Life Storage 10-Q 2009 Q2 Quarterly report

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, 2009

Commission file number: 0-24071

SOVRAN ACQUISITION LIMITED PARTNERSHIP

(Exact name of Registrant as specified in its charter)

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

6467 Main Street

Williamsville, 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 has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes [   ]     No  [   ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act. (Check one):

Large Accelerated Filer [ X ]     Accelerated Filer [   ]     Non-accelerated Filer [   ] Smaller Reporting Company [   ]     

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

- 1 - -

Part I. Item 1. Financial Information Financial Statements

SOVRAN ACQUISITION LIMITED PARTNERSHIP

CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except unit data)	June 30,   2009      (unaudited)	December 31, 2008
Assets
Investment in storage facilities:
Land	$    240,525	$    240,525
Building, equipment, and construction in progress	1,160,632	1,148,676
	1,401,157	1,389,201
Less: accumulated depreciation	(233,429)	(216,644)
Investment in storage facilities, net	1,167,728	1,172,557
Cash and cash equivalents	10,089	4,486
Accounts receivable	2,199	2,971
Receivable from related parties	-	14
Receivable from unconsolidated joint venture	161	336
Investment in unconsolidated joint ventures	19,989	20,111
Prepaid expenses	4,854	4,691
Other assets	6,580	7,460
Total Assets	$ 1,211,600  ========	$ 1,212,626  ========
Liabilities
Line of credit	$             -	$     14,000
Term notes	500,000	500,000
Accounts payable and accrued liabilities	20,586	23,710
Deferred revenue	5,524	5,659
Fair value of interest rate swap agreements	19,883	25,490
Accrued dividends	-	14,359
Mortgages payable	108,314	109,261
Total Liabilities	654,307	692,479
Limited partners' redeemable capital interest (419,952 units in   2009 and 2008)	10,331	15,118
Partners' Capital
General partner (219,567 units outstanding in 2009 and 2008)	3,694	3,650
Limited partner (23,171,617 and 21,796,781 units outstanding in 2009 and 2008, respectively)	549,534	513,459
Accumulated other comprehensive loss	(19,348)	(25,162)
Total Controlling Partners' Capital	533,880	491,947
Noncontrolling interest - consolidated joint venture	13,082	13,082
Total Partners' Capital	546,962	505,029
Total Liabilities and Partners' Capital	$ 1,211,600  ========	$ 1,212,626  ========
See notes to financial statements.

- 2 - -

SOVRAN ACQUISITION LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

(dollars in thousands, except per unit data)	April 1, 2009 to            June 30, 2009		April 1, 2008 to            June 30, 2008
Revenues
Rental income		$   46,709		$    48,432
Other operating income		2,090		1,688
Total operating revenues		48,799		50,120
Expenses
Property operations and maintenance		12,440		13,355
Real estate taxes		5,141		4,823
General and administrative		4,338		4,095
Depreciation and amortization		8,522		8,508
Total operating expenses		30,441		30,781
Income from operations		18,358		19,339
Other income (expenses)
Interest expense		(11,699)		(8,978)
Interest income		20		86
Equity in income of joint ventures		63		7
Income from continuing operations		6,742		10,454
Income from discontinued operations (including gain on   disposal of $716 in 2008)		-		712
Consolidated net income		6,742		11,166
Less: net income attributable to noncontrolling interests		(340)		(421)
Net income attributable to controlling interests		$     6,402  =======		$    10,745  =======
Earnings per common unit attributable to   controlling interests – basic
Continuing operations		$        0.28		$        0.45
Discontinued operations		0.00		0.04
Earnings per common unit – basic		$        0.28  =======		$        0.49  =======
Earnings per common unit attributable to   controlling interests – diluted
Continuing operations		$        0.28		$        0.45
Discontinued operations		0.00		0.03
Earnings per common unit – diluted		$        0.28  =======		$        0.48  =======
Common units used in basic earnings per unit calculation		23,033,470		22,150,033
Common units used in diluted earnings per unit calculation		23,036,505		22,183,418
Distributions declared per common unit		$       0.00  =======		$       0.63  =======

See notes to financial statements.

- 3 - -

SOVRAN ACQUISITION LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

(dollars in thousands, except per unit data)	January 1, 2009 to            June 30, 2009		January 1, 2008 to            June 30, 2008
Revenues
Rental income		$   94,368	$    96,490
Other operating income		3,975	3,250
Total operating revenues		98,343	99,740
Expenses
Property operations and maintenance		25,877	27,150
Real estate taxes		10,285	9,563
General and administrative		8,724	8,220
Depreciation and amortization		17,063	17,109
Total operating expenses		61,949	62,042
Income from operations		36,394	37,698
Other income (expenses)
Interest expense		(21,678)	(17,933)
Interest income		53	178
Equity in income of joint ventures		94	19
Income from continuing operations		14,863	19,962
Income from discontinued operations (including gain on   disposal of $716 in 2008)		-	794
Consolidated net income		14,863	20,756
Less: net income attributable to noncontrolling interests		(680)	(884)
Net income attributable to controlling interests		$    14,183  =======	$    19,872  =======
Earnings per common unit attributable to   controlling interests – basic
Continuing operations		$        0.62	$        0.86
Discontinued operations		0.00	0.04
Earnings per common unit – basic		$        0.62  =======	$        0.90  =======
Earnings per common unit attributable to   controlling interests – diluted
Continuing operations		$        0.62	$        0.86
Discontinued operations		0.00	0.04
Earnings per common unit – diluted		$        0.62  =======	$        0.90  =======
Common units used in basic earnings per unit calculation		22,711,244	22,110,049
Common units used in diluted earnings per unit calculation		22,714,409	22,135,281
Distributions declared per common unit		$       0.64  =======	$       1.26  =======

See notes to financial statements.

- 4 - -

SOVRAN ACQUISITION LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

(dollars in thousands)	January 1, 2009 to            June 30, 2009		January 1, 2008 to            June 30, 2008
Operating Activities
Net income		$ 14,863	$ 20,756
Adjustments to reconcile net income to net cash provided   by operating activities:
Depreciation and amortization		17,693	17,717
Gain on sale		-	(716)
Equity in income of joint ventures		(94)	(19)
Distributions from unconsolidated joint venture		361	-
Non-vested stock earned		689	705
Stock option expense		180	137
Changes in assets and liabilities:
Accounts receivable		772	225
Prepaid expenses		(148)	(1,354)
Accounts payable and other liabilities		(3,154)	(2,424)
Deferred revenue		(135)	439
Net cash provided by operating activities		31,027	35,466
Investing Activities
Acquisition of storage facilities		-	(14,037)
Improvements, equipment additions, and construction in progress		(11,999)	(21,666)
Net proceeds from the sale of storage facility		-	7,002
Investment in unconsolidated joint venture		(179)	(6,206)
Reimbursement of advances to joint ventures		175	-
Property deposits		-	(1,245)
Receipts from related parties		14	13
Net cash used in investing activities		(11,989)	(36,139)
Financing Activities
Net proceeds from sale of common stock		30,688	6,306
Proceeds from line of credit		24,000	-
Payments on line of credit		(38,000)	(206,000)
Proceeds from term notes		-	250,000
Financing costs		-	(2,946)
Distributions paid		(29,176)	(28,820)
Redemption of operating partnership units		-	(9)
Mortgage principal and capital lease payments		(947)	(808)
Net cash (used in) provided by financing activities		(13,435)	17,723
Net increase in cash		5,603	17,050
Cash at beginning of period		4,486	4,010
Cash at end of period		$    10,089  =======	$   21,060  =======
Supplemental cash flow information Cash paid for interest		$   20,617	$ 18,362
Fair value of net liabilities assumed on the acquisition of storage   facilities *		-	68
*  See Note 4 for fair value of land, building, and equipment acquired     during the period

Distributions declared but unpaid were $0 at June 30, 2009 and $14,057 at June 30, 2008.

See notes to consolidated financial statements.

- 5 - -

SOVRAN ACQUISITION LIMITED PARTNERSHIP

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(unaudited)

	January 1, 2009	January 1, 2008
	to	to
(dollars in thousands)	June 30, 2009	June 30, 2008
Consolidated net income	$  14,863	$  20,756
Other comprehensive income:
Change in fair value of derivatives	5,813	(2,830)
Total other comprehensive income	20,676	17,926
Less: comprehensive income attributable to noncontrolling interest	(680)	(884)
Comprehensive income attributable to controlling interest	$  19,996 =======	$   17,042  =======

- 6 - -

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. BASIS OF PRESENTATION

The accompanying unaudited financial statements of Sovran Acquisition Limited 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, 2009 are not necessarily indicative of the results that may be expected for the year ended December 31, 2009.

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.  At June 30, 2009, we had an ownership interest in and managed 385 self-storage properties in 24 states under the name Uncle Bob's Self Storage ®.  Among our 385 self-storage properties are 27 properties that we manage for a consolidated joint venture of which we are a majority owner and 25 properties that we manage for an unconsolidated joint venture of which we are a 20% owner.  Over 40% of the Operating Partnership's revenue is derived from stores in the states of Texas and Florida.

As of June 30, 2009, the Company was a 98.2% 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 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

- 7 - -

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.  Our consolidated financial statements include the accounts of the Company, the Operating Partnership, Locke Sovran I, LLC, and Locke Sovran II, LLC, which is a majority owned joint venture.  All intercompany transactions and balances have been eliminated.  Investments in joint ventures that we do not control but for which we have significant influence over are reported using the equity method.

In June 2008, the Operating Partnership made an additional investment of $6.1 million in Locke Sovran I, LLC that increased the Operating Partnership's ownership from approximately 70% to 100%.

Effective January 1, 2009, the Operating Partnership adopted FASB Statement No. 160, "Noncontrolling Interests in Consolidated Financial Statements" ("SFAS No. 160").  SFAS No. 160 requires that the portion of equity in a subsidiary attributable to the owners of the subsidiary other than the parent or the parent's affiliates be labeled "noncontrolling interests" and presented in the consolidated balance sheet as a component of equity.  SFAS No. 160 does not significantly change the Operating Partnership's past accounting practices with respect to the attribution of net income between controlling and noncontrolling interests, however, the provisions of SFAS No. 160 require that earnings attributable to noncontrolling interests be reported as part of consolidated earnings and not as a separate component of income or expense. In addition, SFAS No. 160 requires the disclosure of the attribution of consolidated earnings to the controlling and noncontrolling interests on the face of the statement of operations.  SFAS No. 160 is applied retrospectively and all prior period information has been presented and disclosed in accordance with these new requirements.  The adoption of SFAS No. 160 did not result in any differences between net income available to common unitholders as previously reported and net income attributable to controlling interests as currently reported.

As a result of the adoption of SFAS No. 160 we now present noncontrolling interests in Locke Sovran II, LLC as a separate component of equity, called "Noncontrolling interests - consolidated joint venture" in the consolidated balance sheets. Prior to the adoption of SFAS No. 160, the noncontrolling interests in Locke Sovran II, LLC were called "Minority interest - consolidated joint venture" and were presented in the "mezzanine" section of the consolidated balance sheet, above equity.

- 8 - -

Changes in total equity, equity attributable to the parent and equity attributable to noncontrolling interests consist of the following:

(dollars in thousands)	Parent	Noncontrolling Interests	Total
Balance at December 31, 2008	$ 491,947	$ 13,082	$ 505,029
Net income attributable to the parent	13,921	-	13,921
Net income attributable to noncontrolling interest holders	-	680	680
Change in fair value of derivatives	5,813	-	5,813
Dividends	(14,138)	-	(14,138)
Distributions to noncontrolling interest holders	-	(680)	(680)
Adjustment of noncontrolling redeemable Operating      Partnership units to carrying value	4,780	-	4,780
Net proceeds from issuance of stock through Dividend      Reinvestment and Stock Purchase Plan	30,688	-	30,688
Other	869	-	869
Balance at June 30, 2009	$ 533,880	$ 13,082	$ 546,962

3. STOCK BASED COMPENSATION

Effective January 1, 2006, the Operating Partnership adopted Statement 123(R) and uses the modified-prospective method.  Under the modified-prospective method, the Operating Partnership recognizes 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.

For the three months ended June 30, 2009 and 2008, the Operating Partnership recorded compensation expense (included in general and administrative expense) of $109,000 and $90,000, respectively, related to stock options under Statement 123(R) and $324,000 and $344,000, respectively, related to amortization of non-vested stock grants.  For the six months ended June 30, 2009 and 2008, the Operating Partnership recorded compensation expense (included in general and administrative expense) of $180,000 and $137,000, respectively, related to stock options under Statement 123(R) and $689,000 and $705,000, respectively, related to amortization of non-vested stock grants.

During the three months ended June 30, 2009 and 2008, employees exercised 0 and 200 stock options respectively, and 4,127 and 1,564 shares of non-vested stock, respectively, vested.  During the six months ended June 30, 2009 and 2008, employees exercised 0 and 1,200 stock options respectively, and 29,598 and 24,680 shares of non-vested stock, respectively, vested.

- 9 - -

4. INVESTMENT IN STORAGE FACILITIES

The following summarizes our activity in storage facilities during the six months ended June 30, 2009.

(dollars in thousands)

Cost:
Beginning balance	$  1,389,201
Improvements and equipment additions	8,612
Net increase in construction in progress	3,402
Dispositions	(58)
Ending balance	$  1,401,157
Accumulated Depreciation:
Beginning balance	$    216,644
Depreciation expense during the period	16,828
Dispositions	(43)
Ending balance	$    233,429

The Operating Partnership allocates purchase price to the tangible and intangible assets and liabilities acquired based on their estimated fair values.  The value of land and buildings are determined at replacement cost.  Intangible assets, which represent the value of existing customer leases, are recorded at their estimated fair values.  The Operating Partnership measures the value of in-place customer leases based on the Operating Partnership's experience with customer turnover.  The Operating Partnership amortizes in-place customer leases on a straight-line basis over 12 months (the estimated future benefit period).  During the six months ended June 30, 2009, the Operating Partnership did not acquire any storage facilities.

5. DISCONTINUED OPERATIONS

In April 2008, the Operating Partnership sold one non-strategic storage facility located in Michigan for net cash proceeds of $7.0 million resulting in a gain of $0.7 million.  The operations of this facility and the gain on sale are reported as discontinued operations in 2008.  Cash flows of discontinued operations have not been segregated from the cash flows of continuing operations on the accompanying consolidated statement of cash flows for the six months ended June 30, 2008.  The following is a summary of the amounts reported as discontinued operations:

(dollars in thousands)	Apr. 1, 2009    to           Jun. 30, 2009	Apr. 1, 2008    to           Jun. 30, 2008	Jan. 1, 2009    to           Jun. 30, 2009	Jan. 1, 2008    to           Jun. 30, 2008
Total revenue	$        -	$      15	$        -	$   233
Property operations and maintenance expense	-	(12)	-	(76)
Real estate tax expense	-	(7)	-	(33)
Depreciation and amortization expense	-	-	-	(46)
Net realized gain on sale of property	-	716	-	716
Total income from discontinued operations	$        -	$      712	$        -	$    794

- 10 - -

6. UNSECURED LINE OF CREDIT AND TERM NOTES

On June 25, 2008, the Operating Partnership entered into agreements relating to new unsecured credit arrangements, and received funds under those arrangements.  As part of the agreements, the Operating Partnership entered into a $250 million unsecured term note maturing in June 2012 bearing interest at LIBOR plus 2.0% (based on the Operating Partnership's current credit rating).  The proceeds from this term note were used to repay the Operating Partnership's previous line of credit that was to mature in September 2008, the Operating Partnership's term note that was to mature in September 2009, the term note maturing in July 2008, and to provide for working capital.  The new agreements also provide for a $125 million (expandable to $175 million) revolving line of credit maturing June 2011 bearing interest at a variable rate equal to LIBOR plus 1.75% (based on the Operating Partnership's current credit rating), and requires a 0.25% facility fee.  The interest rate at June 30, 2009 on the Operating Partnership's available line of credit was approximately 2.06% (1.8% at December 31, 2008).  At June 30, 2009, there was $125 million available on the unsecured line of credit.

The Operating Partnership also maintains an $80 million term note maturing September 2013 bearing interest at a fixed rate of 6.26%, a $20 million term note maturing September 2013 bearing interest at a variable rate equal to LIBOR plus 1.50%, and a $150 million unsecured term note maturing in April 2016 bearing interest at 8.38% (based on the Operating Partnership's current credit rating).

The line of credit and term notes require the Operating Partnership to meet certain financial covenants, measured on a quarterly basis, including prescribed leverage, fixed charge coverage, minimum net worth, limitations on additional indebtedness and limitations on dividend payouts. At June 30, 2009, the Operating Partnership was in compliance with its debt covenants.  At March 31, 2009, the Operating Partnership had violated the leverage ratio covenant contained in the line of credit and term note agreements.  In May 2009, the Operating Partnership obtained a waiver of the violation as of March 31, 2009.  The fees paid to obtain the waiver were approximately $1 million and are included in interest expense for the three months ended June 30, 2009.

As a result of the debt covenant violation and operating trends, a credit rating firm adjusted the Operating Partnership's rating on its revolving credit facility and term notes.  This action will result in an increase in the Operating Partnership's interest expense of $3.9 million on an annualized basis.

- 11 - -

7. MORTGAGES PAYABLE

Mortgages payable at June 30, 2009 and December 31, 2008 consist of the following:

(dollars in thousands)	June 30,   2009	December 31, 2008
7.80% mortgage note due December 2011, secured by 11 self-storage facilities (Locke Sovran I) with an aggregate net book value of $43.1 million, principal and interest paid monthly	$  28,743	$  29,033
7.19% mortgage note due March 2012, secured by 27 self-storage facilities (Locke Sovran II) with an aggregate net book value of $80.4 million, principal and interest paid monthly	42,045	42,603
7.25% mortgage note due December 2011, secured by 1 self-storage facility with an aggregate net book value of $5.7 million, principal and interest paid monthly.  Estimated market rate at time of acquisition 5.40%	3,440	3,510
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	989	1,000
6.35% mortgage note due March 2014, secured by 1 self-storage facility with an aggregate net book value of $3.8 million, principal and interest paid monthly	1,085	1,098
5.55% mortgage notes due November 2009, secured by 8 self-storage facilities with an aggregate net book value of $34.5 million, interest only paid monthly.  Estimated market rate at time of acquisition 6.44%	26,029	25,930
7.50% mortgage notes due August 2011, secured by 3 self-storage facilities with an aggregate net book value of $14.1 million, principal and interest paid monthly.  Estimated market rate at time of acquisition 6.42%	5,983	6,087
Total mortgages payable	$ 108,314  =======	$ 109,261  =======

The Operating Partnership assumed the 7.25%, 6.76%, 6.35%, 5.55% and 7.50% mortgage notes in connection with the acquisitions of storage facilities in 2005 and 2006.  The 7.25%, 5.55%, and 7.50% 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%.  The carrying value of these three mortgages approximates the actual principal balance of the mortgages payable.  An immaterial premium exists at June 30, 2009, which will be amortized over the remaining term of the mortgages based on the effective interest method.

- 12 - -

The table below summarizes the Operating Partnership's debt obligations and interest rate derivatives at June 30, 2009.  The estimated fair value of financial instruments is subjective in nature and is dependent on a number of important assumptions, including discount rates and relevant comparable market information associated with each financial instrument.  The fair value of the fixed rate term note and mortgage note were estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.  The use of different market assumptions and estimation methodologies may have a material effect on the reported estimated fair value amounts.  Accordingly, the estimates presented below are not necessarily indicative of the amounts the Operating Partnership would realize in a current market exchange.

	Expected Maturity Date Including Discount
(dollars in thousands)	2009	2010	2011	2012	2013	Thereafter	Total	Fair Value
Line of credit - variable rate LIBOR + 1.75      (2.06% at June 30, 2009)…………………..	-	-	-	-	-	-	-	-
Notes Payable:
Term note - variable rate LIBOR+2.0%      (2.31% at June 30, 2009)…………………..	-	-	-	$250,000	-	-	$250,000	$250,000
Term note - variable rate LIBOR+1.50%      (3.30% at June 30, 2009)…………………..	-	-	-	-	$  20,000	-	$  20,000	$  20,000
Term note - fixed rate 6.26%………………….	-	-	-	-	$  80,000	-	$  80,000	$  72,033
Term note - fixed rate 8.38%………………….	-	-	-	-	-	$ 150,000	$150,000	$145,246
Mortgage note - fixed rate 7.80%……………..	$      296	$     630	$ 27,817	-	-	-	$  28,743	$  29,655
Mortgage note - fixed rate 7.19%……………..	$      570	$  1,211	$   1,301	$  38,963	-	-	$  42,045	$  43,527
Mortgage note - fixed rate 7.25%……………..	$        71	$     149	$   3,220	-	-	-	$    3,440	$    3,421
Mortgage note - fixed rate 6.76%……………..	$       12	$       25	$        27	$         29	$       896	-	$       989	$       996
Mortgage note - fixed rate 6.35%……………..	$       13	$       28	$        30	$         31	$         34	$       949	$    1,085	$    1,076
Mortgage notes - fixed rate 5.55%…………….	$ 26,029	-	-	-	-	-	$  26,029	$  23,316
Mortgage notes - fixed rate 7.50%…………….	$      104	$     222	$   5,657	-	-	-	$    5,983	$    6,147
Interest rate derivatives – liability…………….	-	-	-	-	-	-	-	$   19,883

8. DERIVATIVE FINANCIAL INSTRUMENTS

In March 2008, the FASB issued SFAS No. 161, "Disclosures about Derivative Instruments and Hedging Activities," which changes the disclosure requirements for derivative instruments and hedging activities.  The Operating Partnership adopted SFAS No. 161 as of January 1, 2009 and the following disclosures meet the requirements of the standard.

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.

- 13 - -

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 partners' capital 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 2009 and 2008.

The Operating Partnership has entered into seven interest rate swap agreements as detailed below to effectively convert a total of $270 million of variable-rate debt to fixed-rate debt.

Notional Amount	Effective Date	Expiration Date	Fixed    Rate Paid	Floating Rate   Received
$50 Million…………..	11/14/05	9/1/09	4.3900%	1 month LIBOR
$20 Million…………..	9/4/05	9/4/13	4.4350%	6 month LIBOR
$50 Million…………..	10/10/06	9/1/09	4.4800%	1 month LIBOR
$50 Million…………..	7/1/08	6/25/12	4.2825%	1 month LIBOR
$100 Million…………	7/1/08	6/22/12	4.2965%	1 month LIBOR
$75 Million…………..	9/1/09	6/22/12	4.7100%	1 month LIBOR
$25 Million…………..	9/1/09	6/22/12	4.2875%	1 month LIBOR

The interest rate swap agreements are the only derivative instruments, as defined by SFAS No. 133, held by the Operating Partnership.  Based on current interest rates, the Operating Partnership estimates that payments under the interest rate swaps will be approximately $11.2 million for the twelve months ended June 30, 2010.  Payments made under the interest rate swap agreements will be reclassified to interest expense as settlements occur.

(dollars in thousands)	Jan. 1, 2009    to           Jun. 30, 2009	Jan. 1, 2008    to           Jun. 30, 2008
Adjustments to interest expense:
Realized loss reclassified from accumulated other comprehensive loss to      interest expense	$  (4,924)	$    (300)
Adjustments to other comprehensive income (loss):
Realized loss reclassified to interest expense for 2009 and 2008,      respectively	4,924	300
Unrealized gain (loss) from changes in the fair value of the effective      portion of the interest rate swaps for 2009 and 2008, respectively	889	(3,130)
Gain (loss) included in other comprehensive loss	$     5,813	$ (2,830)

9. FAIR VALUE MEASUREMENTS

In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements," (SFAS 157). This statement defines fair value, establishes a framework for measuring fair value and expands the related disclosure requirements.  This statement applies under other accounting pronouncements that require or permit fair value measurements.  The statement indicates, among

- 14 - -

other things, that a fair value measurement assumes that the transaction to sell an asset or transfer a liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. SFAS 157 defines fair value based upon an exit price model.

Relative to SFAS 157, the FASB issued FASB Staff Positions (FSP) 157-1, 157-2, and 157-3.  FSP 157-1 amends SFAS 157 to exclude SFAS No. 13, "Accounting for Leases," (SFAS 13) and its related interpretive accounting pronouncements that address leasing transactions, while FSP 157-2 delays the effective date of the application of SFAS 157 to fiscal years beginning after November 15, 2008 for all nonfinancial assets and nonfinancial liabilities that are recognized or disclosed at fair value in the financial statements on a nonrecurring basis.  FSP 157-3 addresses considerations in determining the fair value of a financial asset when the market for that asset is not active.

We adopted SFAS 157 as of January 1, 2008, with the exception of the application of the statement to non-recurring nonfinancial assets and nonfinancial liabilities.  We applied the provisions of SFAS 157 in determining the fair value of our nonfinancial assets and nonfinancial liabilities on a nonrecurring basis effective January 1, 2009.  Assets that are measured on a nonrecurring basis include those measured at fair value in a business combination accounted for under the provisions of SFAS 141R, as well as investments in storage facilities in circumstances when we determine that those assets are impaired under the provisions of SFAS 144.  No non-recurring fair value measurements were made during the three months ended June 30, 2009.

SFAS 157 establishes a valuation hierarchy for disclosure of the inputs to valuation used to measure fair value. This hierarchy prioritizes the inputs into three broad levels as follows.  Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2 inputs are quoted prices for similar assets and liabilities in active markets or inputs that are observable for the asset or liability, either directly or indirectly through market corroboration, for substantially the full term of the financial instrument.  Level 3 inputs are unobservable inputs based on our own assumptions used to measure assets and liabilities at fair value.  A financial asset or liability's classification within the hierarchy is determined based on the lowest level input that is significant to the fair value measurement.

The following table provides the assets and liabilities carried at fair value measured on a recurring basis as of June 30, 2009 (in thousands):

	Asset    (Liability)	Level 1	Level 2	Level 3
Interest rate swaps……..	(19,883)	-	(19,883)	-

Interest rate swaps are over the counter securities with no quoted readily available Level 1 inputs, and therefore are measured at fair value using inputs that are directly observable in active markets and are classified within Level 2 of the valuation hierarchy, using the income approach.

10. INVESTMENT IN JOINT VENTURES

The Operating Partnership has a 20% ownership interest in Sovran HHF Storage Holdings LLC ("Sovran HHF"), a joint venture that was formed in May 2008 to acquire self-storage properties

- 15 - -

that will be managed by the Operating Partnership.  The carrying value of the Operating Partnership's investment at June 30, 2009 was $20.0 million.  Twenty five properties were acquired by Sovran HHF through June 30, 2009 for approximately $171.5 million.  The Operating Partnership contributed $18.6 million to the joint venture as its share of capital required to fund the acquisitions.  As of June 30, 2009, the carrying value of the Operating Partnership's investment in Sovran HHF exceeds its share of the underlying equity in net assets of Sovran HHF by approximately $1.7 million as a result of the capitalization of certain acquisition related costs.  This difference is not amortized, it is included in the carrying value of the investment, which is assessed for impairment on a periodic basis.

As manager of Sovran HHF, the Operating Partnership earns a management and call center fee of 7% of gross revenues which totaled $0.6 million for the six months ended June 30, 2009.  The Operating Partnership's share of Sovran HHF's income for the six months ended June 30, 2009 was $0.1 million.

The Operating Partnership also 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.  The carrying value of the Operating Partnership's investment is a liability of $0.5 million at June 30, 2009 and December 31, 2008, and is included in accounts payable and accrued liabilities in the accompanying consolidated balance sheets.

A summary of the unconsolidated joint ventures' financial statements as of and for the six months ended June 30, 2009 is as follows:

(dollars in thousands)	Sovran HHF  Storage      Holdings LLC	Iskalo Office  Holdings, LLC
Balance Sheet Data:
Investment in storage facilities, net	$ 169,261	$            -
Investment in office building	-	5,416
Other assets	3,837	654
Total Assets	$ 173,098      =======	$    6,070      =======
Due to the Operating Partnership	$        161	$           -
Mortgages payable	79,256	7,102
Other liabilities	2,414	205
Total Liabilities	81,831	7,307
Unaffiliated partners' equity (deficiency)	73,014	(707)
Operating Partnership equity (deficiency)	18,253	(530)
Total Liabilities and Partners' Equity (deficiency)	$ 173,098      =======	$   6,070      ======
Income Statement Data:
Total revenues	$    8,764	$      575
Total expenses	8,463	547
Net income	$       301      =======	$        28      ======

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

- 16 - -

11. INCOME TAXES

The Company qualifies as a REIT under the Internal Revenue Code of 1986, as amended, and will generally not be subject to corporate income taxes to the extent it distributes at least 90% of its taxable income to its shareholders and complies with certain other requirements.  Accordingly, no provision has been made for federal income taxes in the accompanying financial statements.

The Operating Partnership's continuing practice is to recognize interest and/or penalties related to state income tax matters in income tax expense which is included in general and administrative expenses.  No interest and penalties have been recognized for the six months ended June 30, 2009 and 2008.  As of June 30, 2009 and December 31, 2008, the Operating Partnership had no amounts accrued related to uncertain tax positions.  The tax years 2005-2008 remain open to examination by the major taxing jurisdictions to which the Operating Partnership is subject.

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."  Effective January 1, 2009, we implemented FASB Staff Position ("FSP") EITF 03-6-1, Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities, or FSP EITF 03-6-1. FSP EITF 03-6-1 addresses whether instruments granted in share-based payment transactions are participating securities prior to vesting, and therefore need to be included in the earnings allocation in computing earnings per unit under the two-class method as described in Statement of Financial Accounting Standards No. 128, Earnings per Share.  Under the guidance of FSP EITF 03-6-1, unvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents, whether paid or unpaid, are participating securities and shall be included in the computation of earnings-per-unit pursuant to the two-class method.  The adoption of this FSP resulted in a change in the calculation of the denominator used to determine basic and diluted earnings per share, but did not have any impact on our earnings per unit amounts.

The following table sets forth the computation of basic and diluted earnings per common unit utilizing the two-class method.

(in thousands except per unit data)	Three Months Ended      Jun. 30, 2009	Three Months Ended      Jun. 30, 2008	Six Months Ended      Jun. 30, 2009	Six Months Ended      Jun. 30, 2008
Numerator:
Net income from continuing operations      attributable to controlling interests	$ 6,402	$ 10,745	$ 14,183	$ 19,872
Denominator:
Denominator for basic earnings per unit -     weighted average units	23,033	22,150	22,711	22,110
Effect of Dilutive Securities:
Stock options, warrants and non-vested stock	3	33	3	25
Denominator for diluted earnings per unit -     adjusted weighted average units and     assumed conversion	23,036	22,183	22,714	22,135

- 17 - -

Basic earnings per common unit from   continuing operations	$    0.28	$    0.45	$    0.62	$    0.86
Basic earnings per common unit	$    0.28	$    0.49	$    0.62	$    0.90
Diluted earnings per common unit from   continuing operations	$    0.28	$    0.45	$    0.62	$    0.86
Diluted earnings per common unit	$    0.28	$    0.48	$    0.62	$    0.90

Not included in the effect of dilutive securities above are 339,053 stock options and 117,248 unvested restricted shares for the three months ended June 30, 2009, and 286,163 stock options and 120,379 unvested restricted shares for the three months ended June 30, 2008, because their effect would be antidilutive.  Not included in the effect of dilutive securities above are 334,633 stock options and 118,533 unvested restricted shares for the six months ended June 30, 2009, and 211,882 stock options and 119,338 unvested restricted shares for the six months ended June 30, 2008, because their effect would be antidilutive.

13. RECENT ACCOUNTING PRONOUNCEMENTS

In May 2009, the FASB issued SFAS No. 165, "Subsequent Events" ("SFAS 165"). SFAS 165 establishes general standards for accounting for and disclosure of events that occur after the balance sheet date but before financial statements are available to be issued ("subsequent events").  More specifically, SFAS 165 sets forth the period after the balance sheet date during which management of a reporting entity should evaluate events or transactions that may occur for potential recognition in the financial statements, identifies the circumstances under which an entity should recognize events or transactions occurring after the balance sheet date in its financial statements and the disclosures that should be made about events or transactions that occur after the balance sheet date.  SFAS 165 provides largely the same guidance on subsequent events which previously existed only in auditing literature.  The Operating Partnership adopted SFAS 165 on April 1, 2009.  We have evaluated subsequent events through August 7, 2009, the date this quarterly report on Form 10-Q was filed with the U.S.  Securities and Exchange Commission.  See Notes 14 and 15.

In June 2009, the FASB issued SFAS No. 167, "Amendments to FASB Interpretation No. 46(R)" ("SFAS 167").  SFAS 167 amends FASB Interpretation No. 46(R), "Variable Interest Entities" for determining whether an entity is a variable interest entity ("VIE") and requires an enterprise to perform an analysis to determine whether the enterprise's variable interest or interests give it a controlling financial interest in a VIE.  Under SFAS 167, an enterprise has a controlling financial interest when it has a) the power to direct the activities of a VIE that most significantly impact the entity's economic performance and b) the obligation to absorb losses of the entity or the right to receive benefits from the entity that could potentially be significant to the VIE.  SFAS 167 also requires an enterprise to assess whether it has an implicit financial responsibility to ensure that a VIE operates as designed when determining whether it has power to direct the activities of the VIE that most significantly impact the entity's economic performance.  SFAS 167 also requires ongoing assessments of whether an enterprise is the primary beneficiary of a VIE, requires enhanced disclosures and eliminates the scope exclusion for qualifying special-purpose entities.  The Operating Partnership is currently evaluating the impact the adoption of SFAS 167 will have on its consolidated financial statements.

- 18 - -

On April 1, 2009, the Operating Partnership adopted the provisions of FSP SFAS No. 157-4, "Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly" ("FSP SFAS 157-4").  FSP SFAS 157-4 amends SFAS No. 157, "Fair Value Measurements" to provide additional guidance on estimating fair value when the volume and level of activity for an asset or liability have significantly decreased in relation to normal market activity for the asset or liability.  The FSP also provides additional guidance on circumstances that may indicate that a transaction is not orderly, and requires additional disclosures about fair value measurements in annual and interim reporting periods.  FSP SFAS No. 157-4 also supersedes FSP SFAS 157-3, "Determining the Fair Value of a Financial Asset When the Market for That Asset is Not Active."  Disclosures required by FSP SFAS 157-4 are included in Notes 7, 8 and 9.

On April 1, 2009, the Operating Partnership adopted the provisions of FSP SFAS No. 107-1, "Interim Disclosures about Fair Value of Financial Instruments" ("FSP SFAS 107-1"), which amends SFAS No. 107, "Disclosures about Fair Value of Financial Instruments," and APB Opinion No. 28, "Interim Financial Reporting."  FSP SFAS No. 107-1 requires disclosures about fair value of financial instruments in financial statements for interim reporting periods and in annual financial statements of publicly-traded companies.  This FSP also requires entities to disclose the method(s) and significant assumptions used to estimate the fair value of financial instruments in financial statements on an interim and annual basis and to highlight any changes from prior periods.  The adoption of FSP SFAS 107-1 did not have a material impact on the Operating Partnership's consolidated financial position or results of operations.  Disclosures required by SFAS 107 are included in Notes 7 and 9.

14. COMMITMENT AND CONTINGENCIES

At June 30, 2009, we have a contract in place with a potential buyer for the possible sale of two properties for approximately $7.4 million.  The sale of these properties is subject to significant contingencies as of June 30, 2009, including the potential buyer's satisfactory completion of an inspection of the properties and the buyer securing funds from its lender to finance the transaction.  While there can be no assurances that we will successfully complete the sale of these properties, based upon the status of our dealings with the potential buyer, the sale of these properties is scheduled to close in August 2009.  Based on the terms of the contract we estimate that we will recognize a loss of approximately $1.5 million on the disposal of these properties in the third quarter of 2009.

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.

15. SUBSEQUENT EVENT

On July 1, 2009, the Operating Partnership declared a quarterly distribution of $0.45 per common unit.  The distribution was paid on July 27, 2009 to unitholders of record on July 13, 2009.  The total distribution paid amounted to $10.7 million.

- 19 - -

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

The following discussion and analysis of the Operating Partnership's consolidated financial condition and results of operations should be read in conjunction with the unaudited 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 Act of 1933 and in Section 21E of the Securities Exchange Act of 1934.  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 comply with debt covenants; 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, 2009 THROUGH JUNE 30, 2009, COMPARED TO THE PERIOD APRIL 1, 2008 THROUGH JUNE 30, 2008

We recorded rental revenues of $46.7 million for the three months ended June 30, 2009, a decrease of $1.7 million or 3.6% when compared to the three months ended June 30, 2008 rental revenues of $48.4 million.  Of the decrease in rental revenue, $1.8 million resulted from a 3.8% decrease in rental revenues at the 359 core properties considered in same store sales (those properties included in the consolidated results of operations since April 1, 2008).  The decrease in same store rental revenues was the result of a 130 basis point decrease in average square foot occupancy and a decrease in rental rates of 2.8%.  We believe general economic conditions have caused consumers to be more price-sensitive and have led to us offering more upfront concessions resulting in the decrease in our rental rates.  The acquisition of one store subsequent to April 1, 2008, resulted in a $0.1 million increase in rental income.  Other income, which includes merchandise sales, insurance sales, truck rentals, management fees and acquisition fees, increased in 2009 primarily as a result of $0.3 million of management fees generated from our unconsolidated joint venture entered in May 2008, Sovran HHF Storage Holdings LLC.  No such management fees were earned in the three months ended June 30, 2008.

- 20 - -

Property operations and maintenance decreased $0.9 million in the three months ended June 30, 2009 compared to the same period in 2008.  The decrease was achieved through various cost control measures that we put in place to mitigate the effect of the decline in revenue.  Real estate taxes increased $0.3 million or 6.6%.  The Operating Partnership estimates a majority of its property tax expense throughout the year since invoices are not received until the third or fourth quarters.  We expect same-store operating costs to be slightly lower for the remainder of 2009 with increases attributable to property taxes offset by decreases in most operating and maintenance expenses.

General and administrative expenses increased $0.2 million or 5.9% from the second quarter of 2008 to the same period in 2009.  The increase primarily resulted from the costs associated with managing the 25 joint venture properties and from the three Operating Partnership stores acquired in 2008.

Depreciation and amortization expense for the second quarter of 2009 was consistent with the amounts reflected in the second quarter of 2008.

Interest expense in the second quarter increased from $9.0 million in 2008 to $11.7 million in 2009 due to an increase in interest rates as a result of our debt refinancing in June 2008 as well as the $1.0 million in fees paid to obtain the waiver of the debt covenant violation in May 2009.  In addition, a credit ratings downgrade by Fitch Ratings in May 2009 on our unsecured floating rate notes triggered a 2.0% increase in the interest rate on our $150 million term notes and a 0.375% increase in the interest rate on our $250 million term notes.

As described in Note 5 to the financial statements, during 2008 the Operating Partnership sold one non-strategic storage facility located in Michigan for net cash proceeds of $7.0 million resulting in a gain of $0.7 million.  The 2008 operations of this facility and the gain associated with the disposal are reported in income from discontinued operations for the second quarter of 2008.

FOR THE PERIOD JANUARY 1, 2009 THROUGH JUNE 30, 2009, COMPARED TO THE PERIOD JANUARY 1, 2008 THROUGH JUNE 30, 2008

We recorded rental revenues of $94.4 million for the six months ended June 30, 2009, a decrease of $2.1 million or 2.2% when compared to the six months ended June 30, 2008 rental revenues of $96.5 million.  Of the decrease in rental revenue, $2.5 million resulted from a 2.6% decrease in rental revenues at the 357 core properties considered in same store sales (those properties included in the consolidated results of operations since January 1, 2008).  The decrease in same store rental revenues was a result of a decrease in average square foot occupancy and a decrease in rental rates.  The acquisition of three stores subsequent to January 1, 2008, resulted in a $0.4 million increase in rental income.  Other income, which includes merchandise sales, insurance sales, truck rentals, management fees and acquisition fees, increased in 2009 primarily as a result of $0.6 million of management fees generated from our unconsolidated joint venture entered in May 2008, Sovran HHF Storage Holdings LLC.  No such management fees were earned in the six months ended June 30, 2008.

Property operations and maintenance decreased $1.3 million in the six months ended June 30, 2009 compared to the same period in 2008.  The decrease was achieved through various cost control measures that we put in place to mitigate the effect of the decline in revenue.  Real estate taxes increased $0.7 million or 7.6%, as a result of expected increases in these taxes.

- 21 - -

General and administrative expenses increased $0.5 million or 6.1% from the first six months of 2008 to the same period in 2009.  The increase primarily resulted from the costs associated with managing the 25 joint venture properties and from the three Operating Partnership stores acquired in 2008.

Depreciation and amortization expense for the six months ended June 30, 2009 was consistent with the amounts reflected for the six months ended June 30, 2008.

Interest expense for the six months increased from $17.9 million in 2008 to $21.7 million in 2009 due to an increase in interest rates as a result of our debt refinancing in June 2008, as well as the $1.0 million in fees paid to obtain the waiver of the debt covenant violation in May 2009.  In addition, as previously discussed, a credit ratings downgrade by Fitch Ratings in May 2009 on our unsecured floating rate notes triggered an increase in the interest rates on certain of our notes.

FUNDS FROM OPERATIONS

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

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

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

- 22 - -

Reconciliation of Net Income to Funds From Operations (unaudited)

	Six months ended
(in thousands)	June 30, 2009	June 30, 2008
Net income attributable to controlling interests	$   14,183	$  19,872
Net income attributable to noncontrolling interest	680	884
Depreciation of real estate and amortization   of intangible assets exclusive of deferred   financing fees	17,063	17,155
Depreciation and amortization from   unconsolidated joint ventures	416	29
Gain on sale of real estate	-	(716)
Funds from operations allocable to   noncontrolling interest in consolidated joint venture	(680)	(884)
FFO available to controlling unitholders	$  31,662        =======	$ 36,340        ======

LIQUIDITY AND CAPITAL RESOURCES

Our line of credit and term notes require us to meet certain financial covenants measured on a quarterly basis, including prescribed leverage, fixed charge coverage, minimum net worth, limitations on additional indebtedness and limitations on dividend payouts.  At June 30, 2009, the Operating Partnership was in compliance with all debt covenants.  The most sensitive covenant is the leverage ratio covenant contained in our line of credit and term note agreements.  This covenant limits our total consolidated liabilities to 55% of our gross asset value.  The agreements define total consolidated liabilities to include the liabilities of the Operating Partnership plus our share of liabilities of unconsolidated joint ventures.  The agreement also defines a prescribed formula for determining gross asset value which incorporates the use of a 9.25% capitalization rate applied to annualized earnings before interest, taxes, depreciation and amortization ("EBITDA") as defined in the agreements.  Based on current conditions we would violate this covenant if total consolidated liabilities increased by approximately $50 million (assuming the proceeds were invested at a return of 8%) or our annualized EBITDA decreased by more than $4.5 million from the annualized EBITDA achieved in the first six months of 2009.  This assumes no other actions taken by the Operating Partnership (such as sale of properties, issuance of equity, or reduction of dividends).  At March 31, 2009, the Operating Partnership had violated the leverage ratio covenant contained in the line of credit and term note agreements.  In May 2009, the Operating Partnership obtained a waiver of the violation as of March 31, 2009.  The fees paid to obtain the waiver were approximately $1 million and are included in interest expense for the three months ended June 30, 2009.  In the event that the Operating Partnership violates debt covenants in the future, the amounts due under the agreements could be callable by the lenders.

On May 6, 2009, we announced a reduction in our quarterly distribution for the remainder of 2009 from $0.64 per quarter to $0.45 per quarter.  In addition to the reduction in the distribution, we changed our policy of declaring the distribution from the last week in the quarter to the first week following the quarter end.  As a result of this date change, no distribution was declared in the three months ended June 30, 2009, but a distribution was declared on July 1, 2009 and paid on July 27, 2009.  The distribution paid amounted to $10.7 million.  We expect to continue to

- 23 - -

pay four distributions in a calendar year.  We believe that the steps the Operating Partnership has taken, including but not limited to the reduction in the quarterly dividend, and the equity raised through the Company's Dividend Reinvestment and Stock Purchase, will be adequate to avoid future covenant violations under the current terms of our line of credit and term note agreements.

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 distributions to our unitholders.  We believe that our internally generated net cash provided by operating activities will be sufficient to fund ongoing operations, capital improvements, distributions and debt service requirements through June 2011, at which time our revolving line of credit matures.  Future draws on our line of credit may be limited due to covenant restrictions.

Cash flows from operating activities were $31.0 million and $35.5 million for the six months ended June 30, 2009, and 2008, respectively.  The decrease in operating cash flows from 2008 to 2009 was primarily due to a decrease in net income.

Cash used in investing activities was $12.0 million and $36.1 million for the six months ended June 30, 2009, and 2008, respectively.  The decrease in cash used from the 2008 to 2009 period was attributable to reduced acquisition and property improvement activity in 2009.

Cash used in financing activities was $13.4 million in the six months ended June 30, 2009 compared to cash provided by financing activities of $17.7 million for the same period in 2008.  Our reduced appetite for acquisitions in 2009 was the driver behind the decrease in cash provided from financing activities from 2008 to 2009.  Cash flows provided by financing activities in the 2008 period were also partially the result of the June 2008 refinancing, discussed further below.

On June 25, 2008, we entered into agreements relating to new unsecured credit arrangements, and received funds under those arrangements.  As part of the agreements, we entered into a $250 million unsecured term note maturing in June 2012 bearing interest at LIBOR plus 2.0% (based on our current credit ratings).  The proceeds from this term note were used to repay the Operating Partnership's previous line of credit that was to mature in September 2008, the Operating Partnership's term note that was to mature in September 2009, the term note maturing in July 2008, and to provide for working capital.  The new agreements also provide for a $125 million (expandable to $175 million) revolving line of credit maturing June 2011 bearing interest at a variable rate equal to LIBOR plus 1.75% (based on our current credit rating), and requires a 0.25% facility fee.  The revolving line of credit maturity can be extended at our option until June 2012.  At June 30, 2009, there was $125 million available on the unsecured line of credit, although covenant restrictions may limit borrowings pursuant to the revolving credit facility.

We also maintain a $80 million term note maturing September 2013 bearing interest at a fixed rate of 6.26%, a $20 million term note maturing September 2013 bearing interest at a variable rate equal to LIBOR plus 1.50%, and a $150 million unsecured term note maturing in April 2016 bearing interest at 8.38% (based on current credit ratings).

The line of credit facility and term notes currently have investment grade ratings from Standard and Poor's (BBB-).  As a result of the debt covenant violation and operating trends, a credit

- 24 - -

rating firm adjusted the Operating Partnership's rating on its revolving credit facility and term notes.  This action will result in an increase in the Operating Partnership's interest expense of $3.9 million on an annualized basis.

In addition to the unsecured financing mentioned above, our consolidated financial statements also include $108.3 million of mortgages payable as detailed below:

*	7.80% mortgage note due December 2011, secured by 11 self-storage facilities (Locke Sovran I) with an aggregate net book value of $43.1 million, principal and interest paid monthly.  The outstanding balance at June 30, 2009 on this mortgage was $28.7 million.
*	7.19% mortgage note due March 2012, secured by 27 self-storage facilities (Locke Sovran II) with an aggregate net book value of $80.4 million, principal and interest paid monthly.  The outstanding balance at June 30, 2009 on this mortgage was $42.0 million.
*	7.25% mortgage note due December 2011, secured by 1 self-storage facility with an aggregate net book value of $5.7 million, principal and interest paid monthly.  Estimated market rate at time of acquisition 5.40%.  The outstanding balance at June 30, 2009 on this mortgage was $3.4 million.
*	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.  The outstanding balance at June 30, 2009 on this mortgage was $1.0 million.
*	6.35% mortgage note due March 2014, secured by 1 self-storage facility with an aggregate net book value of $3.8 million, principal and interest paid monthly.  The outstanding balance at June 30, 2009 on this mortgage was $1.1 million.
*	5.55% mortgage notes due November 2009, secured by 8 self-storage facilities with an aggregate net book value of $34.5 million, interest only paid monthly.  Estimated market rate at time of acquisition 6.44%.  The outstanding balance at June 30, 2009 on this mortgage was $26.0 million.
*	7.50% mortgage notes due August 2011, secured by 3 self-storage facilities with an aggregate net book value of $14.1 million, principal and interest paid monthly.  Estimated market rate at time of acquisition 6.42%.  The outstanding balance at June 30, 2009 on this mortgage was $6.0 million.

The 7.80% and 7.19% mortgages were incurred in 2001 and 2002 respectively as part of the financing of the consolidated joint ventures.  The Operating Partnership assumed the 7.25%, 6.76%, 6.35%, 5.55% and 7.50% mortgage notes in connection with the acquisitions of storage facilities in 2005 and 2006.

During the first six months of 2009, the Company issued approximately 1,357,000 shares via its Dividend Reinvestment and Stock Purchase Plan and Employee Stock Option Plan.  We received $30.7 million from the sale of such shares.  The Company expects to issue shares when its share price and capital needs warrant such issuance.

During 2009 the Company did not acquire any shares of its common stock via the Share Repurchase Program authorized by the Board of Directors.  From the inception of the Share Repurchase Program through June 30, 2009, 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.

- 25 - -

Future acquisitions, our expansion and enhancement program, and share repurchases are expected to be funded with draws on our line of credit, sale of properties and private placement solicitation of joint venture equity.  Current capital market conditions may prevent us from accessing other traditional sources of capital including the issuance of common and preferred stock and the issuance of unsecured term notes.  Should these capital market conditions persist, we may have to curtail acquisitions, our expansion and enhancement program, and share repurchases as we approach June 2011, when our line of credit matures.

ACQUISITION AND DISPOSITION OF PROPERTIES

During the first six months of 2009 we did not purchase any properties and did not have any properties under contract for purchase.  At June 30, 2009, we have two properties under contract for sale for approximately $7.4 million.  The sale of these properties is subject to significant contingencies, and there is no assurance that the properties will be sold.  We may seek to sell additional non-strategic properties in 2009.

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.  We believe that acquisitions will be limited until the capital markets stabilize and/or prices for self-storage facilities become more attractive.

In addition, we have curtailed our program of expanding and enhancing our existing properties.  In 2009, we expect to complete approximately $15 million on projects started in 2008.  Funding of these improvements is expected to be provided primarily from cash from operating activities, borrowings under our line of credit, and issuance of common shares through our Dividend Reinvestment and Stock Purchase Plan.

We also expect to continue making capital expenditures on our properties.  This includes repainting, paving, and remodeling of the office buildings.  For the first six months of 2009 we spent approximately $3.2 million on such improvements and we expect to spend approximately $5 million for the remainder of 2009.

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.

Although the Company currently intends to operate in a manner designed to qualify as a REIT, it is possible that future economic, market, legal, tax or other considerations may cause its Board of Directors to revoke its REIT election.

- 26 - -

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, 2009, we have seven outstanding interest rate swap agreements as summarized below:

Notional Amount	Effective Date	Expiration Date	Fixed    Rate Paid	Floating Rate   Received
$50 Million…………..	11/14/05	9/1/09	4.3900%	1 month LIBOR
$20 Million…………..	9/4/05	9/4/13	4.4350%	6 month LIBOR
$50 Million…………..	10/10/06	9/1/09	4.4800%	1 month LIBOR
$50 Million…………..	7/1/08	6/25/12	4.2825%	1 month LIBOR
$100 Million…………	7/1/08	6/22/12	4.2965%	1 month LIBOR
$75 Million…………..	9/1/09	6/22/12	4.7100%	1 month LIBOR
$25 Million…………..	9/1/09	6/22/12	4.2875%	1 month LIBOR

The fixed rate amounts presented in the above table represent the rates paid under the swaps only and do not include the additional interest rate spread related to the outstanding term notes described in Note 6 of our financial statements.

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 $270 million of our debt through the interest rate swap termination dates.

At June 30, 2009, all of our unsecured debt is on a fixed rate basis after taking into account the interest rate swaps noted above.  Based on our outstanding unsecured debt at June 30, 2009, a 100 basis point increase in interest rates would have no effect on our interest expense.

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 unitholders.

RECENT ACCOUNTING PRONOUNCEMENTS

See Note 13 to the financial statements.

- 27 - -

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

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, has been conducted 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, 2009.  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, 2009.

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. Item 1. Other Information Legal Proceedings

None

Item 1A. Risk Factors

We May Incur Problems with Our Real Estate Financing (This risk factor replaces the risk factor in our Form 10-K under the same heading)

Unsecured Credit Facility and Term Notes.  We have a line of credit and term note agreements with a syndicate of financial institutions and other lenders.  This unsecured credit facility and the term notes are recourse to us and the required payments are not reduced if the economic performance of any of the properties declines.  The unsecured credit facility limits our ability to make distributions to our unitholders, except in limited circumstances.

Rising Interest Rates.  Indebtedness that we incur under the unsecured credit facility and bank term notes bear interest at a variable rate.  Accordingly, increases in interest rates could increase our interest expense, which would reduce our cash available for distribution and our ability to pay expected distributions to our unitholders.  We manage our exposure to rising interest rates using interest rate swaps and other available mechanisms.  If the amount of our indebtedness bearing interest at a variable rate increases, our unsecured credit facility may require us to enter into additional interest rate swaps.

- 28 - -

Refinancing May Not Be Available.  It may be necessary for us to refinance our unsecured credit facility through additional debt financing or equity offerings.  If we were unable to refinance this indebtedness on acceptable terms, we might be forced to dispose of some of our self-storage facilities upon disadvantageous terms, which might result in losses to us and might adversely affect the cash available for distribution.  If prevailing interest rates or other factors at the time of refinancing result in higher interest rates on refinancings, our interest expense would increase, which would adversely affect our cash available for distribution and our ability to pay expected distributions to unitholders.

Recent turmoil in the credit markets could affect our ability to obtain debt financing on reasonable terms and have other adverse effects on us.  The United States credit markets have recently experienced significant dislocations and liquidity disruptions which have caused the spreads on available debt financings to widen considerably.  These circumstances have materially impacted liquidity in the debt markets, making financing terms for borrowers less attractive.  A prolonged downturn in the credit markets could cause us to seek alternative sources of potentially less attractive financing, and may require us to adjust our business plan accordingly.  Continued uncertainty in the credit markets may negatively impact our ability to make acquisitions.

Covenants and Risk of Default.  Our unsecured credit facility and term notes require us to operate within certain covenants, including financial covenants with respect to leverage, fixed charge coverage, minimum net worth, limitations on additional indebtedness and dividend limitations.  If we violate any of these covenants or otherwise default under our unsecured credit facility or term notes, then our lenders could declare all indebtedness under these facilities to be immediately due and payable which would have a material adverse effect on our business and could require us to sell Properties under distress conditions and seek replacement financing on substantially more expensive terms.

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, 2008, 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.

- 29 - -

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

None

Item 3. Defaults Upon Senior Securities

None

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

None

Item 5. Other Information

None

Item 6.		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.

- 30 - -

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.

	Sovran Self Storage, Inc.
August 7, 2009                   Date	SOVRAN ACQUISITION LIMITED PARTNERSHIP By:  Sovran Holdings, Inc. Its:  General Partner By:   /s/ David L. Rogers                                   David L. Rogers,            Chief Financial Officer           (Principal Accounting Officer)

- 31 - -