                      |                                            |                                          
|Rental income                                                  | $        26,468                            | $         23,783                         
|Other operating income                                         | 587                                        | 384                                      
|Total revenues                                                 | 27,055                                     | 24,167                                   
|                                                               |                                            |                                          
|Expenses:                                                      |                                            |                                          
|Property operations and maintenance                            | 6,842                                      | 5,628                                    
|Real estate taxes                                              | 2,638                                      | 2,326                                    
|General and administrative                                     | 2,310                                      | 2,024                                    
|Depreciation and amortization                                  | 4,680                                      | 4,096                                    
|Total operating expenses                                       | 16,470                                     | 14,074                                   
|                                                               |                                            |                                          
|Income from operations                                         | 10,585                                     | 10,093                                   
|Other income (expense):                                        |                                            |                                          
|Interest expense                                               | (3,557)                                    | (3,483)                                  
|Interest income                                                | 104                                        | 82                                       
|Minority interest - consolidated joint venture                 | (163)                                      | (276)                                    
|Equity in income (losses) of joint ventures                    | 2                                          | (5)                                      
|Net Income                                                     | 6,971                                      | 6,411                                    
|Preferred unit distributions                                   | (2,204)                                    | (739)                                    
|Net income available to common unitholders                     | $          4,767 
==========               | $            5,672 
===========          
|                                                               |                                            |                                          
|Per common unit:                                               |                                            |                                          
|Earnings per common unit - basic                               | $            0.35 
==========              | $             0.43 
===========          
|                                                               |                                            |                                          
|Earnings per common unit - diluted                             | $            0.35 
==========              | $             0.43 
===========          
|                                                               |                                            |                                          
|Common units used in basic earnings 
    per unit calculation  | 13,525,138                                 | 13,049,518                               
|Common units used in diluted earnings
    per unit calculation | 13,621,430                                 | 13,281,742                               
|                                                               |                                            |                                          
|Distribution declared per common unit                          | $            0.60 
==========              | $              0.59 
===========         

See notes to financial statements.



-3-

<Page>

SOVRAN ACQUISITION LIMITED PARTNERSHIP
STATEMENT OF CASH FLOW
(unaudited)

|(dollars in thousands)                                                              | January 1, 2003
to         March 31, 2003 | January 1, 2002
to         March 31, 2002
|----------------------------------------------------------------------------------- | ----------------------------------------- | -----------------------------------------
|Operating Activities                                                                |                                           |                                          
|Net income                                                                          | $      6,971                              | $       6,109                            
|Adjustments to reconcile net income to net cash
  provided by operating activities: |                                           |                                          
|Depreciation and amortization                                                       | 4,680                                     | 4,096                                    
|Equity in (income) losses of joint ventures                                         | (2)                                       | 5                                        
|Minority interest                                                                   | 163                                       | 578                                      
|Restricted stock earned                                                             | 109                                       | 160                                      
|Changes in assets and liabilities:                                                  |                                           |                                          
|Accounts receivable                                                                 | 367                                       | (18)                                     
|Prepaid expenses                                                                    | 24                                        | (256)                                    
|Accounts payable and other liabilities                                              | (1,458)                                   | 342                                      
|Deferred revenue                                                                    | 437                                       | 233                                      
|Net cash provided by operating activities                                           | 11,291                                    | 11,249                                   
|                                                                                    |                                           |                                          
|Investing Activities                                                                |                                           |                                          
|Additions to storage facilities                                                     | (3,283)                                   | (31,359)                                 
|Advances to joint ventures                                                          | (171)                                     | (441)                                    
|Net cash used in investing activities                                               | (3,454)                                   | (31,800)                                 
|                                                                                    |                                           |                                          
|Financing Activities                                                                |                                           |                                          
|Net proceeds from sale of partnership units                                         | 2,973                                     | 3,925                                    
|Proceeds from (paydown of) line of credit                                           | 8,000                                     | (12,000)                                 
|Proceeds from mortgage financing                                                    | -                                         | 48,000                                   
|Financing costs                                                                     | -                                         | (296)                                    
|Distributions paid                                                                  | (10,714)                                  | (8,748)                                  
|Distributions from unconsolidated joint venture                                     | 123                                       | -                                        
|Purchase of treasury stock                                                          | (3,950)                                   | -                                        
|Redemption of Operating Partnership Units                                           | -                                         | (3,029)                                  
|Mortgage and capital lease principal payments                                       | (312)                                     | (9)                                      
|Net cash (used in) provided by financing activities                                 | (3,880)                                   | 27,843                                   
|Net increase in cash                                                                | 3,957                                     | 7,292                                    
|Cash at beginning of period                                                         | 2,063                                     | 1,883                                    
|Cash at end of period                                                               | $         6,020 
==========               | $         9,175 
==========              
|Supplemental cash flow information
  Cash paid for interest                         | $         3,557                           | $         3,237                          
|Fair value of net liabilities assumed on the
    acquisition of storage facilities  | -                                         | 251                                      

Distributions declared but unpaid were $7,774 at March 31, 2003 and $7,379 at March 31, 2002.

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, 2003 are not necessarily indicative of the results that may be expected for the year ended December 31, 2003.

|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.  In 1995, the Company was formed under Maryland law and the Operating Partnership was organized as a Delaware limited partnership to continue and to expand the self-storage operations of the Company's privately owned predecessor organizations.  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, 2003, the Operating Partnership owned and/or managed 264 self-storage properties under the "Uncle Bob's Self Storage"® trade name in 21 states.

As of March 31, 2003, the Company was a 95.89% 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 issue Common Shares to acquire Units presented for redemption, rather than paying cash.  With each such redemption the Company's 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

-5-

<Page>

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.

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

In accordance with the provisions of SFAS No. 123 "Accounting for Stock-Based Compensation," the Operating Partnership has elected to continue applying the provisions of Accounting Principles Board Opinion No. 25 (APB 25) and related interpretations in accounting for its stock-based compensation plans. Accordingly, the Operating Partnership does not recognize compensation expense for stock options when the stock option price at the grant date is equal to or greater than the fair market value of the stock at that date. The following illustrates the pro forma effect on net income and earnings per unit if the Operating Partnership had applied the fair value recognition provisions of SFAS No. 123 (in thousands, except for earnings per unit information):

|                                                                                                                 | Three Months Ended March 31,
|---------------------------------------------------------------------------------------------------------------- | ----------------------------
|(dollars in thousands, except per unit data)                                                                     |                             
|Net income available to common unitholders
   as reported                                                        |                             
|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-month period ended March 31, 2003.

(dollars in thousands)

|Cost:                                |           
|------------------------------------ | ----------
|Beginning balance                    | $  710,841
|Property acquisitions                | -         
|Improvements and equipment additions | 3,291     
|Dispositions                         | (13)      
|Ending balance                       | $ 714,119 



-6-

<Page>

|Accumulated Depreciation:   |            
|--------------------------- | -----------
|Beginning balance           | $    75,344
|Additions during the period | 4,433      
|Dispositions                | (6)        
|Ending balance              | $    79,771

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

The Operating Partnership has a $150 million revolving line of credit due November 2003 at LIBOR plus 1.375% and a $75 million term loan due November 2003 (extendable, at the Operating Partnership's option to November 2005) at LIBOR plus 1.75%.  The weighted average interest rate at March 31, 2003 on the Operating Partnership's credit facility before the effect of interest rate swaps was approximately 2.8%.  At March 31, 2003, there was $14 million available on the line of credit.

The Operating Partnership has entered into three interest rate swap agreements, one in March 2001 for $50 million and two in September 2001 for $50 million and $30 million, to effectively convert a total of $130 million of variable-rate debt to fixed-rate debt.  One of the $50 million interest rate swap agreements matures in November 2005, the other matures in October 2006, and the $30 million swap agreement matures in September 2008.

Based on current interest rates, the Operating Partnership estimates that payments under the interest rate swaps will be approximately $4.6 million in 2003.  Payments made under the interest rate swap agreements will be reclassified to interest expense as settlements occur.  The fair value of the swap agreements at March 31, 2003 was a $10.1 million liability.

|6. | MORTGAGES PAYABLE AND CAPITAL LEASE OBLIGATIONS
|-- | -----------------------------------------------

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 cost of $79 million.  The 10-year note bears interest at 7.19%.

|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.

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

Total comprehensive income consisting of net income and the change in the fair value of interest rate swap agreements was $6.9 million and $7.7 million for the three months ended March 31, 2003 and 2002, respectively.



-7-

<Page>

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

Investment in joint ventures includes an ownership interest in Locke Sovran I, LLC, which operates 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% that was repaid in 2001, and a 45% interest in Locke Sovran I, LLC.

The Operating Partnership also has a 49% ownership interest in Iskalo Office Holdings, LLC at March 31, 2003.  The majority of the $1.6 million investment relates to interest bearing loans made by the Operating Partnership to the joint venture.

A summary of the unconsolidated joint ventures' operating statements as for the three-months ended March 31, 2003 is as follows:

|(dollars in thousands) | Locke Sovran I,LLC      | Iskalo Office  Holdings, LLC
|---------------------- | ----------------------- | ----------------------------
|Income Statement Data: |                         |                             
|Total revenues         | $   1,494               | $      232                  
|Total expenses         | 1,510                   | 233                         
|Net loss               | $      (16)    
======= | $       (1)    
======      

The Operating Partnership does not guarantee the debt of Locke Sovran I, LLC; it does guarantee a $900,000 demand note payable of Iskalo Office Holdings, LLC.

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

The Operating Partnership reports earnings per unit in accordance with Statement of Financial Accounting Standards No. 128, "Earnings Per Share."  In computing earnings per unit, the Operating Partnership deducts preferred stock 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 Ended
 March 31, 2003 | Three Months Ended
 March 31, 2002
|-------------------------------------------------------------------- | ---------------------------------- | ----------------------------------
|Numerator:                                                           |                                    |                                   
|Net income available to common unitholders                           | $         4,767                    | $           5,672                 
|                                                                     |                                    |                                   
|Denominator:                                                         |                                    |                                   
|Denominator for basic earnings per unit -
    weighted average units | 13,525                             | 13,049                            
|                                                                     |                                    |                                   
|Effect of Dilutive Securities:                                       |                                    |                                   
|Stock options                                                        | 96                                 | 233                               

-8-

<Page>

|Denominator for diluted earnings per unit -
    adjusted weighted average units and
    assumed conversion | 13,621         | 13,282          
|---------------------------------------------------------------------------------------------------------- | -------------- | ----------------
|                                                                                                           |                |                 
|Basic earnings per common unit                                                                             | $         0.35 | $           0.43
|Diluted earnings per common unit                                                                           | $         0.35 | $           0.43

Potential common shares from the Series C Convertible Preferred Stock and related warrants were excluded from the 2003 diluted earnings per unit calculation because their inclusion would have had an antidilutive effect on earnings per unit.

|ITEM 2. | MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATION
|------- | ------------------------------------------------------------------------------------

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.

The Operating Partnership owns and/or manages a portfolio of 264 self-storage facilities, providing storage space for business and personal use to customers in 21 states.  The Operating Partnership's investment objective is to increase cash flow and enhance unitholder value by aggressively managing its portfolio, to expand and enhance the facilities in that portfolio and to selectively acquire new properties in geographic areas that will either complement or efficiently grow the portfolio.

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 1933 and in Section 21F of Securities Exchange Act of 1934. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements of the Operating Partnership 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; the Operating Partnership's ability to evaluate, finance and integrate acquired businesses into the Operating Partnership's existing business and operations; the Operating Partnership's ability to form joint ventures and sell existing properties to those joint ventures and others; the Operating Partnership's ability to effectively compete in the industry in which it does business; the Operating Partnership's 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 the Operating Partnership's outstanding floating rate debt; the Operating Partnership's ability to successfully implement its truck leasing program and Dri-Guard product roll-out; the Operating Partnership's reliance on its call center; the Operating Partnership's cash flow may be insufficient to meet required payments of principal and interest; and tax law changes which may change the taxability of future income.





-9-

<Page>

LIQUIDITY AND CAPITAL RESOURCES

The Operating Partnership's unsecured credit facility provides availability up to $150 million, of which $136 million was drawn on March 31, 2003.  The facility matures in November 2003 and bears interest at LIBOR plus 1.375%.

In addition to the credit facility, the Operating Partnership has a $75 million unsecured term note bearing interest at LIBOR plus 1.75%.  The $75 million note has a maturity date of November 2003, but can be extended through November 2005 at the Operating Partnership's option.

The credit facility and term notes currently have investment grade ratings from Standard and Poor's (BBB-), Moody's (Baa3), and Fitch (BBB-).

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 cost of $79 million.  The 10-year note bears interest at 7.19%.

During 2002, the Operating Partnership entered into lease agreements, qualifying as capital leases, for trucks to be used at its storage facilities.

In July 1999, the Company issued 1,200,000 shares of 9.85% Series B Cumulative Redeemable Preferred Stock. The Series B Preferred Stock is currently rated by Standard and Poor's (BB+), Moody's (Ba2) and Fitch (BB+).

On July 3, 2002, the Company 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 Company immediately issued 1,600,000 shares of the Series C Preferred and issued the remaining 1,200,000 shares on November 27, 2002.  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 acquisition of seven self-storage properties and to repay a portion of the line of credit.

In 2003, the Company acquired 145,816 shares of its common stock via the Share Repurchase Program authorized by the Board of Directors.  Through March 31, 2003, the Company has reacquired 1,171,886 shares pursuant to this program.  From time to time, subject to market price and certain loan covenants, the Company expects to continue reacquiring shares.

The Operating Partnership believes that its internally generated cash flows and borrowing capacity under the credit facility will be sufficient to fund ongoing operations, capital improvements, distributions, and share repurchases for the year 2003.  The Operating Partnership expects to replace its maturing unsecured credit facility with a new unsecured credit facility and medium to long-term unsecured term notes.  Future growth is expected to be funded through 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.







-10-

<Page>

ACQUISITION OF PROPERTIES

The Operating Partnership's external growth strategy is to increase the number of facilities it owns by acquiring suitable facilities in markets in which it already has an operating presence or to expand into new markets by acquiring several facilities at once in those new markets.

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 three months ended March 31, 2003, the Company's percentage of revenue from such sources exceeded 97%, thereby passing the 95% test, and no special measures are expected to be required to enable the Company to maintain its REIT designation.

RESULTS OF OPERATIONS

FOR THE PERIOD JANUARY 1, 2003 THROUGH MARCH 31, 2003, COMPARED TO THE PERIOD JANUARY 1, 2002 THROUGH MARCH 31, 2002 (DOLLARS IN THOUSANDS)

The Operating Partnership recorded rental revenues of $26.5 million for the quarter ended March 31, 2003, an increase of $2.7 million or 11.3% when compared to 2002 rental revenues of $23.8 million.  Of this increase, $1.1 million resulted from a 4.4% increase in revenues at the 241 core properties considered in same store sales.  The remaining $1.6 million increase in rental revenues resulted from the acquisition of 23 stores during 2002.  Other income increased $0.2 million due to additional revenue generated by truck rentals.

Property operating and real estate tax expense increased $1.5 million or 19.2% in 2003 compared to 2002.  Of this, $0.6 million was related to the facilities acquired in 2002.  The remaining $0.9 million increase was due to increased insurance, personnel, and snow removal expenses and increased property taxes at the 241 core properties considered same stores.

General and administrative expenses increased $0.3 million or 14.1%.  The increase primarily resulted from increased cost in the Operating Partnership's call center and the increased costs associated with operating the properties acquired in 2002.

Depreciation and amortization expense increased to $4.7 million from $4.1 million, primarily as a result of additional depreciation taken on real estate assets acquired in 2002.

Income from operations increased from $10.1 million in 2002 to $10.6 million in 2003 as a result of the aforementioned items.

-11-

<Page>

Interest expense increased from $3.5 million to $3.6 million as a result of the mortgage debt incurred in February 2002 on the consolidated joint venture properties.

The increase in preferred stock distributions and the reduction in net income available to common unitholders was a result of the issuance of the 8.375% Series C Convertible Cumulative Preferred Stock in July and November of 2002.



INFLATION

The Operating Partnership does not believe that inflation has had or will have a direct adverse effect on its operations.  Substantially all of the leases at the facilities allow for monthly rent increases, which provides the Operating Partnership with the opportunity to achieve increases in rental income as each lease matures.

SEASONALITY

The Operating Partnership's revenues typically have been higher in the third and fourth quarters, primarily because the Operating Partnership increases its rental rates on most of its storage units at the beginning of May and, to a lesser extent, 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, the Operating Partnership believes that its tenant mix, diverse geographical locations, rental structure and expense structure provide adequate protection against undue fluctuations in cash flows and net revenues during off-peak seasons.  Thus, the Operating Partnership does not expect seasonality to materially affect distributions to unitholders.

QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

The Operating Partnership manages its exposure to interest rate changes by entering into interest rate swap and cap agreements.  At March 31, 2003, the Operating Partnership has three outstanding interest rate swap agreements.  The first, entered in March 2001, effectively fixes the LIBOR base rate at 5.36% through November 2005 on $50 million notional amount.  The second, entered in September 2001, effectively fixes the LIBOR base rate at 4.485% through October 2006 on another $50 million notional amount.  The third, also entered in September 2001, effectively fixes the LIBOR base rate at 4.805% through September 2008 on $30 million notional amount.  The Operating Partnership has an unsecured credit facility in place through November 2003 enabling the Operating Partnership to borrow funds at rates of LIBOR plus 1.375% and 1.75%.  Accordingly, as a result of the above described interest rate swap agreements, the Operating Partnership has fixed its interest rate through November 2003 on $50 million at 6.735%, on another $50 million at 5.86%, and on $30 million at 6.555%.  Upon renewal or replacement of the credit facility, the Operating Partnership's total interest may change dependent on the terms it negotiates with its lenders; however, the LIBOR base rates have been contractually fixed on $130 million of the Operating Partnership's debt through the interest rate swap termination dates.

Because all but $130 million of the Operating Partnership's outstanding unsecured debt of $211 million is on a floating rate basis, changes in short term interest rates could have a significant impact on the Operating Partnership's earnings and funds from operations.  Should

-12-

<Page>

the Operating Partnership enter into further rate swap agreements, earnings could be negatively affected, as short-term rates are presently significantly below the five and seven year cost of funds.

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

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

|ITEM 4. | controls and procedures
|------- | -----------------------

As of March 31, 2003, an evaluation was performed under the supervision and with participation of the Operating Partnership's management, including the CEO and CFO, of the effectiveness of the design and operation of the Operating Partnership's disclosure controls and procedures.  Based on that evaluation, the Operating Partnership's management, including the CEO and CFO, concluded that the Operating Partnership's disclosure controls and procedures were effective as of March 31, 2003.  There have been no significant changes in the Operating Partnership's internal controls or in other factors that could significantly affect internal controls subsequent to March 31, 2003.



|PART II. | OTHER INFORMATION
|-------- | -----------------



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

No disclosure required.



|ITEM 2. | CHANGES IN 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.

-13-

<Page>

|ITEM 6. | EXHIBITS AND REPORTS ON FORM 8-K
|------- | --------------------------------



|(a)            | Exhibits:                                                                                                            
|-------------- | ---------------------------------------------------------------------------------------------------------------------
|Exhibit Number | Description                                                                                                          
|99.1           | Certification 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          



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 12, 2003 | SOVRAN ACQUISITION LIMITED PARTNERSHIP
By:  Sovran Holdings, Inc.
Its:  General Partner
By:  /s/ David L. Rogers
           David L. Rogers,
           Chief Financial Officer
|------------ | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------











































-14-

<Page>

CERTIFICATION PURSUANT TO RULE 13A-14 OR 15D-14 OF THE SECURITIES

EXCHANGE ACT OF 1934, AS ADOPTED PURSUANT TO SECTION 302 OF THE

SARBANES-OXLEY ACT OF 2002



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 quarterly 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 quarterly report;                                                    
|3. | Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly 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-14 and 15d-14) for the registrant and have:                                                                                                                                                            
|   | a)                                                                                                                                                                                                                                                                                                                                                                                
|   | b)                                                                                                                                                                                                                                                                                                                                                                                
|   | c)                                                                                                                                                                                                                                                                                                                                                                                
|5. | The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):                                                                                                                                   
|   | a)                                                                                                                                                                                                                                                                                                                                                                                
|   | b)                                                                                                                                                                                                                                                                                                                                                                                
|6. | The registrant's other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date:          May 12, 2003

| | / 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
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

-15-

<Page>

CERTIFICATION PURSUANT TO RULE 13A-14 OR 15D-14 OF THE SECURITIES

EXCHANGE ACT OF 1934, AS ADOPTED PURSUANT TO SECTION 302 OF THE

SARBANES-OXLEY ACT OF 2002



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 quarterly 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 quarterly report;                                                    
|3. | Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly 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-14 and 15d-14) for the registrant and have:                                                                                                                                                            
|   | a)                                                                                                                                                                                                                                                                                                                                                                                
|   | b)                                                                                                                                                                                                                                                                                                                                                                                
|   | c)                                                                                                                                                                                                                                                                                                                                                                                
|5. | The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):                                                                                                                                   
|   | a)                                                                                                                                                                                                                                                                                                                                                                                
|   | b)                                                                                                                                                                                                                                                                                                                                                                                
|6. | The registrant's other certifying officers and I have indicated in this quarterly report whether there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date:          May 12, 2003

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

-16-

<Page>

Exhibit 99.1



Certification Pursuant to 18 U.S.C. Section 1350
As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



In connection with the Quarterly Report of Sovran Acquisition Limited Partnership (the "Operating Partnership") on Form 10-Q for the period ended March 31, 2003, as filed with the Securities and Exchange Commission (the "Report"), each of the undersigned does hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

|1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; 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 12, 2003

| | / 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                        

























-17-