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

                                    FORM 10-Q

     [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                  For the quarterly period ended September 30, 2002
                                       OR

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

                        For the transition period from to

                         Commission File Number: 1-12762

                     MID-AMERICA APARTMENT COMMUNITIES, INC.
               (Exact Name of Registrant as Specified in Charter)

       TENNESSEE                                        62-1543819
(State of Incorporation)                 (I.R.S. Employer Identification Number)

                          6584 POPLAR AVENUE, SUITE 300
                            MEMPHIS, TENNESSEE 38138
                    (Address of principal executive offices)

                                 (901) 682-6600
               Registrant's telephone number, including area code


   (Former name, former address and former fiscal year, if changed since last
                                    report)


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.
                                                                  [X] Yes [ ] No



                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date:

                                                    Number of Shares Outstanding
          Class                                           at October 31, 2002
Common Stock, $.01 par value                                  17,818,636

                                TABLE OF CONTENTS


                         PART I - FINANCIAL INFORMATION


Item 1. Financial Statements

        Consolidated Balance Sheets as of September  30,  2002  (Unaudited)  and
        December 31, 2001

        Consolidated Statements of Operations for  the  three  and  nine  months
        ended September 30, 2002 and 2001 (Unaudited)

        Consolidated  Statements  of  Cash  Flows  for  the  nine  months  ended
        September 30, 2002 and 2001 (Unaudited)

        Notes to Consolidated Financial Statements (Unaudited)


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

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Item 4. Controls and Procedures

                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings

Item 2. Changes in Securities

Item 3. Defaults Upon Senior Securities

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

Item 5. Other Information

Item 6. Exhibits and Reports on Form 8-K

        Signatures

PART I - FINANCIAL INFORMATION
Item 1.

                              Mid-America Apartment Communities, Inc.
                                    Consolidated Balance Sheets
                        September 30, 2002 (Unaudited) and December 31, 2001

                                       (Dollars in thousands)

                                                                            2002            2001
- -----------------------------------------------------------------------------------------------------
                                                                                 
Assets:
Real estate assets:
      Land                                                               $   127,524     $   124,993
      Buildings and improvements                                           1,314,908       1,265,327
      Furniture, fixtures and equipment                                       36,016          32,290
      Construction in progress                                                 3,715          10,915
- -----------------------------------------------------------------------------------------------------
                                                                           1,482,163       1,433,525
      Less accumulated depreciation                                         (268,696)       (229,913)
- -----------------------------------------------------------------------------------------------------
                                                                           1,213,467       1,203,612

       Land held for future development                                        1,366           1,366
       Commercial properties, net                                              4,013           4,910
       Investment in and advances to real estate joint venture                 6,487           7,045
- -----------------------------------------------------------------------------------------------------
        Real estate assets, net                                            1,225,333       1,216,933
- -----------------------------------------------------------------------------------------------------

Cash and cash equivalents                                                     14,178          12,192
Restricted cash                                                               10,053          11,240
Deferred financing costs, net                                                  9,727          10,415
Other assets                                                                  19,202          12,708
- -----------------------------------------------------------------------------------------------------
        Total assets                                                     $ 1,278,493     $ 1,263,488
=====================================================================================================

Liabilities and Shareholders' Equity:
Liabilities:
      Notes payable                                                      $   822,732     $   779,664
      Accounts payable                                                         1,038           1,219
      Accrued expenses and other liabilities                                  53,711          31,691
      Security deposits                                                        4,544           4,514
      Deferred gain on disposition of properties                               3,994           4,140
- -----------------------------------------------------------------------------------------------------
        Total liabilities and deferred gain                                  886,019         821,228

Minority interest                                                             39,149          46,431

Shareholders' equity:
      Preferred stock, $.01 par value, 20,000,000 shares authorized,
       $173,470,750 or $25 per share liquidation preference:
        2,000,000 shares at 9.5% Series A Cumulative                              20              20
        1,938,830 shares at 8.875% Series B Cumulative                            19              19
        2,000,000 shares at 9.375% Series C Cumulative                            20              20
        1,000,000 shares at 9.5% Series E Cumulative                              10              10
      Common stock, $.01 par value (authorized 50,000,000 shares;
        issued 17,808,400 and 17,452,678 shares at
        September 30, 2002 and December 31, 2001, respectively)                  178             175
      Additional paid-in capital                                             557,141         550,176
      Other                                                                   (4,514)           (774)
      Accumulated distributions in excess of net income                     (174,836)       (145,061)
      Accumulated other comprehensive loss                                   (24,713)         (8,756)
- -----------------------------------------------------------------------------------------------------
        Total shareholders' equity                                           353,325         395,829
- -----------------------------------------------------------------------------------------------------
        Total liabilities and shareholders' equity                       $ 1,278,493     $ 1,263,488
=====================================================================================================

                    See accompanying notes to consolidated financial statements.



                     Mid-America Apartment Communities, Inc.
                      Consolidated Statements of Operations
             Three and nine months ended September 30, 2002 and 2001

                  (Dollars in thousands, except per share data)
                                   (Unaudited)

                                                                     Three months ended            Nine months ended
                                                                       September 30,                  September 30,
                                                                ----------------------------   ---------------------------
                                                                      2002            2001           2002            2001
                                                                -------------   ------------   -------------   -----------
                                                                                                  
Revenues:
      Rental revenues                                             $ 57,272        $ 56,046      $ 168,251       $ 168,280
      Other property revenues                                          766             733          2,138           2,233
- --------------------------------------------------------------------------------------------------------------------------
      Total property revenues                                       58,038          56,779        170,389         170,513

      Interest and other non-property income                           169             271            471             987
      Management and fee income, net                                   191             190            570             569
      Equity in loss of real estate joint venture                     (204)            (63)          (417)           (174)
- --------------------------------------------------------------------------------------------------------------------------
      Total revenues                                                58,194          57,177        171,013         171,895
- --------------------------------------------------------------------------------------------------------------------------
Expenses:
      Property operating expenses:
            Personnel                                                6,673           6,275         19,686          18,434
            Building repairs and maintenance                         2,540           2,720          7,078           7,129
            Real estate taxes and insurance                          7,308           6,647         21,296          20,005
            Utilities                                                1,967           1,944          5,195           5,663
            Landscaping                                              1,571           1,576          4,684           4,677
            Other operating                                          2,601           2,564          7,361           7,790
            Depreciation and amortization                           14,252          12,916         41,408          39,007
- --------------------------------------------------------------------------------------------------------------------------
                                                                    36,912          34,642        106,708         102,705
      Property management expenses                                   2,297           2,241          7,247           7,523
      General and administrative expenses                            1,686           1,514          4,643           4,427
      Interest expense                                              12,657          13,024         37,381          40,326
      Amortization of deferred financing costs                         690             530          2,011           1,695
- --------------------------------------------------------------------------------------------------------------------------
      Total expenses                                                54,242          51,951        157,990         156,676
- --------------------------------------------------------------------------------------------------------------------------


Income before gain(loss) on disposition of assets and
    insurance settlement proceeds, minority interest in
    operating partnership income and extraordinary items             3,952           5,226         13,023          15,219

Net gain (loss) on disposition of assets and
      insurance settlement proceeds                                   (128)          9,900            437          10,064
- --------------------------------------------------------------------------------------------------------------------------
Income before minority interest in operating
   partnership income and extraordinary items                        3,824          15,126         13,460          25,283

Minority interest in operating partnership income                       28           1,853            366           2,104
- --------------------------------------------------------------------------------------------------------------------------

Income before extraordinary items                                    3,796          13,273         13,094          23,179

Extraordinary items  - gain(loss) on debt extinguishment,
   net of minority interest                                              1            (183)           (27)           (626)
- --------------------------------------------------------------------------------------------------------------------------

Net income                                                           3,797          13,090         13,067          22,553
Preferred dividend distribution                                      4,028           4,028         12,085          12,085
- --------------------------------------------------------------------------------------------------------------------------
Net income(loss) available for common shareholders                $   (231)       $  9,062      $     982       $  10,468
==========================================================================================================================

      (Continued)



                     Mid-America Apartment Communities, Inc.
                Consolidated Statements of Operations (Continued)
             Three and nine months ended September 30, 2002 and 2001

                  (Dollars in thousands, except per share data)
                                   (Unaudited)


                                                                    Three months ended             Nine months ended
                                                                       September 30,                 September 30,
                                                                ----------------------------   ---------------------------
                                                                      2002            2001           2002            2001
                                                                -------------   ------------   -------------   -----------
                                                                                                    
Net income(loss) available per common share:

  Basic (in thousands):
        Average common shares outstanding                           17,579          17,406         17,511          17,427
==========================================================================================================================

  Basic earnings per share:
              Net income(loss) available per common share          $ (0.01)        $  0.53        $  0.06         $  0.64
                     before extraordinary items
              Extraordinary items                                        -           (0.01)             -           (0.04)
- --------------------------------------------------------------------------------------------------------------------------
              Net income(loss) available per common share          $ (0.01)        $  0.52        $  0.06         $  0.60
==========================================================================================================================

  Diluted (in thousands):
        Average common shares outstanding                           17,579          17,406         17,511          17,427
        Effect of dilutive stock options                                 -             163            203              93
- --------------------------------------------------------------------------------------------------------------------------
        Average dilutive common shares outstanding                  17,579          17,569         17,714          17,520
==========================================================================================================================

  Diluted earnings per share:
              Net income(loss) available per common share          $ (0.01)        $  0.53        $  0.06         $  0.63
                     before extraordinary items
              Extraordinary items                                        -           (0.01)             -           (0.03)
- --------------------------------------------------------------------------------------------------------------------------
              Net income(loss) available per common share          $ (0.01)        $  0.52        $  0.06         $  0.60
==========================================================================================================================

 See accompanying notes to consolidated financial statements.



                                       Mid-America Apartment Communities, Inc.
                                        Consolidated Statements of Cash Flows
                                    Nine months ended September 30, 2002 and 2001
                                               (Dollars in thousands)


                                                                                               2002            2001
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                     
Cash flows from operating activities:
      Net income                                                                             $ 13,067        $ 22,553
      Adjustments to reconcile net income to net cash provided by operating activities:
              Depreciation and amortization                                                    43,419          40,702
              Amortization of unearned stock compensation                                         306             364
              Equity in loss of real estate joint venture                                         417             174
              Minority interest in operating partnership income                                   366           2,104
              Extraordinary items                                                                  27             626
              Net gain on dispositions and insurance settlement proceeds                         (437)        (10,064)
              Changes in assets and liabilities:
                  Restricted cash                                                               1,187           3,071
                  Other assets                                                                 (6,494)            521
                  Accounts payable                                                               (181)            257
                  Accrued expenses and other                                                    5,934             645
                  Security deposits                                                                30             (12)
- ----------------------------------------------------------------------------------------------------------------------
              Net cash provided by operating activities                                        57,641          60,941
- ----------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
              Purchases of real estate assets                                                 (33,933)           (251)
              Improvements to properties and corporate headquarters                           (14,099)        (14,066)
              Construction of units in progress and future development                         (1,913)        (15,440)
              Distributions from real estate joint venture                                        141             314
              Proceeds from disposition of real estate assets                                       -          22,319
- ----------------------------------------------------------------------------------------------------------------------
              Net cash used in investing activities                                           (49,804)         (7,124)
- ----------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
              Net change in credit lines                                                       60,840          (5,433)
              Proceeds from notes payable                                                           -          88,363
              Principal payments on notes payable                                             (17,804)        (89,297)
              Payment of deferred financing costs                                              (1,324)         (2,439)
              Repurchase of common stock                                                            -          (3,549)
              Proceeds from issuances of common shares and units                                  386             966
              Distributions to unitholders                                                     (5,107)         (5,227)
              Dividends paid on common shares                                                 (30,757)        (30,565)
              Dividends paid on preferred shares                                              (12,085)        (12,085)
- ----------------------------------------------------------------------------------------------------------------------
              Net cash used in financing activities                                            (5,851)        (59,266)
- ----------------------------------------------------------------------------------------------------------------------
              Net increase (decrease) in cash and cash equivalents                              1,986          (5,449)
- ----------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents, beginning of period                                                 12,192          16,095
- ----------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents, end of period                                                     $ 14,178        $ 10,646
======================================================================================================================

Supplemental disclosure of cash flow information:
   Interest paid                                                                             $ 37,321        $ 40,316
Supplemental disclosure of noncash investing and financing activities:
   Conversion of units for common shares                                                     $  2,534        $    215
   Issuance of restricted common shares                                                      $  2,649        $    120
   Interest capitalized                                                                      $    239        $  1,067

                            See accompanying notes to consolidated financial statements.



                     Mid-America Apartment Communities, Inc.
                   Notes to Consolidated Financial Statements
                     September 30, 2002 and 2001 (Unaudited)


1.       BASIS OF PRESENTATION

The accompanying  unaudited consolidated financial statements have been prepared
in accordance with the accounting policies in effect as of December 31, 2001, as
set  forth  in the  annual  consolidated  financial  statements  of  Mid-America
Apartment Communities,  Inc. (the "Company"), as of such date. In the opinion of
management,   all  adjustments   necessary  for  a  fair   presentation  of  the
consolidated  financial  statements have been included and all such  adjustments
were of a normal recurring  nature.  All significant  intercompany  accounts and
transactions  have been eliminated in  consolidation.  The results of operations
for  the  three  and  nine  month  periods  ended  September  30,  2002  are not
necessarily indicative of the results to be expected for the full year.

2.       REAL ESTATE ACQUISITION

On July 2, 2002,  the Company  acquired  Preston  Hills  apartments,  a 464-unit
property  located in a northeast  suburb of Atlanta,  GA for $33.7 million.  The
community was  purchased  with the intent that it would be  transferred,  at the
Company's  cost,  into the  Company's  joint  venture  with Crow  Holdings.  See
Subsequent Events Note.

3.       SHARE AND UNIT INFORMATION

At  September  30,  2002,  17,808,400  common  shares  and  2,741,347  operating
partnership  units were  outstanding,  a total of  20,549,747  shares and units.
Additionally, the Company had outstanding options for 1,502,029 shares of common
stock at September 30, 2002.

4.       SEGMENT INFORMATION

At  September  30, 2002,  the Company  owned or had  ownership  interest in, and
operated 123 apartment  communities in 12 different states from which it derives
all  significant  sources of earnings and  operating  cash flows.  The Company's
operational  structure is organized on a  decentralized  basis,  with individual
property  managers  having overall  responsibility  and authority  regarding the
operations of their respective properties.  Each property manager reports to and
is assisted by a multisite  manager who helps them monitor local and area trends
in rental rates,  occupancy  percentages,  and operating costs. The property and
multisite managers are given the on-site  responsibility and discretion to react
to such trends in the best  interest of the Company.  Management  evaluates  the
performance of each  individual  property based on its  contribution of revenues
and net operating  income ("NOI"),  which is composed of property  revenues less
all operating  costs  including  insurance and real estate taxes.  The Company's
reportable  segments  are its  individual  properties  because  each is  managed
separately and requires different  operating strategy and expertise based on the
geographic  location,  community  structure  and  quality,  population  mix, and
numerous other factors unique to each community.

The revenues,  profits and assets for the aggregated  communities are summarized
as follows (Dollars in thousands):


                                                                              Three months                Nine months
                                                                           ended September 30,        ended September 30,
                                                                        ------------------------- ---------------------------
                                                                               2002         2001          2002          2001
                                                                        ------------ ------------ ------------- -------------
                                                                                                     
Multifamily rental revenues                                                $ 61,875     $ 60,760     $ 182,135     $ 182,434
Other multifamily revenues                                                      803          772         2,251         2,349
                                                                        ------------ ------------ ---------------------------
    Segment revenues                                                         62,678       61,532       184,386       184,783

Reconciling items to consolidated revenues:
   Joint venture revenues                                                    (4,640)      (4,753)      (13,997)      (14,270)
   Interest and other non-property income                                       169          271           471           987
   Management and fee income, net                                               191          190           570           569
   Equity in loss of real estate joint venture                                 (204)         (63)         (417)         (174)
                                                                        ------------ ------------ ---------------------------
       Total revenues                                                      $ 58,194     $ 57,177     $ 171,013     $ 171,895
                                                                        ============ ============ ===========================

Multifamily net operating income                                           $ 37,756     $ 37,594     $ 112,751     $ 114,798
Reconciling items to net income available for common shareholders:
   Joint venture net operating income                                        (2,378)      (2,541)       (7,662)       (7,983)
   Interest and other non-property income                                       169          271           471           987
   Management and fee income, net                                               191          190           570           569
   Equity in loss of real estate joint venture                                 (204)         (63)         (417)         (174)
   Depreciation and amortization                                            (14,252)     (12,916)      (41,408)      (39,007)
   Property management expenses                                              (2,297)      (2,241)       (7,247)       (7,523)
   General and administrative expenses                                       (1,686)      (1,514)       (4,643)       (4,427)
   Interest expense                                                         (12,657)     (13,024)      (37,381)      (40,326)
   Amortization of deferred financing costs                                    (690)        (530)       (2,011)       (1,695)
   Net gain (loss) on dispositions and insurance settlement proceeds           (128)       9,900           437        10,064
   Extraordinary items, net                                                       1         (183)          (27)         (626)
   Minority interest in operating partnership                                   (28)      (1,853)         (366)       (2,104)
   Dividends on preferred shares                                             (4,028)      (4,028)      (12,085)      (12,085)

                                                                        ------------ ------------ ---------------------------
       Net income available for common shareholders                        $   (231)    $  9,062     $     982     $  10,468
                                                                        ============ ============ ===========================



                                                                     September 30, 2002        December 31, 2001
                                                                 -----------------------  -----------------------
                                                                                             
Assets:
Multifamily real estate assets                                              $ 1,587,529              $ 1,537,625
Accumulated depreciation - multifamily assets                                  (281,463)                (239,586)
                                                                 -----------------------  -----------------------
    Segment assets                                                            1,306,066                1,298,039

Reconciling items to total assets:
   Joint venture multifamily real estate assets, net                            (92,599)                 (94,427)
   Land held for future development                                               1,366                    1,366
   Commercial properties, net                                                     4,013                    4,910
   Investment in and advances to real estate joint venture                        6,487                    7,045
   Cash and restricted cash                                                      24,231                   23,432
   Other assets                                                                  28,929                   23,123
                                                                 -----------------------  -----------------------
       Total assets                                                         $ 1,278,493              $ 1,263,488
                                                                 =======================  =======================


5.       DERIVATIVE FINANCIAL INSTRUMENTS

In the normal course of business,  the Company uses certain derivative financial
instruments  to manage,  or hedge,  the interest rate risk  associated  with the
Company's  variable  rate  debt or as  hedges in  anticipation  of  future  debt
transactions  to manage  well-defined  interest  rate risk  associated  with the
transaction.

The Company does not use derivative  financial  instruments  for  speculative or
trading purposes.  Further,  the Company has a policy of entering into contracts
with major  financial  institutions  based upon  their  credit  rating and other
factors.  When viewed in conjunction with the underlying and offsetting exposure
that the derivatives are designated to hedge,  the Company has not sustained any
material loss from those instruments nor does it anticipate any material adverse
effect on its net income or  financial  position  in the future  from the use of
derivatives.

The Company  requires  that hedging  derivatives  instruments  are  effective in
reducing the interest rate risk exposure that they are designated to hedge. This
effectiveness is essential for qualifying for hedge accounting. Instruments that
meet these hedging  criteria are formally  designated as hedges at the inception
of the derivative  contract.  The Company formally  documents all  relationships
between hedging  instruments  and hedged items,  as well as its  risk-management
objective  and  strategy for  undertaking  the hedge  transaction.  This process
includes  linking all derivatives that are designated as fair-value or cash flow
hedges to specific  assets and  liabilities  on the balance sheet or to specific
firm commitments or forecasted transactions. The Company also formally assesses,
both at the hedges  inception and on an ongoing basis,  whether the  derivatives
used are highly effective in offsetting  changes in fair values or cash flows of
hedged items. When it is determined that a derivative is not highly effective as
a hedge  or that it has  ceased  to be a highly  effective  hedge,  the  Company
discontinues hedge accounting prospectively.

All of the Company's derivative financial instruments are reported at fair value
and represented on the balance sheet, and are characterized as cash flow hedges.
These  transactions  hedge the future  cash flows of debt  transactions  through
interest  rate swaps that  convert  variable  payments  to fixed  payments.  The
unrealized  gains/losses  in the fair value of these  hedges are reported on the
balance sheet with a corresponding adjustment to accumulated other comprehensive
income, with any ineffective portion of the hedging transactions reclassified to
earnings.  During the three and nine months ended  September  30, 2002,  and the
three and nine months ended September 30, 2001, the  ineffective  portion of the
hedging  transactions  was not significant.  Within the next twelve months,  the
Company  expects to reclassify to earnings an estimated  $100,000 of the current
balance   held  in   accumulated   other   comprehensive   income   due  to  the
ineffectiveness associated with the hedging transactions.

6.       COMPREHENSIVE INCOME

Total  comprehensive  income and its  components  for the three and nine  months
ended September 30, 2002 and 2001 were as follows (Dollars in thousands):


                                                   Three months                            Nine months
                                               ended September 30,                    ended September 30,
                                       -------------------------------------   -----------------------------------
                                                   2002                2001               2002               2001
                                       -----------------   -----------------   ----------------   ----------------
                                                                                           
Net income                                     $  3,797            $ 13,090           $ 13,067           $ 22,553
Marked-to-market adjustment
    on derivative instruments                   (12,187)             (7,757)           (15,957)            (9,829)
                                       -----------------   -----------------   ----------------   ----------------
Total comprehensive income                     $ (8,390)           $  5,333           $ (2,890)          $ 12,724
                                       =================   =================   ================   ================


7.       GOODWILL AND INTANGIBLE ASSETS - ADOPTION OF STATEMENT 142

In July 2001, the Financial  Accounting Standard Board ("FASB") issued Statement
No. 142,  Goodwill and Other Intangible  Assets  (Statement 142), which requires
goodwill  and  intangible  assets with  indefinite  useful lives to no longer be
amortized,  but instead  tested for  impairment at least  annually in accordance
with the  provisions of the  Statement.  Statement 142 also requires  intangible
assets with estimable  useful lives be amortized  over the respective  estimated
useful lives to their estimated  residual values, and reviewed for impairment in
accordance with Statement No. 144,  Accounting for the Impairment or Disposal of
Long-Lived Assets.

The Company adopted  Statement 142 as of January 1, 2002 and has since completed
the process of evaluating  its goodwill  balances to determine if any impairment
exists.  To accomplish  this,  the Company  identified  its reporting  units and
determined  the carrying value of each reporting unit by assigning the Company's
assets and liabilities,  including the existing goodwill and intangible  assets,
to those reporting units as of the date of adoption. The Company then calculated
the estimated  fair value of each reporting unit and compared it to the carrying
amount of each reporting unit.

The  Company's  testwork  indicated no  impairment of goodwill for its reporting
units.  The Company will continue to test  reporting unit goodwill for potential
impairment on an annual basis in the Company's fiscal fourth quarter,  or sooner
if a goodwill impairment indicator is identified.

As of the date of adoption,  the Company had unamortized  goodwill in the amount
of $5.8  million,  all of which was  subject  to the  transition  provisions  of
Statement 142.  Statement 142 requires  disclosure of what net income would have
been in all periods presented  exclusive of amortization  expense  recognized in
those periods  related to goodwill.  Below is a  reconciliation  of reported net
income to adjusted  net income and  earnings  per share  (Dollars in  thousands,
except earnings per share):


                                                                      Three months ended September 30,
                                                          ---------------------------------------------------------
                                                                                           2001
                                                                         ------------------------------------------
                                                             2002         Adjusted      Adjustment      Reported
                                                          ------------   ------------  --------------  ------------
                                                                                             
Income before extraordinary items                             $ 3,796        $13,339          $   66       $13,273
Extraordinary items                                                 1           (183)              -          (183)
                                                          ------------   ------------  --------------  ------------
Net income                                                      3,797         13,156              66        13,090
Preferred dividend distribution                                 4,028          4,028               -         4,028
                                                          ------------   ------------  --------------  ------------
Net income(loss) available for common shareholders            $  (231)       $ 9,128          $   66       $ 9,062
                                                          ============   ============  ==============  ============
Basic earnings per share
Net income(loss) available per common share                   $ (0.01)       $  0.53          $ 0.00       $  0.53
     before extraordinary items
Extraordinary items                                                 -          (0.01)              -         (0.01)
                                                          ------------   ------------  --------------  ------------
Net income(loss) available per common share                   $ (0.01)       $  0.52          $ 0.00       $  0.52
                                                          ============   ============  ==============  ============
Diluted earnings per share
Net income(loss) available per common share                   $ (0.01)       $  0.53          $ 0.00       $  0.53
     before extraordinary items
Extraordinary items                                                 -          (0.01)              -         (0.01)
                                                          ------------   ------------  --------------  ------------
Net income(loss) available per common share                   $ (0.01)       $  0.52          $ 0.00       $  0.52
                                                          ============   ============  ==============  ============




                                                                       Nine months ended September 30,
                                                          ---------------------------------------------------------
                                                                                          2001
                                                                         ------------------------------------------
                                                             2002         Adjusted      Adjustment      Reported
                                                          ------------   ------------  --------------  ------------
                                                                                             
Income before extraordinary items                             $13,094        $23,377          $  198       $23,179
Extraordinary items                                               (27)          (626)              -          (626)
                                                          ------------   ------------  --------------  ------------
Net income                                                     13,067         22,751             198        22,553
Preferred dividend distribution                                12,085         12,085               -        12,085
                                                          ------------   ------------  --------------  ------------
Net income available for common shareholders                  $   982        $10,666          $  198       $10,468
                                                          ============   ============  ==============  ============
Basic earnings per share
Net income available per common share                         $  0.06        $  0.65          $ 0.01       $  0.64
     before extraordinary items
Extraordinary items                                                 -          (0.04)              -         (0.04)
                                                          ------------   ------------  --------------  ------------
Net income available per common share                         $  0.06        $  0.61          $ 0.01       $  0.60
                                                          ============   ============  ==============  ============
Diluted earnings per share
Net income available per common share                         $  0.06        $  0.64          $ 0.01       $  0.63
     before extraordinary items
Extraordinary items                                                 -          (0.03)              -         (0.03)
                                                          ------------   ------------  --------------  ------------
Net income available per common share                         $  0.06        $  0.61          $ 0.01       $  0.60
                                                          ============   ============  ==============  ============


8.       SUBSEQUENT EVENTS

PREFERRED STOCK

On October 16, 2002,  the Company  closed on the sale of 470,000 of a new 9 1/4%
Series F Cumulative  Redeemable  Preferred Stock ("Series F Preferred Stock") at
$25 per share for an aggregate principal amount of $11.75 million.

On October 28,  ("Series G Preferred  Stock") at $25 per share for an  aggregate
principal amount of $10 million.

The proceeds  from the  issuances  of the Series F Preferred  Stock and Series G
Preferred  Stock  along with $5 million of debt were used to buyback  and retire
all of the  1,000,000  shares of the  Company's  Series E Cumulative  Redeemable
Preferred  Stock at a 7%  premium  (totaling  $1.75  million)  for an  aggregate
purchase price of $26.75 million.

DERIVATIVE FINANCIAL INSTRUMENT

On October 24, 2002, the Company  refinanced four tax-free  bonds,  representing
approximately  $29.5 million,  through a tax-free bond facility with  Prudential
Mortgage Capital, credit-enhanced by FNMA. The Company subsequently entered into
an interest  rate swap  agreement on a notional  amount of $17.8  million,  also
credit-enhanced  by FNMA.  The 5-year  agreement is for a Bond Market  Municipal
Swap Index (the "BMA") fixed leg. The Company also entered into a cap  agreement
on a notional amount of $6.8 million. The 5-year cap agreement has a strike rate
of 6% and is indexed on the BMA.

9.       RECLASSIFICATION

Certain  prior  year  amounts  have  been   reclassified   to  conform  to  2002
presentation.  The  reclassifications  had no effect on net income available for
common shareholders.

Item 2.

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The  following  discussion  and analysis of financial  condition  and results of
operations are based upon the Company's consolidated  financial statements,  and
the notes  thereto,  which have been  prepared  in  accordance  with  accounting
principles  generally accepted in the United States of America.  The preparation
of these consolidated financial statements requires the Company to make a number
of estimates and assumptions that affect the reported amounts and disclosures in
the  consolidated  financial  statements.  On  an  ongoing  basis,  the  Company
evaluates its estimates and  assumptions  based upon  historical  experience and
various other factors and circumstances. The Company believes that its estimates
and assumptions are reasonable in the circumstances; however, actual results may
differ from these estimates and assumptions under different future conditions.

The Company  believes that the estimates and assumptions that are most important
to the portrayal of its financial  condition and results of operations,  in that
they  require  the  most  subjective  judgments,  form the  basis of  accounting
policies deemed to be most critical.  These critical accounting policies include
capitalization  of  expenditures  and  depreciation  of  assets,  impairment  of
long-lived assets,  including goodwill,  and fair value of derivative  financial
instruments.

Capitalization of Expenditures and Depreciation of Assets

The  Company  carries  its  real  estate  assets  at  their   depreciated  cost.
Depreciation  is computed on a  straight-line  basis over the  estimated  useful
lives  of  the  related  assets,  which  range  from  8 to  40  years  for  land
improvements and buildings,  to 5 years for furniture,  fixtures, and equipment,
all of which are judgmental  determinations.  Repairs and maintenance  costs are
expensed  as  incurred  while   significant   improvements,   renovations,   and
replacements  are  capitalized.  The cost to complete any  deferred  repairs and
maintenance  at  properties  acquired  by the  Company in order to  elevate  the
condition  of the  property  to  the  Company's  standards  are  capitalized  as
incurred.

Impairment of Long-Lived Assets, Including Goodwill

The Company accounts for long-lived  assets in accordance with the provisions of
Statement  No. 144,  Accounting  for the  Impairment  or Disposal of  Long-Lived
Assets (Statement 144) and evaluates its goodwill for impairment under Statement
No. 142,  Goodwill and Other  Intangible  Assets  (Statement  142).  The Company
periodically evaluates its long-lived assets,  including its investments in real
estate and goodwill,  for indicators that would suggest that the carrying amount
of the assets may not be recoverable.  The judgments  regarding the existence of
such  indicators  are based on factors  such as  operating  performance,  market
conditions,  costs to complete development projects,  and legal factors.  Future
events  could occur which  would cause the Company to conclude  that  impairment
indicators exist and that the Company should record an impairment loss.

Fair Value of Derivative Financial Instruments

The Company utilizes certain derivative financial  instruments during the normal
course of business to manage,  or hedge,  its interest rate risk associated with
the  Company's  variable rate debt or as hedges in  anticipation  of future debt
transactions  to manage  well-defined  interest  rate risk  associated  with the
transaction.  The valuation of the derivative  financial  instruments under SFAS
No. 133 requires the Company to make  estimates  and  judgments  that affect the
fair value of the instruments.

OVERVIEW

The  following is a  discussion  of the  consolidated  financial  condition  and
results  of  operations  of the  Company  for the  three and nine  months  ended
September 30, 2002 and 2001. This discussion  should be read in conjunction with
the financial  statements  appearing  elsewhere in this report.  These financial
statements  include all  adjustments,  which are, in the opinion of  management,
necessary  to reflect a fair  statement  of the results for the interim  periods
presented, and all such adjustments are of a normal recurring nature.

The  total  number of  apartment  units the  Company  owned or had an  ownership
interest in, including the 10 properties  containing 2,793 apartment units owned
by  its  33.33%  unconsolidated  BRE/MAAC  Associates,  LLC  joint  venture,  at
September 30, 2002 was 33,923 in 123 communities compared to 33,291 units in 122
communities  owned at  September  30,  2001.  The  average  monthly  rental  per
apartment  unit for the  Company's  100% owned  apartment  units not in lease-up
increased  to $666 at  September  30,  2002 from  $657 at  September  30,  2001.
Occupancy  for these same  apartment  units at  September  30, 2002 and 2001 was
93.7% and 94.4%, respectively.

In June 2002,  the  Company  formed a joint  venture  with Crow  Holdings  named
Mid-America/CH  Realty  Limited  Partnership.  The joint  venture is expected to
acquire approximately $150 million of multifamily  properties.  The Company will
provide   acquisition,   redevelopment  and  property   management  services  to
Mid-America/CH  Realty Limited Partnership and will own a 33.33% interest in the
partnership.  At  September  30,  2002  there  were no  properties  owned by the
Mid-America/CH Realty Limited Partnership joint venture.

FUNDS FROM OPERATIONS

Funds from operations ("FFO") represents net income (computed in accordance with
accounting  principles  generally  accepted in the United States of America,  or
"GAAP")   excluding   extraordinary   items,   minority  interest  in  Operating
Partnership  income,  gain or loss on disposition  of real estate  assets,  plus
depreciation  related to real estate,  and  adjustments for the Joint Venture to
reflect FFO on the same basis.  This definition of FFO is in accordance with the
National  Association of Real Estate Investment Trust's  ("NAREIT")  recommended
definition.

The  Company's  policy  is to  expense  the  cost of  interior  painting,  vinyl
flooring,  and  blinds  as  incurred  for  stabilized  properties.   During  the
stabilization period for acquisition properties,  these items are capitalized as
part of the total repositioning program of newly acquired properties,  and, thus
are not deducted in calculating FFO.

FFO should not be considered as an  alternative  to net income or any other GAAP
measurement of  performance,  as an indicator of operating  performance or as an
alternative to cash flow from operating,  investing, and financing activities as
a  measure  of  liquidity.   The  Company   believes  that  FFO  is  helpful  in
understanding  the  Company's  results of  operations  in that such  calculation
reflects  the  Company's  ability  to  support  interest  payments  and  general
operating  expense's before the impact of certain  activities such as changes in
other assets and accounts payable.  The Company's  calculation of FFO may differ
from  the   methodology  for  calculating  FFO  utilized  by  other  REITs  and,
accordingly,  may not be  comparable to such other REITs.  Depreciation  expense
includes approximately $866,000 and $481,000 for the nine months ended September
30, 2002 and 2001,  respectively,  which  relates to computer  software,  office
furniture and fixtures and other assets found in other  industries  and which is
required to be recognized, for purposes of computing FFO.

FFO for the  three  and  nine  months  ended  September  30,  2002  and  2001 is
calculated as follows (in thousands):



                                                               Three months                 Nine months
                                                           ended September 30,          ended September 30,
                                                        ---------------------------  ---------------------------
                                                            2002          2001           2002          2001
                                                        ------------- -------------  ------------- -------------
                                                                                         
Net income(loss) available for common shareholders          $   (231)     $  9,062       $    982      $ 10,468
Depreciation and amortization - real estate property          13,943        12,760         40,543        38,526
Adjustment for joint venture depreciation                        344           316          1,032           943
Minority interest in operating partnership                        28         1,853            366         2,104
Gain on disposition of non-depreciable assets                      -             -              -           229
  included in FFO
Net (gain) loss on disposition of assets and                     128        (9,900)          (437)      (10,064)
  insurance settlement proceeds
Extraordinary items                                               (1)          183             27           626
                                                        --------------------------------------------------------
Funds from operations                                       $ 14,211      $ 14,274       $ 42,513      $ 42,832
                                                        ========================================================

Weighted average shares and units:
  Basic                                                       20,432        20,340         20,404        20,362
  Diluted                                                     20,646        20,503         20,606        20,455


RESULTS OF OPERATIONS

COMPARISON  OF THE THREE  MONTHS  ENDED  SEPTEMBER  30, 2002 TO THE THREE MONTHS
ENDED SEPTEMBER 30, 2001

Property  revenues  for  2002  increased  by  approximately  $1,259,000  due  to
increases of (i) $904,000 from the purchase of the Preston  Hills  apartments in
2002  (the  "2002   Acquisitions"),   (ii)  $550,000  from  the  communities  in
development  during or since  the third  quarter  of 2001  (the  "Third  Quarter
Development Communities"),  and (iii) $9,000 from the communities that were held
throughout both periods.  These increases were partially offset by a decrease in
property  revenues of $204,000 from the sale of the  Advantages and Canyon Creek
apartments in 2001 (the "2001 Dispositions").

Property  operating  expenses  include  costs for property  personnel,  building
repairs and maintenance, real estate taxes and insurance, utilities, landscaping
and other property related costs. Property operating expenses for 2002 increased
by  approximately  $934,000 due  primarily to increases of (i) $337,000 from the
2002 Acquisitions,  (ii) $91,000 from the Third Quarter Development Communities,
and (iii) $686,000 from the  communities  held  throughout  both periods.  These
increases were partially  offset by a decrease in operating  expense of $180,000
from the 2001 Dispositions.

Property  management  expenses  increased  approximately  $56,000  over the same
period last year mainly  related to  increases in  franchise  and excise  taxes.
General and administrative  expenses increased  approximately  $172,000 over the
same period last year mainly related to increases in insurance costs  associated
with worker's compensation,  bank service charges related to lower cash balances
and software maintenance expenses.

Depreciation and  amortization  expense  increased by  approximately  $1,336,000
primarily due to the increases of (i) $269,000 from the 2002 Acquisitions,  (ii)
$220,000 from the Third Quarter Development Communities, and (iii) $864,000 from
the communities  held  throughout  both periods.  These increases were partially
offset by the depreciation and amortization expense decrease of $17,000 from the
2001 Dispositions.

Interest  expense over the three months ended  September 30, 2001,  decreased by
approximately  $367,000.  Refinancings of debt in 2001 and 2002, and the drop in
variable  rates since  September  30,  2001,  decreased  the  Company's  average
interest  rate from 6.6% at September  30, 2001 to 6.0% at  September  30, 2002.
This decrease was partially offset by an increase in average debt balances.

Net income for the three month period  ending  September 30, 2001 included a net
gain on  disposition of assets and insurance  settlement  proceeds of $9,900,000
due to the sale of the Advantages and Canyon Creek apartments.

COMPARISON OF THE NINE MONTHS ENDED  SEPTEMBER 30, 2002 TO THE NINE MONTHS ENDED
SEPTEMBER 30, 2001

Property revenues for 2002 decreased by approximately  $124,000 due to decreases
of (i)  $2,067,000  from the 2001  Dispositions,  and (ii)  $1,028,000  from the
communities held throughout both periods.  These decreases were partially offset
by increases in property  revenues of (i) $903,000  from the 2002  Acquisitions,
and (ii)  $2,068,000  from the  communities in  development  during or since the
beginning of 2001 (the "Development Communities").

Property  operating  expenses  include  costs for property  personnel,  building
repairs and maintenance, real estate taxes and insurance, utilities, landscaping
and other property related costs. Property operating expenses for 2002 increased
by approximately  $1,602,000 due primarily to increases of (i) $337,000 from the
2002  Acquisitions,  (ii) $405,000 from the Development  Communities,  and (iii)
$1,707,000  from the communities  held throughout both periods.  These increases
were  partially  offset by a decrease in operating  expense of $847,000 from the
2001 Dispositions.

Property  management  expenses  decreased  approximately  $276,000 over the same
period last year mainly  related to a decrease  in  property  level  incentives.
General and administrative  expenses increased  approximately  $216,000 over the
same  period last year  mainly  related to  increases  in bank  service  charges
related to lower cash balances and software maintenance expenses.

Depreciation and  amortization  expense  increased by  approximately  $2,401,000
primarily due to the increases of (i) $269,000 from the 2002 Acquisitions,  (ii)
$656,000  from  the  Development  Communities,  and  (iii)  $1,818,000  from the
communities held throughout both periods.  These increases were partially offset
by the depreciation and amortization  expense decrease of $342,000 from the 2001
Dispositions.

Interest  expense over the nine months ended  September  30, 2001,  decreased by
approximately $2,945,000. Refinancings of debt in 2001 and 2002, and the drop in
variable  rates since  September  30,  2001,  decreased  the  Company's  average
interest  rate from 6.6% at September  30, 2001 to 6.0% at  September  30, 2002.
This decrease was partially offset by an increase in average debt balances.

Net income for the nine month period  ending  September  30, 2001 included a net
gain on disposition of assets and insurance  settlement  proceeds of $10,064,000
mainly due to the sale of the Advantages and Canyon Creek apartments.

TRENDS

Property  revenues during the three and nine month periods ending  September 30,
2002, were impacted by general economic  weakness,  which was evident throughout
the majority of the Company's portfolio.  Both job losses and single family home
purchases due to historically low interest rates have affected demand in many of
the  Company's  markets,   which  has  created  extremely   competitive  leasing
environments.  Current  occupancy,  rent growth,  and concession  levels are not
considered to be stabilized  for normal  market  conditions  and are expected to
improve as the national economy improves.

LIQUIDITY AND CAPITAL RESOURCES

Net cash flow  provided  by  operating  activities  decreased  to  approximately
$57,641,000  for the first nine  months of 2002 from  $60,941,000  for the first
nine months of 2001  mainly  related to (i) $1.3  million of costs  related to a
fire at the Company's corporate  headquarters on March 3, 2002 which the Company
expects to be fully covered by the Company's insurance, and (ii) $3.3 million of
other  assets  representing  a plane the Company  purchased in 2002 to lower the
operating expense associated with the previous leasing arrangement.

Net cash used in investing  activities increased during the first nine months of
2002 from the first nine months of 2001 to $49,804,000  from  $7,124,000  mainly
due to (i)  $9,900,000  net gain on the sale of the  Advantages and Canyon Creek
apartments in 2001, and (ii) $33,900,000 cash paid to purchase the Preston Hills
apartments  in 2002.  The purchase of the Preston  Hills  apartments  was funded
through the use of the  Company's  credit line with  AmSouth  Bank.  The Company
expects to transfer ownership of the property to its new joint venture with Crow
Holdings, at which time the Company will be paid back $23 million.

During  the first  nine  months of 2002,  the  Company  invested  $1,913,000  in
construction of new assets,  reduced from $15,440,000  during the same period in
2001.

The following table  summarizes the Company's  remaining  communities in various
stages of lease-up, as of September 30, 2002 (Dollars in thousands):



                                                                                               Anticipated
                                                      Total       Finish        Initial          Stabil-
                                          Location    Units        Date        Occupancy         ization
                                   ----------------   -------   -----------   -------------   ---------------
                                                                                   
Completed Communities
In Lease-up:
Grand View Nashville                 Nashville, TN       433       2Q 2001         3Q 2000           2Q 2003
Reserve at Dexter Lake II              Memphis, TN       244       2Q 2001         1Q 2000           2Q 2003
Reserve at Dexter Lake III             Memphis, TN       244       2Q 2002         2Q 2001           2Q 2003


The Company's  projections assume that the three properties  completed but still
under lease-up will substantially  stabilize during 2002. At September 30, 2002,
786 of the 921  apartments  were  leased,  and the  Company  believes  that  the
completion of stabilization of these properties in the second quarter of 2003 is
highly  likely.  The Company  does not  anticipate  that its  liquidity  will be
impacted should these properties fail to stabilize in 2003.

Capital  improvements to stabilized  properties  during the first nine months of
2002 and 2001 totaled $14,099,000 and $14,066,000,  respectively. Actual capital
expenditures are summarized below (Dollars in thousands):



                                                                  September 30, 2002        September 30, 2001
                                                                  ------------------        ------------------
                                                                                            
Recurring capital expenditures at stabilized properties                    $  5,798                 $10,252
Revenue enhancing capital expenditures at stabilized properties               3,793                   3,033
Corporate/commercial capital improvements                                     4,508                     781
                                                                  ------------------        ------------------
                                                                           $ 14,099                 $14,066
                                                                  ==================        ==================


The decrease in recurring capital expenditures at stabilized properties form the
first nine months of 2001 to the first nine months of 2002  represents  a timing
difference in projects between the years. The Company expects  recurring capital
expenditures  at  stabilized  properties  for the full year of 2002 to be on par
with  historical  investments.  The  increase  in  corporate/commercial  capital
improvements  for the first nine months of 2002 over the same period for 2001 is
mainly related to the fire at the Company's  corporate  headquarters in March of
2002, for which the Company expects to be fully reimbursed.

Net cash used in financing activities  decreased from approximately  $59,266,000
for the first nine months ended September 30, 2001 to  approximately  $5,851,000
during the same period in 2002. During the first nine months of 2002 the Company
increased its borrowings  under its credit lines by $60,840,000 as compared to a
decrease  of  $5,433,000  in the first  nine  months of 2001  mainly  related to
refinancings  of  individual  mortgages  and the  purchase of the Preston  Hills
apartments. During the first nine months of 2001, the Company used $3,549,000 to
repurchase  shares of its common stock.  No shares were  repurchased  during the
first nine months of 2002.

In August 2002, the Company  negotiated an increase in the borrowing capacity of
its existing secured credit facility with Prudential  Mortgage  Capital,  credit
enhanced by Fannie Mae (the "FNMA  Facility") from $309 million to $550 million.
The expanded capacity may be utilized as collateral is added to the facility. At
September  30,  2002 the FNMA  Facility  had an  outstanding  balance  of $317.6
million.  $303 million of the FNMA Facility  expires in 2004,  renewable for two
successive  5-year  terms,  while the  remaining  $247 million  expires in 2007,
renewable  for a 5-year  term.  The  Company  plans to  utilize  the  additional
facility capacity to refinance debt maturities over the next 18 months.

In conjunction with the expansion of the FNMA Facility,  the Company  refinanced
an individual mortgage for $9.2 million that was maturing September 1, 2002.

The FNMA  Facility  provides for both fixed and variable  rate  borrowings.  The
interest rate on the variable  portion  renews every 90 days and is based on the
FNMA Discount  Mortgage  Backed  Security  ("DMBS") rate on the date of renewal,
which has typically  approximated  three-month  Libor less an average  spread of
0.09%,  plus  a  credit  enhancement  fee of  0.67%  based  on  the  outstanding
borrowings.  The variable  interest rate at September  30, 2002 was 2.4%.  Fixed
rate  borrowings  under the FNMA Facility  totaled $110 million at September 30,
2002, at interest  rates  (inclusive of  credit-enhancement  fees) from 5.77% to
7.71%, and maturities from 2006 to 2009.

Compass Bank provides an unsecured credit facility to the Company. There was $15
million outstanding under this facility at September 30, 2002.

The Company  maintains a $77 million  secured  credit  facility  with a group of
banks led by AmSouth Bank. There was $25 million outstanding under this facility
at September 30, 2002.

The Company uses interest  rate swaps to manage its current and future  interest
rate risk.  The  Company  has five  interest  rate  swaps with a total  notional
balance of $125 million  which have  variable  legs based on one or  three-month
Libor,  and fixed legs with an average  rate of 6.1% The swaps have  expirations
between 2003 and 2007, and have to date proven to be highly  effective hedges of
the  Company's  variable  rate debt.  Through the use of these swaps the Company
believes it has effectively  fixed the rate during these periods of $125 million
of variable  rate  borrowings  issued  through the FNMA  Facility,  leaving only
$82,559,000  of the FNMA  Facility of which the interest rate has not been fixed
or hedged. Additionally, the Company has a $16,990,000 swap of the BMA Municipal
index,  expiring in June,  2008,  effectively  fixing the  interest  rate of the
Tax-Free Bond Facility at 5.15% through this period, which is a highly effective
hedge.

The Company has also  executed  five  forward  interest  rate swaps with a total
notional  balance of $175  million all of which become  effective  in 2003.  The
variable  legs of these  forward  interest  rate swaps are based on  three-month
Libor and the fixed legs have an average rate of 5.2%. The swaps have lives from
two to seven years and are intended to reduce the  interest  rate risk of future
planned refinancings.

In 2003, the Company has  approximating  $154 million of debt maturing and a $25
million swap expiring,  which it anticipates will be funded by debt issued under
the FNMA  Facility.  The rate on the  maturing  debt is 6.5% and the rate on the
replacement  debt which has been pre-set through forward  interest rate swaps is
6.0%. There is financing risk associated with these refinancings;  however,  the
Company  believes it to be extremely  unlikely  that there will be a refinancing
problem due to the large amount of collateral available to support the amount of
debt. In the highly  unlikely event of a complete  collapse of the debt markets,
the Company could be faced with liquidity concerns.

The  weighted  average  interest  rate  and the  weighted  average  maturity  at
September 30, 2002,  for the $822.7  million of debt  outstanding  were 6.0% and
10.9  years,  compared  to  6.6%  and  11.3  years  on  $775.5  million  of debt
outstanding at September 30, 2001.

The Company  believes  that it has  adequate  resources to fund both its current
operations,  annual refurbishment of its properties,  and incremental investment
in new apartment  properties.  The Company is relying on the efficient operation
of the financial markets to finance debt maturities, and also is heavily reliant
on the creditworthiness of FNMA, which provides credit enhancement for over $300
million of the Company's debt. The market for FNMA DMBS,  which in the Company's
experience  is highly  effective  with  three-month  Libor fixed leg, is also an
important component of the Company's  liquidity and swap  effectiveness.  In the
event that the FNMA DMBS market  becomes less  efficient,  or the credit of FNMA
becomes impaired, the Company would seek alternative sources of debt financing.

The  Company   believes  that  cash  provided  by  operations  is  adequate  and
anticipates that it will continue to be adequate in both the short and long-term
to meet operating requirements  (including recurring capital expenditures at the
communities) and payment of distributions by the Company in accordance with REIT
requirements  under the Internal  Revenue Code.  The Company has loan  covenants
that limit the total amount of  distributions,  but believes that it is unlikely
that  these  will  be a  limiting  factor  on the  Company's  future  levels  of
distributions. The Company expects to meet its long-term liquidity requirements,
such as scheduled  mortgage debt maturities,  property  acquisitions,  preferred
stock redemptions,  expansions, and non-recurring capital expenditures,  through
long and medium term  collateralized  fixed rate  borrowings,  issuance of debt,
potential joint venture transactions and the Company's credit facilities.

At September 30, 2002 and 2001, the Company did not have any relationships  with
unconsolidated  entities  or  financial  partnerships,  such as  entities  often
referred to as structured finance or special purpose entities,  which would have
been established for the purpose of facilitating  off-balance sheet arrangements
or other contractually  narrow or limited purposes.  The Company's joint venture
with Blackstone Real Estate  Acquisitions,  LLC was established in order to sell
assets to fund  development  while acquiring  management fees to help offset the
reduction  in revenues  from the sale.  The  Company's  joint  venture with Crow
Holdings was  established to acquire  approximately  $150 million of multifamily
properties.  In  addition,  the  Company  does not engage in trading  activities
involving non-exchange traded contracts.  As such, the Company is not materially
exposed to any financing,  liquidity, market, or credit risk that could arise if
it  had  engaged  in  such   relationships.   The  Company  does  not  have  any
relationships or transactions with persons or entities that derive benefits from
their  non-independent  relationships  with the Company or its  related  parties
other than what is disclosed in Item 8. Financial  Statements and  Supplementary
Data - Notes to Consolidated  Financial Statements Note 11 in the Company's 2001
Annual Report on Form 10-K.

INSURANCE

The Company put in place a new insurance  program  effective  July 1, 2002.  The
program is substantially  the same as last year, but includes greater  retention
levels for liability and workers' compensation insurance. The Company was unable
to obtain a  reasonable  quote for coverage  against  acts of terrorism  for the
policy  renewal,  but will  continue to monitor  changes in the  market.  In the
opinion of management, property and casualty insurance is in place that provides
adequate coverage to provide financial protection against normal insurable risks
such that it believes  that any loss  experienced  would not have a  significant
impact on the Company's liquidity, financial position, or results of operations.

INFLATION

Substantially  all of the resident leases at the communities  allow, at the time
of renewal, for adjustments in the rent payable thereunder,  and thus may enable
the Company to seek rent increases. The substantial majority of these leases are
for one year or less. The short-term  nature of these leases generally serves to
reduce the risk to the Company of the adverse effects of inflation.

IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

In April 2002, the FASB issued Statement No. 145,  Rescission of FASB Statements
No. 4, 44, and 64, Amendment of FASB Statement No.13, and Technical  Corrections
(Statement  145). The rescission of Statement No. 4, Reporting  Gains and Losses
from  Extinguishment of Debt and Statement No. 64,  Extinguishments of Debt made
to Satisfy Sinking-Fund Requirements eliminates an exception to general practice
relating to the  determination  of whether certain items should be classified as
extraordinary  and is effective in fiscal  years  beginning  after May 15, 2002,
with earlier  implementation  encouraged.  The  amendment  of Statement  No. 13,
Accounting  for Leases  affects the  accounting  by the lessee for certain lease
modifications that have economic effects similar to sale-leaseback  transactions
and Intangible  Assets for Motor Carriers removes a no longer relevant  standard
from the  authoritative  literature.  The rescission of Statement No. 44 and all
other provisions of Statement 145 are effective for financial  statements issued
on or after May 15, 2002.  The impact of adopting  Statement 145 is not expected
to be material.

In July 2002, the FASB issued Statement No. 146, Accounting for Costs Associated
with Exit or Disposal  Activities  (Statement  146).  Statement 146 requires all
companies to recognize costs  associated  with exit or disposal  activities when
they are incurred rather than at the date of a commitment to an exit or disposal
plan.  Statement  146  is  to be  applied  prospectively  to  exit  or  disposal
activities after December 31, 2002. The impact of adopting  Statement 146 is not
expected to be material.

RISKS ASSOCIATED WITH FORWARD-LOOKING STATEMENTS

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations  contains certain  forward-looking  statements  within the meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities Exchange Act of 1934, as amended, which are intended to be covered by
the safe harbors created thereby.  These statements include, but are not limited
to,  statements  about  anticipated   growth  rate  of  revenues  and  expenses,
anticipated lease-up (and rental concessions) at development properties, planned
asset   dispositions,   disposition   pricing,   and  planned   acquisition  and
developments.  Actual  results  and the timing of certain  events  could  differ
materially  from  those  projected  in or  contemplated  by the  forward-looking
statements due to a number of factors, including a continued downturn in general
economic  conditions  or the  capital  markets,  competitive  factors  including
overbuilding  or other  supply/demand  imbalances in some or all of our markets,
changes in interest rates, and other items that are difficult to control such as
insurance  rates,  increases  in real  estate  taxes,  and other  general  risks
inherent in the  apartment  business.  Although  the Company  believes  that the
assumptions underlying the forward-looking statements are reasonable, any of the
assumptions could be inaccurate and,  therefore,  there can be no assurance that
the  forward-looking  statements included in this report on Form 10-Q will prove
to be  accurate.  In  light of the  significant  uncertainties  inherent  in the
forward-looking  statements  included herein,  the inclusion of such information
should not be regarded as a  representation  by the Company or any other  person
that the objectives and plans of the Company will be achieved.

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

This  information has been omitted as there have been no material changes in the
Company's market risk as disclosed in the 2001 Annual Report on Form 10-K except
for changes as  discussed  in the  Liquidity  and Capital  resources  section in
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations.

Item 4.

Controls and Procedures

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

The Company  maintains  disclosure  controls and procedures that are designed to
ensure that information  required to be disclosed in its Exchange Act reports is
recorded,  processed,  summarized and reported within the time periods specified
in the SEC's  rules and forms,  and that such  information  is  accumulated  and
communicated to the Company's management,  including its Chief Executive Officer
and Chief Financial Officer, as appropriate, to allow timely decisions regarding
required  disclosure.  Management  necessarily applied its judgment in assessing
the costs and benefits of such controls and procedures  which,  by their nature,
can provide only reasonable assurance regarding management's control objectives.
The Company also has  investments in two  unconsolidated  entities which are not
under  its  control.   Consequently,   the  Company's  disclosure  controls  and
procedures with respect to such entities are necessarily more limited than those
it maintains with respect to its consolidated subsidiaries.

Within the 90-day period prior to the filing of this report,  an evaluation  was
carried out under the  supervision and with the  participation  of the Company's
management,  including the Chief Executive Officer and Chief Financial  Officer,
of the  effectiveness  of the design and operation of the  Company's  disclosure
controls and procedures  pursuant to Rule 13a-14 of the Securities  Exchange Act
of 1934 (the "Exchange Act").  Based upon that  evaluation,  the Chief Executive
Officer and Chief  Financial  Officer  concluded  that the Company's  disclosure
controls  and  procedures  are  effective  in timely  alerting  them to material
information  relating to the Company  (including its consolidated  subsidiaries)
that is required to be included in the Company's Exchange Act filings.


CHANGES IN INTERNAL CONTROLS

There have been no significant  changes in the Company's internal controls or in
other factors which could  significantly  affect internal controls subsequent to
the date the evaluation was completed.

Special Note Regarding Analyst Reports

Investors  should also be aware that while the Company's  management  does, from
time to time,  communicate with securities analysts, it is against the Company's
policy  to  disclose  to them  any  material  non-public  information  or  other
confidential commercial information. Accordingly, shareholders should not assume
that the  Company  agrees  with any  statement  or report  issued by any analyst
irrespective of the content of the statement or report. Furthermore, the Company
has a policy against  issuing or confirming  financial  forecasts or projections
issued by others. Thus, to the extent that reports issued by securities analysts
contain  any  projections,  forecasts  or  opinions,  such  reports  are not the
responsibility of Mid-America Apartment Communities, Inc.

PART II - OTHER INFORMATION

Item 1.     Legal Proceedings

            None.

Item 2.     Changes in Securities

            None.

Item 3.     Defaults Upon Senior Securities

            None.

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

            None.

Item 5.     Other Information

            None.

Item 6.     Exhibits and Reports on Form 8-K

               (a)  The following exhibits are filed as part of this report.

               Exhibit No
                  99.1     Certification Pursuant to 18 U.S.C. Section 1350,  as
                           Adopted Pursuant to Section 906 of the Sarbanes-Oxley
                           Act of 2002

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

               (b)  Reports on Form 8-K

               Form Event Reported                 Date of Report  Date Filed

               8-K  Announce joint venture and        7-3-2002      7-3-2002
                    acquisition

               8-K  2Q02 Conference Call and          8-1-2002      8-1-2002
                    Earnings Release

               8-K  Section 906 certifications        8-14-2002     8-14-2002

               8-K  Investor Updated presentation     8-14-2002     8-14-2002

               8-K  Section 906 certifications        8-14-2002     8-14-2002

               8-K  H. Eric Bolton, Jr. elected       9-10-2002     9-10-2002
                    chairman

                                   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.


                                    MID-AMERICA APARTMENT COMMUNITIES, INC.

Date:  November 14, 2002            /s/Simon R.C. Wadsworth
                                    Simon R.C. Wadsworth
                                    Executive Vice President and
                                    Chief Financial Officer
                                    (Principal Financial and Accounting Officer)


                      Chief Executive Officer Certification

I, H. Eric Bolton, Jr., certify that:

(1)  I have reviewed this quarterly report on Form 10-Q of Mid-America Apartment
     Communities, Inc.;

(2)  Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

(3)  Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

(4)  The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and  procedures  as of the date within 90 days prior to filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

(5)  The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  summarize and report  financial data and have  identified for
          the  registrant's   auditors  any  material   weaknesses  in  internal
          controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

(6)  The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.




Date: November 14, 2002                        /s/H. Eric Bolton, Jr.
                                               H. Eric Bolton, Jr.
                                               Chief Executive Officer

                      Chief Financial Officer Certification

I, Simon R.C. Wadsworth, certify that:

(1)  I have reviewed this quarterly report on Form 10-Q of Mid-America Apartment
     Communities, Inc.;

(2)  Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

(3)  Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

(4)  The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and  procedures  as of the date within 90 days prior to filing date of
          this quarterly report (the "Evaluation Date"); and

     c)   presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

(5)  The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  summarize and report  financial data and have  identified for
          the  registrant's   auditors  any  material   weaknesses  in  internal
          controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

(6)  The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.




Date: November 14, 2002                     /s/Simon R.C. Wadsworth
                                            Simon R.C. Wadsworth
                                            Chief Financial Officer