<PAGE>

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q[ X ]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 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)                                                                            | June 30,
2006   (unaudited) | December 31,2005   
|------------------------------------------------------------------------------------------------------------------- | --------------------------- | -------------------
|Assets                                                                                                              |                             |                    
|Investment in storage facilities:                                                                                   |                             |                    
|Land                                                                                                                | $  199,947                  | $  162,900         
|Building and equipment                                                                                              | 881,941                     | 731,080            
|                                                                                                                    | 1,081,888                   | 893,980            
|Less: accumulated depreciation                                                                                      | (142,194)                   | (130,550)          
|Investment in storage facilities, net                                                                               | 939,694                     | 763,430            
|Cash and cash equivalents                                                                                           | 6,957                       | 4,911              
|Accounts receivable                                                                                                 | 1,691                       | 1,643              
|Receivable from related parties                                                                                     | 37                          | 75                 
|Receivable from joint ventures                                                                                      | -                           | 2,780              
|Investment in joint ventures                                                                                        | -                           | 825                
|Prepaid expenses                                                                                                    | 3,763                       | 3,075              
|Fair value of interest rate swap agreements                                                                         | 4,505                       | 1,411              
|Other assets                                                                                                        | 6,751                       | 6,226              
|Total Assets                                                                                                        | $ 963,398  
======          | $ 784,376  
====== 
|Liabilities                                                                                                         |                             |                    
|Line of credit                                                                                                      | $   40,000                  | $   90,000         
|Term notes                                                                                                          | 350,000                     | 200,000            
|Accounts payable and accrued liabilities                                                                            | 17,459                      | 10,570             
|Deferred revenue                                                                                                    | 5,624                       | 4,227              
|Accrued distributions                                                                                               | 11,209                      | 11,096             
|Mortgages payable                                                                                                   | 112,722                     | 49,144             
|Total Liabilities                                                                                                   | 537,014                     | 365,037            
|                                                                                                                    |                             |                    
|Minority interest - consolidated joint ventures                                                                     | 16,783                      | 14,122             
|                                                                                                                    |                             |                    
|Limited partners' capital interest (427,927 and
479,277 units in 2006 and 2005, respectively)                       | 21,734                      | 22,512             
|                                                                                                                    |                             |                    
|Partners' Capital                                                                                                   |                             |                    
|General partner (219,567 units outstanding in 2006
  and 2005, respectively)                                        | 3,984                       | 4,072              
|Limited partner (17,578,086 and 17,343,479 units 
  outstanding in 2006 and 2005, respectively)                     | 349,474                     | 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                                                                              | 4,409                       | 1,454              
|Total Partners' Capital                                                                                             | 387,867                     | 382,705            
|Total Liabilities and Partners' Capital                                                                             | $ 963,398  
=======         | $ 784,376  
=======
|See notes to financial statements.                                                                                  |                             |                    











- 2 -



<PAGE>

SOVRAN ACQUISITION LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)



|(dollars in thousands, except unit data)                   | April 1, 2006 
to           June 30, 2006 | April 1, 2005 
to           June 30, 2005
|---------------------------------------------------------- | ----------------------------------------- | -----------------------------------------
|Revenues:                                                  |                                           |                                          
|Rental income                                              | $      38,960                             | $     32,897                             
|Other operating income                                     | 1,336                                     | 1,110                                    
|Total operating revenues                                   | 40,296                                    | 34,007                                   
|                                                           |                                           |                                          
|Expenses:                                                  |                                           |                                          
|Property operations and maintenance                        | 10,104                                    | 8,642                                    
|Real estate taxes                                          | 3,759                                     | 3,095                                    
|General and administrative                                 | 3,662                                     | 2,955                                    
|Depreciation and amortization                              | 6,058                                     | 5,221                                    
|Total operating expenses                                   | 23,583                                    | 19,913                                   
|                                                           |                                           |                                          
|Income from operations                                     | 16,713                                    | 14,094                                   
|Other income (expense):                                    |                                           |                                          
|Interest expense                                           | (6,871)                                   | (4,993)                                  
|Interest income                                            | 205                                       | 121                                      
|Minority interest - consolidated joint ventures            | (462)                                     | (131)                                    
|Equity in income of joint ventures                         | 31                                        | 57                                       
|Net Income                                                 | 9,616                                     | 9,148                                    
|Preferred unit distributions                               | (628)                                     | (1,256)                                  
|Net income available to common unitholders                 | $       8,988    
=======                 | $       7,892    
=======                
|                                                           |                                           |                                          
|Earnings per common unit - basic                           | $         0.50    
=======                | $         0.47    
=======               
|Earnings per common unit - diluted                         | $         0.50    
=======                | $         0.47    
=======               
|Common units used in basic earnings per unit calculation   | 18,049,112                                | 16,683,303                               
|Common units used in diluted earnings per unit calculation | 18,108,633                                | 16,846,248                               
|                                                           |                                           |                                          
|Distributions declared per common unit                     | $     0.6150    
=======                  | $     0.6050    
=======                 

See notes to financial statements.





















- 3 -

<PAGE>

SOVRAN ACQUISITION LIMITED PARTNERSHIP
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)



|(dollars in thousands, except unit data)                   | January 1, 2006 
to           June 30, 2006 | January 1, 2005 
to           June 30, 2005
|---------------------------------------------------------- | ------------------------------------------- | -------------------------------------------
|Revenues:                                                  |                                             |                                            
|Rental income                                              | $      74,443                               | $     64,108                               
|Other operating income                                     | 2,510                                       | 2,048                                      
|Total operating revenues                                   | 76,953                                      | 66,156                                     
|                                                           |                                             |                                            
|Expenses:                                                  |                                             |                                            
|Property operations and maintenance                        | 19,752                                      | 17,142                                     
|Real estate taxes                                          | 7,260                                       | 6,112                                      
|General and administrative                                 | 7,101                                       | 5,901                                      
|Depreciation and amortization                              | 11,679                                      | 10,258                                     
|Total operating expenses                                   | 45,792                                      | 39,413                                     
|                                                           |                                             |                                            
|Income from operations                                     | 31,161                                      | 26,743                                     
|Other income (expense):                                    |                                             |                                            
|Interest expense                                           | (12,571)                                    | (9,665)                                    
|Interest income                                            | 356                                         | 219                                        
|Minority interest - consolidated joint ventures            | (606)                                       | (223)                                      
|Equity in income of joint ventures                         | 106                                         | 81                                         
|Net Income                                                 | 18,446                                      | 17,155                                     
|Preferred unit distributions                               | (1,256)                                     | (2,513)                                    
|Net income available to common unitholders                 | $     17,190    
=======                    | $     14,642    
=======                   
|                                                           |                                             |                                            
|Earnings per common unit - basic                           | $         0.95    
=======                  | $         0.88    
=======                 
|Earnings per common unit - diluted                         | $         0.95    
=======                  | $         0.87    
=======                 
|Common units used in basic earnings per unit calculation   | 18,035,354                                  | 16,607,600                                 
|Common units used in diluted earnings per unit calculation | 18,099,777                                  | 16,764,183                                 
|                                                           |                                             |                                            
|Distributions declared per common unit                     | $     1.2300    
=======                    | $     1.2100    
=======                   

See notes to financial statements.





















- 4 -

<PAGE>

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

|(dollars in thousands)                                                              | January 1, 2006 
to           June 30, 2006 | January 1, 2005 
to           June 30, 2005
|----------------------------------------------------------------------------------- | ------------------------------------------- | -------------------------------------------
|Operating Activities                                                                |                                             |                                            
|Net income                                                                          | $   17,981                                  | $  17,155                                  
|Adjustments to reconcile net income to net cash provided by
  operating activities: |                                             |                                            
|Depreciation and amortization                                                       | 12,187                                      | 10,644                                     
|Equity in income of joint ventures                                                  | (106)                                       | (81)                                       
|Minority interest                                                                   | 1,071                                       | 223                                        
|Restricted stock earned                                                             | 392                                         | 248                                        
|Stock option expense                                                                | 88                                          | -                                          
|Changes in assets and liabilities:                                                  |                                             |                                            
|Accounts receivable                                                                 | 68                                          | 320                                        
|Prepaid expenses                                                                    | (460)                                       | 347                                        
|Accounts payable and other liabilities                                              | 3,364                                       | 2,080                                      
|Deferred revenue                                                                    | 240                                         | 172                                        
|Net cash provided by operating activities                                           | 34,825                                      | 31,108                                     
|                                                                                    |                                             |                                            
|Investing Activities                                                                |                                             |                                            
|Acquisition of storage facilities                                                   | (92,016)                                    | (41,129)                                   
|Improvements and equipment additions                                                | (14,193)                                    | (5,576)                                    
|Additional investment in consolidated joint ventures net of cash acquired           | (7,529)                                     | -                                          
|Receipts from joint ventures                                                        | 17                                          | 64                                         
|Property deposits                                                                   | 91                                          | (55)                                       
|Receipts from related parties                                                       | 38                                          | 15                                         
|Net cash used in investing activities                                               | (113,592)                                   | (46,681)                                   
|                                                                                    |                                             |                                            
|Financing Activities                                                                |                                             |                                            
|Net proceeds from sale of common stock                                              | 8,815                                       | 14,696                                     
|Proceeds from line of credit and term note                                          | 225,000                                     | 33,000                                     
|Paydown of line of credit                                                           | (125,000)                                   | (5,000)                                    
|Financing costs                                                                     | (554)                                       | (322)                                      
|Distributions paid                                                                  | (24,294)                                    | (23,193)                                   
|Distributions from unconsolidated joint venture                                     | 123                                         | 245                                        
|Redemption of Operating Partnership Units                                           | (2,680)                                     | -                                          
|Mortgage principal payments                                                         | (597)                                       | (402)                                      
|Net cash provided by financing activities                                           | 80,813                                      | 19,024                                     
|Net increase in cash                                                                | 2,046                                       | 3,451                                      
|Cash at beginning of period                                                         | 4,911                                       | 3,105                                      
|Cash at end of period                                                               | $   6,957    
======                        | $   6,556     
======                      
|Supplemental cash flow information
Cash paid for interest                           | $  10,309                                   | $  9,116                                   
|Fair value of assets acquired on the acquisition of storage facilities *            | 149                                         | 135                                        
|Fair value of liabilities assumed on the acquisition of storage facilities *        | 35,887                                      | 4,316                                      
|*  Also see fair value of land, building, and equipment acquired in Note 4          |                                             |                                            

Distributions declared but unpaid were $11,209 at June 30, 2006 and $10,233 at June 30, 2005.



See notes to financial statements.



- 5 -

<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 six-month period ended June 30, 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 June 30, 2006 the Operating Partnership owned and/or managed 317 self-storage properties under the "Uncle Bob's Self Storage" registered trade name in 22 states.



As of June 30, 2006, the Company was a 97.7% 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



- 6 -



<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 I, LLC and Locke Sovran II, LLC, which are majority owned joint ventures.  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 additional investments 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 has consolidated the accounts of Locke Sovran I, LLC in its financial statements.  The accounts of Locke Sovran II, LLC were already being included in the Operating Partnership's financial statements as it has been a majority controlled joint venture since 2001.



|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

- 7 -



<PAGE>

Statement 123(R) on January 1, 2006 and uses the modified-prospective method.  Under the 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 194,119 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 six months ended June 30, 2006, 40,055 shares of restricted stock were issued to employees with a fair value of $2,167,000.



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 six months ended June 30, 2006, the Operating Partnership recorded compensation expense (included in general and administrative expense) of $88,000 related to stock options under Statement 123(R) and $392,000 related to amortization of restricted stock grants.  The adoption of FAS 123(R) will have no effect on cash flows and had no effect on basic or diluted earnings per share for the six-months ended June 30, 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



- 8 -



<PAGE>

provided as of the adoption date and for the 8,000 stock options issued to outside directors in 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:



|                        | Weighted Average | Range          
|----------------------- | ---------------- | ---------------
|Expected life (years)   | 6.88             | 5.00 - 7.00    
|Risk free interest rate | 4.23%            | 4.00% - 5.03%  
|Expected volatility     | 20.37%           | 19.40% - 21.00%
|Expected dividend yield | 6.53%            | 5.10% - 8.00%  
|Fair value              | $3.71            | $1.93 - $6.35  



A summary of the Company's stock option activity and related information for the six months ended June 30 follows:

|                                  | Options  | Weighted
average 
exercise price | Aggregate
Intrinsic Value
|--------------------------------- | -------- | -------------------------------- | -------------------------
|Outstanding at beginning of year: | 142,900  | $   32.68                        |                          
|Granted                           | 8,000    | 48.11                            |                          
|Exercised                         | (27,900) | 29.55                            |                          
|Forfeited                         | (3,000)  | 31.45                            |                          
|Outstanding at June 30, 2006      | 120,000  | $   34.44                        | $ 1,962,000              
|Exercisable at June 30, 2006      | 70,500   | $   29.63                        | $ 1,491,780              



|                     | Outstanding | Exercisable                     
|-------------------- | ----------- | --------------------------------
|Exercise Price Range | Options     | Weighted
average 
exercise price
|$19.06 - 29.99       | 41,000      | $   21.65                       
|$30.00 - 39.99       | 34,500      | $   34.62                       
|$40.00 - 48.11       | 44,500      | $   46.07                       
|Total                | 120,000     | $   34.44                       



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 June 30, 2006.  As of June 30, 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 7.09 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 APB 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



- 9 -



<PAGE>

Statement 123(R) in prior periods, the impact of that standard would have approximated the impact of Statement 123 as described below:



|                                                                                                            | Pro Forma Six Months   Ended June 30, 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 six months ended June 30, 2006.



|(dollars in thousands)Cost:                              |            
|-------------------------------------------------------- | -----------
|Beginning balance                                        | $   893,980
|Property acquisitions                                    | 127,754    
|Consolidation of Locke Sovran I, LLC as of April 1, 2006 | 38,000     
|Additional investment in consolidated joint ventures     | 8,647      
|Improvements and equipment additions                     | 13,564     
|Dispositions                                             | (57)       
|Ending balance                                           | $ 1,081,888
|                                                         |            
|Accumulated Depreciation:                                |            
|Beginning balance                                        | $  130,550 
|Additions during the period                              | 11,679     
|Dispositions                                             | (35)       
|Ending balance                                           | $142,194   

During the first six months of 2006, the Operating Partnership acquired 32 storage facilities for $127.8 million.  Substantially all of the purchase price of these facilities was allocated to land ($25.4 million), building ($100.9 million) and equipment ($1.5 million) and the operating results of the acquired facilities have been included in the Operating Partnership's operations since their respective acquisition dates.















- 10 -



<PAGE>

|5. | PRO FORMA FINANCIAL INFORMATION (UNAUDITED)
|-- | -------------------------------------------

The following unaudited pro forma Condensed Statement of Operations is presented as if (i) the additional investment in Locke Sovran I, LLC and Locke Sovran II, LLC, (ii) the 32 storage facilities purchased during the six months ended June 30, 2006, (iii) the 14 storage facilities purchased in 2005, and (iv) the related indebtedness incurred and assumed on these transactions had all occurred at January 1, 2005.  Such unaudited pro forma information is based upon the historical statements of operations of the Operating Partnership. It should be read in conjunction with the financial statements of the Operating Partnership and notes thereto included elsewhere herein. In management's opinion, all adjustments necessary to reflect the effects of these transactions have been made.  This unaudited pro forma statement does not purport to represent what the actual results of operations of the Operating Partnership would have been assuming such transactions had been completed as set forth above nor does it purport to represent the results of operations for future periods.

|(dollars in thousands, except unit data)              | April 1, 2006 
to           June 30, 2006 | April 1, 2005 
to           June 30, 2005 | Jan. 1, 2006 
to           June 30, 2006 | Jan. 1, 2005 
to           June 30, 2005
|----------------------------------------------------- | ----------------------------------------- | ----------------------------------------- | ---------------------------------------- | ----------------------------------------
|                                                      |                                           |                                           |                                          |                                         
|Pro forma total operating revenues                    | $ 42,966                                  | $ 40,078                                  | $ 84,590                                 | $ 78,739                                
|                                                      |                                           |                                           |                                          |                                         
|Pro forma net income                                  | $   8,566                                 | $   7,160                                 | $ 15,796                                 | $ 12,802                                
|                                                      |                                           |                                           |                                          |                                         
|Pro forma earnings per common unit -    
     diluted | $     0.47                                | $     0.40                                | $     0.87                               | $     0.71                              
|                                                      |                                           |                                           |                                          |                                         
|6.                                                    | 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 equal to LIBOR plus 1.50%.  The weighted average interest rate at June 30, 2006 on the Operating Partnership's line of credit before the effect of interest rate swaps was approximately 6.2%.  At June 30, 2006, there was $60 million available on the revolving line of credit, excluding the amount available on the expansion feature.



In April 2006, the Operating Partnership entered into a $150 million unsecured term note maturing in April 2016 bearing interest at 6.38%.  The proceeds from this term note were used to pay down 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 into Locke Sovran I, LLC (see Note 11) and Locke Sovran II, LLC (see Note 2).













- 11 -



<PAGE>

|7. | MORTGAGES PAYABLE
|-- | -----------------

Mortgages payable at June 30, 2006 and December 31, 2005 consist of the following:

|(dollars in thousands)                                                                                                                                                                                                              | June 30, 2006           | December 31, 2005        
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ----------------------- | -------------------------
|                                                                                                                                                                                                                                    |                         |                          
|7.80% mortgage note due December 2011, secured by 11 self-storage 
   facilities (Locke Sovran I) with an aggregate net book value of 
   $41.3 million, principal and interest paid monthly.                                       | $   29,672              | $          -             
|7.19% mortgage note due March 2012, secured by 27 self-storage facilities 
    (Locke Sovran II) with an aggregate net book value of $78.3 million, 
   principal and interest paid monthly.                                        | 45,082                  | 45,255                   
|7.25% mortgage note due December 2011, secured by 1 self-storage 
   facility with an aggregate net book value of $6.1 million, principal and 
   interest paid monthly.  Estimated market rate at time of acquisition 
   5.40%.   | 3,830                   | 3,889                    
|6.76% mortgage note due September 2013, secured by 1 self-storage 
   facility with an aggregate net book value of $2.0 million, principal and 
   interest paid monthly.                                                           | 1,052                   | -                        
|6.35% mortgage note due March 2014, secured by 1 self-storage facility 
   with an aggregate net book value of $1.9 million, principal and interest 
   paid monthly.                                                               | 1,155                   | -                        
|5.55% mortgage notes due November 2009, secured by 8 self-storage 
   facilities with an aggregate net book value of $36.1 million, interest only 
   paid monthly.  Estimated market rate at time of acquisition 6.44%.            | 25,379                  | -                        
|7.50% mortgage notes due August 2011, secured by 3 self-storage 
   facilities with an aggregate net book value of $14.9 million, principal 
   and interest paid monthly.  Estimated market rate at time of acquisition 
   6.42%. | 6,552                   | -                        
|Total mortgages payable                                                                                                                                                                                                             | $ 112,722    
========= | $   49,144     
=========



The Operating Partnership assumed the 7.25%, 6.76%, 6.35%, 5.55% and 7.5% mortgage notes in connection with the acquisitions of storage facilities in 2005 and 2006.  The 7.25%, 5.55%, and 7.5% mortgages were recorded at their estimated fair value based upon the estimated market rates at the time of the acquisitions ranging from 5.40% to 6.44%.  These three mortgages are carried at a discount of approximately $0.2 million below the actual principal balance of the mortgages payable.   The discount will be amortized over the remaining term of the mortgages based on the effective interest method.



The table below summarizes the Operating Partnership's debt obligations and interest rate derivatives at June 30, 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.





- 12 -



<PAGE>



|                                            | Expected Maturity Date Including Discount |            |           
|------------------------------------------- | ----------------------------------------- | ---------- | ----------
|                                            | 2006                                      | 2007       | 2008      
|                                            |                                           |            |           
|Line of credit - variable rate LIBOR + 0.9% | -                                         | $40,000    | -         
|                                            |                                           |            |           
|Notes Payable:                              |                                           |            |           
|Term note - variable rate LIBOR+1.20%       | -                                         | -          | -         
|Term note - variable rate LIBOR+1.50%       | -                                         | -          | -         
|Term note - fixed rate 6.26%                | -                                         | -          | -         
|Term note - fixed rate 6.38%                | -                                         | -          | -         
|                                            |                                           |            |           
|Mortgage note - fixed rate 7.80%            | $     158                                 | $     342  | $     363 
|Mortgage note - fixed rate 7.19%            | $     438                                 | $     937  | $     998 
|Mortgage note - fixed rate 7.25%            | $       35                                | $       75 | $       80
|Mortgage note - fixed rate 6.76%            | $         9                               | $       20 | $       22
|Mortgage note - fixed rate 6.35%            | $       11                                | $       23 | $       24
|Mortgage notes - fixed rate 5.55%           | -                                         | -          | -         
|Mortgage notes - fixed rate 7.50%           | $       61                                | $     131  | $     140 
|                                            |                                           |            |           
|Interest rate derivatives - asset           | -                                         | -          | -         
|                                            |                                           |            |           



|8. | INTEREST RATE SWAP AGREEMENTS
|-- | -----------------------------



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 four interest rate swap agreements as detailed below to effectively convert a total of $120 million of variable-rate debt to fixed-rate debt.











- 13 -

<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          
|$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 receipts under the interest rate swaps will be approximately $0.3 million in 2006.  Payments or receipts under the interest rate swap agreements will be reclassified to interest expense as settlements occur.  The fair value of the swap agreements, including accrued interest, was an asset of $4.4 million at June 30, 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 that was to expire in September of 2008.  The Operating Partnership received $255,000 for terminating this interest rate swap.



|9. | 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 June 30, 2006, the Operating Partnership was in negotiations to acquire two stores for approximately $6.5 million.  These stores were purchased in August of 2006.



|10. | COMPREHENSIVE INCOME
|--- | --------------------



Total comprehensive income consisting of net income and the change in the fair value of interest rate swap agreements was $21.4 million and $17.3 million for the six months ended June 30, 2006 and 2005, respectively.



|11. | INVESTMENT IN JOINT VENTURES
|--- | ----------------------------



The Operating Partnership has a 49% ownership interest in Iskalo Office Holdings, LLC which owns the building that houses the Operating Partnership's headquarters and other tenants.  The Operating Partnership's investment includes a capital contribution of $49.  A summary of Iskalo Office Holdings' financial statements as of and for the six months ended June 30, 2006 is as follows:











- 14 -

<PAGE>

|(dollars in thousands)                     | Iskalo Office Holdings, LLC
|------------------------------------------ | ---------------------------
|Balance Sheet Data:                        |                            
|Investment in office building              | $   5,960                  
|Other assets                               | 574                        
|Total Assets                               | $   6,534     
======      
|Mortgage payable                           | $   7,465                  
|Other liabilities                          | 178                        
|Total Liabilities                          | 7,643                      
|Unaffiliated partners' deficiency          | (641)                      
|Operating Partnership deficiency           | (468)                      
|Total Liabilities and Partners' Deficiency | $   6,534     
======      
|Income Statement Data:                     |                            
|Total revenues                             | $      647                 
|Total expenses                             | 580                        
|Net income                                 | $        67     
======    
|                                           |                            

The Operating Partnership does not guarantee the debt of Iskalo Office Holdings, LLC.



Through March 31, 2006, investment in joint ventures also included an ownership interest in Locke Sovran I, LLC, which owns 11 self-storage facilities throughout the United States.  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 has consolidated the results of operations of Locke Sovran I, LLC in its financial statements since April 1, 2006, the date that it acquired its controlling interest.



|12. | 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 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.





















- 15 -



<PAGE>

|(in thousands except per unit data)                                                                        | Six Months Ended   June 30, 2006 | Six Months Ended   June 30, 2005
|---------------------------------------------------------------------------------------------------------- | -------------------------------- | --------------------------------
|Numerator:                                                                                                 |                                  |                                 
|Net income available to common unitholders                                                                 | $ 17,190                         | $ 14,642                        
|                                                                                                           |                                  |                                 
|Denominator:                                                                                               |                                  |                                 
|Denominator for basic earnings per unit -
    weighted average units                                       | 18,035                           | 16,608                          
|Effect of Dilutive Securities:                                                                             |                                  |                                 
|Stock options, warrants and unvested restricted stock                                                      | 65                               | 156                             
|Denominator for diluted earnings per unit -
    adjusted weighted average units and
    assumed conversion | 18,100                           | 16,764                          
|                                                                                                           |                                  |                                 
|Basic earnings per common unit                                                                             | $    0.95                        | $    0.88                       
|Diluted earnings per common unit                                                                           | $    0.95                        | $    0.87                       

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.



























































- 16 -

<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 APRIL 1, 2006 THROUGH JUNE 30, 2006, COMPARED TO THE PERIOD APRIL 1, 2005 THROUGH JUNE 30, 2005



We recorded rental revenues of $39.0 million for the three months ended June 30, 2006, an increase of $6.1 million, or 18.4%, when compared to rental revenues of $32.9 million in the three months ended June 30, 2005.  As of April 1, 2006, the consolidated income statement includes the results of a previously unconsolidated joint venture (Locke Sovran I, LLC) that has been consolidated as a result of an additional investment in that entity by us.  The rental income related to Locke Sovran I for the three months ended June 30, 2006 was $1.7 million.  Of the remaining $4.4 million increase in rental income, $1.8 million resulted from a 5.6% increase in rental revenues at the 258 core properties considered in same store sales (those properties included in the consolidated results of operations since April 1, 2005 that were at a stable occupancy).  The increase in same store rental revenues was achieved primarily through rate increases on select units averaging 3.0%, and a 1.6 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 $2.6 million increase in rental revenues resulted from the acquisition of 32 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.



- 17 -

<PAGE>



Property operating and real estate tax expense increased $2.1 million, or 18.1%, in the second quarter of 2006 compared to the same period in 2005.  Of this increase, $1.1 million were expenses incurred by the facilities acquired in 2006 and from having expenses from the 2005 acquisitions included for a full quarter of operations.  $0.4 million of the increase was due to increased personnel, utilities, maintenance expenses, and increased property taxes at the 258 core properties considered same stores.  The consolidation of Locke Sovran I, LLC as of April 1, 2006 resulted in a $0.6 million increase in property operating and real estate tax expense for the second quarter of 2006.  We expect the trend of increasing operating costs to continue at a moderate to high pace with upward pressure related to utilities and property insurance costs.



General and administrative expenses increased $0.7 million, or 23.9%, in the second quarter of 2006 compared to the same period in 2005.  The increase primarily resulted from increased personnel costs, increased costs associated with Locke Sovran I, and the increased costs associated with operating the properties acquired in 2006 and 2005.



Depreciation and amortization expense increased to $6.1 million in the second quarter of 2006 from $5.2 million in the same period in 2005, primarily as a result of additional depreciation taken on real estate assets acquired in 2006, a full quarter of depreciation on 2005 acquisitions, and the consolidation of Locke Sovran I, LLC.



Income from operations increased from $14.1 million in the second quarter of 2005 to $16.7 million in the same period in 2006 as a result of the net effect of the aforementioned items.



Interest expense increased from $5.0 million in the second quarter of 2005 to $6.9 million in the same period in 2006 as a result of higher interest rates, additional borrowings under our line of credit and term notes to purchase 32 stores in 2006, and the consolidation of Locke Sovran I, LLC as of April 1, 2006.



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



FOR THE PERIOD JANUARY 1, 2006 THROUGH JUNE 30, 2006, COMPARED TO THE PERIOD JANUARY 1, 2005 THROUGH JUNE 30, 2005



We recorded rental revenues of $74.4 million for the six months ended June 30, 2006, an increase of $10.3 million, or 16.1%, when compared to rental revenues of $64.1 million in the six months ended June 30, 2005.  As previously stated, the consolidated income statement includes the results of a previously unconsolidated joint venture (Locke Sovran I, LLC) that has been consolidated since April 1, 2006, as a result of an additional investment in that entity by us.  The rental income related to Locke Sovran I that is included in our consolidated results for the six months ended June 30, 2006 was $1.7 million.  Of the remaining $8.6 million increase in rental income, $3.7 million resulted from a 6.1% 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 slight increase in occupancy, 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

- 18 -

<PAGE>

2005 hurricanes.  The remaining $4.9 million increase in rental revenues resulted from the acquisition of 32 stores during 2006 and from having the 2005 acquisitions included for a full six months of operations.  Other income increased $0.5 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 $3.8 million, or 16.2%, for the six months ended June 30, 2006 compared to the same period in 2005.  Of this increase, $2.2 million were expenses incurred by the facilities acquired in 2006 and from having expenses from the 2005 acquisitions included for a full quarter of operations.  $1.0 million of the increase was due to increased personnel, utilities, maintenance expenses, and increased property taxes at the 255 core properties considered same stores.  The consolidation of Locke Sovran I, LLC as of April 1, 2006 resulted in a $0.6 million increase in property operating and real estate tax expense for the six months ended June 30, 2006.  We expect the trend of increasing operating costs to continue at a moderate to high pace with upward pressure related to utilities and property insurance costs.



General and administrative expenses increased $1.2 million, or 20.3%, in the six months ended June 30, 2006 compared to the same period in 2005.  The increase primarily resulted from increased personnel costs, increased costs associated with Locke Sovran I, and the increased costs associated with operating the properties acquired in 2006 and 2005.



Depreciation and amortization expense increased to $11.7 million in the six months ended June 30, 2006 from $10.3 million in the same period in 2005, primarily as a result of additional depreciation taken on real estate assets acquired in 2006, a full six months of depreciation on 2005 acquisitions, and the consolidation of Locke Sovran I, LLC.



Income from operations increased from $26.7 million in the six months ended June 30, 2005 to $31.2 million in the same period in 2006 as a result of the net effect of the aforementioned items.



Interest expense increased from $9.7 million in the six months ended June 30, 2005 to $12.6 million in the same period in 2006 as a result of higher interest rates, additional borrowings under our line of credit and term notes to purchase 32 stores in 2006, and the consolidation of Locke Sovran I, LLC as of April 1, 2006.



The decrease in preferred unit distributions from 2005 to 2006 was a result of the conversion of 1,200,000 shares of the Company's Series C Preferred Stock into 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

- 19 -

<PAGE>

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.



Reconciliation of Net Income to Funds From Operations

|                                                                                                           | Six months ended        
|---------------------------------------------------------------------------------------------------------- | ------------------------
|(in thousands)                                                                                             | June 30, 2006           
|Net income                                                                                                 | $ 18,446                
|Minority interest in income                                                                                | 606                     
|Depreciation of real estate and amortization
  of intangible assets exclusive of deferred
  financing fees | 11,679                  
|Depreciation and amortization from 
  unconsolidated joint ventures                                        | 134                     
|Preferred unit distributions                                                                               | (1,256)                 
|Funds from operations allocable to 
  minority interest in consolidated joint venture                      | (861)                   
|FFO available to common unitholders                                                                        | $  28,748       
=======



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 $34.8 million and $31.1 million for the six months ended June 30, 2006, and 2005, respectively.  The increase is primarily attributable to increased net income, increased non-cash charges for depreciation and amortization and an increase in accrued interest.



Cash used in investing activities was $113.6 million and $46.7 million for the six months ended June 30, 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.





- 20 -

<PAGE>



Cash provided by financing activities was $80.8 million in 2006 compared to $19.0 million in 2005.  The increase was due to the $150 million term note we entered into in April 2006 that matures in April 2016 and bears interest at 6.38%.  The proceeds from this term note were used to pay down 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.



Our unsecured line of credit has an availability of $100 million (expandable to $200 million), bears interest at LIBOR plus 0.90%, and matures September 2007 with a one year extension option.  In addition, the line of credit requires a facility fee of 0.20%.  At June 30, 2006, there was $60 million available on our line of credit.  We also have a $100 million term note bearing interest at LIBOR plus 1.20% that matures 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.



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 June 30, 2006, we were in compliance with all covenants.



In addition to the unsecured notes discussed above, we also have mortgages payable of $112.7 million at June 30, 2006, a significant increase from the $49.4 million of mortgages payable at December 31, 2005.  The increase is due to the consolidation of Locke Sovran I, LLC and the related $29.7 million mortgage at 7.80%, and mortgages assumed on numerous acquisitions in 2006 with outstanding balances totaling $40.0 million and interest rates ranging from 5.55% to 7.50%.  Both periods also include the 7.19% note secured by the 27 properties owned by Locke Sovran II, LLC (a consolidated joint venture) and a 7.25% mortgage note assumed in connection with the acquisition of a storage facility in June 2005.



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 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, the Company 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 of Series C Preferred Stock outstanding at June 30, 2006.







- 21 -



<PAGE>



During 2006 and 2005, the Company 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 June 30, 2006, the Company has reacquired a total of 1,171,886 shares pursuant to this program.  From time to time, subject to market price and certain loan covenants, the Company may reacquire additional shares.



During 2006, the Company issued 191,988 shares of our common stock pursuant to its Dividend Reinvestment and Stock Purchase Plan and Employee Stock Option Plan.  We realized $8.7 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.



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 32 properties in Florida (3), Louisiana (5), Missouri (7), New Hampshire (2), New York (1) and Texas (14) comprising 1.9 million square feet from unaffiliated storage operators for $127.8 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 June 30, 2006, we were in negotiations to acquire two stores for approximately $6.5 million.  These stores were purchased in August 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.









- 22 -



<PAGE>



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 six 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.

UMBRELLA PARTNERSHIP REIT



We were formed as an Umbrella Partnership Real Estate Investment Trust ("UPREIT") and, as such, have the ability to issue Operating Partnership ("OP") Units in exchange for properties sold by independent owners.  By utilizing such OP Units as currency in facility acquisitions, we may obtain more favorable pricing or terms due to the seller's ability to partially defer their income tax liability.  As of June 30, 2006, 427,927 Units are outstanding that were issued in exchange for property at the request of the sellers.

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 June 30, 2006, we have four outstanding interest rate swap agreements as summarized below:

|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          
|$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 $120 million of our debt through the interest rate swap termination dates.



Through September 2008, $350 million of our $390 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 $390 million at June 30, 2006, a 1% increase in interest rates would increase our interest expense by $400,000 per year.





- 23 -



<PAGE>



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 materially affect 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 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 did 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.





- 24 -



<PAGE>



|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 June 30, 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 June 30, 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.

|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 Operating Partnership.  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.

- 25 -

<PAGE>

|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:                                                                                                                                                         



The Operating Partnership furnished a Current Report on Form 8-K, dated April 25, 2006,  announcing the Operating Partnership had entered into a $15,000,000 term loan agreement with Manufacturers and Traders Trust Operating Partnership bearing interest at LIBOR plus 1.20% and due July 19, 2006.



The Operating Partnership furnished a Current Report on Form 8-K, dated May 1, 2006,  announcing the Operating Partnership had entered into a note purchase agreement with various purchasers for $150,000,000 6.38% Senior Guaranteed Notes, Series C, due April 26, 2016.



The Operating Partnership furnished a Current Report on Form 8-K, dated June 26, 2006, announcing the Operating Partnership had acquired 20 self-storage facilities from Cornerstone Development Corporation.  The Operating Partnership also announced it had entered into a Consent and First Amendment to the Note Purchase Agreement dated April 26, 2006, a Consent and Third Amendment to Note Purchase Agreement dated September 4, 2003, and a Consent and Amendment No. 2 to the Second Amended and Restated Revolving Credit and Term Loan Agreement dated December 16, 2004.  In general, these amendments were intended to facilitate the purchase of the 20 properties.















- 26 -

<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.

|August 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
|------------------------------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



































































- 27 -