SOVRAN SELF STORAGE INC
10-K, 2000-03-30
REAL ESTATE INVESTMENT TRUSTS
Previous: VIDEO NETWORK COMMUNICATIONS INC, 10KSB, 2000-03-30
Next: HIGHWAYMASTER COMMUNICATIONS INC, 10-K, 2000-03-30



                SECURITIES AND EXCHANGE COMMISSION
                      Washington, D.C. 20549

                            FORM 10-K


          ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
              OF THE SECURITIES EXCHANGE ACT OF 1934

           For the fiscal year ended December 31, 1999

                 Commission File Number: 1-13820



                    Sovran Self Storage, Inc.
                    __________________________
      (Exact name of Registrant as specified in its charter)


Maryland                                     16-1194043
________                                     __________
(State or other jurisdiction of              (I.R.S. Employer
incorporation or organization)               Identification No.)



                       5166 Main Street
                    Williamsville, NY 14221
                    ________________________
            (Address of principal executive offices)
                           (Zip code)


                         (716) 633-1850
                         ______________

      (Registrant's telephone number including area code)


   Securities registered pursuant to Section 12(b) of the Act:


Title of Securities                 Exchanges on which Registered
___________________                 _____________________________
Common Stock, $.01 Par Value           New York Stock Exchange

9.85% Series B Cumulative              New York Stock Exchange
Redeemable Preferred Stock,
$.01 Par Value


   Securities registered pursuant to section 12(g) of the Act:
                               None

<PAGE>
    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 if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not contained herein,
and will not be contained, to the best of registrant's knowledge,
in definitive proxy or information statements incorporated by
reference in Part III of this Form 10-K or any amendment to this
Form 10-K.  [ X ]

    As of March 15, 2000, 12,131,168 shares of Common Stock,
$.01 par value per share were outstanding, and the aggregate
market value of the Common Stock held by non-affiliates was
approximately $216,762,816 (based on the closing price of the
Common Stock on the New York Stock Exchange on March 15, 2000).

                 Exhibit Index is on Pages 49-51



               DOCUMENTS INCORPORATED BY REFERENCE

    Portions of the Proxy Statement for Annual Meeting of
Shareholders of the Company to be held on May 24, 2000 (Part
III).
























<PAGE>
PART I

ITEM 1.  BUSINESS

     Sovran Self Storage, Inc.(the "Company") is a self-
administered and self managed real estate investment trust
("REIT") which acquires, owns and manages self-storage
properties.  (The Company's self-storage properties are
hereinafter referred to collectively as the "Properties" and
individually as a "Property").  The Company began operations on
June 26, 1995.  As of March 15, 2000 the Company owned and
operated 225 self-storage properties consisting of approximately
12.7 million net rentable square feet, situated in 21 states.  As
of December 31, 1999, the Properties have a weighted average
occupancy of 85% and a weighted average annual rent per occupied
square foot of $7.86.  The Company believes that it is the 5th
largest operator of self-storage properties in the United States
based on facilities owned.

     The Company seeks to increase cash flow and enhance
shareholder value through aggressive management of the Properties
and selective acquisitions of new self-storage properties.
Aggressive property management entails increasing rents,
increasing occupancy levels, strictly controlling costs,
maximizing collections, strategically expanding and improving the
Properties and, should economic conditions warrant, developing
new properties.  The Company believes that there continues to be
significant opportunities for growth through acquisitions, and
constantly seeks to acquire self-storage properties located
primarily in the Eastern United States that are susceptible to
realization of increased economies of scale and enhanced
performance through application of the Company's management
expertise.

     The Company was formed to continue the business of its
predecessor company, which had engaged in the self-storage
business since 1985.  The Company owns an indirect interest in
each of the Properties through a limited partnership (the
"Partnership") of which the Company holds in total a 93.55%
economic interest and unaffiliated third parties own collectively
a 6.45% limited partnership interest.  The Partnership owns a
100% fee simple interest in each of the Properties.  The Company
believes that this structure, commonly known as an umbrella
partnership real estate investment trust ("UPREIT"), facilitates
the Company's ability to acquire properties by using units of the
Partnership as currency.

     The Company was incorporated on April 19, 1995 under
Maryland law.  The Company's principal executive offices are
located at 5166 Main Street, Williamsville, New York 14221, and
its telephone number is (716) 633-1850.




<PAGE>
INDUSTRY OVERVIEW

     The Company believes that self-storage facilities offer
inexpensive storage space to residential and commercial users.
In addition to fully enclosed and secure storage space, some
operators, including the Company, also offer outside storage for
automobiles, recreational vehicles and boats.  The storage sites
are usually fenced and well lighted with gates that are either
manually operated or automated.  All facilities have a full-time
manager/leasing.  Customers have access to their storage area
during business hours and in certain circumstances are provided
with 24 hour access.  Individual storage units are secured by the
customer's lock, which may be purchased from the Company, and the
customer has control of access to the unit.

     The Company believes that the self-storage industry is
characterized by a trend toward consolidation, continuing
increase in demand, relatively slow growth in supply and a
targeted market of primarily residential customers.

     According to published data, of the approximately 30,000
facilities in the United States, less than 13% are managed by the
ten largest operators.  The remainder of the industry is
characterized by numerous small, local operators.  The shortage
of skilled operators, the scarcity of financing available to
small operators for acquisitions and expansions and the potential
for savings through economies of scale are factors which are
leading to a consolidation in the industry.  The Company believes
that as a result of this trend, significant growth opportunities
exist for operators with proven management systems and sufficient
capital resources.

     Demand for self-storage service has increased as indicated
by an increase in industry-wide average rents and in industry
average occupancy.  It is expected to remain strong because it is
slow to react to changing conditions and because of various other
factors, including population growth, increased mobility,
expansion of condominium, townhouse and apartment living, and
increasing consumer awareness, particularly by commercial users.
Commercial customers tend to rent larger areas for longer terms,
are more reliable payers and are less sensitive to price
increases.  The Company estimates that commercial users account
for approximately 30% of its total occupancy, which is
substantially higher than the reported industry average of 18%.

PROPERTY MANAGEMENT

     The Company believes that it has developed substantial
expertise in managing self-storage facilities.  Key elements of
the Company's management system include:

               -    Recruiting, training and retaining capable, aggressive
          on-site Property Managers;


<PAGE>

               -    Motivating Property Managers by providing incentive-
          based compensation;

               -    Developing and maintaining an integrated marketing plan
          for each Property;

               -    Performing regular preventative maintenance to avoid
          significant repair obligations;

               -    Linking all facilities to a central customized
          management information system; and

               -    Utilization of a national marketing program that
          attracts commercial tenants who have multi-market self-
          storage needs.

     Each Property is managed by a full-time Property Manager and
one or more assistant managers.  Each Property Manager is
responsible for most operational decisions with respect to his or
her Property, including rent charges and maintenance, subject to
certain monetary limits.  Assistant managers enable Property
Managers to have sufficient time to perform marketing functions.
Each Property Manager reports to an Area or Regional Manager who
in turn reports to an Executive Vice President.  The Company
currently employs two Executive Vice Presidents who primarily
focus on marketing and overall supervision of the Area and
Regional Managers.  The Area and Regional Managers are
responsible for overseeing site operations.

     Property Managers attend a thorough orientation program and
undergo continuous training, which emphasizes telephone skills,
closing techniques, identification of selected marketing
opportunities, networking with possible referral sources, and
familiarization with the Company's customized management
information system.  In addition to frequent contact with Area
and Regional Managers and other Company personnel, Property
Managers receive periodic newsletters regarding a variety of
operational issues, and from time to time attend "roundtable"
seminars with other Property Managers.

     The Company annually develops a written marketing plan for
each of its Properties which is highly dependent upon local
conditions.  The focus of each marketing plan is, in part,
determined by occupancy rates.  If all storage units of the same
size at a Property are at or near 90% occupancy, then the plan
will generally include increases in rental rates.  If a Property
has excess capacity, then the marketing plan will target selected
markets such as local military bases, colleges, apartment and
condominium complexes, industrial parks, medical centers, retail
shopping malls and office suites.  The Company primarily uses
telephone directories to advertise its services, including a map
and when possible, listing Properties in the same marketplace in
a single advertisement.  The Company also conducts quarterly
surveys of its competitors' practices, which include "shopping"
competing facilities.
<PAGE>

     The Company's customized computer system performs billing,
collections and reservation functions for each Property, and also
tracks information used in developing marketing plans based on
occupancy levels, and tenant demographics and histories.  The
system generates daily, weekly and monthly financial reports for
each Property that are immediately transmitted to the Company's
principal office each night.  The system also requires a Property
Manager to input a descriptive explanation for all debit and
credit transactions, paid-to-date changes, and all other
discretionary activities, which allows the accounting staff at
the Company's principal office to promptly review all such
transactions.  Late charges are automatically imposed.  More
sensitive activities such as rental rate changes and unit size or
number changes are completed only by Area and Regional Managers.
The Company's customized management information system permits it
to add new facilities to its portfolio with minimal additional
overhead expense.

     The Company's Executive Vice Presidents, Regional Managers,
Area Managers and Property Managers are compensated with a base
salary and may, in addition, earn incentive compensation.  The
Company annually establishes a target gross income and net
operating income for each Property. As incentive compensation,
Property Managers earn a specific bonus per move-in; and
Executive Vice Presidents, Regional Managers and Area Managers
earn a percentage of the combined net operating incomes in excess
of the targeted levels for all facilities reporting to them.
This incentive compensation program is not subject to any caps or
increment requirements.  It is not unusual for any manager to
earn in excess of 10% of the base salary as incentive
compensation.  The Company believes that the structure of these
programs causes its managers to exercise their operational
autonomy in a manner to maximize income through increased rental
rates.

ENVIRONMENTAL AND OTHER REGULATIONS

     The Company is subject to federal, state, and local
environmental regulations that apply generally to the ownership
of real property and the operation of self-storage facilities.
The Company has not received notice from any governmental
authority or private party of any material environmental
noncompliance, claim, or liability in connection with any of the
Properties, and is not aware of any environmental condition with
respect to any of the Properties that could have a material
adverse effect on the Company's financial condition or results of
operations.

     The Properties are also generally subject to the same types
of local regulations governing other real property, including
zoning ordinances.  The Company believes that the Properties are
in substantial compliance with all such regulations.



<PAGE>

INSURANCE

     Each of the Properties is covered by fire, flood and
property insurance, including comprehensive liability, all-risk
property insurance, provided by reputable companies and with
commercially reasonable terms.  In addition, the Company
maintains a policy insuring against environmental liabilities
resulting from tenant storage on terms customary for the
industry, and title insurance insuring fee title to the
Properties in an aggregate amount believed to be adequate.

FEDERAL INCOME TAX

     The Company has operated, and intends to continue to
operate, in such a manner as to continue to qualify as a REIT
under the Internal Revenue Code of 1986 (the Code), but no
assurance can be given that it will at all times so qualify.  To
the extent that the Company continues to qualify as a REIT, it
will not be taxed, with certain limited exceptions, on the
taxable income that is distributed to its shareholders.  See
Item 7. "Management's Discussion and Analysis of Financial
Condition and Results of Operations - Liquidity and Capital
Resources - REIT Qualification and Distribution Requirements".

COMPETITION

     The primary factors upon which competition in the self-
storage industry is based are location, rental rates, suitability
of the property's design to prospective tenants' needs, and the
manner in which the property is operated and marketed.  The
Company believes it competes successfully on these bases.  The
extent of competition depends in significant part on local market
conditions.  The Company seeks to locate its facilities so as not
to cause its own Properties to compete with one another for
customers, but the number of self-storage facilities in a
particular area could have a material adverse effect on the
performance of any of the Properties.

     Several of the Company's competitors, including Public
Storage Management, Inc., Shurgard Incorporated, U-Haul
International, and Storage USA, Inc., are larger and have
substantially greater financial resources than the Company.
These larger operators may, among other possible advantages, be
capable of greater leverage and the payment of higher prices for
acquisitions.

INVESTMENT POLICY

     While the Company emphasizes equity real estate investments,
it may, in its discretion, invest in mortgage and other real
estate interests related to self-storage properties consistent
with its qualification as a REIT.  The Company may also retain a



<PAGE>

purchase money mortgage for a portion of the sale price in
connection with the disposition of Properties from time to time.
Current market conditions preclude the Company from issuing
common or preferred equity.  Should investment opportunities
become available, the Company may look to acquire self-storage
properties via a joint-venture partnership or similar entity.
The Company may or may not have a significant investment in such
a venture, but would use such an opportunity to expand its
portfolio of branded and managed properties.

     Subject to the percentage of ownership limitations and gross
income tests necessary for REIT qualification, the Company also
may invest in securities of entities engaged in real estate
activities or securities of other issuers, including for the
purpose of exercising control over such entities.

DISPOSITION POLICY

     Management periodically reviews the assets comprising the
Company's portfolio.  Any disposition decision will be based on a
variety of factors, including, but not limited to, the
(i) potential to continue to increase cash flow and value,
(ii) sale price, (iii) strategic fit with the rest of the
Company's portfolio, (iv) potential for, or existence of,
environmental or regulatory issues, (v) alternative uses of
capital, and (vi) maintaining qualification as a REIT.  In 1999,
the Company sold a facility located in Tennessee for $2.5 million
resulting in a gain of $.65 million.

DISTRIBUTION POLICY

     The Company intends to pay regular quarterly distributions
to its shareholders.  However, future distributions by the
Company will be at the discretion of the Board of Directors and
will depend on the actual cash available for distribution, the
Company's financial condition and capital requirements, the
annual distribution requirements under the REIT provisions of the
Code and other such factors as the Board of Directors deems
relevant.  In order to maintain its qualification as a REIT, the
Company must make annual distributions to shareholders of at
least 95% of its REIT taxable income (which does not include
capital gains).  Under certain circumstances, the Company may be
required to make distributions in excess of cash available for
distribution in order to meet this requirement.

     The Board of Directors declared a dividend distribution of
one preferred share purchase right for each outstanding common
share to shareholders of record at the close of business on
December 16, 1996.  These rights will become exercisable if a
person becomes an "acquiring person" by acquiring 10% or more of
the common shares of Sovran Self Storage, Inc. or if a person
commences a tender offer that would result in that person owning
10% or more of the common shares.


<PAGE>
BORROWING POLICY

     The Board of Directors of the Company currently limits the
amount of debt that may be incurred by the Company to less than
50% of the sum of market value of the issued and outstanding
Common and Preferred Stock plus the Company's debt (Market
Capitalization).  The Company, however, may from time to time re-
evaluate and modify its borrowing policy in light of then current
economic conditions, relative costs of debt and equity capital,
market values of properties, growth and acquisition opportunities
and other factors.

     The Company increased the balance outstanding on the $150
million credit facility from $112 million in 1998 to $123 million
at December 31, 1999.  The proceeds were used to fund a portion
of the 1999 acquisitions.  The credit facility matures
February 2001 and provides for funds at LIBOR plus 1.25%.

     In July 1999, the Company issued 1,200,000 shares of 9.85%
Series B Cumulative Redeemable Preferred Stock.  The net proceeds
of $28.6 million were used to repay a portion of the credit
facility.

     The Company also has a $75 million unsecured term note that
bears interest at LIBOR plus 1.50%.

     To the extent that the Company desires to obtain additional
capital to pay distributions, to provide working capital, to pay
existing indebtedness or to finance acquisitions, expansions or
development of new properties, the Company may utilize preferred
stock offerings, floating or fixed rate debt financing, retention
of cash flow (subject to satisfying the Company's distribution
requirements under the REIT rules) or a combination of these
methods.  Additional debt financing may also be obtained through
mortgages on its Properties, which may be recourse, non-recourse,
or cross-collateralized and may contain cross-default provisions.
The Company has not established any limit on the number or amount
of mortgages that may be placed on any single Property or on its
portfolio as a whole.  For additional information regarding
borrowings, see Item 7. "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Liquidity and
Capital Resources" and Note 5 to the Consolidated Financial
Statements filed herewith.

EMPLOYEES

     The Company currently employs a total of 608 employees,
including 242 Property Managers, 14 Area Managers, 6 Regional
Managers, 2 Executive Vice Presidents and 300 part-time
employees.  At the Company's headquarters, in addition to the 3
senior executive officers, the Company employs 41 people engaged




<PAGE>

in various support activities such as accounting and management
information systems.  None of the Company's employees is covered
by a collective bargaining agreement.  The Company considers its
employee relations to be excellent.

ITEM 2.  PROPERTIES

OVERVIEW

     At December 31, 1999, the Company, owned 100% fee simple
interests in, and operated, a total of 222 Properties, consisting
of approximately 12.5 million net rentable square feet, situated
in twenty-one states in the Eastern and Midwestern United States,
Arizona and Texas.  As of December 31, 1999, the Properties had a
weighted average occupancy of 85% and a weighted average annual
rent per square foot of $7.86.  The Company believes that it is
the 5th largest operator of self-storage properties in the United
States based on facilities owned.

     The Company's self-storage facilities offer inexpensive,
easily accessible, enclosed storage space to residential and
commercial users on a month-to-month basis.  Most of the
Company's Properties are fenced with computerized gates and are
well lighted.  All but twenty-three of the Properties are single-
story, thereby providing customers with the convenience of direct
vehicle access to their storage units.  All Properties have a
Property Manager on-site during business hours.  Customers have
access to their storage areas during business hours, and some
commercial customers are provided 24-hour access.  Individual
storage units are secured by a lock furnished by the customer to
provide the customer with control of access to the unit.

     Currently, 212 of the Properties conduct business under the
user-friendly trade name "Uncle BoB's Self-Storage" and the
remainder are operated under various names acquired with the
Properties.  The Company intends to convert all of the Properties
to the "Uncle BoB's" trade name.


















<PAGE>

<TABLE>
     The table below provides certain information regarding the properties:
<CAPTION>
                                               Uncle
                                               BoB's   Occupancy
                             Year            Trade      at                                 Mgr.
Location                     Built  Sq. Ft.  Name    12/31/99  Acres Units  Bldgs. Floors  Apt.    Construction
__________________________________________________________________________________________________________________________________
<S>                          <C>   <C>         <C>    <C>      <C>    <C>    <C>     <C>    <C> <C>
  ALABAMA
Birmingham I                 1990   36,975     Y       79%      2.7   297     9      1      Y   Masonry/Steel Roof
Birmingham II                1990   52,550     Y       87%      4.7   404     8      1      Y   Masonry/Steel Roof
Montgomery I                 1982   74,830     Y       81%      5.0   619    16      1      Y   Masonry/Steel Roof
Birmingham III               1970   72,410     Y       77%      4.3   409     6      1      Y   Masonry/Steel Roof
Montgomery II                1984   42,305     Y       95%      2.7   287    10      1      N   Masonry/Steel Roof
Montgomery III               1988   41,550     Y       90%      2.4   391     9      1      Y   Steel Bldg./Steel Roof
Birmingham-Walt              1984   63,380     Y       69%      3.3   390     6      1      Y   Masonry Wall/Metal Roof
  ARIZONA
Gilbert-Elliot Rd            1995   59,320     Y       79%      3.3   701     8      1      Y   Masonry Wall/Metal Roof
Glendale-59th Ave            1997   67,076     Y       82%      4.6   634     7      1      Y   Masonry Wall/Metal Roof
Mesa-Baseline                1986   39,125     Y       87%      1.8   393    11      1      Y   Masonry Wall/Metal Roof
Mesa-E. Broadway             1986   38,825     Y       75%      1.8   371     5      1      Y   Masonry Wall/Metal Roof
Mesa-W. Broadway             1976   36,405     Y       78%      1.9   403     5      1      Y   Masonry Wall/Metal Roof
Mesa-Greenfield              1986   48,585     Y       79%      2.1   435     8      1      N   Masonry Wall/Metal Roof
Phoenix-Camelback            1984   43,660     Y       76%      2.0   536     7      1      Y   Masonry Wall/Metal Roof
Phoenix-Bell                 1984   96,630     Y       71%      4.6   942     7      1      Y   Metal Wall/Metal Roof
Phoenix-35th Ave             1996   72,140     Y       80%      4.3   728     8      1      Y   Masonry Wall/Metal Roof
  CONNECTICUT
New Haven                    1985   48,290     Y       77%      3.9   392     5      1      N   Masonry Wall/Steel Roof
Hartford-Metro I             1988   49,000     Y       91%     10.0   334    10      1      N   Steel Bldg./Steel Roof
Hartford-Metro II            1992   39,025     Y       97%      6.0   315     7      1      N   Steel Bldg./Steel Roof
  FLORIDA
Lakeland I                   1985   48,055     Y       79%      3.5   443    11      1      Y   Masonry Wall/Steel Roof
Tallahassee I                1973  147,059     Y       80%     18.7   713    21      1      Y   Masonry Wall/Tar & Gravel Roof
Tallahassee II               1975   43,740     Y       97%      4.0   241     7      1      Y   Masonry Wall/Tar & Gravel Roof
Port St. Lucie               1985   54,250     Y       74%      4.0   597    12      1      N   Steel Bldg./Steel Roof
Deltona                      1984   63,992     Y       85%      5.0   453     5      1      Y   Masonry Wall/Shingle Roof
<PAGE>
Jacksonville I               1985   39,882     Y       92%      2.7   295    14      1      Y   Masonry Wall/Tar & Gravel Roof
Orlando I                    1988   50,445     Y       82%      2.8   594     3      2      Y   Steel Bldg./Steel Roof
Ft. Lauderdale               1985  100,900     Y       93%      7.6   647     7      1      Y   Steel Bldg./Steel Roof
West Palm I                  1985   45,465     Y       74%      3.2   406     6      1      N   Steel Bldg./Steel Roof
Melbourne I                  1986   83,104     Y       89%      8.3   744    11      1      Y   Masonry Wall/Shingled Roof
Pensacola I                  1983  108,291     Y       87%      7.5   949    13      1      Y   Steel Bldg./Steel Roof
Pensacola II                 1986   57,720     Y       94%      3.4   508     9      1      Y   Steel Bldg./Steel Roof
Melbourne II                 1986   56,039     Y       85%      3.4   618    11      1      N   Steel Bldg./Steel Roof
Jacksonville II              1987   53,975     Y       95%      4.4   480    11      1      Y   Masonry/Steel Roof
Pensacola III                1986   64,641     Y       93%      6.1   515    12      1      N   Steel Bldg./Steel Roof
Pensacola IV                 1990   38,850     Y       94%      2.7   280     9      1      Y   Masonry/Steel Roof
Pensacola V                  1990   39,445     Y       81%      2.6   326     4      1      Y   Masonry/Steel Roof
Tampa I                      1989   60,516     Y       91%      3.3   877     6      1      N   Masonry/Steel Roof
Tampa II                     1985   56,081     Y       86%      2.9   782    10      1      N   Masonry/Steel Roof
Tampa III                    1988   47,321     Y       93%      2.2   665    14      1      N   Masonry/Steel Roof
Orlando II                   1986  134,834     Y       77%      8.5 1,360    20      1      Y   Masonry Wall/Steel Roof
Ft. Myers I                  1988   27,654     Y       77%      1.1   267     6      2      Y   Steel Bldg./Steel Roof
Ft. Myers II              1991/94   23,053     Y       93%      1.9   300     2      1      Y   Masonry/Steel Roof
Tampa IV                     1985   58,605     Y       88%      4.0   558    10      1      Y   Masonry/Steel Roof
West Palm II                 1986   30,993     Y       89%      2.3   382     9      1      Y   Masonry/Steel Roof
Ft. Myers III                1986   36,040     Y       91%      2.4   261     9      1      Y   Masonry/Steel Roof
Lakeland II                  1988   60,010     Y       83%      4.0   591     9      1      N   Masonry Wall/Steel Roof
Ft. Myers IV                 1987   59,706     Y       97%      4.5   277     4      1      Y   Masonry/Steel Roof
Jacksonville III             1987  102,500     Y       84%      5.9   788    13      1      Y   Masonry Wall/Shingle Roof
Jacksonville IV              1985   43,895     Y       87%      2.7   506     7      1      Y   Steel Bldg./Steel Roof
Jacksonville V            1987/92   53,855     Y       98%      2.9   511    13      2      Y   Steel Bldg./Masonry Wall/ Steel Roof
Orlando III                  1975   52,704     Y       76%      3.2   504     8      2      N   Masonry Wall/Steel Roof
Orlando IV-W 25th St         1984   38,636     Y       87%      2.8   408     6      1      Y   Steel Bldg/Steel Roof
Delray I-Mini                1969   50,355     Y       96%      3.5   486     3      1      Y   Masonry Wall/Concrete Roof
Delray II-Safeway            1980   70,078     Y       86%      4.3   711    17      1      Y   Masonry Wall/Concrete Roof
Tampa-E. Hillborough         1985   84,690     N       80%      5.3   736    16      1      Y   Masonry Wall/Metal Roof
Titusville                1986/90   54,850     Y       94%      6.0   417     9      1      Y   Metal Wall/Shingle Roof
Ft.Myers-Mall             1991/94   20,881     Y       73%      1.3   230     4      1      Y   Masonry/Steel Roof
Indian Harbor-Beach          1985   64,978     Y       91%      4.0   717    15      1      N   Masonry Wall/Metal Roof
Hollywood-Sheridan           1988  129,613     N       93%      7.0 1,167    21      1      Y   Masonry Wall/Concrete Roof
Pompano Beach-Atlantic       1985   75,154     N       86%      4.0   980    17      1      N   Masonry Wall/Concrete Roof
Pompano Beach-Sample         1988   63,610     N       83%      3.6   839    14      1      N   Masonry Wall/Metal Roof

<PAGE>

Boca Raton-18th St           1991   89,527     N       85%      6.2 1,063     8      1      N   Masonry Wall/Metal Roof
Vero Beach                   1997   34,450     Y       94%      1.9   314     2      1      N   Masonry Wall/Metal Roof
Hollywood-N.21st             1987   58,917     Y       96%      3.1   716    11      1      Y   Masonry Wall/Metal Roof
Cocoa                        1982   73,242     N       86%      2.5   720    12      1      Y   Masonry Wall/Metal Roof
  GEORGIA
Savannah                     1981   59,530     Y       89%      5.4   499    11      1      Y   Masonry Wall/Steel Roof
Atlanta-Metro I              1988   68,935     Y       91%      3.9   525     5      1      Y   Steel Bldg./Steel Roof
Atlanta-Metro II             1988   45,300     Y       84%      3.9   375     6      1      Y   Steel Bldg./Steel Roof
Atlanta-Metro III            1988   56,695     Y       72%      5.3   408     9      1      Y   Steel Bldg./Steel Roof
Atlanta-Metro IV             1989   42,495     Y       84%      3.5   315     7      1      Y   Steel Bldg./Steel Roof
Atlanta-Metro V              1988   44,545     Y       82%      4.2   308     3      1      Y   Masonry Wall/Tar & Gravel Roof
Atlanta-Metro VI             1986   50,400     Y       81%      3.6   452     7      1      Y   Steel Bldg./Steel Roof
Atlanta-Metro VII            1981   39,010     Y       79%      2.5   328     9      2      Y   Masonry Wall/Tar & Gravel Roof
Atlanta-Metro VIII           1975   46,791     Y       85%      3.3   438     6      2      Y   Masonry Wall/Tar & Gravel Roof
Augusta I                    1988   52,360     Y       90%      4.0   408    13      1      Y   Steel Bldg./Steel Roof
Macon I                      1989   40,700     Y       90%      3.2   353    14      1      Y   Steel Bldg./Steel Roof
Augusta II                   1987   46,200     Y       87%      3.5   373     4      1      Y   Masonry Wall/Steel Roof
Atlanta-Metro IX             1988   55,826     Y       88%      4.6   408     6      1      Y   Steel Bldg./Steel Roof
Atlanta-Metro X              1988   47,895     Y       95%      6.8   412     9      1      N   Steel Bldg./Steel Roof
Macon II                  1989/94   58,915     Y       81%     14.0   540    11      1      Y   Steel Bldg./Steel Roof
Savannah II                  1988   49,365     Y       95%      2.6   462     8      1      Y   Masonry Wall/Steel Roof
Atlanta-Alpharetta           1994   80,540     Y       66%      5.8   551     8      1&2    Y   Steel Bldg./Steel Roof
Atlanta-Marietta-Roswell     1996   59,450     Y       83%      6.0   451     8      1&2    Y   Steel Bldg./Steel Roof
Atlanta-Doraville            1995   68,465     Y       90%      4.9   636     8      1&2    Y   St&Masonry Bldg/Steel Roof
Ft. Oglethorpe               1989   45,125     Y       83%      3.3   444     6      1      Y   Masonry Wall/Metal Roof
  LOUISIANA
Baton Rouge-Airline          1982   72,120     Y       84%      2.5   412    12      1      Y   Masonry Wall/Metal Roof
Baton Rouge-Airline 2        1985   44,895     Y       90%      2.8   444     9      1      N   Masonry Wall/Steel Roof
Lafayette-Pinhook 1          1980   57,030     Y       76%      3.2   492     7      1      Y   Masonry Wall/Metal Roof
Lafayette-Pinhook 2       1992/94   47,025     Y       80%      2.4   439     2      1      Y   Metal Wall/Metal Roof
Lafayette-Ambassador         1975   33,885     Y       79%      2.0   452     3      1      Y   Masonry Wall/Shingle Roof
Lafayette-Evangeline         1977   35,230     Y       56%      3.1   353     3      1      Y   Masonry Wall/Metal Roof
Lafayette-Guilbeau           1994   63,735     Y       79%      3.4   598     1      1      N   Metal Wall/Metal Roof
  MAINE
Westbrook                    1988   41,000     N       84%      5.9   430     7      1      Y   Metal Wall/Metal Roof



<PAGE>

  MARYLAND
Salisbury                    1979   33,560     Y       82%      3.0   416    10      1      N   Masonry Wall/Tar & Gravel Roof
Baltimore I-Frederick        1984   21,233     Y       85%      1.9   347     2      3      N   Masonry Wall/Shingled Roof
Baltimore II-Gaithersburg    1988   61,834     Y       93%      2.2   539     2      4      Y   Masonry Wall/Tar & Gravel Roof
Baltimore III-Landover       1990   51,838     Y       93%      3.1   674     8      1      Y   Steel Bldg./Steel Roof
  MASSACHUSETTS
New Bedford                  1982   42,068     Y       97%      3.4   372     7      1      Y   Steel Bldg./Steel Roof
Springfield                  1986   42,100     Y       88%      4.7   318     5      1      N   Masonry Wall/Shingle Roof
Northbridge                  1988   50,410     Y       90%      3.5   356    10      1      N   Metal Wall/Metal Roof
Salem                        1979   53,205     Y       91%      2.0   498     2      2      Y   Steel Wall/Metal Roof
Boston-Metro I               1980   37,875     Y       98%      2.0   401     3      2      Y   Masonry Wall/Tar & Gravel Roof
Boston-Metro II              1986   38,315     Y       96%      3.6   439     8      2      N   Masonry Wall/Tar & Gravel Roof
  MICHIGAN
Grand Rapids                 1976   57,900     Y       94%      5.4   526     9      1      Y   Masonry Wall/Steel Roof
Grand Rapids II              1983   32,300     Y       95%      8.0   296     6      1      N   Masonry & Steel Walls
Kalamazoo                    1978   60,218     Y       87%     11.6   672    14      1      Y   Steel Bldg/Steel & Shingle Roof
Lansing                      1987   45,005     Y       92%      3.8   405     9      1      Y   Steel Bldg/Steel Roof
Holland                      1978   96,448     Y       94%     13.6   730    18      1      Y   Masonry Wall/Steel Roof
  MISSISSIPPI
Jackson I                    1990   41,960     Y       94%      2.0   343     6      1      Y   Masonry/Steel Roof
Jackson II                   1990   38,815     Y       88%      2.1   310     9      1      Y   Masonry/Steel Roof
Jackson III-155              1995   62,048     Y       97%      1.3   426     2      1      N   Metal Wall/Metal Roof
Jackson-N.West               1984   57,175     N       90%      5.2   473    13      1      Y   Masonry Wall/Metal Roof
  NEW HAMPSHIRE
Salem-Policy                 1980   62,775     Y      100%      8.7   546     9      1      Y   Masonry Wall/Metal Roof
  NEW YORK
Middletown                   1988   26,000     Y       96%      2.8   283     4      1      N   Steel Bldg./Steel Roof
Buffalo I                    1981   76,290     Y       94%      5.1   535    10      1      Y   Steel Bldg./Steel Roof
Rochester I                  1981   41,834     Y       64%      2.9   407     5      1      Y   Steel Bldg./Steel Roof
Rochester II                 1980   29,610     Y       90%      3.5   242     9      1      N   Masonry Wall/Shingle Roof
Buffalo II                   1984   54,635     Y       90%      6.2   438    12      1      Y   Steel Bldg./Steel Roof
Syracuse I                   1987   73,320     Y       87%      7.5   767    16      1      N   Steel Bldg./Steel Roof
Syracuse II                  1983   54,650     Y       95%      3.6   424    10      1      Y   Steel Bldg./Shingled Roof
Rochester III                1990   67,865     Y       95%      2.7   462     1      1      N   Masonry Wall/Shingle Roof
Harriman                  1989/95   66,240     Y       85%      6.1   642    10      1      Y   Metal Wall/Metal Roof
  NORTH CAROLINA
Charlotte                    1986   37,815     Y       74%      2.9   333     6      1      Y   Steel Bldg./Steel Roof
Fayetteville                 1980   90,992     Y       64%      6.2 1,021    12      1      Y   Steel Bldg./Steel Roof
<PAGE>

Greensboro                   1986   45,230     Y       70%      3.4   422     5      1      Y   Steel Bldg./Mas. Wall/ Steel Roof
Raleigh I                    1985   58,460     Y       79%      5.0   543     8      2      Y   Steel Bldg./Steel Roof
Raleigh II                   1985   33,125     Y       80%      2.5   325     8      1      Y   Steel Bldg./Steel Roof
Charlotte II                 1995   48,830     Y       54%      5.6   477     7      1      Y   Masonry Wall/Steel Roof
Charlotte III                1995   31,320     Y       92%      2.9   336     6      1      Y   Masonry Wall/Steel Roof
Greensboro-Hilltop           1995   32,328     Y       86%      1.0   311     7      1      N   Metal Wall/Metal Roof
Greensboro-StageCoach        1997    9,625     Y       89%      2.5    91     2      1      N   Metal Wall/Metal Roof
Greensboro-High Point        1993   58,420     Y       65%      2.5   518     9      1      N   Steel wall/Metal Roof
Durham-Hillborough        1988/91   67,351     Y       78%      5.0   623     5      1      Y   Metal Wall/Metal Roof
Durham-Cornwallis         1990/96   79,040     Y       73%      4.7   665     9      1      Y   Masonry Wall/Metal Roof
Jacksonville-Center          1995   50,670     Y       68%      5.0   449    11      1      Y   Metal Wall/Metal Roof
Jacksonville-Gum Branch      1989   62,930     Y       83%      5.0   479    14      1      Y   Metal Wall/Metal Roof
Jacksonville-N. Marine       1985   43,540     Y       69%      8.4   413     6      1      Y   Masonry Wall/Shingle Roof
  OHIO
Youngstown                   1980   54,830     Y       84%      5.8   364     5      1      Y   Steel Bldg./Steel Roof
Cleveland-Metro I            1980   48,930     Y       89%      6.4   350     9      1      Y   Steel Bldg./Steel Roof
Cleveland-Metro II           1987   60,890     Y       93%      4.8   453     4      1      Y   Steel Bldg./Steel Roof
Cincinnati                   1988   48,615     Y       96%      2.8   496     7      1      Y   Masonry Wall/Steel Roof
Dayton                       1988   62,602     Y       97%      3.6   615     8      1      Y   Masonry Wall/Steel Roof
Youngstown II                1988   55,750     Y       90%      3.9   499     7      1      Y   Masonry Wall/Steel Roof
Akron                        1990   38,320     Y       89%      3.4   296    12      1      Y   Masonry Wall/Steel Roof
Cleveland III                1986   68,100     Y       78%      3.4   598    12      1      Y   Masonry Wall/Steel Roof
Cleveland IV                 1978   65,810     Y       92%      3.5   597     5      1      Y   Masonry Wall/Steel Roof
Cleveland V                  1979   74,702     Y       92%      3.1   661     9      1&2    Y   Masonry Wall/Rolled Roof
Cleveland VI                 1979   47,165     Y       90%      2.6   377     8      1      Y   Masonry Wall/Concrete Roof
Cleveland VII                1977   70,140     Y       95%      4.3   609    13      1      Y   Masonry Wall/Steel Roof
Cleveland VIII               1970   47,975     Y       92%      5.7   477     6      1      N   Masonry Wall/Steel Roof
Cleveland IX                 1982   54,690     Y       85%      4.4   296     5      1      N   Masonry Wall/Steel Roof
Cleveland 10-Avon            1989   46,700     Y       82%      5.8   369     6      1      N   Metal Wall/Metal Roof
Warren-Elm                   1986   60,230     Y       82%      7.3   498     8      1      Y   Masonry Wall/Metal Roof
Warren-Youngstown            1986   59,107     Y       87%      5.0   548    11      1      N   Masonry Wall/Metal Roof
Batavia                      1988   61,810     N       72%      5.5   547     9      1      N   Metal Wall/Steel Roof
  PENNSYLVANIA
Allentown                    1983   41,700     Y       87%      6.3   342     7      1      Y   Masonry Wall/Shingle Roof
Sharon                       1975   38,270     Y       92%      3.0   313     5      1      Y   Steel Bldg./Steel Roof
Harrisburg I                 1983   48,850     Y       96%      4.1   445     9      1      Y   Masonry Wall/Steel Roof
Harrisburg II                1985   58,845     Y       90%      9.2   292    10      1      Y   Masonry Wall/Steel Roof

<PAGE>

Pittsburgh                   1990   57,650     Y       90%      3.4   509     6      1      Y   Steel Bldg./Steel Roof
Pittsburgh II                1983  102,750     Y       76%      4.8   750     4      2      Y   Masonry Wall/Shingled Roof
Harrisburg-Peiffers          1984   63,770     Y       92%      4.1   612     9      1      Y   Masonry Wall/Metal Roof
  RHODE ISLAND
East Greenwich            1984/88   70,955     Y       91%      4.9   672     9      1      Y   Metal Wall/Metal Roof
W. Warwick                1986/94   30,631     Y       89%      2.3   336     4      1      N   Metal Wall/Steel Roof
Providence                   1984   38,670     Y       98%      3.7   388     7      1      Y   Masonry Wall/Tar & Gravel Roof
  SOUTH CAROLINA
Charleston I                 1985   49,714     Y       92%      3.3   412    11      1      Y   Steel Bldg./Mas. Wall/Steel Roof
Columbia I                   1985   47,800     Y       94%      3.3   398     7      1      Y   Steel Bldg./Steel Roof
Columbia II                  1987   58,830     Y       90%      6.0   464     8      1      N   Steel Bldg./Steel Roof
Columbia III                 1989   41,490     Y       76%      3.5   335     5      2      Y   Steel Bldg./Steel Roof
Columbia IV                  1986   57,770     Y       89%      5.6   453     7      1      Y   Steel Bldg./Steel Roof
Spartanburg                  1989   40,450     Y       76%      3.6   350     6      1      Y   Steel Bldg./Steel Roof
Charleston II                1985   40,318     Y       98%      2.2   331    10      1      Y   Masonry Wall/Steel Roof
  TENNESSEE
Chattanooga-Lee Hwy          1987   37,180     Y       88%      3.3   390     6      1      Y   Masonry Wall/Metal Roof
Chattanooga-Hwy 58           1985   35,630     Y       80%      2.4   329     4      1      Y   Masonry Wall/Metal Roof
Hendersonville            1986/97   93,005     Y       70%      5.7   646    16      1      Y   Masonry Wall/Metal Roof
  TEXAS
Arlington I                  1987   45,965     Y       92%      2.3   384     7      1      Y   Masonry Wall/Steel Roof
Arlington II                 1986   67,220     Y       73%      3.8   286    11      1      Y   Masonry Wall/Steel Roof
Ft. Worth                    1986   40,875     Y       92%      2.4   341     3      1      Y   Masonry Wall/Asphalt Roof
San Antonio I                1986   49,920     Y       84%      3.9   486    12      1      Y   Masonry Wall/Steel Roof
San Antonio II               1986   40,170     Y       80%      1.9   285     7      1      Y   Masonry Wall/Steel Roof
San Antonio III              1981   48,782     Y       82%      2.6   495     5      1      Y   Masonry Wall/Steel Roof
Universal                    1985   35,120     Y       94%      2.4   397     8      1      Y   Masonry Wall/Steel Roof
San Antonio IV               1995   44,560     Y       94%      5.4   415    11      1      Y   Steel Bldg/Steel Roof
Houston-Eastex            1993/95   70,030     Y       95%      6.4   563     5      1      Y   Metal Wall/Steel Roof
Houston-Nederland            1995   61,871     Y       95%      6.3   531     1      1      Y   Metal Wall/Steel Roof
Houston-College              1995   35,650     Y       98%      1.8   316     1      1      Y   Metal Wall/Steel Roof
Dallas-Skillman              1975  121,659     Y       81%      5.9 1,107     8      1&2    Y   Masonry Wall/Steel Roof
Dallas-Centennial            1977  103,783     Y       81%      6.7 1,094     8      1&2    N   Masonry Wall/Steel Roof
Dallas-Samuell               1975   79,046     Y       90%      3.8   793     6      1&2    Y   Masonry Wall/Steel Roof
Dallas-Hargrove              1975   71,914     Y       86%      3.1   747     5      1&2    Y   Masonry Wall/Steel Roof
Houston-Antoine              1984   75,720     Y       83%      4.1   671     9      1      Y   Metal Wall/Metal Roof
Katy                         1994   44,030     Y       87%      8.6   438    10      1      Y   Metal Wall/Metal Roof
Humble                       1986   63,589     Y       89%      2.3   601     6      1      Y   Masonry Wall/Metal Roof
<PAGE>

Houston-Old Katy             1996   52,800     Y       88%      3.0   490    19      1      Y   Masonry Wall/Shingle Roof
Webster-Hwy 3                1997   54,850     Y       70%      3.3   536     6      1      Y   Masonry Wall/Metal Roof
Carrollton                   1997   51,760     Y       84%      3.2   499     5      1      Y   Masonry Wall/Metal Roof
San Marcos                   1994   61,690     Y       82%      5.0   432    18      1      N   Metal Wall/Metal Roof
Austin-McNeil                1994   72,490     Y       78%      7.0   556    19      1      Y   Metal Wall/Metal Roof
Austin-FM                    1996   60,150     Y       95%      4.9   390     9      1      Y   Metal Wall/Metal Roof
Euless                       1996   93,120     Y       50%      7.5   499     9      1      Y   Metal Wall/Metal Roof
N. Richland Hills            1996   76,545     Y       87%      7.4   549    11      1      Y   Metal Wall/Metal Roof
Katy-Franz                   1993   67,135     Y       82%      7.2   531    10      1      Y   Metal Wall/Metal Roof
Cedar Hill                   1985   53,735     N       93%      3.0   416    16      1      Y   Metal Wall/Metal Roof
  VIRGINIA
Newport News I               1988   50,065     Y       94%      3.2   449     7      1      Y   Steel Bldg./Steel Roof
Alexandria                   1984   76,334     Y       88%      3.2 1,129     4      2      Y   Masonry Wall/Tar & Gravel Roof
Norfolk I                    1984   40,350     Y       85%      2.7   328     7      1      Y   Steel Bldg./Steel Roof
Norfolk II                   1989   45,375     Y       92%      2.1   358     4      1      Y   Masonry Wall/Steel Roof
Richmond                     1987   52,070     Y       89%      2.7   526     5      1      Y   Masonry Wall/Steel Roof
Newport News II           1988/93   63,475     Y       88%      4.7   407     8      1      Y   Steel Bldg./Steel Roof
Lynchburg-Lakeside           1982   47,628     Y       88%      5.3   435    10      1      Y   Masonry Wall/Steel Roof
Lynchburg-Timberlake         1985   44,150     Y       63%      2.3   384     4      1      Y   Masonry Wall/Steel Roof
Lynchburg-Amherst            1987   23,388     Y       89%      1.5   202     3      1      N   Masonry Wall/Metal Roof
Christiansburg            1985/90   38,622     Y       79%      3.2   346     6      1      Y   Masonry Wall/Metal Roof
Chesapeake                1988/95   37,450     Y       85%     12.0   341     7      1      Y   Metal Wall/Steel Roof
Danville                     1988   49,672     Y       79%      3.2   408     8      1      N   Steel Wall/Metal Roof
Chesapeake-Military          1996   58,435     Y       64%      3.0   592     3      1      N   Masonry Wall/Metal Roof
Chesapeake-Volvo             1995   63,250     Y       94%      4.0   533     4      1      N   Masonry Wall/Metal Roof
Virginia Beach-Shell         1991   52,566     Y       75%      2.5   588     5      1      N   Masonry Wall/Metal Roof
Virginia Beach-Central    1993/95   96,693     Y       70%      5.0   934     6      1      N   Masonry Wall/Metal Roof
NorfolK-Naval Base           1975  126,508     Y       84%      5.2 1,272    11      1      N   Masonry Wall/Metal Roof
Lynchburg-Timberlake      1990/96   49,727     Y       84%      5.2   458     7      1      N   Masonry Wall/Metal Roof

Total for all Properties          12,532,748                    961 112,173 1,823


Weighted Average                                       85%
</TABLE>



<PAGE>
ITEM 3.  LEGAL PROCEEDINGS

     A former business associate (Plaintiff) of certain officers
and directors of the Company, including Robert J. Attea,
Kenneth F. Myszka, David L. Rogers and Charles E. Lannon, filed a
lawsuit against the Company on June 13, 1995 in the United States
District Court for the Northern District of Ohio. The Plaintiff
has since amended the complaint in the lawsuit alleging breach of
fiduciary duty, breach of contract, breach of general
partnership/joint venture arrangement, breach of duty of good
faith, fraud and deceit, and other causes of action including
declaratory judgment as to the Plaintiff's continuing interest in
the Company. The Plaintiff is seeking money damages in excess of
$15 million, as well as punitive damages and declaratory and
injunctive relief (including the imposition of a constructive
trust on assets of the Company in which the Plaintiff claims to
have a continuing interest) and an accounting. The amended
complaint also added Messrs. Attea, Myszka, Rogers and Lannon as
additional defendants. The parties are currently involved in
discovery and trial. The Company is vigorously defending the
lawsuit. Messrs. Attea, Myszka, Rogers and Lannon have agreed to
indemnify the Company for costs and any loss arising from the
lawsuit. The Company believes that the actual amount of the
Plaintiff's recovery in this matter,if any, would be within the
ability of these individuals to provide indemnification. The
Company does not believe that the lawsuit will have a material,
adverse effect upon the Company.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     No matters were submitted during the fourth quarter of the
fiscal year covered by this report to a vote of security holders,
through the solicitation of proxies or otherwise.

                            PART II

          ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
          STOCKHOLDER MATTERS

     The Company's Common Stock is traded on the New York Stock
Exchange under the symbol "SSS".  Set forth below are the high
and low sales prices for the Company's Common Stock for each full
quarterly period within the two most recent fiscal years.

Quarter             High                Low
1998
1st                 32.625              28.75
2nd                 29.75               26.188
3rd                 29.125              21.25
4th                 26.625              23.563





<PAGE>

1999
1st                 25.5000             23.2500
2nd                 27.0625             22.3750
3rd                 26.4375             22.0000
4th                 23.0625             17.5000

      As of March 15, 2000, there were approximately 681 holders
of record of the Company's Common Stock.

     The Company has paid quarterly dividends to its shareholders
since the Initial Offering. Reflected in the table below are the
dividends paid in the last three years.

     For Federal Income Tax purposes distributions to
shareholders are treated as ordinary income, capital gain, return
of capital or a combination thereof.  Distributions to
shareholders for 1999 represent 89.4% ordinary income, 8% return
of capital and a 2.6% capital gain.

History of Dividends Declared on Common Stock

1st Quarter, 1997        $0.520 per share
2nd Quarter, 1997        $0.520 per share
3rd Quarter, 1997        $0.540 per share
4th Quarter, 1997        $0.540 per share
_________________________________________

1st Quarter, 1998        $0.540 per share
2nd Quarter, 1998        $0.540 per share
3rd Quarter, 1998        $0.560 per share
4th Quarter, 1998        $0.560 per share
_________________________________________

1st Quarter, 1999        $0.560 per share
2nd Quarter, 1999        $0.560 per share
3rd Quarter, 1999        $0.570 per share
4th Quarter, 1999        $0.570 per share


















<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>                                                                                                             Predecessor
                                                                           Company                                        (a)
                                                 _________________________________________________________________    ___________
                                                                                                             For         For
                                                                                                            Period      Period
                                                                                                             From        From
                                                                                                            6/26/95     1/1/95
(dollars in thousands,                                     At or For Year Ended December 31,                  to          to
  except per share data)                           1999         1998         1997            1996           12/31/95    6/25/95
                                                   ____         ____         ____         _________         _______    ________
<S>                                                <C>          <C>          <C>          <C>               <C>        <C>
Operating Data
Total revenues                                     $  84,256    $  69,360    $  49,354    $  33,597         $  12,942  $  9,532
Income before extraordinary item                      25,585       23,897       23,119       15,659             6,744       311
Net income                                            25,585       23,540       23,119       15,659             6,744       311
Income per common share before
 extraordinary item - basic                             1.96         1.94         1.97         1.88              0.91         -
Net income per common
 share - basic                                          1.96         1.91         1.97         1.88              0.91         -
Net income per common
 share - diluted                                        1.96         1.91         1.96         1.87              0.91         -
Dividends declared per
 common share                                           2.26         2.20         2.12         2.05              1.04         -

Balance Sheet Data
Investment in storage
 facilities at cost                                 $556,473     $502,502     $333,036     $220,711          $159,461  $114,008
Total assets                                         529,719      490,124      327,073      235,415           160,437    84,527
Total debt                                           203,253      190,059       39,559            -             5,000    69,102
Total liabilities                                    218,281      203,439       50,319        8,131            10,697    71,311
Series B preferred stock                              28,585            -            -            -                 -         -

Other Data
Net cash provided by
 operating activities                               $ 40,502     $ 34,151      $31,159      $20,152          $  7,188  $  2,003

<PAGE>
Net cash used in investing
 activities                                          (50,836)    (153,367)     (98,765)     (58,760)         (157,965)   (3,340)
Net cash provided by financing
 activities                                            8,382      119,633       53,486       54,563           151,509       507
Funds from operations available
 to common shareholders (b)                           35,299       33,932       29,487       19,793             8,036         -


(a)  The Company began operations on June 26, 1995, and has no historical results of operations before that date.  Results prior
to June 26, 1995 relate to Sovran Capital, Inc. and the Sovran Partnerships.

(b)  Funds from operations ("FFO") means income (loss) before minority interest and extraordinary item (computed in accordance
with GAAP) adjusted as follows: (i) less gain on sale of property, (ii) plus depreciation of real estate assets and
amortization of intangible assets exclusive of deferred financing costs, (iii)plus significant non-recurring events
(unsuccessful debt offering costs in 1998), and (iv) less FFO attributable to minority  interest.  FFO is a supplemental
performance measure for REITs as defined by the National Association of Real Estate Investment Trusts, Inc. FFO is presented
because analysts consider FFO to be one measure of the performance of the Company.  FFO does not take into consideration
scheduled principal payments on debt, capital improvements and other obligations of the Company. Accordingly, FFO is not a
substitute for the Company's cash flow or net income as a measure of the Company's liquidity or operating performance or
ability to pay dividends.


</TABLE>















<PAGE>
ITEM 7.   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.

     When used in this discussion and elsewhere in this document, the words
"intends," "believes," "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
Securities Exchange Act of 1934. Such forward-looking statements involve
known and unknown risks, uncertainties and other factors, which may cause
the actual results, performance or achievements of the Company to be
materially different from those expressed or implied by such forward-looking
statements. Such factors include, but are not limited to, the effect of
competition from new self-storage facilities, which would cause rents and
occupancy rates to decline; the Company's ability to evaluate, finance
and integrate acquired businesses into the Company's existing business
and operations; the Company's ability to effectively compete in the
industries in which it does business; the Company's ability to successfully
implement its Uncle Bob's Flex-a-Space strategy; the Company's existing
indebtedness may mature in an unfavorable credit environment, preventing
refinancing or forcing refinancing of the indebtedness on terms that are
not as favorable as the existing terms; the Company's cash flow may be
insufficient to meet required payments of principal and interest; and tax
law changes which may change the taxability of future income.

                           RESULTS OF OPERATIONS

     YEAR ENDED DECEMBER 31, 1999 COMPARED TO YEAR ENDED DECEMBER 31, 1998

     In 1999, the Company recorded rental revenues of $82.4 million, an
increase of $14.2 million or 21% when compared to 1998 rental revenues of
$68.2 million. Of this, $11.9 million resulted from the acquisition of 18
stores during 1999 and from having the 1998 acquisitions included for a
full year of operations.  The additional $2.3 million increase resulted
from increased revenues at the 156 core properties considered in same
store sales. For this core group, revenues increased 3.9%, primarily as the
result of rental rate increases which were slightly offset by an average
occupancy decrease of .4% to 86%.  Interest and other income increased
to $1.9 million in 1999 from $1.1 million in 1998 due to a $.65 million gain
on the sale of a facility.

     Property operating and real estate tax expense increased $4.8
million or 25% during the period. Of this, $3.9 million was incurred
by the facilities acquired in 1999 and from having the

<PAGE>
1998 acquisitions included for a full year of operations, and $.9 million
additional cost was incurred in the operation of the 156 core properties.

     General and administrative expenses increased $.7 million in 1999.
The increase was primarily a result of increased supervisory and
accounting costs associated with the operation of an increased number of
properties, and the start up and marketing costs related to Uncle Bob's
Flex-a-Space.

     In 1999, interest expense increased to $13.9 million from $9.6 million
as a result of increased borrowings under the line of credit.  The credit
facility was utilized throughout 1999 to fund the purchase of the 18
stores.

     Depreciation and amortization expense increased to $13.1 million from
$10.3 million, primarily as a result of the additional depreciation taken
on the $46 million of real estate assets acquired in 1999 and a full year
of depreciation on 1998 acquisitions.

     Earnings before interest, depreciation and amortization, minority
interest and extraordinary loss increased 20.8% from $45.1 million in 1998
to $54.4 million in 1999 as a result of the aforementioned items.

     YEAR ENDED DECEMBER 31, 1998 COMPARED TO YEAR ENDED DECEMBER 31, 1997

     In 1998, the Company recorded rental revenues of $68.2 million, an
increase of $19.6 million or 40% when compared to 1997 rental revenues of
$48.6 million. Of this, $18.4 million resulted from the acquisition of
fifty stores during 1998 and from having the 1997 acquisitions included for
a full year of operations.  The additional $1.2 million increase resulted
from increased revenues at the 111 core properties considered in same store
sales. For this core group, revenues increased 3.8%, primarily as the
result of rental rate increases which were slightly offset by an average
occupancy decrease of 1% to 86.4%.  Interest and other income increased to
$1.1 million in 1998 from $.8 million in 1997.

     Property operating and real estate tax expense increased $5.8 million
or 42% during the period. Of this, $5.5 million was incurred by the
facilities acquired in 1998 and from having the 1997 acquisitions included
for a full year of operations, and $0.3 million additional cost was
incurred in the operation of the 111 core properties.

     General and administrative expenses increased $2.1 million in 1998.
Of the increase, $.5 million related to the costs associated with the
unsuccessful public debt offering in 1998.


<PAGE>
The additional increase was primarily a result of increased supervisory and
accounting costs associated with the operation of an increased number of
properties, and the change in the treatment of internal property
acquisition costs as discussed in Note 14 to the consolidated financial
statements.

     In 1998, interest expense increased to $9.6 million from $2.2 million
as a result of increased borrowings under the line of credit and term note.
The credit facility and term note were utilized throughout 1998 to fund the
purchase of the fifty stores, as opposed to 1997 in which the Company
issued additional common stock to fund a portion of the acquired stores.

     Depreciation and amortization expense increased to $10.3 million from
$7.0 million, primarily as a result of the additional depreciation taken on
the $170 million of real estate assets acquired in 1998 and a full year of
depreciation on 1997 acquisitions.

     Earnings before interest, depreciation and amortization, minority
interest and extraordinary loss increased 36.8% from $32.9 million in 1997
to $45.1 million in 1998 as a result of the aforementioned items.

     A $.36 million extraordinary loss was recorded in 1998 when the
Company's former unsecured credit facility was replaced with a new line of
credit with more favorable terms.

PRO FORMA YEAR ENDED DECEMBER 31, 1999 COMPARED TO PRO FORMA YEAR ENDED
DECEMBER 31, 1998

     The following unaudited pro forma information shows the results of
operations as though the acquisitions of storage facilities in 1999 and
1998, and the preferred stock offering in 1999 had all occurred as of the
beginning of 1998.

                                      Year Ended December 31,
(Dollars in thousands)                1999                1998
_________________________________________________________________
Revenues:
Rental income                        $84,623            $82,024
Interest and other income              1,897              1,340
_________________________________________________________________
Total revenues                        86,520             83,364
_________________________________________________________________
Expenses:
Property operations and
  maintenance                         17,407             16,680
Real estate taxes                      7,521              6,950
General and administrative             5,591              4,940
Interest                              14,667             14,667
Depreciation and amortization         13,523             13,523
_________________________________________________________________
Total expenses                        58,709             56,760
_________________________________________________________________
<PAGE>
Income before minority interest and
  extraordinary item                  27,811             26,604
_________________________________________________________________
Minority interest                     (1,791)            (1,690)
_________________________________________________________________
Income before extraordinary item    $ 26,020           $ 24,914
Extraordinary loss on extinguishment
  of debt                                  -               (357)
_________________________________________________________________
Net income                          $ 26,020           $ 24,557
_________________________________________________________________
Series B preferred stock dividend     (2,955)            (2,955)
_________________________________________________________________
Net income available to
  common shareholders               $ 23,065           $ 21,602
_________________________________________________________________


     Rental revenue of $84.6 million in 1999 increased by 3.2% over 1998's
revenues of $82.0 million, primarily as a result of rate increases at the
stores.

     Operating expenses and real estate taxes in 1999 were $24.9 million,
as compared to $23.6 million in 1998, an increase of 5.5%.  While cost
efficiencies were enjoyed regarding insurance and yellow-page advertising,
these savings were offset by the Company's paying higher wages to attract
professional managers, and increased property taxes.

     General and administrative costs were determined by the Company's
historical costs incurred in the management of 222 properties.

     Interest expense in both years was determined by applying the 1999
year-end rate and the applicable non-usage fee associated with the
Company's $150 million credit facility and $75 million term note.

     Such unaudited pro forma information is based upon the historical
consolidated statements of operations of the Company. It should be read in
conjunction with the financial statements of the Company and notes thereto.
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
Company 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.






<PAGE>

                      LIQUIDITY AND CAPITAL RESOURCES

         CAPITAL RESOURCES, UNSECURED LINE OF CREDIT AND TERM NOTE

     The Company's unsecured credit facility provides availability up to
$150 million, of which $123 million was drawn at December 31, 1999.  The
facility matures February 2001 and bears interest at LIBOR plus 1.25%.

     The addition to the credit facility, the Company has an unsecured term
note due December 2000, that bears interest at LIBOR plus 1.50%.  The
credit facility and term note currently have investment grade ratings from
Standard and Poors (BBB-), Moodys (Baa3), and Duff and Phelps (BBB-).

     In July 1999, the Company issued 1,200,000 shares of 9.85% Series B
Cumulative Redeemable Preferred Stock.  The net proceeds of $28.6 million
were used to repay a portion of the credit facility.  The Series B
Preferred Stock is currently rated by Standard and Poors (BB+), Moodys
(Ba2) and Duff and Phelps (BB+).

     1998 and 1999, there has been a net outflow of capital from the REIT
sector, which has depressed prices of common shares of most REIT's,
including the Company's.  Accordingly, management does not feel it
appropriate to issue equity in the form of common shares, because to do so
would be dilutive to existing shareholders.  The Company expects to fund
its maturing obligations and its future growth through a renewal of its
line of credit, issuance of 5-10 year notes of either a secured or
unsecured (or combination of both) nature, issuance of preferred stock and
private placement solicitation of public pension funds and other sources of
capital.

     The Company believes that its internally generated cash flows and
borrowing capacity under the credit facility will be sufficient to fund
ongoing operations, capital improvements, dividends, and acquisitions for
the year 2000.

     In 1999, the Company continued its common stock repurchase program
authorized by the Board of Directors by acquiring 300,500 shares for $6.5
million.  At December 31, 1999, the total shares repurchased by the Company
was 376,200 at a total cost of $8.4 million.

                         ACQUISITION OF PROPERTIES

     During 1999 the Company used borrowings pursuant to the line of credit
to acquire 18 properties comprising .9 million square feet from
unaffiliated storage operators.  These properties are located in existing
markets in Florida, Lousianna, Rhode Island and Texas.  The Company also
entered two new states, Arizona and Maine, during 1999.  In 1998, 50
facilities totaling 3.2 million square feet were acquired. At December
31,1999, a total of 222 facilities and 12.5 million square feet of net
rentable storage space was owned and operated by the Company in 21 states.
<PAGE>

                 FUTURE ACQUISITION AND DEVELOPMENT PLANS

     The Company's external growth strategy is to increase the number of
facilities it owns by acquiring suitable facilities in markets in which it
already has operations, or to expand in new markets by acquiring several
facilities at once in those new markets.

     At December 31, 1999, the Company had contracts totaling $11.2 million
to acquire additional properties in New York, Massachusetts and Texas.

     The Company will continue to pursue the acquisition of quality self-
storage properties in markets where it already operates, and in strategic
new markets where a substantial property base can be quickly established.

     The Company also intends to expand and enhance certain of its existing
facilities by building additional storage buildings on presently vacant
land and by installing climate control and enhanced security systems at
selected sites.

             REIT QUALIFICATION AND DISTRIBUTION REQUIREMENTS

     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 95% of 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 first
distribution of 2000 may be applied toward the Company's 1999 distribution
requirement.

     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
1999, the Company's percentage of revenue from such sources exceeded 97%,
thereby passing the 95% test, and no special measures are expected to be
required to enable the Company to maintain its REIT designation.

                            INTEREST RATE RISK

     As of December 31, 1999, the Company has one outstanding interest rate
collar transaction through June 30, 2000.  Under the agreement, which is
based on a notional amount of $70 million, if the LIBOR rate exceeds 6.5%,
the bank pays the Company the rate in excess of 6.5% multiplied by $70
million for the outstanding period.  If LIBOR drops below 5.265%, the
Company must pay the bank the difference between LIBOR and 5.265%
multiplied by $70 million for the outstanding period.

     The net carrying amount of the Company's debt instruments approximates
fair value.

<PAGE>

     Based upon the Company's indebtedness at December 31, 1999, and taking
the interest rate collar agreements into account, a 1% increase in interest
rates would result in an increase to interest expense of approximately $1.9
million.

                                 INFLATION

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

                                SEASONALITY

     The Company's revenues typically have been higher in the third and
fourth quarter, primarily because the Company increases its rental rates on
most of its storage units at the beginning of May and, to a lesser extent,
because self-storage facilities tend to experience greater occupancy during
the late spring, summer and early fall months due to the greater incidence
of residential moves during these periods. However, the Company believes
that its tenant 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, the Company does
not expect seasonality to affect materially distributions to shareholders.

                            IMPACT OF YEAR 2000

     The Company employs several different computer systems for financial
reporting, property management, asset control and payroll.  These systems
are purchased by the Company from third parties and therefore there is no
internally generated programming code.  The Company's critical applications
relating to financial reporting, property management and asset control were
updated to Year 2000 compliant versions within the last year as part of the
normal maintenance agreements at a cost of less than $50,000.
















<PAGE>

  ITEM 7A.  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 7.
Management's Discussion and Analysis of Financial Condition and Results of
Operations" above.
















































<PAGE>
          ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

SOVRAN SELF STORAGE, INC. CONSOLIDATED BALANCE SHEETS
                                               December 31,
                                            _________________
(dollars in thousands, except share data)   1999         1998
Assets                                      ____         ____
Investment in storage facilities:
Land                                    $ 111,833     $ 102,864
Building and equipment                    444,640       399,638
                                        _________     _________
                                          556,473       502,502
Less: accumulated depreciation            (33,453)      (21,339)
                                        _________     _________
Investments in storage facilities, net    523,020       481,163
Cash and cash equivalents                   1,032         2,984
Accounts receivable                         1,796         1,699
Prepaid expenses and other assets           3,871         4,278
                                        _________     _________
Total Assets                            $ 529,719     $ 490,124
Liabilities
Line of credit                          $ 123,000     $ 112,000
Term note                                  75,000        75,000
Accounts payable and accrued liabilities    4,696         3,542
Deferred revenue                            3,322         2,943
Accrued dividends                           7,010         6,895
Mortgage payable                            5,253         3,059
                                        _________     _________
Total Liabilities                         218,281       203,439
Minority interest                          23,582        24,020
Shareholders' Equity
Series A Junior Participating Cumulative
 Preferred Stock, $.01 par value, 250,000
 shares authorized and no shares issued
 and outstanding                                -             -
9.85% Series B Cumulative
 Preferred Stock, $.01 par value,
 1,700,000 shares authorized 1,200,000
 shares issued and outstanding,
 $30,000 liquidation value                 28,585             -
Common stock $.01 par value,
 100,000,000 shares authorized,
 12,299,163 shares outstanding
 (12,312,756 at December 31, 1998)            127           124
Additional paid-in capital                281,284       274,638
Unearned restricted stock                    (339)         (418)
Dividends in excess of net income         (13,357)       (9,689)
Treasury stock at cost, 376,200 shares
 (75,700 shares at December 31, 1998)      (8,444)       (1,990)
                                          _______       _______
   Total Shareholders' Equity             287,856       262,665
                                          _______       _______
Total Liabilities and
  Shareholders' Equity                  $ 529,719     $ 490,124
See notes to financial statements.        _______       _______
<PAGE>

SOVRAN SELF STORAGE, INC. CONSOLIDATED STATEMENTS OF OPERATIONS


                                        Year Ended December 31,
                                       _________________________
(dollars in thousands,
except per share data)                 1999       1998      1997
                                       ____       ____      ____

Revenues
Rental income                         $82,387    $68,231   $48,584
Interest and other income               1,869      1,129       770
                                      _______    _______   _______
Total revenues                         84,256     69,360    49,354

Expenses
Property operations and maintenance     17,035    13,793     9,708
Real estate taxes                        7,238     5,659     3,955
General and administrative               5,571     4,849     2,757
Interest                                13,927     9,601     2,166
Depreciation and amortization           13,138    10,303     7,005
                                       _______    ______    ______
Total expenses                          56,909    44,205    25,591
                                       _______    ______    ______

Income before minority interest
  and extraordinary item                27,347    25,155    23,763
Minority interest                       (1,762)   (1,258)     (644)
                                        _______    ______   _______

Income before extraordinary item        25,585    23,897    23,119
Extraordinary loss on
  extinguishment of debt                     -      (357)        -
                                        ______    ______    ______
Net Income                             $25,585   $23,540   $23,119

Series B preferred stock dividend       (1,239)        -         -
                                        ______    ______    ______
Net income available to common
  shareholders                         $24,346   $23,540   $23,119
                                        ======    ======    ======
Per Common Share:
Earnings per common share before
  extraordinary item - basic              1.96      1.94      1.97
Extraordinary loss                           -     (0.03)        -
                                        ______    _______    ______
Earnings per common share - basic      $  1.96     $1.91     $1.97
Earnings per common share - diluted    $  1.96     $1.91     $1.96

Dividends declared per common share    $  2.26     $2.20     $2.12


See notes to financial statements.


<PAGE>
<TABLE>
<CAPTION>SOVRAN SELF STORAGE, INC. CONSOLIDATED STATEMENTS OF SHAREHOLDERS'
EQUITY
                           9.85% Series B  9.85%
                              Preferred    Series B   Common
Additional   Unearned     Dividends in
                              Stock        Preferred  Stock    Common
Paid-in    Restricted     Excess of    Treasury  Total
                              Shares       Stock      Shares   Stock
Capital     Stock        Net Income    Stock     Equity
                           ______________  _________  ______   _______
__________   __________   ____________   ________  ______
(dollars in thousands,
except share data)
<S>                          <C>            <C>      <C>         <C>
<C>          <C>         <C>         <C>      <C>
Balance January 1, 1997               -     $      -  10,706,671 $107
$227,719     $ (39)      $  (4,158)  $      - $ 223,629
Issuance of common stock              -            -   1,500,000   15
41,929         -               -          -    41,944
Exercise of stock options             -            -      14,250    -
 328         -               -          -       328
Issuance of restricted stock          -            -         200    -
   6        (6)              -          -         -
Earned portion of
  restricted stock                    -            -           -    -
   -        13               -          -        13
Net income                            -            -           -    -
   -         -          23,119          -    23,119
Dividends                             -            -           -    -
   -         -         (25,122)         -   (25,122)
                              _________      _______  __________  _____
________    ______       _________     _______  _________
Balance December 31, 1997             -            -  12,221,121  122
269,982       (32)         (6,161)         -   263,911
Net proceeds from issuance
 of stock through Dividend
 Reinvestment and Stock
 Purchase Plan                        -            -      26,543    1
 537         -               -          -       538
Issuance of common stock to
 acquire storage facility             -            -     109,842    1
3,335         -               -          -     3,336
Exercise of stock options             -            -      15,750    -
 362         -               -          -       362
Issuance of restricted stock          -            -      15,200    -
 422      (422)              -          -         -
Earned portion of
 restricted stock                     -            -           -    -
   -        36               -          -        36
Purchase of treasury shares           -            -     (75,700)   -
   -         -               -     (1,990)   (1,990)
Net income                            -            -           -    -
   -         -          23,540          -    23,540
Dividends                             -            -           -    -
   -         -         (27,068)         -   (27,068)
                               ________    _________  __________ _____
________    ______       _________     _______  _________
Balance December 31, 1998             -            -  12,312,756 $124
$274,638    $ (418)        $(9,689)   $(1,990) $262,665



<PAGE>
Net proceeds from issuance of
  stock through Dividend
  Reinvestment and Stock
  Purchase Plan                       -            -     279,157    3
6,432         -               -          -     6,435
Issuance of 9.85% Series B
  Cumulative
  Preferred Stock             1,200,000       28,585           -    -
   -         -               -          -    28,585
Exercise of stock options             -            -       6,750    -
 169         -               -          -       169
Issuance of restricted stock          -            -       1,000    -
  23       (23)              -          -         -
Earned portion of
  restricted stock                    -            -           -    -
   -       102               -          -       102
Deferred compensation outside
  directors                           -            -           -    -
  22         -               -          -        22
Purchase of treasury shares           -            -    (300,500)   -
   -         -               -     (6,454)   (6,454)
Net income                            -            -           -    -
   -         -          25,585          -    25,585
Dividends                             -            -           -    -
   -         -         (29,253)         -   (29,253)

___________________________________________________________________________
________________________
Balance December 31, 1999     1,200,000     $ 28,585  12,299,163 $127    $281,284    $ (339)      $ (13,357)  $ (8,444) $287,856
                              ===================================================================================================

See notes to financial statements.

</TABLE>















<PAGE>

SOVRAN SELF STORAGE, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS
                                           Year Ended December 31,
                                        ____________________________
(dollars in thousands)                  1999        1998        1997
                                        ____        ____        ____
Operating Activities
Net income                           $ 25,585     $ 23,540    $ 23,119
Adjustments to reconcile net
  income to net cash provided
  by operating activities:
Extraordinary loss                          -          357           -
Depreciation and amortization          13,138       10,303       7,005
Gain on sale of real estate              (652)           -           -
Minority interest                       1,762        1,258         644
Restricted stock earned                   102           36          13
Changes in assets and liabilities:
Accounts receivable                       (73)        (812)       (162)
Prepaid expenses and other assets        (426)      (1,051)       (283)
Accounts payable and other liabilities    988          483         894
Deferred revenue                           78           37         (71)
                                      _______      _______      ______
Net cash provided by operating
  activities                           40,502       34,151      31,159

Investing Activities
Additions to storage facilities       (53,090)    (153,367)    (98,970)
Proceeds from sale of real estate       2,302            -           -
Other assets                              (48)           -         205
                                      _______      _______      ______
Net cash used in investing
  activities                          (50,836)    (153,367)    (98,765)

Financing Activities
Net proceeds from sale of
  common stock                          6,604          900      42,273
Net proceeds from sale of
  preferred stock                      28,585            -           -
Proceeds from line of credit           11,000       76,000      36,000
Proceeds from term note                     -       75,000           -
Financing costs                             -       (1,824)          -
Dividends paid - common stock         (27,899)     (26,772)    (24,090)
Dividends paid - preferred stock       (1,239)           -           -
Minority interest distributions        (1,936)      (1,181)       (697)
Purchase of treasury stock             (6,454)      (1,990)          -
Redemption of operating
  partnership units                      (261)           -           -
Mortgage principal payments               (18)        (500)          -
                                      _______      _______     _______
Net cash provided by
  financing activities                  8,382      119,633      53,486
                                      _______      _______     _______
Net(decrease) increase in cash         (1,952)         417     (14,120)
Cash at beginning of period             2,984        2,567      16,687
                                      _______      _______     _______
Cash at end of period                 $ 1,032      $ 2,984     $ 2,567
See notes to financial statements.


                                           Year Ended December 31,
                                        ______________________________
(dollars in thousands)                  1999         1998         1997
                                        ____         ____         ____
Supplemental cash flow information

Cash paid for interest                $13,966       $ 9,024      $ 2,238
Storage facilities acquired
  through issuance of Operating
  Partnership Units and Common Stock        -        14,703        9,240
Storage facilities acquired through
 assumption of mortgage                 2,212             -        3,559
Fair value of net liabilities assumed
  on the acquisition of storage
  facilities                              463         1,458        4,144


Dividends declared but unpaid at December 31, 1999, 1998 and 1997 were
$7,010, $6,895, and $6,599, respectively.


See notes to financial statements.
































<PAGE>
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               Sovran Self Storage, Inc. - December 31, 1999

                             1.  ORGANIZATION

     Sovran Self Storage, Inc. (the "Company"), a self-administered and
self-managed real estate investment trust (a REIT), was formed on April 19,
1995 to own and operate self-storage facilities throughout the United
States. On June 26, 1995, the Company commenced operations effective with
the completion of its initial public offering of 5,890,000 shares.  Since
its formation the Company has purchased a total of 149 (eighteen in 1999,
fifty in 1998, forty-four in 1997, twenty-nine in 1996 and eight in 1995)
self storage properties from unaffiliated third parties, increasing the
total number of self-storage properties owned at December 31, 1999 to 222
properties in 21 states.

               2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation:  All of the Company's assets are owned by, and all
its operations are conducted through, Sovran Acquisition Limited
Partnership (the Operating Partnership). Sovran Holdings, Inc., a wholly-
owned subsidiary of the Company (the Subsidiary), is the sole general
partner; and the Company is a limited partner of the Partnership, and
thereby controls the operations of the Operating Partnership holding a
93.55% ownership interest therein as of December 31, 1999. The remaining
ownership interests in the Operating Partnership (the "Units") are held by
certain former owners of assets acquired by the Operating Partnership
subsequent to its formation. The consolidated financial statements of the
Company include the accounts of the Company, the Partnership, and the
wholly-owned Subsidiary. All intercompany transactions and balances have
been eliminated.

Cash and Cash Equivalents: The Company considers all highly liquid debt
instruments purchased with maturity of three months or less to be cash
equivalents.

Revenue Recognition: Rental income is recorded when earned. Rental income
received prior to the start of the rental period is included in deferred
revenue.

Interest and Other Income: Other income consists primarily of interest
income, sales of storage-related merchandise (locks and packing supplies)
and commissions from truck rentals.  In 1999, other income also includes a
$652 gain on the sale of a facility in Tennessee.

Investment in Storage Facilities: Storage facilities are recorded at cost.
Depreciation is computed using the straight line method over estimated
useful lives of forty years for buildings and improvements, and five to
twenty years for furniture, fixtures and equipment. Expenditures for
significant renovations or improvements which extend the useful life of
assets are capitalized. Repair and maintenance costs are expensed as
incurred.



<PAGE>
     Whenever events or changes in circumstances indicate that the basis of
the Company's property may not be recoverable, the Company's policy is to
assess any impairment of value.  Impairment is evaluated based upon
comparing the sum of the expected undiscounted future cash flows to the
carrying value of the property; on a property by property basis.  If the
sum of the cash flow is less than the carrying amount, an impairment loss
is recognized for the amount by which the carrying amount of the asset
exceeds the fair value of the asset.  At December 31, 1999 and 1998, no
assets had been determined to be impaired under this policy, and,
accordingly, this policy had no impact on the Company's financial position
or results of operations.

Prepaid Expenses and Other Assets: Included in prepaid expenses and other
assets are prepaid expenses and intangible assets. The intangible assets at
December 31, 1999, consist primarily of loan acquisition costs of
approximately $1,845, net of accumulated amortization of approximately
$1,023; and covenants not to compete of $785, net of accumulated
amortization of $643. Loan acquisition costs are amortized over the terms
of the related debt; and the covenants are amortized over the contract
periods. Amortization expense was $879, $541 and $794 for the periods ended
December 31, 1999, 1998 and 1997, respectively.

Minority Interest: The minority interest reflects the outside ownership
interest of the limited partners of the Operating Partnership. Amounts
allocated to these interests are reflected as an expense in the income
statement and increase the minority interest in the balance sheet.
Distributions to these partners reduce this balance. At December 31, 1999,
minority interest ownership was 853,037 partnership units or 6.45%.

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 95% of its taxable
income to its shareholders and complies with certain other requirements.
Accordingly, no provision has been made for income taxes in the
accompanying financial statements.

Use of Estimates: The preparation of financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes.  Actual results could differ from those
estimates.














<PAGE>

                           3. EARNINGS PER SHARE

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

                         Year Ended    Year Ended    Year Ended
                         December 31,  December 31,  December 31,
(Amounts in thousands,      1999           1998           1997
except per share data)
_________________________________________________________________

Numerator:
  Net income available to
    common shareholders   $ 24,346       $ 23,540        $23,119
_________________________________________________________________

Denominator
  Denominator for basic
  earnings per share -
  weighted average
  shares                    12,409         12,294         11,759
_________________________________________________________________

Effect of Dilutive Securities:
  Stock options                  3             38             62
  Denominator for diluted
  earnings per share -
  adjusted weighted - average
  shares and assumed
  conversion                12,412         12,332         11,821
_________________________________________________________________
Basic Earnings per
  Common Share              $ 1.96        $ 1.91           $1.97
_________________________________________________________________
Diluted Earnings per
  Common Share              $ 1.96        $ 1.91           $1.96
_________________________________________________________________














<PAGE>

                   4.  INVESTMENT IN STORAGE FACILITIES

The following summarizes activity in storage facilities during the years
ended December 31, 1999 and December 31, 1998

(Dollars in Thousands)                        1999       1998
________________________________________________________________

Cost:
   Beginning balance                       $502,502    $333,036
   Property acquisitions                     45,811     157,080
   Improvements and equipment additions       9,959      12,940
   Dispositions                              (1,799)       (554)
________________________________________________________________

Ending balance                             $556,473    $502,502
________________________________________________________________

Accumulated Depreciation:
   Beginning balance                       $ 21,339    $ 11,639
   Additions during the year                 12,259       9,762
   Dispositions                                (145)        (62)
________________________________________________________________

Ending balance                             $ 33,453    $ 21,339
________________________________________________________________


                5.  UNSECURED LINE OF CREDIT AND TERM NOTE

     The Company has a $150 million unsecured credit facility that matures
February 2001 and provides for funds at LIBOR plus 1.25%.  The average
interest rate at December 31, 1999 on the line of credit was approximately
7.10% (6.6% at December 31, 1998).  At December 31, 1999, there was $27
million available on the line.

     In 1998 the Company recorded an extraordinary loss on the
extinguishment of debt of $357,000 representing the unamortized financing
costs of a former revolving credit facility and related costs.

     In December 1998, the Company entered into a $75 million unsecured
term note that matures on December 22, 2000 and bears interest at LIBOR
plus 1.50% (approximately 7.35% at December 31, 1999).

     As of December 31, 1999, the Company has one outstanding interest rate
collar transaction through June 30, 2000.  Under the agreement, which is
based on a notional amount of $70 million, if the LIBOR rate exceeds 6.5%,
the bank pays the Company the rate in excess of 6.5% multiplied by $70
million for the outstanding period.  If LIBOR drops below 5.265%, the
Company must pay the bank the difference between LIBOR and 5.265%
multiplied by $70 million for the outstanding period.

     The net carrying amount of the Company's debt instruments approximates
fair value.

<PAGE>

              6.  PRO FORMA FINANCIAL INFORMATION (UNAUDITED)

     The following unaudited pro forma information shows the results of
operations as though the acquisitions of storage facilities in 1999 and
1998, and the preferred stock offering in 1999 had all occurred as of the
beginning of 1998.

                                      Year ended December 31,
                                   ______________________________
(Dollars in thousands,
  except share data)                   1999              1998
_________________________________________________________________
Total revenues                      $  86,520        $  83,364
_________________________________________________________________
Total expenses                        (58,709)         (56,760)
_________________________________________________________________
Minority interest                      (1,791)          (1,690)
_________________________________________________________________
Income before extraordinary loss       26,020           24,914
________________________________________________________________
Net Income                          $  26,020        $  24,557
________________________________________________________________
Net income available to
  common shareholders               $  23,065        $  21,602
_________________________________________________________________
Earnings per common share before
  extraordinary loss - basic        $    1.88        $    1.79
_________________________________________________________________
Earnings per common share - basic   $    1.88        $    1.76
_________________________________________________________________
Earnings per common share - diluted $    1.88        $    1.76
_________________________________________________________________
Common shares used in basic
  earnings per share calculation   12,299,163       12,299,163
_________________________________________________________________

     Such unaudited pro forma information is based upon the historical
consolidated statements of operations of the Company. It should be read in
conjunction with the financial statements of the Company and notes thereto.
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
Company 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.

                             7.  STOCK OPTIONS

     The Company continues to account for stock-based compensation using
the measurement prescribed by APB Opinion No. 25 which does not recognize
compensation expense because the number of stock options granted is fixed
and the exercise price of the stock options equals the market price of the
underlying stock on the date of grant. Statement of Financial Accounting
Standards No. 123, "Accounting for Stock-Based Compensation," requires

<PAGE>
companies that choose not to adopt the new fair value accounting rules to
disclose pro forma net income and earnings per share under the new method.

     The Company has established the 1995 Award and Option Plan (the Plan)
for the purpose of attracting and retaining the Company's executive
officers and other employees. 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 at the date of grant. As of December 31, 1999,
options for 383,550 shares were outstanding under the Plan. The total
options available under the Plan (including restricted stock issuances) is
900,000.

     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 annual granting of options to purchase 3,000
shares of common stock to each eligible director. Such options vest over a
one year period for initial awards and immediately upon subsequent grants.
The total shares reserved under the Non-employee Plan is 100,000. The
exercise price for options granted under the Non-employee Plan is equal to
fair market value at date of grant. As of December 31, 1999, options for
49,500 shares were outstanding under the Non-employee Plan.

     The fair value for the stock options was estimated at the date of
grant using a Black-Scholes option pricing model with the following
weighted-average assumptions: risk-free interest rate of 7.0% for 1999 and
5.5% for 1998; dividend yield of 10% for 1999 and 8% for 1998, volatility
factor of the expected market price of the Company's common stock of .21
for 1999 and .19 for 1998.

     The Black-Scholes options valuation model was developed for use in
estimating the fair value of traded options which have no vesting
restrictions and are fully transferable. In addition, option valuation
models require the input of highly subjective assumptions including the
expected stock price volatility.  Because the Company's employee stock
options have characteristics significantly different from those of traded
options, and because changes in the subjective input assumptions can
materially affect the fair value estimate, in management's opinion, the
existing models do not necessarily provide a reliable single measure of the
fair value of its employee stock options.

     For purposes of pro forma disclosures, the estimated fair value of the
options is amortized to expense over the options' vesting period. The
Company's pro forma information for the years ended December 31, 1999, 1998
and 1997 follows (in thousands, except for earnings per share information).

                                     1999      1998      1997
_________________________________________________________________

Pro forma net income available to
  common shareholders             $ 24,239   $ 23,382   $ 22,976
Pro forma earnings per
  common share      Basic         $   1.95   $   1.90   $   1.96
                    Diluted       $   1.95   $   1.90   $   1.95
<PAGE>

     The Company has also issued 18,400 shares of restricted stock to
employees which vest over four and five year periods. The fair value of the
restricted stock on the date of grant ranged from $24.22 to $29.19.  The
Company charges unearned compensation, a component of shareholders' equity,
for the market value of shares as they are issued.  The unearned portion is
then amortized over the vesting period.

A summary of the Company's stock option activity and related information
for the years ended December 31 follows:

                             1999             1998           1997
___________________________________________________________________________
                               Weighted          Weighted         Weighted
                               average           average          average
                               exercise          exercise         exercise
                     Options   price    Options  price    Options price
___________________________________________________________________________

Outstanding at
beginning of year:   387,600   $25.99   295,250   $25.36  293,500 $ 23.97

Granted               58,200    27.18   110,350    27.91   34,000   29.93
Exercised             (6,750)   23.00   (15,750)   23.00  (14,250)  23.00
Forfeited             (6,000)   30.62    (2,250)   23.00  (18,000)  24.53
___________________________________________________________________________
Outstanding at end
of year              433,050   $25.32   387,600   $25.99  295,250 $ 25.36
___________________________________________________________________________
Exercisable at end
of year              305,910   $24.27   208,500   $24.19  146,750 $ 25.12
___________________________________________________________________________

Exercise prices for options outstanding as of December 31, 1999 ranged from
$23.00 to $29.66.  The weighted average remaining contractual life of those
options is 6.8 years.


                            8.  RETIREMENT PLAN

     Employees of the Company qualifying under certain age and service
requirements are eligible to be a participant in a 401(K) Plan which was
effective September 1, 1997. The Company contributes to the Plan at the
rate of 50% of the first 4% of gross wages. Total expense to the Company
was approximately $56,000 and $53,000 for the years ended December 31, 1999
and 1998, respectively.


                        9.  SHAREHOLDER RIGHTS PLAN

     In November 1996, the Company adopted a Shareholder Rights Plan and
declared a dividend distribution of one Right for each outstanding share of
common stock. Under certain conditions, each Right may be exercised to
purchase one one-thousandth of a share of Series A Junior Participating


<PAGE>

Preferred Stock at a purchase price of $75, subject to adjustment.  The
Rights will be exercisable only if a person or group has acquired 10% or
more of the outstanding shares of common stock, or following the
commencement of a tender or exchange offer for 10% or more of such
outstanding shares of common stock. If a person or group acquires more than
10% of the then outstanding shares of common stock, each Right will entitle
its holder to receive, upon exercise, common stock having a value equal to
two times the exercise price of the Right. In addition, if the Company is
acquired in a merger or other business combination transaction, each Right
will entitle its holder to purchase that number of the acquiring Company's
common shares having a market value of twice the Right's exercise price.
The Company will be entitled to redeem the Rights at $.01 per Right at any
time prior to the earlier of the expiration of the Rights in November 2006
or the time that a person has acquired a 10% position. The Rights do not
have voting or dividend rights, and until they become exercisable, have no
dilutive effect on the Company's earnings.


                           10.  PREFERRED STOCK

     The Company has authorized 10,000,000 shares of preferred stock, of
which 250,000 shares have been designated as Series A Junior Participating
Cumulative Preferred Stock with a $.01 par value. Upon issuance pursuant to
the Shareholders Right Plan (see note 9), the Series A Junior Preferred
Stock will have certain voting, dividend and liquidation preferences over
common stock, as described in the Form 8-K filed December 3, 1996.

     On July 30, 1999, the Company issued 1,200,000 shares of 9.85%
Series B Cumulative Redeemable Preferred Stock.  The offering price was $25
per share resulting in net proceeds of $28.8 million after expenses.  The
Series B Preferred Stock is not redeemable until on or after July 30, 2004,
after which time the Company may redeem the shares at $25.00 per share
($30,000,000 aggregate), plus any accrued and unpaid dividends.  The shares
may be redeemed only with the proceeds of certain sales of equity
securities.  Dividends on the Series B Preferred Stock are cumulative from
the date of original issue and are payable quarterly in arrears on the last
day of each March, June, September, and December at a rate of $2.4625 per
annum per share.

     Holders of the Series B Preferred Stock generally have no voting
rights.  However, if the Company does not pay dividends on the Series B
shares for six or more quarterly periods (whether or not consecutive), the
holders of the shares, voting as a class with the holders of any other
class or series of stock with similar voting rights, will be entitled to
vote for the election of two additional directors to serve on the Board of
Directors until all Series B dividends are paid.









<PAGE>

     11.  SUPPLEMENTARY QUARTERLY FINANCIAL DATA (UNAUDITED)

     The following is a summary of quarterly results of operations for the
years ended December 31, 1999 and 1998 (dollars in thousands, except per
share data)

                                          1999 Quarter Ended
                           ________________________________________________
                              March 31     June 30     Sept. 30     Dec. 31
                           ________________________________________________

Revenue                       $19,451     $20,605     $22,570      $21,630
Net Income                    $ 5,855     $ 6,173     $ 7,654      $ 5,903
Net income available to
  common shareholders         $ 5,855     $ 6,173     $ 7,153      $ 5,165
Net Income Per Common
  Share (Note 3):
    Basic                     $  0.47     $  0.50     $  0.57      $  0.42
    Diluted                   $  0.47     $  0.50     $  0.57      $  0.42
___________________________________________________________________________

                                          1998 Quarter Ended
                           ________________________________________________
                              March 31     June 30     Sept. 30     Dec. 31
                           ________________________________________________

Revenue                       $14,375      $16,442     $19,107      $19,436
Income before
  extraordinary loss          $ 6,005      $ 6,052     $ 6,200      $ 5,640
Net Income                    $ 5,648      $ 6,052     $ 6,200      $ 5,640
Net Income Per
  Common Share (Note 3):
    Before extraordinary
      loss - Basic            $  0.49      $  0.49     $  0.50      $  0.46
    Basic                     $  0.46      $  0.49     $  0.50      $  0.46
    Diluted                   $  0.46      $  0.49     $  0.50      $  0.46
___________________________________________________________________________


















<PAGE>

                12.  COMMITMENTS AND CONTINGENCIES

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

     As of December 31, 1999 the Company had entered into
contracts for the purchase of four facilities. Three of these
facilities were acquired in February and March, 2000 for a total
cost of $7,917,000.

                     13.  LEGAL PROCEEDINGS

     A former business associate (Plaintiff) of certain officers
and directors of the Company, including Robert J. Attea, Kenneth
F. Myszka, David L. Rogers and Charles E. Lannon, filed a lawsuit
against the Company on June 13, 1995 in the United States
District Court for the Northern District of Ohio. The Plaintiff
has since amended the complaint in the lawsuit alleging breach of
fiduciary duty, breach of contract, breach of general
partnership/joint venture arrangement, breach of duty of good
faith, fraud and deceit, and other causes of action including
declaratory judgement as to the Plaintiff's continuing interest
in the Company. The Plaintiff is seeking money damages in excess
of $15 million, as well as punitive damages and declaratory and
injunctive relief (including the imposition of a constructive
trust on assets of the Company in which the Plaintiff claims to
have a continuing interest) and an accounting. The amended
complaint also added Messrs. Attea, Myszka, Rogers and Lannon as
additional defendants. The parties are currently involved in
discovery and trial. The Company is vigorously defending the
lawsuit. Messrs. Attea, Myszka, Rogers and Lannon have agreed to
indemnify the Company for costs and any loss arising from the
lawsuit. The Company believes that the actual amount of the
Plaintiff's recovery in this matter if any, would be within the
ability of these individuals to provide indemnification. The
Company does not believe that the lawsuit will have a material,
adverse effect upon the Company.

             14.  INTERNAL PROPERTY ACQUISITION COSTS

     On March 19, 1998 the Financial Accounting Standards Board
Emerging Issues Task Force reached a consensus as to the
accounting for internal acquisition costs incurred in connection
with real property. The Task Force consensus indicates that
internal costs related to the acquisition of operating properties
should be expensed as incurred. The Company had previously
capitalized such costs and has complied with the consensus
prospectively. The amount of such costs capitalized in 1998
(through the date of the pronouncement) and 1997 were $238,000
and $728,000, respectively.

<PAGE>

Report of Independent Auditors



The Board of Directors and Shareholders
Sovran Self Storage, Inc.:

     We have audited the accompanying consolidated balance sheets
of Sovran Self Storage, Inc. as of December 31, 1999 and 1998 and
the related statements of operations, shareholders' equity and
cash flows for each of the three years in the period ended
December 31,1999.  Our audit also included the financial
statement schedule listed in the Index at Item 14(a).  These
financial statements and schedule are the responsibility of the
management of Sovran Self Storage, Inc. Our responsibility is to
express an opinion on these financial statements and schedule
based on our audits.

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

     In our opinion, the financial statements referred to above
present fairly, in all material respects, the consolidated
financial position of Sovran Self Storage, Inc. as of
December 31, 1999 and 1998, and the consolidated results of its
operations and its cash flows for each of the three years in the
period ended December 31, 1999, in conformity with accounting
principles generally accepted in the United States.  Also in our
opinion, the related financial statement schedule, when
considered in relation to the basic consolidated financial
statements taken as a whole, presents fairly in all material
respects the information set forth therein.



Ernst & Young LLP
Buffalo, New York
January 26, 2000








<PAGE>

          ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
          ACCOUNTING AND FINANCIAL DISCLOSURE

     None.

                             PART III

          ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information required is incorporated by reference to
"Election of Directors", including "Executive Officers of the
Company" and "Section 16(a) Beneficial Ownership Reporting
Compliance", in the Company's Proxy Statement for the Annual
Meeting of Shareholders of the Company to be held on May 24,
2000.

ITEM 11.  EXECUTIVE COMPENSATION

     The information required is incorporated by reference to
"Executive Compensation" and "Compensation of Directors" in the
Company's Proxy Statement for the Annual Meeting of Shareholders
of the Company to be held May 24,2000.

          ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT

     The information required herein is incorporated by reference
to "Security Ownership of Certain Beneficial Owners and
Management" in the Proxy Statement for the Annual Meeting of
Shareholders of the Company to be held on May 24,2000.

          ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information required herein is incorporated by reference
to "Certain Transactions" in the Company's Proxy Statement for
the Annual Meeting of Shareholders to be held on May 24, 2000.


                             PART IV

          ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
          FORM 8-K

               (a)  Documents filed as part of this Annual Report on Form
          10-K:

     1.   Financial Statements.  Included in Part II, Item 8, of this
     report:

               (i)  Consolidated Balance Sheets for Years Ended
          December 31, 1999 and 1998.
               (ii) Consolidated Statements of Operations for Years Ended
          December 31, 1999, 1998, and 1997.


<PAGE>
              (iii) Consolidated Statements of Shareholders' Equity for
          Years Ended December 31, 1999, 1998, and 1997.
               (iv) Consolidated Statements of Cash Flows for Years Ended
          December 31, 1999, 1998, and 1997.
     (v)  Selected Financial Data.
               (vi) Notes to Consolidated Financial Statements.
              (vii) Report of Independent Auditors.

     2.   The following financial statement Schedule as of the period
     ended December 31, 1999 is included in this Annual Report on
     Form 10-K.


     Schedule III Real Estate and Accumulated Depreciation.

     All other Consolidated financial schedules are omitted
because they are inapplicable, not required, or the information
is included elsewhere in the consolidated financial statements or
the notes thereto.

3.   Exhibits

     The exhibits required to be filed as part of this Annual
Report on Form 10-K have been included as follows:

          3.1(a)*   Amended and Restated Articles of Incorporation of the
          Registrant.

          3.1(b)    Articles Supplementary to the Amended and Restated
          Articles of Incorporation of the Registrant classifying
          and designating the series A Junior Participating
          Cumulative Preferred Stock.  Incorporated by reference
          to Exhibit 3.1 to the Registrant's Form 8-A filed
          December 3, 1996.

          3.1(c)    Articles Supplementary to the Amended and Restated
          Articles of Incorporation of the Registrant classifying
          and designating the 9.85% Series B Cumulative
          Redeemable Preferred Stock.  Incorporated by reference
          to Exhibit 1.6 to Registrant's Form 8-A filed July 29,
          1999.

3.2*      Bylaws of the registrant.

          4.1       Shareholder Rights Plan.  Incorporated by reference to
          Exhibit 4.1 to the Registrant's Form 8-A filed
          December 3, 1996.

          10.1*     Form of Agreement of Limited Partnership of Sovran
          Acquisition Limited Partnership.

          10.2*     Form of Non-competition Agreement between the
          Registrant and Charles E. Lannon.


<PAGE>
          10.3*     Form of Non-competition Agreement between the
          Registrant and Robert J. Attea.

          10.4*     Form of Non-competition Agreement between the
          Registrant and Kenneth F. Myszka.

          10.5*     Form of Non-competition Agreement between the
          Registrant and David L. Rogers

          10.6*     Sovran Self Storage, Inc. 1995 Award and Option Plan.

          10.7*     Sovran Self Storage, Inc. 1995 Outside Directors' Stock
          Option Plan.

          10.8*     Sovran Self Storage Incentive Compensation Plan for
          Executive Officer.

          10.9*     Restricted Stock Agreement between the Registrant and
          David L. Rogers.

          10.10*    Form of Supplemental Representations, Warranties and
          Indemnification Agreement among the Registrant and
          Robert J. Attea, Charles E. Lannon, Kenneth F. Myszka
          and David L. Rogers.

          10.11*    Form of Pledge Agreement among the Registrant and
          Robert J. Attea, Charles E. Lannon, Kenneth F. Myszka
          and David L. Rogers.

          10.12*    Form of Indemnification Agreement between the
          Registrant and certain Officers and Directors of the
          Registrant.

          10.13*    Form of Subscription Agreement (including Registration
          Rights Statement) among the Registrant and subscribers
          for 422,171 Common Shares.

          10.14*    Form of Registration Rights and Lock-Up Agreement among
          the Registrant and Robert J. Attea, Charles E. Lannon,
          Kenneth F. Myszka and David L. Rogers.

          10.15*    Form of Facilities Services Agreement between the
          Registrant and Williamsville Properties, Inc.

          10.16     Term Loan Agreement.  Incorporated by reference to
          Exhibit 10.16 to Registrant's Annual Report on
          Form 10-K for the year ended December 31, 1998.

          10.17     Revolving Credit Agreement among Registrant, the
          Partnership, Fleet National Bank and other lenders
          named therein. Incorporated by reference to
          Exhibit 10.1 to Registrant's report on Form 10-Q for
          the quarter ended March 31, 1998.


<PAGE>

          10.18     Sovran Self Storage, Inc. Deferred Compensation Plan
          for Directors.  Incorporated by reference to Appendix A
          to Registrant's Proxy Statement for the 1999 Annual
          Meeting of Shareholders.

          12.1      Statement Re: Computation of Earnings to Fixed Charges

          21        Subsidiary of the Company.  The Company's only
          subsidiary is Sovran Holdings, Inc.

          23        Consent of Independent Auditors.

          27        Financial Data Schedule.

     (b)  Report on Form 8-K:

          None.


     *    Incorporated by reference to the same numbered exhibits as
     filed in the Company's Registration Statement on Form S-11
     (File No. 33-91422) filed June 19, 1995.

































<PAGE>

                            SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) 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.

March 30, 2000                By:  /s/ David L. Rogers
                                 ____________________________
                                   David L. Rogers,
                                   Chief Financial Officer,
                                   Secretary

     Pursuant to the requirements of the Securities Exchange Act
of 1934, this report has been signed below by the following
persons on behalf of the registrant and in the capacities and on
the dates indicated.

Signature                     Title                    Date

/s/Robert J. Attea       Chairman of the       March 30, 2000
______________________   Board of Directors
   Robert J. Attea       Chief Executive
                         Officer and Director
                         (Principal Executive
                         Officer)

/s/Kenneth F. Myszka     President, Chief      March 30, 2000
______________________   Operating Officer
   Kenneth F. Myszka     and Director

/s/David L. Rogers       Chief Financial       March 30, 2000
______________________   Officer (Principal
   David L. Rogers       Financial and
                         Accounting Officer)

/s/John Burns            Director              March 30, 2000
______________________
   John Burns

/s/Michael A. Elia       Director              March 30, 2000
______________________
   Michael A. Elia

/s/Anthony P. Gammie     Director              March 30, 2000
______________________
   Anthony P. Gammie

/s/Charles E. Lannon     Director              March 30, 2000
______________________
   Charles E. Lannon

<PAGE>

<TABLE>                  Sovran Self Storage, Inc.

                               Schedule III
             Combined Real Estate and Accumulated Depreciation
                              (in thousands)
                             December 31, 1999
<CAPTION>
                                                     Cost
                                                  Capitalized
                           Initial               Subsequent to     Gross
Amount at Which
                       Cost to Company           Acquisition     Carried at
Close of Period
                  ___________________________    _____________
____________________________
                                 Building,         Building,
Building
                                 Equipment         Equipment
Equipment
                                   and             and Land
and                 Accumulated
Description           ST   Land Improvements      Improvements   Land
Improvements   Total  Depreciation    Acquired
<S>                  <C><C>      <C>              <C>          <C>     <C>
        <C>      <C>           <C>
Boston-Metro I       MA $  363   $ 1,679          $  123       $  363
$1,802        $2,165   $  209        6/26/95
Boston-Metro II      MA    680     1,616             101          680
1,717         2,397      197        6/26/95
E. Providence        RI    345     1,268              97          345
1,365         1,710      160        6/26/95
Charleston I         SC    416     1,516             114          416
1,630         2,046      198        6/26/95
Lakeland I           FL    397     1,424              51          397
1,475         1,872      177        6/26/95
Charlotte            NC    308     1,102             128          308
1,230         1,538      134        6/26/95
Tallahassee I        FL    770     2,734           1,205          770
3,939         4,709      354        6/26/95
Youngstown           OH    239     1,110             164          239
1,274         1,513      155        6/26/95
Cleveland-Metro I    OH    179       836             201          179
1,037         1,216      113        6/26/95
Cleveland-Metro II   OH    701     1,659              93          701
1,752         2,453      208        6/26/95
Tallahassee II       FL    204       734             167          204
901         1,105      102        6/26/95
Pt. St. Lucie        FL    395     1,501             176          395
1,677         2,072      214        6/26/95
Deltona              FL    483     1,752             290          483
2,042         2,525      228        6/26/95
Middletown           NY    224       808             153          224
961         1,185      108        6/26/95
Buffalo I            NY    423     1,531             740          497
2,197         2,694      231        6/26/95
Rochester I          NY    395     1,404              47          395   1,451         1,846      163        6/26/95
Salisbury            MD    164       760             204          164     964         1,128       99        6/26/95
New Bedford          MA    367     1,325             197          367   1,522         1,889      167        6/26/95
Fayetteville         NC    853     3,057             102          853   3,159         4,012      359        6/26/95
Allentown            PA    199       921             766          203   1,683         1,886      129        6/26/95

<PAGE>

Jacksonville I       FL    152       728             181          152     909         1,061      116        6/26/95
Columbia I           SC    268     1,248              37          268   1,285         1,553      150        6/26/95
Rochester II         NY    230       847             109          234     952         1,186      112        6/26/95
Savannah I           GA    463     1,684             148          463   1,832         2,295      213        6/26/95
Greensboro           NC    444     1,613             137          444   1,750         2,194      200        6/26/95
Raleigh I            NC    649     2,329             123          649   2,452         3,101      277        6/26/95
New Haven            CT    387     1,402             316          387   1,718         2,105      173        6/26/95
Atlanta-Metro I      GA    844     2,021             245          844   2,266         3,110      254        6/26/95
Atlanta-Metro II     GA    302     1,103              98          303   1,200         1,503      149        6/26/95
Buffalo II           NY    315       745             118          315     863         1,178      103        6/26/95
Raleigh II           NC    321     1,150             167          321   1,317         1,638      149        6/26/95
Columbia II          SC    361     1,331              93          374   1,411         1,785      172        6/26/95
Columbia III         SC    189       719             124          189     843         1,032      107        6/26/95
Columbia IV          SC    488     1,188             135          488   1,323         1,811      162        6/26/95
Atlanta-Metro III    GA    430     1,579             111          430   1,690         2,120      208        6/26/95
Orlando I            FL    513     1,930             152          513   2,082         2,595      256        6/26/95
Spartanburg          SC    331     1,209              39          331   1,248         1,579      148        6/26/95
Sharon               PA    194       912             213          194   1,125         1,319      128        6/26/95
Ft. Lauderdale       FL  1,503     3,619             176        1,503   3,795         5,298      453        6/26/95
West Palm I          FL    398     1,035              57          398   1,092         1,490      148        6/26/95
Atlanta-Metro IV     GA    423     1,015             138          423   1,153         1,576      135        6/26/95
Atlanta-Metro V      GA    483     1,166             105          483   1,271         1,754      152        6/26/95
Atlanta-Metro VI     GA    308     1,116             185          308   1,301         1,609      163        6/26/95
Atlanta-Metro VII    GA    170       786             111          174     893         1,067      113        6/26/95
Atlanta-Metro VIII   GA    413       999             242          413   1,241         1,654      146        6/26/95
Baltimore I          MD    154       555             109          154     664           818       79        6/26/95
Baltimore II         MD    479     1,742             436          479   2,178         2,657      226        6/26/95
Augusta I            GA    357     1,296              91          357   1,387         1,744      159        6/26/95
Macon I              GA    231     1,081              73          231   1,154         1,385      139        6/26/95
Melbourne I          FL    883     2,104           1,128          883   3,232         4,115      299        6/26/95
Newport News         VA    316     1,471             171          316   1,642         1,958      194        6/26/95
Pensacola I          FL    632     2,962             179          651   3,122         3,773      373        6/26/95
Augusta II           GA    315     1,139             142          315   1,281         1,596      147        6/26/95
Hartford-Metro I     CT    715     1,695             172          715   1,867         2,582      206        6/26/95
Atlanta-Metro IX     GA    304     1,118             200          304   1,318         1,622      152        6/26/95
Alexandria           VA  1,375     3,220              83        1,375   3,303         4,678      372        6/26/95
Pensacola II         FL    244       901             115          244   1,016         1,260      140        6/26/95
Melbourne II         FL    834     2,066             107          834   2,173         3,007      289        6/26/95
<PAGE>

Hartford-Metro II    CT    234       861              55          234     916         1,150      106        6/26/95
Atlanta-Metro X      GA    256     1,244              72          256   1,316         1,572      164        6/26/95
Norfolk I            VA    313     1,462             189          313   1,651         1,964      176        6/26/95
Norfolk II           VA    278     1,004             143          278   1,147         1,425      145        6/26/95
Birmingham I         AL    307     1,415              50          307   1,465         1,772      169        6/26/95
Birmingham II        AL    730     1,725              81          730   1,806         2,536      208        6/26/95
Montgomery I         AL    863     2,041             121          863   2,162         3,025      252        6/26/95
Jacksonville II      FL    326     1,515             119          326   1,634         1,960      191        6/26/95
Pensacola III        FL    369     1,358             220          369   1,578         1,947      196        6/26/95
Pensacola IV         FL    244     1,128             103          244   1,231         1,475      156        6/26/95
Pensacola V          FL    226     1,046             197          226   1,243         1,469      155        6/26/95
Tampa I              FL  1,088     2,597             239        1,088   2,836         3,924      339        6/26/95
Tampa II             FL    526     1,958             210          526   2,168         2,694      284        6/26/95
Tampa III            FL    672     2,439             208          672   2,647         3,319      317        6/26/95
Jackson I            MS    343     1,580             153          343   1,733         2,076      207        6/26/95
Jackson II           MS    209       964             235          209   1,199         1,408      133        6/26/95
Richmond             VA    443     1,602             145          443   1,747         2,190      209        8/25/95
Orlando II           FL  1,161     2,755             195        1,162   2,949         4,111      335        9/29/95
Birmingham III       AL    424     1,506             219          424   1,725         2,149      185        1/16/96
Macon II             GA    431     1,567              58          431   1,625         2,056      172        12/1/95
Harrisburg I         PA    360     1,641             159          360   1,800         2,160      197       12/29/95
Harrisburg II        PA    627     2,224             183          636   2,398         3,034      255       12/29/95
Syracuse I           NY    470     1,712             120          472   1,830         2,302      191       12/27/95
Ft. Myers            FL    205       912              76          206     987         1,193      143       12/28/95
Ft. Myers II         FL    412     1,703             195          413   1,897         2,310      258       12/28/95
Newport News II      VA    442     1,592              65          442   1,657         2,099      170         1/5/96
Montgomery II        AL    353     1,299              64          353   1,363         1,716      150        1/23/96
Charleston II        SC    237       858             128          232     991         1,223      100         3/1/96
Tampa IV             FL    766     1,800             150          766   1,950         2,716      182        3/28/96
Arlington I          TX    442     1,767              84          442   1,851         2,293      174        3/29/96
Arlington II         TX    408     1,662             171          408   1,833         2,241      201        3/29/96
Ft. Worth            TX    328     1,324              76          328   1,400         1,728      134        3/29/96
San Antonio I        TX    436     1,759             140          436   1,899         2,335      186        3/29/96
San Antonio II       TX    289     1,161             126          289   1,287         1,576      127        3/29/96
Syracuse II          NY    481     1,559             311          495   1,856         2,351      166         6/5/96
Montgomery III       AL    279     1,014             120          279   1,134         1,413      110        5/21/96
West Palm II         FL    345     1,262              78          345   1,340         1,685      131        5/29/96
Ft. Myers III        FL    229       884              57          229     941         1,170       93        5/29/96
<PAGE>

Pittsburgh           PA    545     1,940              75          545   2,015         2,560      182        6/19/96
Lakeland II          FL    359     1,287             735          359   2,022         2,381      143        6/26/96
Springfield          MA    251       917             371          297   1,242         1,539      127        6/28/96
Ft. Myers IV         FL    344     1,254             125          344   1,379         1,723      129        6/28/96
Cincinnati           OH    557     1,988              51          557   2,039         2,596      178        7/23/96
Dayton               OH    667     2,379              51          667   2,430         3,097      211        7/23/96
Baltimore III        MD    777     2,770              50          777   2,820         3,597      246        7/26/96
Jacksonville III     FL    568     2,028             553          568   2,581         3,149      206        8/23/96
Jacksonville IV      FL    436     1,635              91          436   1,726         2,162      172        8/26/96
Pittsburgh II        PA    627     2,257             562          631   2,815         3,446      220        8/28/96
Jacksonville V       FL    535     2,033              75          538   2,105         2,643      210        8/30/96
Charlotte II         NC    487     1,754              24          487   1,778         2,265      150        9/16/96
Charlotte III        NC    315     1,131              30          315   1,161         1,476       98        9/16/96
Orlando III          FL    314     1,113             291          314   1,404         1,718      115       10/30/96
Rochester III        NY    704     2,496              70          708   2,562         3,270      191       12/20/96
Youngstown II        OH    600     2,142              66          600   2,208         2,808      168        1/10/97
Akron                OH    413     1,478              29          413   1,507         1,920      115        1/10/97
Cleveland III        OH    751     2,676             289          751   2,965         3,716      222        1/10/97
Cleveland IV         OH    725     2,586             305          725   2,891         3,616      228        1/10/97
Cleveland V          OH    637     2,918             410          637   3,328         3,965      250        1/10/97
Cleveland VI         OH    495     1,781             275          495   2,056         2,551      156        1/10/97
Cleveland VII        OH    761     2,714             394          761   3,108         3,869      246        1/10/97
Cleveland VIII       OH    418     1,921             528          418   2,449         2,867      194        1/10/97
Cleveland IX         OH    606     2,164             101          606   2,265         2,871      173        1/10/97
Grand Rapids I       MI    455     1,631              31          455   1,662         2,117      124        1/17/97
Grand Rapids II      MI    219       790             103          219     893         1,112       79        1/17/97
Kalamazoo            MI    516     1,845             102          516   1,947         2,463      143        1/17/97
Lansing              MI    327     1,332               7          327   1,339         1,666       99        1/17/97
Holland              MI    451     1,830             319          451   2,149         2,600      175        1/17/97
San Antonio III      TX    474     1,686             113          474   1,799         2,273      134        1/30/97
Universal            TX    346     1,236              56          346   1,292         1,638       98        1/30/97
San Antonio IV       TX    432     1,560              61          432   1,621         2,053      127        1/30/97
Houston-Eastex       TX    634     2,565              39          634   2,604         3,238      184        3/26/97
Houston-Nederland    TX    566     2,279              63          566   2,342         2,908      165        3/26/97
Houston-College      TX    293     1,357              66          293   1,423         1,716      101        3/26/97
Lynchburg-Lakeside   VA    335     1,342             107          335   1,449         1,784      120        3/31/97
Lynchburg-Timberlake VA    328     1,315             175          328   1,490         1,818      114        3/31/97
Lynchburg-Amherst    VA    155       710             111          152     824           976       67        3/31/97
<PAGE>

Christiansburg       VA    245     1,120              80          245   1,200         1,445       82        3/31/97
Chesapeake           VA    260     1,043             154          260   1,197         1,457       81        3/31/97
Danville             VA    326     1,488              25          326   1,513         1,839      106        3/31/97
Orlando-W 25th St    FL    289     1,160              58          289   1,218         1,507       87        3/31/97
Delray I-Mini        FL    491     1,756             297          491   2,053         2,544      141        4/11/97
Savannah II          GA    296     1,196              96          296   1,292         1,588       92         5/8/97
Delray II-Safeway    FL    921     3,282             114          921   3,396         4,317      223        5/21/97
Cleveland X-Avon     OH    301     1,214             148          303   1,360         1,663       93         6/4/97
Dallas-Skillman      TX    960     3,847             418          960   4,265         5,225      315        6/30/97
Dallas-Centennial    TX    965     3,864             386          943   4,272         5,215      307        6/30/97
Dallas-Samuell       TX    570     2,285             334          570   2,619         3,189      195        6/30/97
Dallas-Hargrove      TX    370     1,486             221          370   1,707         2,077      140        6/30/97
Houston-Antoine      TX    515     2,074             218          515   2,292         2,807      169        6/30/97
Atlanta-Alpharetta   GA  1,033     3,753             132        1,033   3,885         4,918      262        7/24/97
Atlanta-Marietta     GA    769     2,788              27          769   2,815         3,584      179        7/24/97
Atlanta-Doraville    GA    735     3,429              46          735   3,475         4,210      214        8/21/97
Greensboro-Hilltop   NC    268     1,097              55          268   1,152         1,420       71        9/25/97
GreensboroStgCch     NC     89       376              34           89     410           499       27        9/25/97
Baton Rouge-Airline  LA    396     1,831             160          396   1,991         2,387      132        10/9/97
Baton Rouge-Airline2 LA    282     1,303              87          282   1,390         1,672       93       11/21/97
Harrisburg-Peiffers  PA    635     2,550              61          637   2,609         3,246      138        12/3/97
Chesapeake-Military  VA    542     2,210              42          542   2,252         2,794      113         2/5/98
Chesapeake-Volvo     VA    620     2,532              49          620   2,581         3,201      129         2/5/98
Virginia Beach Shell VA    540     2,211              45          540   2,256         2,796      114         2/5/98
Virginia Beach
  Central            VA    864     3,994              62          864   4,056         4,920      202         2/5/98
Norfolk-Naval Base   VA  1,243     5,019              72        1,243   5,091         6,334      249         2/5/98
Tampa-E.Hillsborough FL    709     3,235             218          709   3,453         4,162      214         2/4/98
Northbridge          MA    441     1,788              36          441   1,824         2,265       89         2/9/98
Harriman             NY    843     3,394              59          843   3,453         4,296      168         2/4/98
Greensboro-High PointNC    397     1,834             136          397   1,970         2,367       97        2/10/98
Lynchburg-Timberlake VA    488     1,746              69          488   1,815         2,303       85        2/18/98
Titusville           FL    492     1,990              16          492   2,006         2,498       95        2/25/98
Salem                MA    733     2,941             322          733   3,263         3,996      150         3/3/98
Chattanooga-Lee Hwy  TN    384     1,371             102          384   1,473         1,857       75        3/27/98
Chattanooga-Hwy  58  TN    296     1,198              89          296   1,287         1,583       60        3/27/98
Ft. Oglethorpe       GA    349     1,250              39          349   1,289         1,638       60        3/27/98
Birmingham-Walt      AL    544     1,942             176          544   2,118         2,662      108        3/27/98
<PAGE>

East Greenwich       RI    702     2,821             109          702   2,930         3,632      128        3/26/98
Durham-Hillborough   NC    775     3,103              71          775   3,174         3,949      143         4/9/98
Durham-Cornwallis    NC    940     3,763              62          940   3,825         4,765      169         4/9/98
Hendersonville       TN  1,050     4,203              34        1,050   4,237         5,287      187         4/9/98
Salem-Policy         NH    742     2,977              12          742   2,989         3,731      132         4/7/98
Warrem-Elm           OH    522     1,864              89          522   1,953         2,475       84        4/22/98
Warren-Youngstown    OH    512     1,829              16          512   1,845         2,357       78        4/22/98
Waterford-Highland   MI  1,487     5,306             236        1,487   5,542         7,029      232        4/28/98
Indian Harbor        FL    662     2,654              95          662   2,749         3,411      110         6/2/98
Jackson 3 - I55      MS    744     3,021              27          744   3,048         3,792      134        5/13/98
Katy-N.Fry           TX    419     1,524              36          419   1,560         1,979       67        5/20/98
Hollywood-Sheridan   FL  1,208     4,854              32        1,208   4,886         6,094      186         7/1/98
Pompano Beach -
  Atlantic           FL    944     3,803               29         944   3,832         4,766      148         7/1/98
Pompano Beach -
  Sample             FL    903     3,643               28         903   3,671         4,574      142         7/1/98
Boca Raton-18th St   FL  1,503     6,059               87       1,503   6,146         7,649      234         7/1/98
Vero Beach           FL    489     1,813               16         489   1,829         2,318       81        6/12/98
Humble               TX    447     1,790               33         447   1,823         2,270       70        6/16/98
Houston-Old Katy     TX    659     2,680               22         659   2,702         3,361      106        6/19/98
Webster              TX    635     2,302               19         635   2,321         2,956       92        6/19/98
Carrollton           TX    548     1,988               37         548   2,025         2,573       81        6/19/98
Hollywood-N.21st     FL    840     3,373               35         840   3,408         4,248      123         8/3/98
San Marcos           TX    324     1,493               37         324   1,530         1,854       60        6/30/98
Austin-McNeil        TX    492     1,995               57         492   2,052         2,544       81        6/30/98
Austin-FM            TX    484     1,951               69         481   2,023         2,504       80        6/30/98
Jacksonville-Center  NC    327     1,329               20         327   1,349         1,676       50         8/6/98
Jacksonville-
  Gum Branch         NC    508     1,815               73         508   1,888         2,396       65        8/17/98
Jacksonville-
  N. Marine          NC    216       782              153         216     935         1,151       33        9/24/98
Euless               TX    550     1,998               44         550    2,042        2,592       67        9/29/98
N. Richland Hills    TX    670     2,407               11         670    2,418        3,088       78        10/9/98
Batavia              OH    390     1,570               32         390    1,602        1,992       45       11/19/98
Jackson-N. West      MS    460     1,642              150         460    1,792        2,252       62        12/1/98
Katy-Franz           TX    507     2,058               11         507    2,069        2,576       58       12/15/98
W. Warwick           RI    447     1,776               23         447    1,799        2,246       42         2/2/99
Lafayette-Pinhook 1  LA    556     1,951              157         556    2,108        2,664       58        2/17/99
<PAGE>
Lafayette-Pinhook 2  LA    708     2,860               33         708    2,893        3,601       63        2/17/99
Lafayette-Ambassador LA    314     1,095              107         314    1,202        1,516       33        2/17/99
Lafayette-Evangeline LA    188       652              119         188      771          959       16        2/17/99
Lafayette-Guilbeau   LA    963     3,896               23         963    3,919        4,882       85        2/17/99
Gilbert-Elliott Rd   AZ    651     2,600               33         651    2,633        3,284       39        5/18/99
Glendale-59th Ave    AZ    565     2,596               35         565    2,631        3,196       40        5/18/99
Mesa-Baseline        AZ    330     1,309               43         330    1,352        1,682       20        5/18/99
Mesa-E. Broadway     AZ    339     1,346               33         339    1,379        1,718       21        5/18/99
Mesa-W. Broadway     AZ    291     1,026               35         292    1,060        1,352       16        5/18/99
Mesa-Greenfield      AZ    354     1,405               35         355    1,439        1,794       21        5/18/99
Phoenix-Camelback    AZ    453     1,610               37         454    1,646        2,100       25        5/18/99
Phoenix-Bell         AZ    872     3,476               35         873    3,510        4,383       52        5/18/99
Phoenix-35th Ave     AZ    849     3,401               40         850    3,440        4,290       51        5/21/99
Westbrook            ME    410     1,626              102         411    1,727        2,138       18         8/2/99
Cocoa                FL    667     2,373               33         668    2,405        3,073       16        9/29/99
Cedar Hill           TX    335     1,521               20         336    1,540        1,876        7        11/9/99
Corporate Office     NY      0        68              616           0      684          684      275         1/1/95
                      $111,650  $412,895          $31,928    $111,833 $444,640     $556,473  $33,453




</TABLE>















<PAGE>

<TABLE>
<CAPTION>

                                  December 31, 1999             December 31, 1998            December 31, 1997
<S>                                <C>         <C>              <C>          <C>
Cost:
Balance at beginning of period                 $ 502,502                     $333,036                     $ 220,711
 Additions during period:
  Acquisitions through foreclosure $   -                        $   -                         $   -
    Other acquisitions                45,811                      157,080                       106,926
    Improvements, etc.                 9,959                       12,940                         5,527
                                   _________                    _________                      ________
                                                  55,770                      170,020                       112,453

Deductions during period:
  Cost of real estate sold            (1,799)     (1,799)            (554)       (554)             (128)       (128)
                                      _______     _______            _____       _____             _____       _____
Balance at close of period                      $ 556,473                    $502,502                     $ 333,036
                                                =========                    ========                     =========

Accumulated Depreciation:
Balance at beginning of period                  $  21,339                    $ 11,639                     $  5,457
 Additions during period:
  Depreciation expense              $ 12,259       12,259         $ 9,762    $  9,762          $ 6,211       6,211
                                    ________                      _______                      _______
 Deductions during period:
  Accumulated depreciation of
    real estate sold                    (145)        (145)            (62)        (62)             (29)        (29)
                                    _________    _________         ________    ________        ________    ________
Balance at close of period                      $  33,453                    $  21,339                    $ 11,639
                                                =========                    =========                    =========



</TABLE>



<PAGE>
                                     Sovran Self Storage, Inc.
                     Exhibit (12.1) - Statement Re: Computation of Earnings to
                        Combined Fixed Charges and Preferred Stock Dividends

Amounts in Thousands



                                                           June 26, 1995
                         Year ended December 31,                 to
                1999      1998      1997        1996     December 31,  1995

Earnings:
  Net income   $25,585  $23,540   $23,119     $15,659          $6,744
  Fixed charges 15,944    9,925     2,743       2,386             323
                _____________________________________________________
Earnings (1)    41,529   33,465    25,862      18,045           7,067

Fixed charges:
  Interest
    expense     13,927    9,601     2,166       1,924             131
  Preferred
    stock
    dividends    1,239        -         -           -               -
  Amortization
    of financing
    fees           778      324       577         462             192
                _____________________________________________________
Fixed charges
  (2)          $15,944  $ 9,925   $ 2,743     $ 2,386          $  323
                _____________________________________________________

Ratio of earnings
  to combined fixed
  charges and
  preferred stock
  dividends
  (1)/(2)         2.60     3.37      9.43        7.56           21.88

















<PAGE>
                            Exhibit 23


                 Consent of Independent Auditors


Board of Directors
Sovran Self Storage, Inc.


We consent to the incorporation by reference in the Registration
Statement (Form S-8 No. 333-21679) pertaining to the 1995 Award
and Option Plan and the 1995 Outside Directors' Stock Option Plan
of Sovran Self Storage, Inc. and in the Registration Statement
(Form S-8 No. 333-64735) pertaining to the Dividend Reinvestment
and Stock Purchase Plan of Sovran Self Storage, Inc. of our
report dated January 26, 2000, with respect to the consolidated
financial statements and schedule included in this Annual Report
(Form 10-K) of Sovran Self Storage, Inc.

We also consent to the incorporation by reference in the
Registration Statement (Form S-8 No. 333-51169) of Sovran Self
Storage, Inc. and Sovran Acquisition Limited Partnership and in
the related Prospectus of our report dated January 26, 2000 with
respect to the consolidated financial statements and schedule
included in this Annual Report (Form 10-K) of Sovran Self
Storage, Inc.

                                        ERNST & YOUNG LLP



Buffalo, New York
March 28, 2000





















<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               DEC-31-1999
<CASH>                                           1,032
<SECURITIES>                                         0
<RECEIVABLES>                                    1,796
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                 6,699
<PP&E>                                         556,473
<DEPRECIATION>                                  33,453
<TOTAL-ASSETS>                                 529,719
<CURRENT-LIABILITIES>                          218,281
<BONDS>                                              0
                                0
                                     28,585
<COMMON>                                           127
<OTHER-SE>                                     259,144
<TOTAL-LIABILITY-AND-EQUITY>                   529,719
<SALES>                                              0
<TOTAL-REVENUES>                                84,256
<CGS>                                                0
<TOTAL-COSTS>                                   24,273
<OTHER-EXPENSES>                                20,471
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              13,927
<INCOME-PRETAX>                                 25,585
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             25,585
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    25,585
<EPS-BASIC>                                       1.96
<EPS-DILUTED>                                     1.96


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission