<PAGE>

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

                                   FORM 10-Q/A
                                 AMENDMENT NO. 1

         [X] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 FOR THE QUARTER ENDED MARCH 31, 2002
                                           --------------

                          Commission File Number 1-9240

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
         ---------------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)

              Nevada                                          94-6565852
---------------------------------                     -------------------------
 (State or Other Jurisdiction of                         (I.R.S. Employer
  Incorporation or Organization)                         Identification No.)


1800 Valley View Lane, Suite 300, Dallas, Texas                        75234
-------------------------------------------------------------------------------
    (Address of Principal Executive Office)                          (Zip Code)

                                 (469) 522-4200
                         -------------------------------
                         (Registrant's Telephone Number,
                              Including Area Code)

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes  X .  No ___.
    ---


                      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.

Common Stock, $.01 par value                              8,042,594
----------------------------               -------------------------------------
          (Class)                             (Outstanding at April 26, 2002)

                                       1


























This Form 10-Q/A Amendment No. 1 amends the Registrant's Quarterly Report on
Form 10-Q for the quarter ended March 31, 2002 as follows:

ITEM 1.FINANCIAL STATEMENTS

     Consolidated Statements of Operations - pages 4, 5

     NOTE 1. "BASIS OF PRESENTATION" - pages 9, 10

     NOTE 7. "OPERATING SEGMENTS" - page 15, 16

     NOTE 8. "DISCONTINUED OPERATIONS" - page 16, 17

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS

     "Results of Operations" - pages 20 - 22

This amendment is made pursuant to the SEC Staff comment letter dated January 7,
2003, to revise the presentation of discontinued operations, pursuant to
Statement of Financial Accounting Standards No. 144. See NOTE 1. "BASIS OF
PRESENTATION."

<PAGE>

                          PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

The accompanying Consolidated Financial Statements have not been audited by
independent certified public accountants, but in the opinion of the management
of Transcontinental Realty Investors, Inc. ("TCI"), all adjustments (consisting
of normal recurring accruals) necessary for a fair presentation of TCI's
consolidated financial position, consolidated results of operations and
consolidated cash flows at the dates and for the periods indicated, have been
included.

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                    March 31,        December 31,
                                                                       2002              2001
                                                                  -------------    ----------------
                                                                       (dollars in thousands,
                                                                         except per share)
<S>                                                               <C>              <C>
                                     Assets

Real estate held for investment ..........................          $  714,706       $   712,832
Less - accumulated depreciation ..........................             (95,922)          (90,661)
                                                                    ----------       -----------
                                                                       618,784           622,171

Real estate held for sale ................................              14,831               516

Notes and interest receivable
   Performing (including $6,372 in 2002 and $1,970 in 2001
     from related parties) ...............................              25,549            17,620
   Nonperforming, nonaccruing ............................               1,700             5,247
                                                                    ----------       -----------
                                                                        27,249            22,867

Less--allowance for estimated losses .....................                (739)             (818)
                                                                    ----------       -----------
                                                                        26,510            22,049

Investment in real estate entities .......................              15,887            14,230

Cash and cash equivalents ................................               4,946            10,346
Other assets (including $14,297 in 2002 and
   $14,170 in 2001 from affiliates and related
   parties) ..............................................              39,240            39,840
                                                                    ----------       -----------
                                                                    $  720,198       $   709,152
                                                                    ==========       ===========
</TABLE>

   The accompanying notes are an integral part of these Consolidated Financial
                                  Statements.

                                       2

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
                     CONSOLIDATED BALANCE SHEETS - Continued

<TABLE>
<CAPTION>
                                                                              March 31,        December 31,
                                                                                 2002              2001
                                                                            ------------     ----------------
                                                                                 (dollars in thousands,
                                                                                    except per share)
<S>                                                                          <C>               <C>
                         Liabilities and Stockholders' Equity

Liabilities
Notes and interest payable ............................................      $  472,486        $  461,037
Other liabilities (including $421 in 2002 and $1,068 in
   2001 to affiliates and related parties) ............................          25,674            25,966
                                                                             ----------        ----------
                                                                                498,160           487,003
Commitments and contingencies

Minority interest .....................................................           6,673             5,381

Stockholders' equity
Preferred Stock
   Series A; $.01 par value; authorized, 6,000
     shares; issued and outstanding 5,829
     shares (liquidation preference $583) .............................              --                --
   Series C; $.01 par value; authorized, issued
     and outstanding 30,000 shares; (liquidation
     preference $3,000) ...............................................              --                --
Common Stock, $.01 par value; authorized, 10,000,000 shares; issued and
   outstanding 8,042,594 shares in 2002
   and 2001 ...........................................................              80                80
Paid-in capital .......................................................         271,761           271,761
Accumulated distributions in excess of
   accumulated earnings ...............................................         (56,453)          (55,073)
Foreign currency translation loss .....................................             (23)               --
                                                                             ----------        ----------

                                                                                215,365           216,768
                                                                             ----------        ----------

                                                                             $  720,198        $  709,152
                                                                             ==========        ==========
</TABLE>

   The accompanying notes are an integral part of these Consolidated Financial
                                   Statements.

                                       3

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                      For the Three Months
                                                                        Ended March 31,
                                                                      --------------------
                                                                        2002        2001
                                                                      --------    --------
                                                                     (dollars in thousands,
                                                                        except per share)
<S>                                                                  <C>            <C>
Property revenue
   Rents (including $30 from affiliates in 2002
      and 2001) .................................................     $  30,420    $ 34,405

Property expense
   Property operations (including $807 in 2002
      and $643 in 2001 to affiliates and related
      parties) ..................................................        18,695      19,854
                                                                      ---------    --------
      Operating income ..........................................        11,725      14,551

Other income
   Interest and other (including $74 in 2002
      from related parties) .....................................         1,067         638
   Equity loss of equity investees ..............................        (1,276)     (1,373)
   Gain on sale of real estate ..................................            --       6,484
                                                                      ---------    --------
                                                                           (209)      5,749
Other expense
   Interest .....................................................         9,116      11,003
   Depreciation .................................................         5,132       4,941
   Advisory fee to affiliate ....................................         1,415       1,502
   Net income fee to affiliate ..................................            --          26
   General and administrative (including $786 in
      2002 and $769 in 2001 to affiliates) ......................         2,202       2,425
   Minority interest ............................................           (59)         19
                                                                      ---------    --------
                                                                         17,806      19,916
                                                                      ---------    --------

Net income (loss) from continuing operations ....................        (6,290)        384

Discontinued operations:
   Loss from operations .........................................          (474)        (68)
   Gain on sale of operations ...................................         2,508          --
   Equity in investees gain on sale of real estate ..............         2,921          --
                                                                      ---------    --------
                                                                          4,955         (68)

Net income (loss) ...............................................        (1,335)        316
Preferred dividend requirement ..................................           (45)         (7)
                                                                      ---------    --------

Net income (loss) applicable to Common shares ...................     $  (1,380)   $    309
                                                                      =========    ========
</TABLE>

  The accompanying notes are an integral part of these Consolidated Financial
                                  Statements.

                                       4

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
                CONSOLIDATED STATEMENTS OF OPERATIONS - Continued



                                                    For the Three Months
                                                      Ended March 31,
                                                ---------------------------
                                                   2002             2001
                                                ----------      -----------
                                                  (dollars in thousands,
                                                    except per share)


Basic earnings per share
   Net loss from continued operations           $     (.78)     $       .04

   Discontinued operations                             .62                -
                                                ----------      -----------
Net income applicable to Common shares          $     (.17)     $       .04
                                                ==========      ===========

Diluted earnings per share
   Net loss from continued operations           $     (.78)     $       .04

   Discontinued operations                             .62                -
                                                ----------      -----------
Net income (loss) applicable to Common shares   $     (.17)     $       .04
                                                ==========      ===========

Weighted average Common shares used in
   computing earnings per share
   Basic                                         8,042,594        8,661,091
   Diluted                                       8,291,884        8,734,388


   The accompanying notes are an integral part of these Consolidated Financial
                                   Statements.

                                        5

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>

                                                    Common Stock                       Accumulated
                                               ----------------------                 Distributions     Accumulated
                                                                                       in Excess of        Other
                                                                          Paid-in      Accumulated     Comprehensive   Stockholders'
                                               Shares          Amount     Capital        Earnings          Income         Equity
                                               ------          ------     -------        --------          ------         ------
                                                                      (dollars in thousands, except per share)

<S>                                          <C>             <C>        <C>            <C>              <C>             <C>
Balance, January 1, 2002 ..................  8,042,594       $     80   $ 271,761      $  (55,073)      $      --       $ 216,768

Unrealized loss on foreign currency
   translation ............................         --             --          --              --             (23)            (23)

   Net income .............................         --             --          --          (1,335)             --          (1,335)
                                                                                                                        ---------
                                                                                                                           (1,358)

Series A Preferred Stock cash
   dividend ($1.25 per share) .............         --             --          --              (7)             --              (7)
Series C Preferred Stock cash
   dividends ($1.25 per share) ............         --             --          --             (38)             --             (38)
                                             ---------       --------   ---------      ----------       ---------       ---------

Balance, March 31, 2002 ...................  8,042,594       $     80   $ 271,761      $  (56,453)      $     (23)      $ 215,365
                                             =========       =========  =========      ==========       =========       =========
</TABLE>

  The accompanying notes are an integral part of these Consolidated Financial
                                  Statements.

                                       6

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                 For the Three Months
                                                                                   Ended March 31,
                                                                            -----------------------------
                                                                               2002              2001
                                                                            -----------       -----------
                                                                                (dollars in thousands)
<S>                                                                         <C>              <C>
Cash Flows from Operating Activities
   Rents collected (including $90 in 2002 and $30 in 2001
      from affiliates) .................................................    $    31,003       $    35,341
   Interest collected (including $74 in 2002 from related parties) .....            850               216
   Interest paid .......................................................         (8,994)          (10,631)
   Payments for property operations (including $807 in
      2002 and $643 in 2001 to affiliates and related parties) .........        (19,126)          (18,911)
   Advisory and net income fee paid to affiliate .......................         (1,454)           (2,563)
   General and administrative expenses paid (including
      $786 in 2002 and $769 in 2001 to affiliates and
      related parties) .................................................         (2,264)           (3,039)
   Other ...............................................................             --               207
                                                                            -----------       -----------
         Net cash provided by operating activities .....................             15               620

Cash Flows from Investing Activities
   Collections on notes receivable (including $2,045 in
      2002 from related parties) .......................................          4,472                17
   Funding of notes receivable (including $4,448 in 2002
      to related parties) ..............................................         (5,351)           (3,500)
   Acquisition of real estate ..........................................         (2,412)               --
   Real estate improvements ............................................        (15,476)           (1,428)
   Proceeds from sale of real estate ...................................          6,779            13,099
   Deposits on pending purchases and financings ........................             35            (1,216)
   Distributions from/(contributions to) equity investees ..............            323              (618)
                                                                            -----------       -----------
         Net cash (used in) provided by investing activities ...........        (11,630)            6,354

Cash Flows from Financing Activities
   Payments on notes payable ...........................................         (7,838)          (10,277)
   Proceeds from notes payable .........................................         14,328               100
   Deferred financing costs (including $27 in 2002 to
      affiliates and related parties) ..................................           (133)               --
   Payments from advisor ...............................................          2,573             7,623
   Advance to affiliates and related parties ...........................         (2,670)               --
   Dividends to stockholders ...........................................            (45)               --
                                                                            -----------       -----------
          Net cash provided by (used in) financing activities ..........          6,215            (2,554)

Net increase (decrease) in cash and cash equivalents ...................         (5,400)            4,420
Cash and cash equivalents, beginning of period .........................         10,346            22,323
                                                                            -----------       -----------
Cash and cash equivalents, end of period ...............................    $     4,946       $    26,743
                                                                            ===========       ===========
</TABLE>

   The accompanying notes are an integral part of these Consolidated Financial
                                   Statements.

                                        7

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
               CONSOLIDATED STATEMENTS OF CASH FLOWS - Continued

<TABLE>
<CAPTION>
                                                                     For the Three Months
                                                                        Ended March 31,
                                                                     --------------------
                                                                       2002        2001
                                                                     --------    --------
                                                                    (dollars in thousands)
<S>                                                                 <C>         <C>
Reconciliation of net income to net cash provided by
   operating activities
Net income (loss) ..........................................        $ (1,335)    $    309
Adjustments to reconcile net income to net cash
   provided by operating activities
   Depreciation and amortization ...........................           5,242        5,057
   Gain on sale of real estate .............................          (5,429)      (6,484)
   Equity loss of equity investees .........................           1,276        1,367
   (Increase) decrease in interest receivable ..............              30         (121)
   Decrease in other assets ................................             657        2,832
   (Decrease) increase in interest payable .................            (134)           8
   Decrease in other liabilities ...........................            (292)      (2,348)
                                                                    --------     --------
       Net cash provided by operating activities ...........        $     15     $    620
                                                                    ========     ========
Schedule of noncash investing and financing activities
Notes payable assumed on purchase of real estate ...........        $  1,389     $     --
Limited partnership interest received on sale of real
   estate ..................................................              --          550

Notes receivable provided on sale of real estate ...........           4,000           --

Real estate received on exchange with related party ........           4,145           --

Real estate exchanged with related party ...................          (4,145)          --
</TABLE>

The accompanying notes are an integral part of these Consolidated Financial
                                  Statements.

                                       8

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.  BASIS OF PRESENTATION

TCI is a Nevada corporation and successor to a California business trust which
was organized on September 6, 1983. TCI invests in real estate through direct
ownership, leases and partnerships. TCI also invests in mortgage loans on real
estate.

The accompanying Consolidated Financial Statements have been prepared in
accordance with generally accepted accounting principles for interim financial
information and with the instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly, they do not include all of the information and footnotes
required by generally accepted accounting principles for complete financial
statements. Dollar amounts in tables are in thousands, except per share amounts.
Certain balances for 2001 have been reclassified to conform to the 2002
presentation.

Operating results for the three month period ended March 31, 2002, are not
necessarily indicative of the results that may be expected for the year ending
December 31, 2002. For further information, refer to the Consolidated Financial
Statements and notes included in TCI's Annual Report on Form 10-K for the year
ended December 31, 2001 (the "2001 Form 10-K").

On January 1, 2002, TCI adopted Statement 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets" ("SFAS No. 144"). The Statement superceded
Statement 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to be Disposed of" ("SFAS No. 121") and Accounting Principles
Board Opinion No. 30, "Reporting the Results of Operations - Reporting the
Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual and
Infrequently Occurring Events and Transactions" ("APB 30"), for business
segments that are to be disposed. SFAS 144 retains the requirements of SFAS No.
121 relating to the recognition and measurement of an impairment loss and
resolves certain implementation issues resulting from SFAS No. 121. The adoption
of SFAS No. 144 did not have a material impact on the consolidated financial
position or results of operations of TCI.

The financial statements and accompanying footnotes have been amended to revise
the presentation of discontinued operations, pursuant to SFAS No. 144. The
revision had no impact on the net income (loss) for the periods reported.

In April 2002, the FASB issued Statement 145, "Rescission of FASB Statements No.
4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Correction"
("SFAS No. 145"). Statement 4, "Reporting Gains and Losses from Extinguishment
of Debt" ("SFAS No. 4"), required that gains and losses from the extinguishment
of debt that were included in the determination of net income be aggregated and,
if material, classified as an extraordinary item. The provisions of SFAS No. 145
related to the rescission of SFAS No. 4 will require TCI to reclassify prior
period items that do not meet the extraordinary classification. The provisions
of SFAS No. 145 that relate to the rescission of SFAS No.

                                       9

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued

NOTE 1.  BASIS OF PRESENTATION (Continued)

4 become effective in fiscal years beginning after May 15, 2002. The adoption of
SFAS No. 145 is not expected to have a material impact on the consolidated
financial position or results of operations of TCI.

In June 2002, the FASB issued SFAS No. 146, "Accounting for costs Associated
with Exit or Disposal Activities," which addresses accounting for restructuring
and similar costs. SFAS No. 146 supersedes previous accounting guidance,
principally Emerging Issues Task Force ("EITF") Issue No. 94-3. TCI will adopt
the provisions of SFAS No. 146 for restructuring activities initiated after
December 31, 2002. SFAS No. 146 requires that the liability for costs associated
with an exit or disposal activity be recognized when the liability is incurred.
Under EITF No. 94-3, a liability for an exit cost was recognized at the date of
a company's commitment to an exit plan. SFAS No. 146 also establishes that the
liability should initially be measured and recorded at fair value. Accordingly,
SFAS No. 146 may affect the timing of recognizing future restructuring costs as
well as the amount recognized.

NOTE 2.  REAL ESTATE

In 2002, TCI purchased the following properties:

<TABLE>
<CAPTION>
                                                   Units/        Purchase  Net Cash      Debt      Interest   Maturity
       Property                Location         Sq.Ft./Acres       Price     Paid      Incurred      Rate       Date
----------------------      --------------     --------------    --------  --------   ----------   --------   --------
<S>                         <C>                <C>                <C>      <C>        <C>          <C>        <C>
First Quarter
Apartments
Blue Lakes Villas/(1)/      Waxahachie, TX        186 Units      $  1,012  $  1,048   $       --         --%        --
Echo Valley/(1)/            Dallas, TX            216 Units           787       788           --         --         --
Spy Glass/(1)/              Mansfield, TX         256 Units         1,280     1,042          208        7.5      08/43
Rasor/(1)(2)/               Plano, TX             200 Units         2,319       310           --         --         --

Shopping Center
Oak Tree Village/(2)/       Lubbock, TX        45,623 Sq.Ft.        1,467       196        1,389       8.48      11/07

Land
Lakeshore Villas/(2)/       Humble, TX          16.89 Acres           947       127           --         --         --
</TABLE>

----------

(1)  Land purchased for apartment construction.
(2)  Property exchanged with American Realty Investors, Inc. ("ARI"), a related
     party, for the Plaza at Bachman Retail Center.

In 2002, TCI sold the following properties:

<TABLE>
<CAPTION>
                                                                  Sales    Net Cash      Debt     Gain/(Loss)
       Property                Location       Units/Sq.Ft.        Price    Received   Discharged    on Sale
----------------------      --------------   --------------      --------  --------   ----------  -----------
<S>                         <C>                <C>               <C>       <C>        <C>          <C>
First Quarter
Apartments
Primrose                    Bakersfield, CA       162 Units      $  5,000  $  1,722   $    2,920  $       659

Office Building
Hartford                    Dallas, TX        174,513 Sq.Ft.        4,000        --           --           --/(1)/

Industrial Warehouse
Central Storage             Dallas, TX        216,035 Sq.Ft.        4,000     2,095        1,063        1,241
</TABLE>

                                       10

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued


NOTE 2.  REAL ESTATE (Continued)

<TABLE>
<CAPTION>
                                                                Sales        Net Cash        Debt       Gain/(Loss)
         Property              Location      Units/Sq.Ft.       Price        Received     Discharged      on Sale
--------------------------   ------------  -----------------  ----------   ------------  ------------  -------------
<S>                          <C>           <C>                <C>          <C>           <C>          <C>
First Quarter - Continued
Shopping Center
Plaza at Bachman/(2)/         Dallas, TX     80,278 Sq.Ft.       4,707          --            --             --
</TABLE>

----------

(1)  Excludes a $920,000 deferred gain from seller financing. See NOTE 3. "NOTES
     AND INTEREST RECEIVABLE."
(2)  Property was exchanged with ARI, a related party, for the Oak Tree Village
     Shopping Center and two parcels of land; the Rasor land parcel and
     Lakeshore Villas land parcel.

In the first quarter of 2001, TCI sold the following properties:

<TABLE>
<CAPTION>
                                             Units/Sq.Ft./      Sales        Net Cash        Debt       Gain/(Loss)
         Property              Location          Acres          Price        Received     Discharged      on Sale
--------------------------   ------------  -----------------  ----------   ------------  ------------  -------------
<S>                          <C>           <C>                <C>          <C>           <C>          <C>
Apartments
Forest Ridge                Denton, TX            56 Units    $    2,000   $        682  $      1,151  $       1,014
Heritage                    Tulsa, OK            136 Units         2,286            206         1,948          1,575
Park at Colonade            San Antonio, TX      211 Units         5,800            927         4,066          1,052/(1)/

Industrial Warehouse
Zodiac                      Dallas, TX        35,435 Sq.Ft.          762            183           564            167

Land
McKinney 36                 McKinney, TX       1.822 Acres           476            476            --            355
Round Mountain              Austin, TX         110.0 Acres         2,560          2,455            --          1,047
</TABLE>

----------

(1)  Excludes a $550,000 gain from a limited partnership interest in the sold
     property.

At March 31, 2002, TCI had the following properties under construction:

<TABLE>
<CAPTION>
                                                                              Additional   Construction
                                                                  Amount        Amount          Loan
         Property              Location         Units/Rooms      Expended     to Expend       Funding
--------------------------   ------------    -----------------  ----------   ------------  ------------
<S>                          <C>             <C>                <C>          <C>           <C>
Apartments
Blue Lake Villas             Waxahachie, TX       186 Units     $    3,126   $      9,464  $     10,736
Echo Valley                  Dallas, TX           216 Units            981         13,238        12,509
Falcon Lakes                 Arlington, TX        284 Units          1,695         14,050        13,469
Limestone Ranch              Lewisville, TX       252 Units         12,081          2,540        13,000
Rasor Glen                   Plano, TX            200 Units          2,418         13,164        12,600
River Oaks                   Wiley, TX            180 Units          2,235          9,756        10,023
Sendero Ridge                San Antonio, TX      384 Units          6,577         22,084        24,420
Spyglass                     Mansfield, TX        256 Units          2,698         15,305        16,017
Tivoli                       Dallas, TX           190 Units          4,755          8,679        11,000
Verandas at City View        Fort Worth, TX       314 Units          2,895         20,055        19,000
Waters Edge IV               Gulfport, MS          80 Units          3,226            857            --

Hotel
Akademia                     Wroclaw, Poland      165 Rooms         15,325          3,410        14,240
</TABLE>

                                       11

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued

NOTE 3.  NOTES AND INTEREST RECEIVABLE

In January 2002, TCI purchased 100% of the outstanding common shares of ART Two
Hickory Corporation ("Two Hickory"), a wholly-owned subsidiary of ARI, a related
party, for $4.4 million cash. Two Hickory owns the 96,217 sq. ft. Two Hickory
Center Office Building in Farmers Branch, Texas. ARI has guaranteed that the
asset shall produce at least a 12% annual return of the purchase price for a
period of three years from the purchase date. If the asset fails to produce the
12% annual return, ARI shall pay TCI any shortfall. In addition, if the asset
fails to produce the 12% return for a calendar year and ARI fails to pay the
shortfall, TCI may require ARI to repurchase the shares of Two Hickory for the
purchase price. Because ARI has guaranteed the 12% return and TCI has the option
of requiring ARI to repurchase the entities, management has classified this
related party transaction as a note receivable from ARI.

Also in January 2002, a mortgage loan with a principal balance of $608,000 was
paid off, including accrued but unpaid interest. With the payoff of the note,
TCI recognized a previously deferred gain on the sale of the property of
$608,000.

In August 2001, TCI agreed to fund up to $5.6 million under a revolving line of
credit secured by an office building in Dallas, Texas. In February 2002, TCI
funded an additional $600,000. At March 31, 2002, TCI had funded a total of $2.3
million of the note.

In February 2002, TCI sold a $2.0 million senior participation interest in a
loan secured by a second lien on a retail center in Montgomery County, Texas to
Income Opportunity Realty Investors, Inc. ("IORI"), a related party. TCI and
IORI will receive 43% and 57%, respectively, of the remaining principal and
interest payments. Also in February 2002, TCI extended the loan until April
2002, receiving $23,000 as an extension fee. In April 2002, TCI extended the
loan until July 2002, receiving $6,500 as an extension fee.

Also in February 2002, TCI funded an additional $231,000 line of credit to
Sendera Ranch, under a loan secured by 1,714.16 acres of unimproved land in
Tarrant County, Texas. In March 2002, TCI received a $2.4 million payment from
Sendera Ranch. TCI received $1.8 million as a principal paydown, $277,000 as
accrued interest, and $323,000 as a partnership distribution.

In March 2002, TCI sold the 174,513 sq.ft. Hartford Office Building in Dallas,
Texas, for $4.0 million and provided the $4.0 million purchase price as seller
financing and an additional $1.4 million line of credit for leasehold
improvements in the form of a mortgage note. The note bears interest at a
variable interest rate, currently 6.0% per annum, requires monthly interest only
payments of $14,667 and matures in March 2007.

In April 2002, TCI purchased 100% of the following entities: ART One Hickory
Corporation ("One Hickory"), Garden Confederate Point, LP

                                       12

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued

NOTE 3.  NOTES AND INTEREST RECEIVABLE (Continued)

("Confederate Point"), Garden Foxwood, LP ("Foxwood"), and Garden Woodsong, LP
("Woodsong"), all wholly-owned subsidiaries of ARI, a related party, for $10.0
million. One Hickory owns the 120,615 sq. ft. One Hickory Center Office Building
in Farmers Branch, Texas, Confederate Point owns the 206 unit Confederate
Apartments in Jacksonville, FL, Foxwood owns the 220 unit Foxwood Apartments in
Memphis, Tennessee, and Woodsong owns the 190 unit Woodsong Apartments in
Smyrna, Georgia. ARI has guaranteed that these assets shall produce at least a
12% return annually of the purchase price for a period of three years from the
purchase date. If the assets fail to produce the 12% return, ARL shall pay TCI
any shortfall. In addition, if the assets fail to produce the 12% return for a
calendar year and ARI fails to pay the shortfall, TCI may require ARI to
repurchase the entities for the purchase price. Because ARI has guaranteed the
12% return and TCI has the option of requiring ARI to repurchase the entities,
management has classified this related party transaction as a note receivable
from ARI.

NOTE 4.  INVESTMENT IN REAL ESTATE ENTITIES

Prior to the first quarter of 2002, TCI accounted for its investments in
Tri-City, Nakash and Jor-Trans on the equity method. In the first quarter of
2002, TCI began accounting for its investment in Tri-City, Nakash and Jor-Trans
using a consolidated basis.

Real estate entities. TCI's investment in real estate entities at March 31,
2002, included equity securities of two publicly traded real estate entities,
IORI and ARI, related parties, and interests in real estate joint venture
partnerships. Basic Capital Management, Inc. ("BCM"), TCI's advisor, serves as
advisor to IORI and ARI.

TCI accounts for its investment in IORI and ARI and the joint venture
partnerships using the equity method.

TCI's investment in real estate entities, accounted for using the equity method,
at March 31, 2002 was as follows:

<TABLE>
<CAPTION>
                       Percentage          Carrying           Equivalent
                        of TCI's           Value of            Investee           Market Value
                      Ownership at       Investment at       Book Value at      of Investment at
    Investee         March 31, 2002     March 31, 2002      March 31, 2002       March 31, 2002
----------------     --------------     --------------      --------------       --------------
<S>                      <C>                <C>                 <C>                  <C>
IORI .............       24.0%              $ 4,809            $  9,782             $  6,275
ARI ..............        6.5%               10,249               5,685                5,266
                                            -------            --------             --------
                                             15,058            $ 15,467             $ 11,541
                                                               ========             ========
Other ............                              829
                                            -------
                                            $15,887
                                            =======
</TABLE>

Management continues to believe that the market value of each of IORI and ARI
undervalues their assets and, therefore, TCI may continue to increase its
ownership in these entities.

                                       13

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued

NOTE 4.  INVESTMENT IN REAL ESTATE ENTITIES (Continued)

Set forth below is summarized results of operations of equity investees for the
first quarter of 2002 and 2001.

                                                         2002            2001
                                                       --------       ----------

      Revenues .....................................   $ 41,527       $ 45,000
      Equity in income of partnerships .............       (429)             4
      Property operating expenses ..................    (35,631)       (39,295)
      Depreciation .................................     (4,096)        (4,714)
      Interest expense .............................    (19,854)       (19,587)
                                                       --------       --------
      (Loss) before gains on sale of real estate ...    (18,483)       (18,592)

      Gain on sale of real estate ..................     25,586         20,215
                                                       --------       --------
      Net income ...................................   $  7,103       $  1,623
                                                       ========       ========

TCI's share of equity investees' loss before gains on the sale of real estate
was $1.3 million for the first quarter of 2002, and its share of equity
investees' gains on sale of real estate was $2.9 million for the first quarter
of 2002.

NOTE 5.  OTHER ASSETS

Related Party. From time-to-time, TCI and its affiliates and related parties
have made advances to each other, which generally have not had specific
repayment terms and have been reflected in TCI's financial statements as other
assets. At March 31, 2002, TCI had receivables of $9.1 million, $1.9 million and
$3.3 million from BCM, GS Realty Services, Inc. and ARI, respectively.

NOTE 6.  NOTES AND INTEREST PAYABLE

In 2002, TCI refinanced the following property:

<TABLE>
<CAPTION>
                                                          Debt        Debt      Net Cash    Interest   Maturity
       Property            Location        Sq.Ft.       Incurred   Discharged   Received      Rate       Date
---------------------    ------------   -------------  ---------- ------------ ----------  ---------- ----------
<S>                        <C>             <C>          <C>         <C>         <C>          <C>       <C>
First Quarter
Industrial Warehouse
Addison Hanger/(1)/      Addison, TX    23,650 Sq.Ft.    $ 2,687     $1,580      $ 942        6.75%/(2)/  02/07
</TABLE>

----------------
(1)  The mortgage is cross-collateralized with the 29,000 sq. ft. Addison Hanger
     II in Addison, Texas.
(2)  Variable interest rate.

In the second quarter of 2002, TCI sold 12 residential properties to Metra
Capital, LLC ("Metra"). These properties include: the 75 unit Apple Lane
Apartments in Lawrence, Kansas, the 195 unit Arbor Point Apartments in Odessa,
Texas, the 264 unit Fairway View Estates Apartments in El Paso, Texas, the 152
unit Fairways Apartments in Longview, Texas, the 166 unit Fountain Lake
Apartments in Texas City, Texas, the 172 unit Fountains of Waterford Apartments
in Midland, Texas,

                                       14

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued

NOTE 6.  NOTES AND INTEREST PAYABLE (Continued)

the 122 unit Harper's Ferry Apartments in Lafayette, Louisiana, the 108 unit Oak
Park IV Apartments in Clute, Texas, the 131 unit Quail Oaks Apartments in Balch
Springs, Texas, the 300 unit Sunchase Apartments in Odessa, Texas, the 180 unit
Timbers Apartments in Tyler, Texas, and the 112 unit Willow Creek Apartments in
El Paso, Texas. One of the members of Metra is Third Millenium Partners, LLC
which has as a member, Joseph Mizrachi, a Director of ARI, a related party.
Another member of Metra is Innovo Realty, Inc., a subsidiary of Innovo Group,
Inc. ("Innovo"), which also has Joseph Mizrachi as a director. Due to TCI's
relationship with ARI and Mr. Mizrachi, management has determined to treat this
sale as a refinancing transaction. TCI will continue to report the assets and
the new debt incurred by Metra on its financial statements. The sales price for
the properties totaled $37.6 million. TCI received net cash of $10.5 million
after paying off the existing debt of $18.0 million and various closing costs,
including $376,000 in brokerage commissions to Third Millenium Partners, LLC.
The new debt of $30.3 million bears interest at 7.57% per annum, requires
monthly interest only payments of $212,000 and matures in May 2012. TCI also
received $5.7 million of 8% non-recourse, non-convertible Series A Preferred
Stock ("Preferred Shares") of Innovo.

The dividend on the Preferred Shares will be funded entirely and solely through
member distributions from cash flows generated by the operation and subsequent
sale of the sold properties. In the event the cash flows for the properties are
insufficient to cover the 8% annual dividend, Innovo will have no obligation to
cover any shortfall.

The Preferred Shares have a mandatory redemption feature, and are redeemable
from the cash proceeds received by Innovo from the operation and sale of the
properties. All member distributions that are in excess of current and accrued
8% dividends, must be used by Innovo to redeem the Preferred Shares.

NOTE 7.  OPERATING SEGMENTS

Significant differences among the accounting policies of the operating segments
as compared to the Consolidated Financial Statements principally involve the
calculation and allocation of administrative expenses. Management evaluates the
performance of each of the operating segments and allocates resources to each
based on its operating income and cash flow. Items of income not reflected in
the segments are interest, equity in partnerships and gains on sales of real
estate from equity investees which totaled $3.3 million and $539,000 for the
first quarter of 2002 and 2001, respectively. Expenses not reflected in the
segments are general and administrative expenses, minority interest,
advisory fees, and net income fees which totaled $3.6 million and $4.0 million
for the first quarter of 2002 and 2001, respectively. Also excluded from segment
assets are assets of $86.6 million at March 31, 2002, and $92.3 million at March
31, 2001, which are not identifiable with an operating segment. There are no
intersegment revenues and expenses.

                                       15

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued

NOTE 7. OPERATING SEGMENTS (Continued)

Presented below is the operating income of each operating segment for the first
quarter of 2002 and 2001, and each segment's assets at March 31.

<TABLE>
<CAPTION>
                                                 Commercial
 Quarter Ended March 31, 2002        Land        Properties       Apartments      Hotels      Total
-------------------------------    ---------     -----------     -----------------------------------
<S>                                <C>           <C>              <C>           <C>         <C>
Rents ..........................   $   161       $  16,158        $  13,213     $   888     $ 30,420
Property operating expenses ....       470           9,182            8,196         847       18,695
                                   -------       ---------        ---------     -------     --------
Operating income (loss) ........      (309)          6,976            5,017          41       11,725

Depreciation ...................        --           3,487            1,343         302        5,132
Interest .......................       493           4,618            3,693         312        9,116
Real estate improvements .......        40           1,537           10,309       3,590       15,476
Assets .........................    63,308         298,813          237,371      34,123      633,615
</TABLE>

<TABLE>
<CAPTION>
                                                 Commercial
Property Sales                                   Properties      Apartments                   Total
                                                 -----------     ----------                 --------
<S>                                              <C>              <C>                       <C>
Sales price ....................                 $ 12,707         $ 5,000                   $ 17,707
Cost of sales ..................                  (11,466)         (4,341)                   (15,807)
                                                 --------         -------                   --------
Gain on sale ...................                 $  1,241         $   659                   $  1,900/(1)/
                                                 ========         =======                   ========
</TABLE>

--------------
(1)     Excludes TCI's share of gains on sale of real estate recognized by an
        equity investee of $2.9 million and a previously deferred gain on the
        sale of the Madison at Bear Creek Apartments of $608,000.

<TABLE>
<CAPTION>
                                                 Commercial
 Quarter Ended March 31, 2001         Land       Properties      Apartments     Hotels     Total
-------------------------------     --------     -----------    ---------------------------------
<S>                                   <C>           <C>              <C>        <C>      <C>
Rents ..........................    $   136      $ 17,151         $ 15,788   $ 1,330   $ 34,405
Property operating expenses ....        382         9,002            9,272     1,198     19,854
                                    -------      --------         --------   -------   --------
Operating income (loss) ........       (246)        8,149            6,516       132     14,551
Depreciation ...................         --         1,557            3,131       253      4,941
Interest .......................        311         5,838            4,493       361     11,003
Real estate improvements .......         --         1,251               34       143      1,428
Assets .........................     57,966       345,071          204,991    19,821    627,849
</TABLE>

<TABLE>
<CAPTION>
                                                                Commercial
Property Sales                                       Land       Properties    Apartments    Total
                                                  ----------    ------------  -----------   ------
<S>                                                <C>             <C>         <C>          <C>
Sales price ....................                   $ 3,036        $    762      $10,086     $13,884
Cost of sales ..................                     1,634             595        6,445       8,674
                                                   -------        --------      -------     -------
Gain on sale ...................                   $ 1,402        $    167      $ 3,641     $ 5,210/(1)/
                                                   =======        ========      =======     =======
</TABLE>

--------------
(1)  Excludes TCI's share of gains on sale of real estate recognized by an
     equity investee of $1.3 million.

NOTE 8. DISCONTINUED OPERATIONS

Effective January 1, 2002, TCI adopted Financial Accounting Standards Board
Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets, which established a single accounting model for the impairment or
disposal of long-lived assets including discontinued operations. This statement
requires that the operations related to properties that have been sold, or
properties that are intended to be

                                       16

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued

NOTE 8. DISCONTINUED OPERATIONS (Continued)

sold, be presented as discontinued operations in the statement of operations for
all periods presented, and the properties intended to be sold are to be
designated as "held-for-sale" on the balance sheet.

For the three months ended March 31, 2002, income from discontinued operations
relates to 4 properties that TCI sold during 2002. The following table
summarizes revenue and expense information for these properties sold and
held-for-sale.

<TABLE>
<CAPTION>
                                                                           For the Three Months
                                                                              Ended March 31,
                                                                           --------    --------
                                                                             2002        2001
                                                                           --------    --------
<S>                                                                         <C>        <C>
Revenue
   Rental                                                                   $   449    $   859
   Property operations                                                          774        541
                                                                            -------    -------
                                                                               (325)       318
Expenses
   Interest                                                                      40        207
   Depreciation                                                                 109        179
                                                                            -------    -------
                                                                                149        386
                                                                            -------    -------

Net loss from discontinued operations before gains on sale of real estate      (474)       (68)

   Gain on sale of operations                                                 2,508         --
   Equity in investees gain on sale of real estate                            2,921         --
                                                                            -------    -------

Net income from discontinued operations                                     $ 4,955    $   (68)
                                                                            =======    =======
</TABLE>

Discontinued operations have not been segregated in the consolidated statements
of cash flows. Therefore, amounts for certain captions will not agree with
respective consolidated statements of operations.

NOTE 9. COMMITMENTS AND CONTINGENCIES

Liquidity. Although management anticipates that TCI will generate excess cash
from operations in 2002, due to increased rental rates and occupancy at its
properties, such excess, however, will not be sufficient to discharge all of
TCI's debt obligations as they mature. Management intends to selectively sell
income producing real estate, refinance real estate and incur additional
borrowings against real estate to meet its cash requirements.

Commitments. In January 2001, TCI exercised its option under the loan documents
to extend the maturity date of three loans with a principal balance of $30.6
million secured by three office buildings in New Orleans, Louisiana. The lender
has disputed TCI's right to extend the loans. This dispute is subject to
litigation pending in the United States District Court for the Eastern District
of Louisiana.

Litigation. TCI is involved in various lawsuits arising in the ordinary course
of business. Except for the Olive Litigation (see PART II.

                                       17

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued

NOTE 9.  COMMITMENTS AND CONTINGENCIES (Continued)

OTHER INFORMATION, ITEM 1. "LEGAL PROCEEDINGS), management is of the opinion
that the outcome of these lawsuits will have no material impact on TCI's
financial condition, results of operations or liquidity.

NOTE 10. INCOME TAXES

Financial statement income varies from taxable income principally due to the
accounting for income and losses of investees, gains and losses from asset
sales, depreciation on owned properties, amortization of discounts on notes
receivable and payable and the difference in the allowance for estimated losses.
TCI had a loss for federal income tax purposes in the first quarter of 2002 and
2001; therefore, it recorded no provision for income taxes.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

Introduction

TCI invests in real estate through acquisitions, leases and partnerships. TCI
also invests in mortgage loans. TCI is the successor to a business trust
organized on September 6, 1983, and commenced operations on January 31, 1984.

Liquidity and Capital Resources

Cash and cash equivalents totaled $4.9 million at March 31, 2002, compared with
$10.3 million at December 31, 2001. TCI's principal sources of cash have been
and will continue to be from property operations, proceeds from property sales,
the collection of mortgage notes receivable and borrowings. Management
anticipates that TCI's cash on hand, as well as cash generated from property
operations, the sale of properties and the refinancing of certain of TCI's
mortgage debt will be sufficient to meet TCI's cash requirements, including debt
service obligations and expenditures for property maintenance and improvements.

Net cash provided by operating activities was $15,000 for the first quarter of
2002, compared to $620,000 for the first quarter of 2001. The primary factors
affecting TCI's cash from operations are discussed in the following paragraphs.

Cash from property operations (rents collected less payments for expenses
applicable to rental income) decreased to $11.9 million in the first quarter of
2002, from the $16.4 million in 2001. Decreases in cash flow from property
operations of $2.0 million were from the sale of 16 apartments in 2002 and 2001,
$3.1 million was from the sale of nine commercial properties in 2002 and 2001,
and $97,000 was from decreased room revenues at TCI's hotels. These decreases
were offset by increases in cash flow of $578,000 and $94,000 from the purchase
of five existing

                                       18

<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS (Continued)

Liquidity and Capital Resources (Continued)

apartments in 2001 and one commercial property in 2002. Management believes that
this trend of decreased cash flow from property operations may continue
depending on TCI's selling of income producing properties to meet its cash
requirements.

Interest collected increased to $850,000 in the first quarter of 2002, from
$216,000 in 2001. The increase was primarily due to TCI funding seven loans in
2001.

Interest paid decreased to $9.0 million in the first quarter of 2002, from $10.6
million in the first quarter of 2001. Of the decreases, $2.1 million was from
the sale of 24 properties in 2002 and 2001 subject to debt, and $503,000 was
from lower variable interest rates and principal paydowns in 2002 and 2001.
These decreases were offset by increases of $853,000 from the purchase of nine
properties in 2002 and 2001 subject to debt, and $130,000 from the refinancing
of one land property in 2001.

Advisory and net income fees paid decreased to $1.5 million in the first quarter
of 2002, from $2.6 million in the first quarter of 2001. The decrease was due to
TCI having a net loss in the fourth quarter of 2001.

General and administrative expenses paid decreased to $2.3 million in first
quarter of 2002, from $3.0 million in the first quarter of 2001. This decrease
was mainly due to a decrease in legal fees and consulting fees.

In the first quarter 2002, TCI sold one apartment, one warehouse, one shopping
center and one office building for a total of $17.7 million, receiving net cash
of $3.8 million after the payoff of existing debt and the payment of various
closing costs.

Also in the first quarter of 2002, TCI financed an industrial warehouse for $2.7
million, receiving $942,000 in cash after the payment of various closing costs.

Further in the first quarter of 2002, TCI purchased four apartments, one
shopping center and one parcel of unimproved land for a total of $7.8 million,
paying $3.5 million in cash, including various closing costs, and assumed
existing mortgage debt of $1.4 million. TCI also expended $13.3 million on
property construction in the quarter, of which $10.9 million was funded by debt.
As of March 31, 2002, TCI has expended a total of $58.0 million on property
construction, of which $30.0 million was funded by debt. For the remainder of
2002, TCI expects to expend an additional $132.6 million on property
construction projects, of which $127.0 million will be funded by debt.

Management reviews the carrying values of TCI's properties and mortgage notes
receivable at least annually and whenever events or a change in circumstances
indicate that impairment may exist. Impairment is considered to exist if, in the
case of a property, the future cash flow

                                       19

<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS (Continued)

Liquidity and Capital Resources (Continued)

from the property (undiscounted and without interest) is less than the carrying
amount of the property. For notes receivable, impairment is considered to exist
if it is probable that all amounts due under the terms of the note will not be
collected. If impairment is found to exist, a provision for loss is recorded by
a charge against earnings. The mortgage note receivable review includes an
evaluation of the collateral property securing each note. The property review
generally includes: (1) selective property inspections; (2) a review of the
property's current rents compared to market rents; (3) a review of the
property's expenses; (4) a review of maintenance requirements; (5) a review of
the property's cash flow; (6) discussions with the manager of the property; and
(7) a review of properties in the surrounding area.

Results of Operations

TCI had a net loss of $1.3 million in the first quarter of 2002, including gains
on sale of real estate totaling $5.4 million, compared to net income of $316,000
in the corresponding period in 2001, including gains on sale of real estate
totaling $6.5 million. Fluctuations in this and other components of revenues and
expense between the 2002 and 2001 periods are discussed below.

Rents in the first quarter of 2002, decreased to $30.4 million compared to $34.4
million in 2001. Of this decrease, $4.8 million was due to the sale of 16
apartments in 2002 and 2001 and $2.2 million was due to the sale of nine
commercial properties in 2002 and 2001 and $326,000 was due to lower occupancies
at TCI's hotels. These decreases were offset by increases of $1.9 million due to
the purchase of five apartments in 2002 and 2001 and $31,000 was due to the
purchase of one commercial property in 2002. Rental rates and occupancies
increased by $208,000 for TCI's apartments and by $795,000 for TCI's commercial
properties. Rents in the remaining quarters of 2002 may decrease as TCI sells
income producing properties.

Property operations expense decreased in the first quarter of 2002, to $18.7
million from $19.9 million compared to the corresponding period in 2001. Of this
decrease, $2.7 million was due to the sale of 16 apartments in 2002 and 2001,
$449,000 was due to the sale of nine commercial properties and hotel operating
expenses decreased by $351,000. These decreases were offset by increases of $1.5
million due to the purchase of five apartments in 2002 and 2001 and $15,000 due
to the purchase of one commercial property in 2002. Apartment operating expenses
increased by $242,000 due to increased leasing costs and utilities and an
increase of $800,000 was due to increased leasing, utility and maintenance costs
at TCI's commercial properties.

Interest and other income increased to $1.1 million in the first quarter of
2002, compared to $638,000 in 2001. The increase was primarily due to TCI
funding seven loans in 2001 and one loan in 2002. Interest income for the
remaining quarters of 2002 is expected to increase from the additional loans
funded in 2001 and 2002.

                                       20

<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS (Continued)

Results of Operations (Continued)

Equity losses of investees decreased to $1.3 million in the first quarter of
2002, from $1.4 million in the first quarter of 2001. The decreases in losses
from equity investees are primarily attributed to decreased operating losses for
IORI and ARI.

In the first quarter of 2002, gains on sale of real estate totaling $5.4 million
were recognized, $659,000 on the sale of the Primrose Apartments, $1.2 million
on the sale of the Central Storage Warehouse, a $608,000 deferred gain on the
sale of the Madison at Bear Creek Apartments and $2.9 million on gains on sale
of real estate from equity investees.

In the first quarter of 2001, gains on sale of real estate totaling $6.5 million
were recognized, $1.6 million on the sale of the Heritage Apartments, $167,000
on the sale of Zodiac Warehouse, $355,000 on the sale of a tract of the McKinney
36 land parcel, $1.0 million on the sale of Forest Ridge Apartments, $1.1
million on the sale of Park at Colonade Apartments, $1.0 million on the sale of
a tract of the Round Mountain land parcel and $1.3 million on gains on sale of
real estate from an equity investee.

Interest expense decreased to $9.2 million in the first quarter of 2002, from
$11.0 million in 2001. Of this decrease, $1.4 million was due to the sale of 16
apartments in 2002 and 2001, $769,000 was due to the sale of five commercial
properties in 2002 and 2001, and decreases of $20,000 were due to principal
paydowns in 2001. Of the remaining decreases, $341,000 was due to lower variable
interest rates at TCI's apartments, $478,000 was due to lower variable interest
rates at TCI's commercial properties, and $49,000 was due to lower variable
interest rates at TCI's hotels. These decreases were offset by increases of
$823,000 due to the purchase of five apartments in 2002 and 2001, and $194,000
due to the financing of one property in 2001. Interest expense for the remaining
quarters of 2002 are expected to decrease as TCI selectively sells properties.

Depreciation expense increased to $5.1 million in the first quarter of 2002,
from $4.9 million in 2001. Of these increases, $273,000 was due to the purchase
of five apartments in 2002 and 2001, and $548,000 was due to building and tenant
improvements at TCI's commercial properties. These increases were offset by
decreases of $450,000 due to the sale of 16 apartments and $283,000 due to the
sale of five commercial properties in 2002 and 2001. Depreciation expense for
the remaining quarters of 2002 is expected to decrease as TCI selectively sells
properties.

Advisory fee decreased to $1.4 million in the first quarter of 2002, from $1.5
million in 2001. The decrease was due to a decrease in TCI's gross assets from
2001, the basis for such fee. Advisory fees for the remaining quarters of 2002
are expected to decrease with decreases in TCI's gross assets.

                                       21

<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS (Continued)

Results of Operations (Continued)

Net income fee to affiliate was $26,000 in the first quarter of 2001. The net
income fee is payable to TCI's advisor based on 7.5% of TCI's net income.

General and administrative expenses decreased to $2.2 million in the first
quarter of 2002, from $2.4 million in 2001. These decreases were mainly due to a
decrease in legal fees and other professional fees.

Tax Matters

Financial statement income varies from taxable income principally due to the
accounting for income and losses of investees, gains and losses from asset
sales, depreciation on owned properties, amortization of discounts on notes
receivable and payable and the difference in the allowance for estimated losses.
TCI had a loss for federal income tax purposes in the first quarter of 2002 and
2001; therefore, it recorded no provision for income taxes.

Inflation

The effects of inflation on TCI's operations are not quantifiable. Revenues from
property operations tend to fluctuate proportionately with inflationary
increases and decreases in housing costs. Fluctuations in the rate of inflation
also affect sales values of properties and the ultimate gain to be realized from
property sales. To the extent that inflation affects interest rates, TCI's
earnings from short-term investments and the cost of new financings as well as
the cost of variable interest rate debt, will be affected.

Environmental Matters

Under various federal, state and local environmental laws, ordinances and
regulations, TCI may be potentially liable for removal or remediation costs, as
well as certain other potential costs, relating to hazardous or toxic substances
(including governmental fines and injuries to persons and property) where
property-level managers have arranged for the removal, disposal or treatment of
hazardous or toxic substances. In addition, certain environmental laws impose
liability for release of asbestos-containing materials into the air, and third
parties may seek recovery for personal injury associated with such materials.

Management is not aware of any environmental liability relating to the above
matters that would have a material adverse effect on TCI's business, assets or
results of operations.

                                       22

<PAGE>

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

At March 31, 2002, TCI's exposure to a change in interest rates on its debt is
as follows:

                                                   Weighted         Effect of 1%
                                                    Average         Increase In
                                  Balance        Interest Rate       Base Rates
                                 ----------      -------------      ------------
    Notes payable:
      Variable rate ............ $  149,099              6.28%      $      1,491
                                 ==========                         ============
    Total decrease in TCI's
      annual net income ........                                    $      1,491
                                                                    ============
    Per share ..................                                    $        .18
                                                                    ============

                           PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

In February 1990, TCI, together with Continental Mortgage and Equity Trust
("CMET"), IORI and National Income Realty Trust, three real estate entities
with, at the time, the same officers, directors or trustees and advisor as TCI,
entered into a settlement (the "Settlement") of a class and derivative action
entitled Olive et al. v. National Income Realty Trust et al., relating to the
operation and management of each of the entities. On April 23, 1990, the Court
granted final approval of the terms of the Settlement. The Settlement was
modified in 1994 (the "Modification").

On January 27, 1997, the parties entered into an Amendment to the Modification
effective January 9, 1997 (the "Olive Amendment"). The Olive Amendment provided
for the settlement of additional matters raised by plaintiffs' counsel in 1996.
The Court issued an order approving the Olive Amendment on July 3, 1997.

The Olive Amendment provided that TCI's Board retain a management/compensation
consultant or consultants to evaluate the fairness of the BCM advisory contract
and any contract of its affiliates with TCI, CMET and IORI, including, but not
limited to, the fairness to TCI, CMET and IORI of such contracts relative to
other means of administration. In 1998, the Board engaged a
management/compensation consultant to perform the evaluation which was completed
in September 1998.

In 1999, plaintiffs' counsel asserted that the Board did not comply with
the provision requiring such engagement and requested that the Court exercise
its retained jurisdiction to determine whether there was a breach of this
provision of the Olive Amendment. In January 2000, the Board engaged another
management/compensation consultant to perform the required evaluation again.
This evaluation was completed in April 2000

                                       23

<PAGE>

ITEM 1.  LEGAL PROCEEDINGS (Continued)

and was provided to plaintiffs' counsel. The Board believes that any alleged
breach of the Olive Amendment has been fully remedied by the Board's engagement
of the second consultant. Although several status conferences have been held on
this matter, there has been no Court order resolving whether there was any
breach of the Olive Amendment.

In June 2000, plaintiffs' counsel asserted that loans made by TCI to BCM and
American Realty Trust, Inc. breached the provisions for the Modification. The
Board believes that the provisions of the Settlement, the Modification and Olive
Amendment terminated on April 28, 1999. However, the Court has ruled that
certain provisions continue to be effective after the termination date. This
ruling was appealed by TCI and IORI.

On October 23, 2001, TCI, IORI and American Realty Investors, Inc. ("ARI")
jointly announced a preliminary agreement with the plaintiff's legal counsel for
complete settlement of all disputes in the lawsuit. In February 2002, the court
granted final approval of the proposed settlement. Under the proposal, the
pending appeal has been dismissed and ARI will acquire all of the outstanding
shares of IORI and TCI not currently owned by ARI for a cash payment or shares
of ARI Preferred Stock. ARI will pay $17.50 cash per TCI share and $19.00 cash
per IORI share for the stock held by non-affiliated stockholders. ARI would
issue one share of Series G Preferred Stock with a liquidation value of $20.00
per share for each share of TCI Common Stock for stockholders who elect to
receive ARI preferred stock in lieu of cash. ARI would issue ne share of Series
H Preferred Stock with a liquidation value of $21.50 per share for each share of
IORI Common Stock for stockholders who elect to receive ARI preferred stock in
lieu of cash. Each share of Series G Preferred Stock will be convertible into
2.5 shares of ARI Common Stock during a 75-day period that commences fifteen
days after the date of the first ARI Form 10-Q filing that occurs after the
closing of the merger transaction. Upon the acquisition of IORI and TCI shares,
TCI and IORI would become wholly-owned subsidiaries of ARI. The transaction is
subject to the negotiation of a definitive merger agreement and a vote of the
shareholders of all three entities. TCI has the same board as IORI and the same
advisor as IORI and ARI.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits:

    None.

(b) Reports on Form 8-K as follows:

    A Current Report on Form 8-K, dated April 10, 2002, was filed with respect
    to Item 5. "Other Events and Regulation FD Disclosures," which reports the
    Amendment to the Second Amendment to the Modification of Stipulation of
    Settlement in Olive, et al. v. National Income Realty Trust et al.

                                       24

<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                                  TRANSCONTINENTAL REALTY
                                                  INVESTORS, INC.





Date:     March 4, 2003                      By:  /s/ Ronald E. Kimbrough
     --------------------------                 --------------------------------
                                                Ronald E. Kimbrough
                                                Executive Vice President
                                                and Chief Financial Officer
                                                (Principal Financial and
                                                 Accounting Officer and
                                                 Acting Principal Executive
                                                 Officer)

                                       25

<PAGE>

                                  CERTIFICATION

I, Ronald E. Kimbrough, Executive Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer and Acting Principal Executive
Officer) of Transcontinental Realty Investors, Inc. ("TCI"), certify that:

1.  I have reviewed this quarterly report on Form 10-Q/A of TCI;

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.  I am responsible for establishing and maintaining internal controls and
    procedures and have:

    a.   designed such internal controls to insure that material
         information relating to TCI and its consolidated subsidiaries is
         made known to me by others within those entities, particularly
         for the periods presented in this quarterly report;

    b.   evaluated the effectiveness of TCI's internal controls as of a
         date within 90 days prior to the filing date of this quarterly
         report; and

    c.   presented in this quarterly report my conclusions about the
         effectiveness of the disclosure controls and procedures based on
         a date within 90 days prior to the filing date of this quarterly
         report;

5.  I have disclosed to TCI's auditors and Audit Committee of the Board of
    Directors (or persons fulfilling the equivalent function):

    a.   all significant deficiencies in the design or operation of
         internal controls which could adversely affect TCI's ability to
         record, process, summarize, and report financial data and have
         identified for TCI'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 TCI's internal
         controls; and

                                       26

<PAGE>

6.  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 my most
    recent evaluation, including corrective actions with regard to
    significant deficiencies and material weaknesses.





Date:     March 4, 2003                     /s/ Ronald E. Kimbrough
     -----------------------            -----------------------------------
                                        Ronald E. Kimbrough
                                        Executive Vice President
                                        and Chief Financial Officer
                                        (Principal Financial and
                                         Accounting Officer and
                                         Acting Principal Executive Officer)

                                       27

<PAGE>

                     TRANSCONTINENTAL REALTY INVESTORS, INC.

                                   EXHIBITS TO

                         QUARTERLY REPORT ON FORM 10-Q/A

                      For the Quarter ended March 31, 2002

    Exhibit                                                             Page
     Number                        Description                         Number
    -------  --------------------------------------------------------  -------
      99.1   Certification Pursuant to 18 U.S.C. Section 1350, as        29
             Adopted Pursuant to Section 906 of the Sarbanes-Oxley
             Act of 2002.

                                       28