================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q

  |X|      Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
           Exchange Act of 1934

                For the quarter ended June 30, 2002

  |_|      Transition Report Pursuant to Section 13 or 15(d) of the Securities
           Exchange Act of 1934

                         Commission file number 1-9819



                               DYNEX CAPITAL, INC.
             (Exact name of registrant as specified in its charter)






                                                                                         
                           Virginia                                                       52-1549373
                (State or other jurisdiction of                                        (I.R.S. Employer
                incorporation or organization)                                        Identification No.)

        4551 Cox Road, Suite 300, Glen Allen, Virginia                                       23060
           (Address of principal executive offices)                                       (Zip Code)


                                 (804) 217-5800
              (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 ninety days.
 | | Yes      |X|  No

On July 31, 2002, the  registrant had 10,873,903  shares of common stock of $.01
value outstanding, which is the registrant's only class of common stock.

================================================================================

                               DYNEX CAPITAL, INC.
                                    FORM 10-Q

                                      INDEX


                                                                            Page
                                                                            ----

PART I.   FINANCIAL INFORMATION

          Item 1.  Financial Statements

                   Condensed Consolidated Balance Sheets at
                   June 30, 2002 and December 31,
                   2001 (as restated) (unaudited).............................1

                   Condensed Consolidated Statements of Operations
                   for the three and six months ended June 30, 2002
                   and 2001 (as restated) (unaudited).........................2

                   Condensed Consolidated Statements of Cash
                   Flows for the six months ended June 30, 2002
                   and 2001 (as restated) (unaudited) ........................3

                   Notes to Unaudited Condensed Consolidated
                   Financial Statements.......................................4

          Item 2.  Management`s Discussion and Analysis of
                   Financial Condition and Results of Operations.............11

          Item 3.  Quantitative and Qualitative Disclosures
                   about Market Risk.........................................22


PART II.  OTHER INFORMATION

          Item 1.  Legal Proceedings ........................................24

          Item 2.  Changes in Securities and Use of Proceeds.................24

          Item 3.  Defaults Upon Senior Securities...........................24

          Item 4.  Submission of Matters to a Vote of Security Holders.......24

          Item 5.  Other Information.........................................25

          Item 6.  Exhibits and Reports on Form 8-K..........................25

SIGNATURES...................................................................26


PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements

DYNEX CAPITAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(amounts in thousands except share data)




                                                                                       June 30,                 December 31,
                                                                                         2002                       2001
                                                                                  --------------------      ---------------------
ASSETS                                                                                                         (As Restated.
                                                                                                                See Note 14)

Investments:
                                                                                                              
  Collateral for collateralized bonds                                              $    2,344,885            $    2,473,203
  Other investments                                                                        58,212                    63,553
  Securities                                                                                2,992                     5,508
  Loans                                                                                    14,820                     7,315
                                                                                  ------------------        ------------------
                                                                                        2,420,909                 2,549,579

Cash                                                                                       32,873                     7,129
Cash - restricted                                                                          22,958                     4,334
Other assets                                                                                5,776                     8,817
                                                                                  --------------------      ---------------------
                                                                                   $    2,482,516            $     2,569,85
                                                                                  ====================      =====================
LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Non-recourse debt - collateralized bonds                                           $    2,192,616            $    2,264,213
Recourse debt                                                                              46,400                    58,134
                                                                                  --------------------      ---------------------
                                                                                        2,239,016                 2,322,347
Accrued expenses and other liabilities                                                      3,193                     5,402
                                                                                  --------------------      ---------------------
                                                                                        2,242,209                 2,327,749
                                                                                  --------------------      ---------------------
Commitments and contingencies (Note 10)                                                         -                         -

SHAREHOLDERS' EQUITY
Preferred stock, par value $.01 per share,
   50,000,000 shares authorized:
     9.75% Cumulative Convertible Series A,
       992,038 and 992,038 issued and outstanding, respectively
         ($30,483 and $29,322 aggregate liquidation preference, respectively)              22,658                    22,658
     9.55% Cumulative Convertible Series B,
       1,378,707 and 1,378,807 issued and outstanding, respectively
         ($43,053 and $41,443 aggregate liquidation preference, respectively)              32,273                    32,275
     9.73% Cumulative Convertible Series C,
       1,383,532 and 1,383,532 issued and outstanding, respectively
         ($53,120 and $51,101 aggregate liquidation preference, respectively)              39,655                    39,655
Common stock,  par value $.01 per share,
   100,000,000 shares authorized
   10,873,903 and 10,873,853 issued and outstanding, respectively                             109                       109
   Additional paid-in capital                                                             364,743                   364,740
   Accumulated other comprehensive loss                                                   (17,508)                 (14,825)
   Accumulated deficit                                                                   (201,623)                (202,502)
                                                                                  --------------------      ---------------------
                                                                                          240,307                   242,110
                                                                                  --------------------      ---------------------
                                                                                   $    2,482,516            $    2,569,859
                                                                                  ====================      =====================


See notes to unaudited condensed consolidated financial statements.

DYNEX CAPITAL, INC.
CONDENSED CONSOLIDATED STATEMENTS
   OF OPERATIONS (UNAUDITED)
(amounts in thousands except share data)



                                                          Three Months Ended June 30                 Six Months Ended June 30
                                                          --------------------------                 ------------------------
                                                          2002                 2001                 2002                 2001
                                                          ----                 ----                 ----                 ----
Interest income:                                                          (As Restated -                             (As Restated
                                                                           See Note 14)                             - See Note 14)
                                                                                                               
     Collateral for collateralized bonds               $   44,474           $   56,478           $   87,188           $  117,592
     Securities                                               335                  366                  457                  674
     Other investments                                         44                1,465                   55                3,392
     Loans                                                    115                  180                  209                  333
                                                     ----------------     ----------------     ----------------     ----------------
                                                           44,968               58,489               87,909              121,991

Interest and related expense:
     Non-recourse debt                                     31,796               43,546               63,762               93,671
     Recourse debt                                            941                1,837                1,972                4,423
     Other                                                    (23)                 106                  421                  469
                                                     ----------------     ----------------     ----------------     ----------------
                                                           32,714               45,489               66,155               98,563
                                                     ----------------     ----------------     ----------------     ----------------

Net interest margin before provision for losses            12,254               13,000               21,754               23,428
Provision for losses                                       (5,241)              (4,806)             (10,884)              (9,611)
                                                     ----------------     ----------------     ----------------     ----------------
Net interest margin                                         7,013                8,194               10,870               13,817

Net (loss) gain on sales, write-downs, impairment
   charges, and litigation                                 (4,378)              (1,326)              (6,433)               3,978
Trading gain (loss)                                           728               (1,958)                 728               (1,720)
Other  income (loss)                                          199                  (77)                 395                  (20)
                                                     ----------------     ----------------     ----------------     ----------------
                                                            3,562                4,833                5,560               16,055

General and administrative expenses                        (2,625)              (2,634)              (4,518)              (4,477)
                                                     ----------------     ----------------     ----------------     ----------------
Income before extraordinary item                              937                2,199                1,042               11,578

Extraordinary item - (loss) gain on extinguishment
   of debt                                                   (539)                 573                 (162)               2,844
                                                     ----------------     ----------------     ----------------     ----------------
Net income                                                    398                2,772                  880               14,422
Preferred stock (charges) benefit                          (2,396)              10,493               (4,792)               7,265
                                                     ----------------     ----------------     ----------------     ----------------
Net (loss) income applicable to common shareholders    $   (1,998)          $   13,265           $   (3,912)          $   21,687
                                                     ================     ================     ================     ================

(Loss) income per common share before
   extraordinary item:
     Basic and Diluted                                 $    (0.13)          $     1.11           $    (0.34)          $     1.65
                                                     ================     ================     ================     ================

Net (loss) income per common share:
     Basic and Diluted                                 $     (0.18)         $      1.16          $     (0.36)         $      1.90
                                                     ================     ================     ================     ================

Weighted average number of common shares
   outstanding; basic and diluted                       10,873,894           11,446,206           10,873,860           11,446,206
                                                     ================     ================     ================     ================


See notes to unaudited condensed consolidated financial statements.



 DYNEX CAPITAL, INC.
 CONDENSED CONSOLIDATED STATEMENTS
   OF CASH FLOWS (UNAUDITED)                                                                     Six Months Ended
 (amounts in thousands)                                                                             June 30,
                                                                                -------------------------------------------------
                                                                                        2002                       2001
                                                                                ----------------------    -----------------------
                                                                                                              (As Restated -
                                                                                                               See Note 14)
 Operating activities:
                                                                                                                
   Net income                                                                        $         880             $      14,422
   Adjustments to reconcile net income to net cash provided  by operating
     activities:
       Provision for losses                                                                 10,884                     9,611
       Net loss (gain) on sales, write-downs, impairment charges and litigation              6,433                    (3,978)
       Payment (made) received from litigation settlement, net of legal fees                  (863)                    7,111
       Extraordinary item  - loss (gain) on extinguishment of debt                             162                    (2,844)
       Amortization and depreciation                                                         4,368                     8,258
       Decrease in accrued interest receivable                                                   5                       256
       (Decrease) increase in accrued interest payable                                        (361)                    1,661
       Net change in restricted cash                                                       (18,624)                   20,248
       Net change in other assets and other liabilities                                       (710)                   (9,913)
                                                                                ----------------------    -----------------------
          Net cash provided by operating activities                                          2,174                    44,832
                                                                                ----------------------    -----------------------

 Investing activities:
   Collateral for collateralized bonds:
     Investments purchased                                                                (154,852)                        -
     Principal payments on collateral                                                      250,370                   315,684
     Net (increase) decrease in funds held by trustee                                         (935)                      (52)
   Net (increase) decrease in loans                                                         (5,689)                   16,066
   Purchase of other investments                                                                 -                      (123)
   Payments received on other investments                                                    6,162                     2,740
   Proceeds from sales of other investments                                                      -                       233
   Purchase of securities                                                                     (396)                        -
   Payments received on securities                                                           2,514                       805
   Proceeds from sales of securities                                                             -                       113
   Proceeds from sale of loan production operations                                              -                     9,500
   Capital expenditures                                                                        (39)                     (207)
                                                                                ----------------------    -----------------------
        Net cash provided by investing activities                                           97,135                   344,759
                                                                                ----------------------    -----------------------

 Financing activities:
   Collateralized bonds:
     Proceeds from issuance of bonds                                                       605,272                         -
     Principal payments on bonds                                                          (666,871)                 (318,315)
   Repayment of senior notes                                                               (11,966)                  (59,674)
   Capital stock transactions                                                                    -                   (10,963)
                                                                                ----------------------    -----------------------
        Net cash used for financing activities                                             (73,565)                 (388,952)
                                                                                ----------------------    -----------------------

 Net increase in cash                                                                       25,744                       639
 Cash at beginning of period (unrestricted)                                                  7,129                     3,485
                                                                                ----------------------    -----------------------
 Cash at end of period (unrestricted)                                                $      32,873             $       4,124
                                                                                ======================    =======================

 Cash paid for interest                                                              $      66,721             $      97,152
                                                                                ======================    =======================


See notes to unaudited condensed consolidated financial statements.

DYNEX CAPITAL, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2002
(amounts in thousands except share data)


NOTE 1 - BASIS OF PRESENTATION

The accompanying  condensed consolidated financial statements have been prepared
in accordance  with the  instructions to Form 10-Q and do not include all of the
information and notes required by accounting  principles  generally  accepted in
the United States of America,  hereinafter  referred to as  "generally  accepted
accounting   principles,"  for  complete  financial  statements.  The  condensed
consolidated  financial  statements include the accounts of Dynex Capital,  Inc.
and its qualified REIT subsidiaries and taxable REIT subsidiary  ("Dynex" or the
"Company").  All significant  inter-company  balances and transactions have been
eliminated in consolidation of Dynex.

In the opinion of  management,  all material  adjustments,  consisting of normal
recurring  adjustments,  considered  necessary  for a fair  presentation  of the
condensed  consolidated  financial statements have been included.  The Condensed
Consolidated  Balance  Sheet  at  June  30,  2002,  the  Condensed  Consolidated
Statements  of  Operations  for the three and six months ended June 30, 2002 and
2001,  the  Condensed  Consolidated  Statements of Cash Flows for the six months
ended  June  30,  2002  and 2001 and  related  notes to  consolidated  financial
statements are unaudited.  Operating  results for the three and six months ended
June 30, 2002 are not necessarily indicative of the results that may be expected
for the year ending December 31, 2002.

Certain reclassifications have been made to the financial statements for 2001 to
conform to the presentation for 2002.

Cash - Restricted. At June 30, 2002 and December 31, 2001, respectively, $22,958
and $4,334 of cash was held in trust to cover losses on securities not otherwise
covered  by  insurance  or was held in trust as  collateral  for the  payment of
principal on the Senior  Notes.  As a result of an  amendment  to the  indenture
governing the Company's  senior notes due July 2002 (the "Senior Notes") entered
into in March 2001 and a settlement  agreement entered into in October 2001 with
ACA  Financial  Guaranty  Corporation  (ACA),  the  Company's  ability  to  make
distributions on its capital stock and to reinvest cash flow from its investment
portfolio  and other  assets are  materially  restricted  (the  amendment to the
indenture  and  the  settlement   agreement,   collectively   the  "Senior  Note
Agreements").  Until the Senior Notes are defeased or fully  repaid,  the Senior
Note   Agreements   effectively   restrict  the  Company  from  making  any  new
distributions on its capital stock, or from making any new  investments,  except
to call securities previously issued by the Company. In addition, as a result of
the Senior Note Agreements, the Company has pledged substantially all its assets
(including the stock of its material  subsidiaries) to the indenture trustee and
deposits cash in excess of a working capital balance of $3,000 into a restricted
account.  On  July 15, 2002,  the  Company  satisfied  and discharged the entire
indebtedness  under its  Senior Notes and all restrictions imposed  thereby have
been removed.


NOTE 2 - USE OF ESTIMATES

Fair Value.   The  Company  uses  estimates  in establishing  fair value for its
financial instruments.  Estimates of fair value for financial instruments may be
based on market prices provided by certain dealers.  Estimates of fair value for
certain other  financial  instruments  are determined by calculating the present
value of the projected cash flows of the instruments using appropriate  discount
rates,   prepayment   rates  and  credit  loss   assumptions.   Collateral   for
collateralized bonds make up a significant portion of the Company's investments.
The estimate of fair value for collateral for collateralized bonds is determined
by calculating the present value of the projected cash flows of the instruments,
using discount rates,  prepayment rate  assumptions and credit loss  assumptions
established  by  management  as discussed  below.  The discount rate used in the
determination of fair value of the collateral for  collateralized  bonds was 16%
at June 30, 2002 and December 31, 2001.  Prepayment rate assumptions at June 30,
2002, and December 31, 2001, were generally at a "constant  prepayment rate," or
CPR ranging from  40%-60% for 2002 and 2001 for  collateral  for  collateralized
bonds consisting of single-family  mortgage loans, and a CPR equivalent  ranging
from  10%-12%  for  2002  and  2001  for  collateral  for  collateralized  bonds
consisting of  manufactured  housing loan  collateral.  CPR assumptions for each
year are based in part on the actual  prepayment rates experienced for the prior
six-month  period  and in part on  management's  estimate  of future  prepayment
activity based on the current level of interest rates and prepayment rates being
experienced  on  similar  loans  in the  marketplace.  The  cash  flows  for the
collateral  for  collateralized  bonds were projected to the estimated date that
the  security  could be called and  retired by the  Company if there is economic
value to the Company in calling and  retiring  the  security.  Such call date is
typically  triggered  on the earlier of a specified  date or when the  remaining
collateral  balance  equals 35% of the original  balance (the "Call Date").  The
Company estimates  anticipated market prices of the underlying collateral at the
Call Date.

As discussed in Note 5, the Company  estimated  the fair value of certain  other
investments  as the present value of expected  future cash flows,  less costs to
service such investments, discounted at a rate of 12%.

Estimates of fair value for other  financial  instruments are based primarily on
management's judgment.  Since the fair value of Dynex's financial instruments is
based on  estimates,  actual gains and losses  recognized  may differ from those
estimates recorded in the consolidated financial statements.


NOTE 3 - NET (LOSS) INCOME PER COMMON SHARE

Net  (loss) income  per common  share is presented  on both  a basic and diluted
basis.  Diluted net (loss) income per common share assumes the conversion of the
convertible preferred stock into common stock, using the if-converted method and
stock appreciation rights to the extent that there are rights outstanding, using
the treasury stock method, but only if these items are dilutive.  As a result of
the  two-for-one  split in May 1997 and the  one-for-four  reverse split in July
2000 of Dynex's common stock,  the preferred stock is convertible into one share
of common stock for two shares of preferred stock.

The  following  table  reconciles the numerator  and denominator  for both basic
and  diluted  net (loss)  income  per common  share for the three and six months
ended June 30, 2002 and 2001.



- ------------------------------------- --------------------------------------------- -- ---------------------------------------------
                                              Three Months Ended June 30,                       Six Months Ended June 30,
                                      ---------------------------------------------    ---------------------------------------------
                                                                                       --------------------- - ---------------------
                                              2002                    2001                     2002                    2001
- ------------------------------------- --------------------- - ---------------------    --------------------- - ---------------------
                                                 Weighted-                Weighted-               Weighted-                Weighted-
                                                 Average                  Average                 Average                  Average
                                                 Number of                Number of               Number of                Number of
                                       Income    Shares       Income      Shares       Income     Shares       Income      Shares
                                      -------    ----------   --------    ---------    --------   ----------   --------    ---------
                                                                                            
Income before extraordinary item         $937                 $ 2,199                  $ 1,042                 $11,578
Extraordinary item - (loss) gain on
  extinguishment of debt                 (539)                    573                     (162)                  2,844
                                      --------                 --------                 --------                --------
Net income                                398                   2,772                      880                  14,422
Preferred stock (charges) benefit      (2,396)                 10,493                   (4,792)                  7,265
                                      -------    ----------   --------    ----------    --------   ----------   --------   ---------
Net (loss) income applicable
 to common shareholders               $(1,998)   10,873,894   $13,265     11,446,206   $(3,912)    10,873,860  $21,687   11,446,206
                                      ========   ==========   ========    ==========   =========   ==========  =======   ==========

(Loss) income per share before
 extraordinary item:
     Basic and Diluted                           $   (0.13)               $   1.11               $   (0.34)               $    1.65
                                                 ==========               =========               ==========               =========

Net (loss) income per share:
     Basic and Diluted                           $   (0.18)               $   1.16               $   (0.36)               $    1.90
                                                 ==========               =========               ==========               =========

Dividends and potentially dilutive
  common shares assuming conversion
  of preferred stock:
       Series A                       $  (580)     496,019    $ 2,427      642,317     $(1,161)    496,019     $ 1,661       648,390
       Series B                          (806)     689,362      4,532      934,235      (1,612)    689,362       3,413       945,165
       Series C                        (1,010)     691,766      3,534      904,600      (2,019)    691,766       2,191       912,258
                                      ---------   --------    ---------    -------     --------   ----------   --------    ---------
                                      $(2,396)   1,877,147    $10,493     2,481,152    $(4,792)   1,877,147    $ 7,265     2,505,813
                                      =========  ==========   ========    =========    ========   ==========   ========    =========

- ------------------------------------- ------- -- ---------- - -------- -- --------- -- -------- - ---------- - -------- -- ---------



NOTE 4 - COLLATERAL FOR COLLATERALIZED BONDS

Collateral for collateralized bonds represents collateral pledged to support the
repayment of non-recourse collateralized bonds issued by the Company. Collateral
for  collateralized  bonds  consists  of loans  and debt  securities  backed  by
adjustable-rate and fixed-rate single-family mortgage loans, fixed-rate mortgage
loans  on  multifamily  and  commercial   properties  and  manufactured  housing
installment  loans secured by a UCC filing.  All  principal  and interest  (less
servicing-related  fees) on the  collateral  is  remitted  to a  trustee  and is
available for payment on the associated collateralized bonds.

The following table  summarizes the components of collateral for  collateralized
bonds as of June 30, 2002 and  December  31, 2001.  Debt  securities  pledged as
collateral for collateralized  bonds are considered  available for sale, and are
therefore recorded at fair value.



 ----------------------------------------------- --------------- -- ------ ------------------
                                                 June 30, 2002             December 31, 2001
 ----------------------------------------------- --------------- -- ------ ------------------
                                                                             (As Restated -
                                                                              See Note 14)
                                                                            
 Loans, at amortized cost                         $  1,986,814              $    2,027,619
 Debt securities, at fair value                        379,542                     467,038
 ----------------------------------------------- --------------- -- ------ ------------------
                                                     2,366,356                   2,494,657
  Reserve for loan losses                              (21,471)                    (21,454)
 ----------------------------------------------- --------------- -- ------ ------------------
                                                  $  2,344,885              $    2,473,203
 ----------------------------------------------- --------------- -- ------ ------------------


The following table summarizes the amortized cost basis,  gross unrealized gains
and losses and estimated fair value of debt securities pledged as collateral for
collateralized bonds as of June 30, 2002:



                                                                  Gross                  Gross
                                           Amortized cost       unrealized             unrealized           Estimated
                                                                  gains                  losses             fair value
- ------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------
                                                                                                 
Debt securities                                $406,484             $126                  $(2,412)           $404,198
- ------------------------------------------ ---------------- -- ------------- ------ ----------------- --- --------------



NOTE 5 - OTHER INVESTMENTS

Other  investments at June 30, 2002 and December 31, 2001 consist  substantially
of delinquent property tax receivables and related real estate owned. Delinquent
property tax  receivables  have been  classified  as  non-accrual,  and all cash
collections on such receivables  reduce the principal  balance of the Company's
investment  in the  receivables.  During the three and six months ended June 30,
2002,  the Company  collected  $5.3 million and $9.3 million,  respectively  and
reduced the  carrying  value of the  investment  accordingly.  The Company  also
amortized  $1.3  million  and $2.8  million,  respectively,  of  discount on the
carrying  value of the  delinquent  property tax  receivables  as a reduction of
accumulated other  comprehensive  loss. At June 30, 2002 the redemptive value of
the delinquent property tax receivable portfolio was $131.2 million.

The following table summarizes the Company's  investment in delinquent  property
tax receivables and real estate owned at June 30, 2002 and December 31, 2001:



- ------------------------------------------------------------------------ ---------------------- -- -----------------------
                                                                             June 30, 2002            December 31, 2001
                                                                         ----------------------    -----------------------

                                                                                                          
  Amortized cost basis of receivables, before discount                       $        67,631           $        75,785
  Discount recorded as adjustment to other comprehensive loss                        (15,611)                  (18,451)
                                                                         ----------------------    -----------------------
  Amortized cost basis of receivables, net                                            52,020                    57,334
  Real estate owned                                                                    6,018                     5,948
- ------------------------------------------------------------------------ ---------------------- -- -----------------------
                                                                             $        58,038           $        63,282
- ------------------------------------------------------------------------ ---------------------- -- -----------------------



NOTE 6 - LOANS

The following  table  summarizes the Company's  carrying basis in  unsecuritized
loans at June 30, 2002 and December 31, 2001, respectively.



- -----------------------------------------------------------------------------------------------------------
                                                                  June 30, 2002        December 31, 2001
- -----------------------------------------------------------------------------------------------------------

                                                                                        
Secured by multifamily and commercial properties                   $   2,774             $   2,791
Secured by consumer installment contracts                              2,176                 3,601
Secured by single-family mortgage loans                                9,730                   906
                                                               --------------------  ----------------------
                                                                      14,680                 7,298
Net premium and allowance for losses                                     140                    17
                                                               --------------------  ----------------------
  Total loans                                                      $  14,820             $   7,315
- -----------------------------------------------------------------------------------------------------------


Of the above  amounts,  loans  with a  carrying  amount of  $12,692 and  $3,712,
respectively, are  classified as held for sale at June 30, 2002 and December 31,
2001.


NOTE 7 - RECOURSE DEBT

The following table  summarizes the Company's  recourse debt outstanding at June
30, 2002 and December 31, 2001:



- ------------------------------------------------------- ------------------------- --- -------------------------
                                                             June 30, 2002                December 31, 2001
                                                        -------------------------     -------------------------

                                                                                            
  7.875% Senior Notes                                       $      46,280                $       57,969
  Capital lease obligations                                           128                           244
  Capitalized costs                                                    (8)                          (79)
                                                        -------------------------     -------------------------
                                                            $      46,400                $       58,134
- ------------------------------------------------------- ------------------------- --- -------------------------


As of June 30, 2002 and  December  31,  2001,  Dynex had  $46,280  and  $57,969,
respectively,  outstanding  of its Senior Notes.  On March 30, 2001, the Company
entered into an amendment to the related  indenture  governing  the Senior Notes
whereby the Company pledged to the Trustee of the Senior Notes substantially all
of the Company's  unencumbered assets in its investment  portfolio and the stock
of its subsidiaries.  In consideration of this pledge, the indenture was further
amended  to  provide  for the  release  of the  Company  from  certain  covenant
restrictions  in the  indenture,  and  specifically  provided for the  Company's
ability to make  distributions  on its capital  stock in an amount not to exceed
the sum of (i) $26,000,  (ii) the cash proceeds of any  "permitted  subordinated
indebtedness", (iii) the cash proceeds of the issuance of any "qualified capital
stock", and (iv) any distributions required in order for the Company to maintain
its REIT status.  The Company has purchased Senior Notes in the open market from
time-to-time.  In April  2002,  the  Company  purchased  $550 of  Senior  Notes.
On July 15, 2002, the Company satisfied and discharged  the  entire indebtedness
under its Senior Notes.


NOTE 8 - RECENT ACCOUNTING PRONOUNCEMENTS

In  June  2001,  the  Financial  Accounting   Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standard  ("SFAS") No. 143,  "Accounting for
Asset Retire- ment Obligations." SFAS No. 143 addresses financial accounting and
reporting for obligations  associated with the retirement of tangible long-lived
assets and the associated asset retirement  costs. SFAS No. 143 is effective for
fiscal years  beginning  after June 15,  2002.  The Company does not believe the
adoption of SFAS No. 143 will have a significant  impact on the financial  posi-
tion, results of operations or cash flows of the Company.

In   August  2001,   the   FASB   issued  SFAS  No.  144,  "Accounting  for  the
Impairment of Long-Lived Assets" which supercedes SFAS No. 121,  "Accounting for
the Impairment of Long-lived Assets and for Long-lived Assets To Be Disposed Of"
and the  accounting  and reporting  provisions of  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"  for the disposal of a segment of business.
This statement is effective for fiscal years  beginning after December 15, 2001.
SFAS No. 144  retains  many of the  provisions  of SFAS No. 121,  but  addresses
certain  implementation  issues associated with that Statement.  The adoption of
FAS No.  144 as of  January 1,  2002 did not have a  significant  impact  on the
financial position, results of operations or cash flows of the Company.

In  April  2002, the FASB  issued  SFAS No. 145,  "Recission  of FASB Statements
No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections".
Effective  January 1,  2003,  SFAS No. 145  requires  gains and losses  from the
extinguishment  or repurchase of debt to be  classified as  extraordinary  items
only if they meet the criteria for such  classification in APB 30. Until January
1, 2003, gains and losses from the  extinguishment or repurchase of debt must be
classified as extraordinary items, as Dynex has done. After January 1, 2003, any
gain or loss resulting from the  extinguishment or repurchase of debt classified
as an  extraordinary  item in a prior period that does not meet the criteria for
such  classification  under APB 30 must be  reclassified.  The Company is in the
process of  evaluating  this SFAS but  believes  it will not have a  significant
impact on the  financial  position,  results of  operations or cash flows of the
Company.

In July 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or  Disposal  Activities."  Effective  January 1,  2003,  SFAS No. 146
requires   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.  This SFAS applies to activities that are initiated after
December 31, 2002. The Company has not yet assessed the impact of this statement
on its financial position or results of operations.


NOTE 9 - PREFERRED STOCK

As of June 30, 2002 and December 31, 2001, the total  liquidation  preference on
the  Preferred  Stock was $126,656  and  $121,867,  respectively,  and the total
amount of  dividends  in arrears on  Preferred  Stock were  $27,563 and $22,771,
respectively.  Individually, the amount of dividends in arrears on the Series A,
the Series B and the  Series C were  $6,674  ($6.73 per Series A share),  $9,275
($6.73 per Series B share)  and  $11,614  ($8.39 per Series C share) at June 30,
2002 and $5,513  ($5.56 per Series A share),  $7,663  ($5.56 per Series B share)
and $9,595 ($6.94 per Series C share) at December 31, 2001.


NOTE 10 - COMMITMENTS AND CONTINGENCIES

GLS Capital, Inc. ("GLS"), a subsidiary of the Company, together with the County
of Allegheny, Pennsylvania ("Allegheny County"), were defendants in a lawsuit in
the Commonwealth  Court of Pennsylvania (the  "Commonwealth  Court") wherein the
plaintiffs  challenged the right of Allegheny  County and GLS to collect certain
interest,  costs and expenses related to delinquent  property tax receivables in
Allegheny County.  This lawsuit was related to the purchase by GLS of delinquent
property tax  receivables  from  Allegheny  County in 1997,  1998,  and 1999 for
approximately $58,258. On July 5, 2001, the Commonwealth Court ruling addressed,
among other  things,  (i) the right of the  Company to charge to the  delinquent
taxpayer  a rate  of  interest  of 12%  versus  10%  on  the  collection  of its
delinquent property tax receivables, (ii) the charging of attorney's fees to the
delinquent  taxpayer for the collection of such tax  receivables,  and (iii) the
charging  to the  delinquent  taxpayer  of certain  other  fees and  costs.  The
Commonwealth  Court  remanded for further  consideration  to the Court of Common
Pleas items (i) and (iii),  and ruled that neither  Allegheny County nor GLS had
the right to charge  attorney's fees to the delinquent  taxpayer  related to the
collection  of such  tax  receivables,  reversing  the  Court  of  Common  Pleas
decision.  The  Pennsylvania  Supreme  Court has  accepted the  Application  for
Extraordinary  Jurisdiction  filed by Allegheny  County and GLS. No damages have
been claimed in the action; however, the decision may impact the ultimate amount
recoverable on the delinquent property tax receivables,  including attorney fees
incurred in the collection process.

The Company is also subject to other lawsuits or claims which have arisen in the
ordinary  course of its  business,  some of which seek damages in amounts  which
could be material to the  financial  statements.  Although no  assurance  can be
given with respect to the ultimate  outcome of any such litigation or claim, the
Company  believes  the  resolution  of such  lawsuits  or claims will not have a
material  effect  on  the  Company's   consolidated  balance  sheet,  but  could
materially affect consolidated results of operations in a given year.


NOTE 11 - RELATED PARTY TRANSACTIONS

The Company has made a loan to Thomas H. Potts,  president  of the  Company,  as
evidenced  by a demand  promissory  note (the "Potts  Note") which is secured by
substantially  all of the  common  stock  of the  company  owned  by Mr.  Potts.
Interest  is  charged  on the Potts Note at the  applicable  short-term  monthly
applicable  federal  rate  (commonly  known as the AFR Rate) as published by the
Internal  Revenue  Service.  As of June 30,  2002 and  December  31,  2001,  the
outstanding  balance  of the  Potts  Note was $184 and $369,  respectively,  and
interest was current.  On July 15, 2002,  the Potts note was repaid in  full and
the Company released all of the shares pledged as collateral.


NOTE 12--DERIVATIVE FINANCIAL INSTRUMENTS

The  Company  may enter  into  interest  rate swap agreements, interest rate cap
agreements,  interest  rate  floor  agreements,  financial  forwards,  financial
futures and options on financial futures  ("Interest Rate Agreements") to manage
its sensitivity to changes in interest rates. These Interest Rate Agreements are
intended  to  provide  income and cash flow to offset  potential  changes in net
interest income and cash flow under certain interest rate  environments.  At the
inception  of the  hedge,  these  instruments  are  designated  as either  hedge
positions  or trade  positions  using  criteria  established  in SFAS  No.  133,
"Accounting for Derivative Instruments and Hedging Activities," as amended.

For  Interest  Rate Agreements  designated  as  cash flow  hedging  instruments,
the Company  evaluates the  effectiveness  of these hedges against the financial
instrument  being hedged under various  interest rate  scenarios.  The effective
portion of the gain or loss on an Interest Rate Protection  Agreement designated
as a hedge is  reported  in  accumulated  other  comprehensive  income,  and the
ineffective portion of such hedge is reported in income.

If  the  underlying  asset,  liability  or commitment  is  sold or matures,  the
hedge is  deemed  partially  or wholly  ineffective,  or the  criteria  that was
executed at the time the hedge instrument was entered into no longer exists, the
Interest  Rate  Agreement  is no longer  accounted  for as a hedge.  Under these
circumstances,  the  accumulated  change  in  the  fair  value  of  the  hedging
instrument  is  recognized  in current  income to the extent that the effects of
interest  rate or price  changes  of the  hedged  item have not offset the hedge
results or otherwise previously been recognized in income.

The  Company  has  entered  into  an interest  rate swap,  which matures on June
28,  2005,  to mitigate  its  interest  rate risk  exposure  on $100  million in
notional value of its variable rate  collateralized  bonds, which finance a like
amount of fixed rate assets. Under the agreement,  the Company will pay interest
at a fixed rate of 3.73% on the notional amount and will receive  interest based
on one month LIBOR on the same amount.  This contract has been treated as a cash
flow hedge with gains and losses  associated with the change in the value of the
hedge being reported as a component of comprehensive  income. In June, 2002, the
Company recognized $374 in comprehensive income on this transaction.

For  Interest  Rate  Agreements  entered  into for  trading  purposes,  realized
and unrealized  changes in fair value of these instruments are recognized in the
consolidated  statements of  operations  as trading  activities in the period in
which the changes occur or when such trading instruments are terminated. Amounts
payable to or  receivable  from  counterparties,  if any,  are  included  on the
consolidated balance sheets in other assets or other liabilities.  In June 2002,
the Company  entered into a $100,000  notional short position on 5-Year Treasury
Notes futures  contracts  expiring in September  2002. The Company  entered into
this position to, in effect,  to mitigate its exposure to rising  interest rates
on a like amount of floating-rate  liabilities.  These  instruments fail to meet
the hedge criteria of SFAS No. 133, and therefore are accounted for on a trading
basis.  During the three and six month periods ended June 30, 2002,  the Company
recognized $728 in trading gains related to these contracts. In August 2002, the
Company terminated these contracts at a loss of $3,308.


NOTE 13 - NET GAIN (LOSS) ON SALES, WRITE-DOWNS, IMPAIRMENT CHARGES
          AND LITIGATION

The  following  table  sets  forth  the composition of net gain (loss) on sales,
write-downs  and  impairment  charges for the six months ended June 30, 2002 and
2001.



       --------------------------------------------------------- --------------------------------------------
                                                                          Six months ended June 30,
                                                                 --------------------------------------------
                                                                        2002                     2001
                                                               --------------------     ---------------------
                                                                                      
          Impairment charges                                   $  (6,975)                  $ (3,566)
          Litigation settlement                                        -                      7,111
          Other                                                      542                        433
        -----------------------------------------------------------------------------------------------------
                                                               $  (6,433)                  $  3,978
       ------------------------------------------------------------------------------------------------------


Impairment  charges  included  $1,882 for the adjustment  to  the lower  of cost
or market for certain  delinquent  single-family  mortgage loans not included in
the  securitization  completed in April.  Such loans were included in securities
called  by  the   Company,   the   balances  of  which  were   included  in  the
securitization.  Impairment charges also include other-than-temporary impairment
of debt securities of $4,520 and $3,566 for 2002 and 2001, respectively.


NOTE 14 - RESTATEMENT OF FINANCIAL STATEMENTS

     Subsequent to the issuance of its financial statements for the three months
ended  March  31,  2002  and the year  ended  December  31,  2001,  the  Company
determined that the assets previously reported as debt securities subject to the
requirements  of SFAS No.115,  " Accounting for Certain  Investments in Debt and
Equity  Securities"  were,  in  fact,  collateralized   borrowings,   where  the
collateral  being  pledged  as  securities  were  loans  that  should  have been
accounted  for  under  the   requirements   of  SFAS  No.  5,   "Accounting  for
Contingencies"  or SFAS No. 114,  "Accounting  by Creditors for  Impairment of a
Loan." As a result, the accompanying condensed consolidated financial statements
for the  three  and six  month  period  ended  June 30,  2001 and the  condensed
consolidated  balance  sheet as of December 31, 2001 have been restated from the
amounts previously reported to correct the accounting for these investments.

A summary of the significant effects of the restatement is as follows:



(amounts in thousands)                                                              December 31,               December 31,
                                                                                         2001                       2001
                                                                                  --------------------      ---------------------
                                                                                    (As Previously             (As Restated)
                                                                                       Reported)
                                                                                                               
Collateral for collateralized bonds                                                 $    2,404,157            $    2,473,203
Total investments                                                                        2,480,533                 2,549,579
Total assets                                                                             2,500,812                 2,569,859

Accumulated other comprehensive loss                                                $      (83,872)           $      (14,825)
Total stockholders' equity                                                                 173,063                   242,110





                                                          Three Months Ended June 30                 Six Months Ended June 30
                                                          --------------------------                 ------------------------
                                                          2001                 2001                 2001                 2001
                                                          ----                 ----                 ----                 ----
                                                       (As Previously                           (As Previously
                                                          Reported)         (As Restated)           Reported)          (As Restated)
                                                                                                              
Provision for losses                                      $(6,589)            $ (4,806)           $ (13,177)            $ (9,611)
Net interest margin                                         6,411                8,194               10,251               13,817
Net (loss) gain on sales, write-downs, impairment
  charges, and litigation                                     457               (1,326)               7,544                3,978


The restatement had no effect on income before  extraordinary items, net income,
or related per share amounts.


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

As  discussed  in Note 14 to the  condensed  consolidated  financial  statements
included in Item 1, the Company has  restated  its  financial  statements  as of
December  31, 2001 and for the three and six-month  period  ended June 30, 2001.
The following management  discussion and analysis takes into account the effects
of the restatement.  The Company intends to amend its Annual Report of Form 10-K
for the year ended  December 31, 2001 and its quarterly  report on Form 10-Q for
the  quarterly  period  ended March 31, 2002 to include the  restated  financial
statements as soon as practicable

The Company is a financial  services  company,  which  invests in a portfolio of
securities and investments  backed  principally by single family mortgage loans,
commercial mortgage loans, manufactured housing installment loans and delinquent
property tax  receivables.  These loans were funded  primarily by the  Company's
loan production operations or purchased in bulk in the market. Historically, the
Company's  loan  production  operations  have  included  single-family  mortgage
lending,  commercial mortgage lending and manufactured housing lending.  Through
its specialty finance  business,  the Company also has provided for the purchase
and  management of delinquent  property tax  receivables.  The Company no longer
originates loans. Loans funded through the Company's production  operations have
generally  been  pooled  and  pledged  (i.e.   securitized)  as  collateral  for
non-recourse bonds ("collateralized  bonds"), which provided long-term financing
for such loans while  limiting  credit,  interest rate and liquidity  risk.  The
Company has elected to be treated as a real estate investment trust ("REIT") for
federal income tax purposes under the Internal Revenue Code of 1986, as amended,
and,  as such,  must  distribute  substantially  all of its  taxable  income  to
shareholders.  Provided  that the Company meets all of the  prescribed  Internal
Revenue Code  requirements for a REIT, the Company will generally not be subject
to federal income tax.

The  Company  owns the right to call  adjustable-rate  and  fixed-rate  mortgage
pass-through  securities  previously  issued  and sold by the  Company  once the
outstanding balance of such securities reaches a call trigger,  generally either
10% or less of the original amount issued or a specified date. At June 30, 2002,
the aggregate  callable  balance of such securities at the time of the projected
call is approximately $136.0 million, relating to 12 securities. The Company may
or may not elect to call one or more of these  securities when eligible to call.
During the first six months of 2002, the Company initiated the call of seventeen
securities with a balance of $592 million.  All securities  acquired pursuant to
such calls were included in a  securitization  completed by the Company in April
2002. The Company expects to call five additional securities in 2002 with a call
balance of approximately  $15 million and may call additional  securities in the
future.

On April 25,  2002,  the Company  completed  the  securitization  of $602,000 of
single-family  mortgage  loans  and  the  associated  issuance  of  $605,000  of
collateralized   bonds.  Of  the  $602,000  of   single-family   mortgage  loans
securitized, $447,000 million were loans which were already owned by the Company
and  $155,000  represented  new loans from the purchase of  adjustable-rate  and
fixed-rate  mortgage backed  securities  from third parties  pursuant to certain
call rights owned by the Company.  The  securitization  was  accounted  for as a
financing; thus the loans and associated bonds were included in the accompanying
consolidated  balance sheet as assets and  liabilities of the Company.  Net cash
proceeds to the Company from the securitization  were approximately $24 million.
The Company used the proceeds from the  securitization  toward  repayment of the
Senior Notes due July 15, 2002.  Approximately  $12 million of delinquent  loans
were not included in the securitization and were retained by the Company.

The  Board  of  Directors continues  to evaluate  business strategies to improve
overall shareholder value. Such strategies include the possible acquisition of a
depository  institution.  The  Company is also  reviewing  other  near-term  and
longer-term  alternatives for improving overall  shareholder value. The Board of
Directors has not, as yet,  established  a timetable  for the  completion of the
review of such alternatives.



                              FINANCIAL CONDITION
(amounts in thousands)

      -------------------------------------------------- ------------------------- ---------------------
                                                              June 30, 2002         December 31, 2001
      -------------------------------------------------- ------------------------- ---------------------
                                                                                        
      Investments:
           Collateral for collateralized bonds                         $2,344,885            $2,473,203
           Securities                                                       2,992                 5,508
           Other investments                                               58,212                63,553
           Loans                                                           14,820                 7,315

      Non-recourse debt - collateralized bonds                          2,192,616             2,264,213
      Recourse debt                                                        46,400                58,134

      Shareholders' equity                                                240,307               242,110

      -------------------------------------------------- ------------------------- ---------------------


Collateral for collateralized bonds

Collateral for  collateralized  bonds consists of loans and securities backed by
adjustable-rate  and fixed-rate  mortgage loans secured by first liens on single
family  housing,  fixed-rate  loans  secured by first liens on  multifamily  and
commercial  properties,  and manufactured  housing  installment loans secured by
either a UCC filing or a motor vehicle  title.  As of June 30, 2002, the Company
had  23  series  of  collateralized   bonds  outstanding.   The  collateral  for
collateralized  bonds  decreased to $2.34  billion at June 30, 2002  compared to
$2.47 billion at December 31, 2001.  This decrease of $0.13 billion is primarily
the result of $250.4 million in paydowns on the collateral,  additional reserves
for losses of $8.7 million and market value  adjustments  of $25.8 offset by the
addition of $154.9  million of new  collateral  which was  included in the April
securitization.

Below  is  a  summary  as  of June 30, 2002, by each series where the fair value
exceeds $0.5 million of the Company's  net  investment  in  collateralized  bond
securities.  The tables that follow are meant to show the Company's net economic
investment  in each of the  securities  presented  below,  and is not  meant  to
present the  Company's  investment  in collateral  for  collateralized  bonds or
collateralized bonds in accordance with generally accepted accounting principles
applicable to the Company's  transactions.  The Company master  services four of
its collateralized bond securities.  Structured Asset Securitization Corporation
(SASCO)  2002-09 is  master-serviced  by Wells Fargo Bank.  CCA One Series 2 and
Series 3 are  master-serviced  by Bank of New York.  Monthly payment reports for
those  securities  master-serviced  by the Company may be found on the Company's
website at www.dynexcapital.com.




- ---------------------------------------------------------------------------------------------------------------------------
(amounts in                                                              Principal
thousands)                                              Principal        balance of        Principal      Amortized Cost
                                                        balance of     collateralized   Balance of Net     Basis of Net
 Collateralized Bond         Collateral Type            collateral         bonds          Investment        Investment
     Series (1)                                          pledged       outstanding to
                                                                       third parties
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                                     
MERIT Series 11A      Debt securities backed by
                      Single-family loans and           $  370,139        $  331,865       $   38,274        $   41,763
                      Manufactured housing loans

MERIT Series 12-1     Manufactured housing loans           268,117           240,280           27,837            25,673


MERIT Series 13       Manufactured housing loans           325,004           285,751           39,253            34,427


SASCO 2002-9          Single family loans                  568,201           561,812            6,389            10,100

MCA One Series 1      Commercial mortgage loans             85,601            81,052            4,549              (439)

CCA One Series 2      Commercial mortgage loans            297,514           278,260           19,254             8,340

CCA One Series 3      Commercial mortgage loans            411,574           366,301           45,273            55,940
- ---------------------------------------------------------------------------------------------------------------------------
                                                         2,326,150         2,145,321          180,829           175,804
On-balance sheet reserves for credit losses                                                   (21,859)          (21.859)
- ---------------------------------------------------------------------------------------------------------------------------
                                                        $2,326,150        $2,145,321       $  158.970        $  153,945
- ---------------------------------------------------------------------------------------------------------------------------
<FN>

(1)  MERIT stands for MERIT Securities Corporation; MCA stands for Multifamily Capital Access One, Inc. (now known as Commercial
     Capital Access One, Inc.); and CCA stands for Commercial Capital Access One, Inc.  Each such entity is a wholly owned limited
     purpose subsidiary of the Company.  SASCO stands for Structured Asset Securitization Corporation.
</FN>


The following table summarizes the fair value of the Company's net investment in
collateralized  bond  securities,  the various  assumptions  made in  estimating
value,  the unrealized  gain (loss) on the Company's net investment and the cash
flow  received  from such net  investment  during the six months  ended June 30,
2002.




- -----------------------------------------------------------------------------------------------------------------------------
                                               Fair Value Assumptions                                ($ in thousands)
                        ----------------------------------------------------------------------
                                                                                                                 Cash flows
                          Weighted-average                            Projected cash flow     Fair value of       received
  Collateralized Bond    prepayment speeds          Losses             termination date            net            in 2002,
        Series                                                                                investment (1)       net (2)
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                        

MERIT Series 11A         42%-60% CPR on SF   3.3% annually on     Anticipated final maturity
                        securities; 12% CPR  MH securities        in 2025
                          on MH securities                                                           $39,351         $15,160

MERIT Series 12-1             11% CPR        2.9% annually on     Anticipated final maturity
                                             MH Loans             in 2027                              2,971             469


MERIT Series 13               12% CPR        4.0% annually        Anticipated final maturity
                                                                  in 2026                              3,318             529


SASCO 2002-9 (5)              30% CPR        0.15% annually       Anticipated call date in
                                                                  2005                                28,166           4,562

MCA One Series 1                (3)          Losses of $2,096 in   Anticipated final
                                             2004, $1,500 in      maturity in 2018                     1,760              55
                                             2006 and $1,000 in
                                             2008

CCA One Series 2                (4)          0.60% annually        Anticipated call date in
                                             beginning in 2003    2012                                 7,892             861

                                             0.60% annually        Anticipated call date in
CCA One Series 3                (4)          beginning in 2004    2009                                20,961           1,226
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                    $104,419         $22,862
- -----------------------------------------------------------------------------------------------------------------------------
<FN>

(1)  Calculated  as the  net  present  value  of  expected  future  cash  flows,
     discounted at 16%.  Expected cash flows were based on the level of interest
     rates as of June 30, 2002, and  incorporates  the resetting of the interest
     rates  on the  adjustable  rate  assets  to a  level  consistent  with  the
     respective  index level as of June 30,  2002.  Increases  or  decreases  in
     interest  rates and  index  levels  from June 30,  2002  would  impact  the
     calculation of fair value, as would differences in actual prepayment speeds
     and credit losses versus the assumptions set forth above.
(2)  Cash flows  received  by the Company  during the six months  ended June 30,
     2002,  equal to the excess of the cash  flows  received  on the  collateral
     pledged,  over  the  cash  flow  requirements  of the  collateralized  bond
     security
(3)  Computed at 0% CPR through June 2008,  then 20% CPR thereafter
(4)  Computed at 0% CPR until the respective call date
(5)  SASCO 2002-9 was completed on April 25, 2002.
</FN>


The  following  table  compares the fair value of these  investments  at various
discount rates,  but otherwise  using the same  assumptions as set forth for the
two immediately preceding tables:



- -----------------------------------------------------------------------------------------------------------------------------
                                                Fair Value of Net Investment
- -----------------------------------------------------------------------------------------------------------------------------
Collateralized Bond Series                       12%                   16%                   20%                   25%
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                      
MERIT Series 11A                          $    44,599           $    39,351           $    35,266           $    31,272
MERIT Series 12-1                               3,055                 2,971                 2,854                 2,689
MERIT Series 13                                 3,429                 3,318                 3,187                 3,011
SASCO 2002-9                                   30,194                28,166                26,301                24,178
MCA One Series 1                                2,086                 1,760                 1,509                 1,271
CCA One Series 2                                9,509                 7,892                 6,687                 5,580
CCA One Series 3                               25,533                20,961                17,369                13,921
- ------------------------------------- --------------------- --------------------- --------------------- ---------------------
                                          $   118,405           $   104,419           $    93,173           $    81,922
- ------------------------------------- --------------------- --------------------- --------------------- ---------------------


Other  investments.  Other  investments  at June 30, 2002  consist  primarily of
delinquent  property tax  receivables.  Other  investments  decreased from $63.6
million at December 31, 2001 to $58.2 million at June 30, 2002. This decrease is
primarily the result of pay-downs of delinquent  property tax  receivables  that
totaled $9.3 million during the six months ended June 30, 2002, partially offset
by the  amortization of discounts  recorded to accumulated  other  comprehensive
loss.

Loans.  Loans  increased from $7.3 million at December 31, 2001 to $14.8 million
at June 30, 2002 as the result of the exclusion of approximately  $12 million of
delinquent  single-family loans not included in the April  securitization.  This
increase was partially offset by pay downs during the first six months of 2002.

Non-recourse debt.  Collateralized bonds issued by the Company are recourse only
to the assets  pledged as  collateral,  and are  otherwise  non-recourse  to the
Company.  Collateralized  bonds decreased from $2.3 billion at December 31, 2001
to $2.2  billion at June 30,  2002.  This  decrease  was  primarily  a result of
principal payments received on the associated collateral pledged which were used
to  pay  down  the  collateralized  bonds  in  accordance  with  the  respective
indentures.

Recourse  debt.  Recourse debt  decreased to $46.4 million at June 30, 2002 from
$58.1  million at December 31, 2001.  This  decrease was due to $11.7 million of
purchases of the July 2002 Senior Notes.

Shareholders'  equity.  Shareholders' equity decreased to $240.3 million at June
30, 2002 from $242.1 million at December 31, 2001.  This decrease was a combined
result of a $2.7  million  increase in the net  unrealized  loss on  investments
available-for-sale  from $14.8  million at December 31, 2001 to $17.5 million at
June 30,  2002  partially  offset by net income of $0.9  million  during the six
months ended June 30, 2002.

                              RESULTS OF OPERATIONS



                                                      Three months ended June 30,               Six months ended June 30,
- ---------------------------------------------     -------------------------------------    --------------------------------------
(amounts in thousands except per share                 2002                 2001                2002                 2001
information)
- ---------------------------------------------     ----------------     ----------------    -----------------    -----------------
                                                                                                              
Net interest margin                                 $      7,013         $      8,194        $     10,870         $     13,817
Net (loss) gain on sales, write-downs,
   impairment charges and litigation                      (4,378)              (1,326)             (6,433)               3,978
Trading gains (losses)                                       728               (1,958)                728               (1,720)
General and administrative expenses                        2,625                2,634               4,518                4,477
Extraordinary item - (loss) gain on
   extinguishment of debt                                   (539)                 573                (162)               2,844
Net income
                                                             398                2,772                 880               14,422
Preferred stock (charges) benefits                        (2,396)              10,493              (4,792)               7,265
Net (loss) income applicable to common shareholders       (1,998)              13,265              (3,912)              21,687

Basic and  diluted net (loss) income per
   common share before extraordinary gain           $      (0.13)         $      1.11         $     (0.34)         $      1.65
Basic and  diluted net (loss) income per
   common share                                     $      (0.18)         $      1.16         $     (0.36)         $      1.90
Dividends declared per share:
   Common                                           $          -          $          -        $          -         $         -
   Preferred:
     Series A                                       $          -          $      0.2925       $          -         $    0.2925
     Series B                                       $          -          $      0.2925       $          -         $    0.2925
     Series C                                       $          -          $      0.3649       $          -         $    0.3649
- --------------------------------------------- --- ---------------- --- ---------------- -- ----------------- -- -----------------


Three and Six Months Ended June 30, 2002  Compared to Three and Six Months Ended
June 30, 2001. The decrease in net income and net income per common share during
the six months  ended June 30,  2002 as  compared  to the same period in 2001 is
primarily the result of several positive  non-recurring items in 2001, including
the favorable  settlement of litigation,  and the extraordinary  gain related to
the early  extinguishment  of $38.9 million of the Company's  July 2002 Notes in
2001.  The decrease in net income during the three months ended June 30, 2002 as
compared to the same  period in 2001 is a result of the decline in net  interest
margin. Net income to common  shareholders basic and diluted earnings per common
share for the second  quarter  2001  reflect  the  discount to book value of the
purchase price of the Company's Series A, Series B, and Series C Preferred Stock
tendered  pursuant to the tender offer for the Preferred Stock completed on June
8, 2001,  and the  associated  cumulative  dividend in arrears on those tendered
shares, which were cancelled.

Net interest  margin for the six months  ended June 30, 2002  decreased to $10.9
million  from $13.8  million for the same  period for 2001.  This  decrease  was
primarily  the result of an increase in provision for losses of $1.3 million and
the  non-accrual of interest on property tax  receivables  during the six months
ended June 30, 2002.  $2.8 million of interest on property tax  receivables  was
accrued during the six months ended June 30, 2001. The increase in provision for
losses was a result of increasing the reserve for losses on various manufactured
housing loan pools  pledged as  collateral  for  collateralized  bonds where the
Company has retained  credit risk.  These  increases were partially  offset by a
$1.5 million decrease in interest expense for the Senior Notes.

Net  (loss)  gain on  sales,  write-downs,  impairment  charges  and  litigation
declined by $10.5  million,  from a gain of $4.0  million  during the six months
ended June 30, 2001, to a loss of $6.4 million  during the six months ended June
30,  2002.  During the six months  ended June 30,  2001,  the Company  favorably
resolved  litigation  for $7.1 million,  net of legal  expenses.  During the six
months ended June 30,  2002,  the Company  experienced  a $1.9 loss on valuation
adjustment  on a group of loans  which  were not  included  in the SASCO  2002-9
securitization but were retained and reported at the lower of cost or market.

The following table summarizes the average balances of  interest-earning  assets
and their  average  effective  yields,  along with the average  interest-bearing
liabilities and the related average  effective  interest rates,  for each of the
periods presented.

                  Average Balances and Effective Interest Rates



- ------------------------------------------------------------------------------------------------------------------------------------
                                               Three Months Ended June 30,                      Six Months Ended June 30,
                                       ---------------------------------------------- ----------------------------------------------
(amounts in thousands)                          2002                   2001                    2002                    2001
- ------------------------------------------------------------------------------------------------------------------------------------
                                        Average    Effective   Average     Effective   Average     Effective   Average    Effective
                                        Balance      Rate      Balance       Rate      Balance       Rate      Balance      Rate
                                       ---------------------- ------------ ---------- ------------ ---------------------------------
                                                                                                      
Interest-earning assets: (1)
   Collateral for collateralized
     bonds (2) (3)                      $2,381,822     7.47%   $2,905,337     7.78%    $2,373,907     7.35%   $2,990,618     7.86%
   Securities                                3,823    35.02        11,353    10.89          4,581    19.95        11,615    10.34
   Other investments                        74,579    (0.30)       35,845    14.01         76,276    (0.21)       35,988    15.36
   Loans                                    14,603     3.13         3,596    11.47          8,785     4.60         4,956    13.21
   Cash                                     30,908     1.50        19,639     4.27         19,094     1.65        28,709     5.30
                                       ---------------------- ------------ ---------- ------------ ---------------------------------
     Total interest-earning assets     $ 2,505,587     7.18%  $ 2,975,770     7.84%   $ 2,482,643     7.08%  $ 3,071,886     7.95%
                                       ====================== ============ ========== ============ =================================

Interest-bearing liabilities:
   Non-recourse debt (3)                $2,226,869    5.59%    $2,638,813     6.51%    $2,209,681     5.65%   $2,710,052     6.82%
   Recourse debt - secured by
   collateralized bonds                          -       -         23,741     6.17              -        -        27,503     6.54
                                       ---------------------- ------------ ---------- ------------ ---------------------------------
                                         2,226,869    5.59      2,662,554     6.50      2,209,681     5.65     2,737,555     6.82

  Other recourse debt - secured             46,395    8.10         69,083     8.51         48,492     8.12        84,061     8.29
                                       ---------------------- ------------ ---------- ------------ ---------------------------------
     Total interest-bearing liabilities $2,273,264    5.64%    $2,731,637     6.55%    $2,258,173     5.71%   $2,821,616     6.87%
                                       ============  ======== ============ ========== ============ =================================
Net interest spread on all
 investments (3)                                      1.54%                   1.29%                   1.38%                  1.08%
                                                   ==========              ==========              ==========             ==========
Net yield on average interest-earning
  assets (3)                                          2.07%                   1.83%                   1.89%                  1.64%
                                                   ==========              ==========              ==========             ==========
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>

(1)  Average  balances  exclude  adjustments  made in accordance with Statement
     of Financial  Accounting  Standards No. 115, "Accounting for Certain
     Investments in Debt and Equity  Securities"  to record  available-for-sale
     securities  at fair value.
(2)  Average  balances  exclude funds held by trustees of $601 and $490 for
     the three months ended June 30, 2002 and 2001,  respectively,  and $568
     and $463 for the six months  ended June 30,  2002 and 2001,  respectively.
(3)  Effective rates  are  calculated excluding non-interest related
     collateralized  bond expenses. If included, the effective rate on interest-
     bearing  liabilities would be  5.76%  and  6.66%  for the  three  months
     ended  June 30,  2002  and  2001, respectively,  and 5.86% and 6.99% for
     the six months  ended  June 30,  2002 and 2001, respectively, while the net
     yield on average interest-earning assets would be  1.12%  and  1.09%  for
     the  three  months  ended  June 30,  2002  and  2001, respectively, and
     1.24% and 1.14% for the six months ended June 30, 2002 and 2001,
     respectively.
</FN>


The net interest spread  increased 25 basis points,  to 154 basis points for the
three  months  ended June 30, 2002 from 129 basis  points for the same period in
2001 (each basis  point is 0.01%).  The net  interest  spread for the six months
ended June 30, 2002 also  improved  relative to the same period in 2001,  to 138
basis  points  from 108 basis  points.  The  improvement  in the  Company's  net
interest  spread can be attributed to a decline in the cost of  interest-bearing
liabilities from the respective 2001 period,  which have declined as a result in
the decline of One-Month LIBOR due to the reduction in short-term interest rates
by the Federal  Reserve.  This was  partially  offset by the  discontinuance  of
accrual of interest on the  Company's  investment  in  delinquent  property  tax
receivables   in   2002.   The   majority   of   the   Company's   variable-rate
interest-bearing   liabilities   are  indexed   relative  to  One-Month   LIBOR.
Interest-bearing  liability  costs declined 91 basis points and 116 basis points
for the three- and six-month periods ended June 30, 2002, respectively, compared
to the same period in 2001.  For the three  month  period  ended June 30,  2002,
there has been a lesser decline in the effective  interest-earning  yield on the
collateral  for  collateralized  bonds due to the `reset' lag and `floors'  (the
loans  generally  adjust or `reset' every six or twelve months and are generally
limited to maximum  adjustments  upwards or  downwards of 1% each six months) on
the approximate $607 million in single-family and manufactured housing ARM loans
that comprise a portion of the collateral for collateralized  bonds. The Company
would  expect its net  interest  spread on its  interest-earning  assets for the
balance of 2002 to decrease as rates on adjustable  collateral loans continue to
adjust  downward  while rates on  collateralized  bonds  remain flat or begin to
adjust upward.  The average One-Month LIBOR rate declined to 1.85% for the three
and six-month  periods  ended June 30, 2002 from 5.52% and 4.91%,  respectively,
for the three and six-month periods ended June 30, 2001.

From June 30, 2001 to June 30, 2002,  average  interest-earning  assets declined
$589 million, or approximately 19%. A large portion of such reduction relates to
paydowns on the Company's  adjustable-rate  single-family  mortgage  loans.  The
Company's portfolio as of June 30, 2002 consists of $606.5 million of adjustable
rate  assets and $1.7  billion  of  fixed-rate  assets.  The  Company  currently
finances approximately $289.3 million of the fixed-rate assets with non-recourse
LIBOR  based  floating-rate  liabilities.  The  Company,  through  the use of an
interest-rate  swap,  converted $100 million of such  floating-rate  liabilities
into fixed rate.  Assuming  short-term  interest  rates stay at or about current
levels,  the  single-family ARM loans should continue to reset downwards in rate
(subject to the  floors)  which will have the impact of  reducing  net  interest
spread in future periods.

Interest Income and  Interest-Earning  Assets. At June 30, 2002, $1.7 billion of
the investment  portfolio  consists of loans which pay a fixed-rate of interest.
Also at June 30, 2002,  approximately $606.5 million of the investment portfolio
is  comprised  of loans or  securities  that have coupon rates which adjust over
time (subject to certain periodic and lifetime  limitations) in conjunction with
changes  in  short-term  interest  rates.  Approximately  73% of the  ARM  loans
underlying  the ARM  securities  and  collateral  for  collateralized  bonds are
indexed to and reset based upon the level of six-month LIBOR;  approximately 15%
of the ARM loans are indexed to and reset  based upon the level of the  one-year
Constant   Maturity  Treasury  (CMT)  index.  The  following  table  presents  a
breakdown,  by principal balance, of the Company's collateral for collateralized
bonds and ARM and fixed  mortgage  securities by type of underlying  loan.  This
table excludes derivative and residual  securities,  other investments and loans
held for sale.

                      Investment Portfolio Composition (1)
                                 ($ in millions)



- ---------------------------- ------------------ ------------------ ------------------- ------------------ ------------------
                                                                     Other Indices
                              LIBOR Based ARM     CMT Based ARM        Based ARM              Fixed-Rate
                                   Loans              Loans              Loans                   Loans               Total
- ---------------------------- ------------------ ------------------ ------------------- ------------------ ------------------
                                                                                                        
2001, Quarter 3                    527.4             173.2                78.2                  1,802.4            2,581.2
2001, Quarter 4                    472.4             144.6                73.6                  1,765.8            2,456.4
2002, Quarter 1                    410.2             100.2                65.7                  1,725.1            2,301.2
2002, Quarter 2                    452.6              90.1                63.8                  1,740.2            2,346.7
- ---------------------------- ------------------ ------------------ ------------------- ------------------ ------------------
<FN>

(1)  Includes only the principal amount of collateral for collateralized bonds,
     ARM securities and fixed-rate mortgage securities.
</FN>


The average  asset yield is reduced for the  amortization  of  premiums,  net of
discounts on the  investment  portfolio.  As  indicated in the table below,  net
premium on the collateral for collateralized  bonds, ARM securities,  fixed-rate
mortgage  securities at June 30, 2001, was $18.3 million, or approximately 0.78%
of the aggregate balance of collateral for collateralized  bonds, ARM securities
and  fixed-rate  securities.  The $18.3  million net  premium  consists of gross
collateral premiums of $42.7 million,  less gross collateral  discounts of $24.4
million.  Of the $42.7 million in gross  premiums on  collateral,  $30.7 million
relates to the  premium on  multifamily  and  commercial  mortgage  loans with a
principal  balance of $795.8  million at June 30,  2002,  and that have  average
prepayment   lockouts  or  yield  maintenance  to  2008.  Net  premium  on  such
multifamily  and commercial  loans is $24.9 million.  Amortization  expense as a
percentage of principal  pay-downs has increased from 1.31% for the three months
ended  June  30,  2001 to 1.51%  for the same  period  in  2002.  The  principal
prepayment rate for the Company (indicated in the table below as "CPR Annualized
Rate") was  approximately  17% for the three months ended June 30, 2002.  CPR or
"constant  prepayment rate" is a measure of the annual prepayment rate on a pool
of loans.

                         Premium Basis and Amortization
                                 ($ in millions)



- -------------------------------------------------------------------------------------------------------------------------
                                                                                                             Amortization
                                                                           CPR                             Expense as a % of
                                                  Amortization         Annualized           Principal         Principal
                            Net Premium              Expense               Rate             Paydowns           Paydowns
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                     
2001, Quarter 3                   23.7                  2.1                28%                162.9              1.30%
2001, Quarter 4                   22.4                  1.8                24%                122.0              1.46%
2002, Quarter 1                   20.0                  2.4                26%                150.9              1.59%
2002, Quarter 2                   18.3                  1.5                17%                 99.4              1.51%
- -------------------------------------------------------------------------------------------------------------------------


Credit Exposures.  The Company invests in  collateralized  bonds or pass-through
securitization   structures.   Generally  these  securitization  structures  use
over-collateralization,  subordination,  third-party guarantees,  reserve funds,
bond insurance, mortgage pool insurance or any combination of the foregoing as a
form of credit enhancement. The Company generally has retained a limited portion
of the direct credit risk in these  securities.  In most instances,  the Company
retained the "first-loss" credit risk on pools of loans that it has securitized.

The following table summarizes the aggregate  principal amount of collateral for
collateralized  bonds and ARM and fixed-rate  mortgage  pass-through  securities
outstanding;  the direct credit exposure retained by the Company (represented by
the amount of  over-collateralization  pledged and subordinated securities owned
by the  Company),  net of the credit  reserves and  discounts  maintained by the
Company for such exposure;  and the actual credit losses incurred for each year.
For 2002 and 2001, the table includes any subordinated  security retained by the
Company,  whereas in prior years the table included only subordinated securities
rated below "BBB" by one of the nationally recognized rating agencies.

The table  excludes  other  forms of credit  enhancement  from which the Company
benefits,  and based upon the performance of the underlying  loans,  may provide
additional protection against losses. These additional  protections include loss
reimbursement  guarantees  with a  remaining  balance  of $30.3 and a  remaining
deductible aggregating $2.0 million on $108 million of securitized single family
mortgage loans which are subject to such  reimbursement  agreements;  guarantees
aggregating $28.7 million on $308.3 million of securitized  commercial  mortgage
loans,  whereby  losses  on such  loans  would  need to  exceed  the  respective
guarantee amount before the Company would incur credit losses;  and $326 million
of  securitized  single  family  mortgage  loans  which are  subject  to various
mortgage  pool  insurance  policies  whereby  losses  would  need to exceed  the
remaining  stop loss of at least 39% on such  policies  before the Company would
incur losses.

                    Credit Reserves and Actual Credit Losses
                                 ($ in millions)



- ----------------------------------------------------------------------------------------------------------------------
                           Outstanding Loan     Credit Exposure, Net    Actual Credit   Credit Exposure, Net of Credit
                          Principal Balance     of Credit Reserves        Losses         Reserves to Outstanding Loan
                                                                                                    Balance
- ----------------------------------------------------------------------------------------------------------------------
                                                                                       
2001, Quarter 3               2,771.2                 130.4                 9.2                   4.71%
2001, Quarter 4               2,588.4                 153.5                 7.1                   5.93%
2002, Quarter 1               2,423.0                 141.8                 6.0                   5.85%
2002, Quarter 2               2,437.8                 114.6                 8.4                   4.70%


The following table summarizes single family mortgage loan, manufactured housing
loan  and  commercial  mortgage  loan  delinquencies  as  a  percentage  of  the
outstanding  collateral  balance for those  securities  in which the Company has
retained a portion of the direct credit risk. The  delinquencies as a percentage
of the outstanding  collateral  balance have increased to 2.78% at June 30, 2002
from 1.87% at June 30, 2001  primarily due to four  commercial  loans which have
become  delinquent;  one of which has  subsequently  been brought  current.  The
Company monitors and evaluates its exposure to credit losses and has established
reserves based upon anticipated  losses,  general economic conditions and trends
in the investment portfolio.

                           Delinquency Statistics (1)



- -------------------------------------------------------------------------------------------------------------------------
                                                              90 days and over delinquent
                                 60 to 90 days delinquent                 (2)                          Total
- -------------------------------------------------------------------------------------------------------------------------
                                                                                              
2001, Quarter 3                            0.39%                         1.61%                         2.00%
2001, Quarter 4                            0.28%                         1.99%                         2.27%
2002, Quarter 1                            0.76%                         1.83%                         2.59%
2002, Quarter 2                            0.59%                         2.19%                         2.78%
<FN>

(1)  Excludes other investments and loans held for sale or securitization.
(2)  Includes foreclosures, repossessions and REO.
</FN>


Recent  Accounting   Pronouncements.  In  June 2001,  the  Financial  Accounting
Standards  Board ("FASB")  issued  Statement of Financial  Accounting  Standards
("SFAS") No. 143,  "Accounting for Asset Retirement  Obligations."  SFAS No. 143
addresses financial accounting and reporting for obligations associated with the
retirement of tangible  long-lived  assets and the associated  asset  retirement
costs. SFAS No. 143 is effective for fiscal years beginning after June 15, 2002.
The  Company  does  not  believe  the  adoption  of SFAS  No.  143  will  have a
significant  impact on the  financial  position,  results of  operations or cash
flows of the Company.

In   August   2001,  the   FASB   issued  SFAS  No.  144,  "Accounting  for  the
Impairment of Long-lived Assets" which supercedes SFAS No. 121,  "Accounting for
the Impairment of Long-lived Assets and for Long-lived Assets to Be Disposed Of"
and the  accounting  and reporting  provisions of  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 the  disposal of a segment of
business.  This statement is effective for fiscal years beginning after December
15,  2001.  SFAS No. 144 retains  many of the  provisions  of SFAS No. 121,  but
addresses  certain  implementation  issues  associated with that Statement.  The
adoption  of SFAS No.  144 did not have a  significant  impact on the  financial
position, results of operations or cash flows of the Company.

In  April  2002, the  FASB  issued  SFAS No. 145,  "Recission of FASB Statements
No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections".
Effective  January 1,  2003,  SFAS No. 145  requires  gains and losses  from the
extinguishment  or repurchase of debt to be  classified as  extraordinary  items
only if they meet the criteria for such  classification in APB 30. Until January
1, 2003, gains and losses from the  extinguishment or repurchase of debt must be
classified as extraordinary items, as Dynex has done. After January 1, 2003, any
gain or loss resulting from the  extinguishment or repurchase of debt classified
as an  extraordinary  item in a prior period that does not meet the criteria for
such classification under APB 30 must be reclassified.

In July 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or  Disposal  Activities".  Effective  January 1,  2003,  SFAS No. 146
requires   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.  This SFAS applies to activities that are initiated after
December 31, 2002. The Company has not yet assessed the impact of this statement
on its financial position or results of operations.


                         LIQUIDITY AND CAPITAL RESOURCES

The Company has historically  financed its operations from a variety of sources.
These sources have included cash flow generated  from the investment  portfolio,
including  net  interest  income and  principal  payments  and  prepayments.  In
addition,  while the Company was operating its loan production  operations,  the
Company  generated cash flow from common stock offerings  including  through the
dividend reinvestment plan, short-term warehouse lines of credit with commercial
and investment  banks,  repurchase  agreements  and the capital  markets via the
asset-backed securities market (which provides long-term non-recourse funding of
the investment portfolio via the issuance of collateralized  bonds). Since 1999,
the  Company  has  focused  on  substantially  reducing  its  recourse  debt and
minimizing its capital requirements. Effective July 15, 2002, with the repayment
in full of the July 2002 Senior Notes,  the Company has  essentially  repaid all
remaining  outstanding  recourse  debt.  Furthermore,  the Company's  investment
portfolio  continues to provide positive cash flow, which can be utilized by the
Company  for  reinvestment  or other  purposes.  Cash at June 30, 2002 was $55.8
million of which $48.1  million was used to pay off the Senior Notes on July 15,
2002.  .Should the  Company's  future  operations  require  access to sources of
capital such as lines of credit and repurchase agreements,  the Company believes
that it would be able to access such sources.

Non-recourse Debt. Dynex,  through  limited-purpose  finance  subsidiaries,  has
issued  non-recourse  debt  in the  form of  collateralized  bonds  to fund  the
majority of its investment  portfolio.  The obligations under the collateralized
bonds are payable solely from the collateral  for  collateralized  bonds and are
otherwise  non-recourse to Dynex.  The maturity of each class of  collateralized
bonds is directly  affected by the rate of principal  prepayments on the related
collateral.  Each series is also  subject to  redemption  according  to specific
terms of the respective indentures, generally on the earlier of a specified date
or when the  remaining  balance of the bonds  equals 35% or less of the original
principal  balance of the bonds.  At June 30,  2002,  Dynex had $2.2  billion of
collateralized bonds outstanding.

Recourse Debt. As of June 30, 2002, the Company has $46.3 million outstanding of
its senior notes issued in July 1997 and due July 15, 2002 (the "Senior Notes").
On March  30,  2001,  the  Company  entered  into an  amendment  to the  related
indenture governing the Senior Notes (the "Supplemental  Indenture") whereby the
Company  pledged to the  Trustee of the Senior  Notes  substantially  all of the
Company's  unencumbered  assets and the stock of its material  subsidiaries.  In
consideration  of this pledge,  the indenture was further amended to provide for
the release of the Company from certain covenant  restrictions in the indenture,
and specifically provided for the Company's ability to make distributions on its
capital  stock in an amount  not to exceed the sum of (a) $26  million,  (b) the
cash  proceeds  of any  "permitted  subordinated  indebtedness",  (c)  the  cash
proceeds  of  the  issuance  of any  "qualified  capital  stock",  and  (d)  any
distributions  required in order for the Company to maintain its REIT status. In
addition, the Company entered into a Purchase Agreement with holders of 50.1% of
the Senior  Notes which  require the Company to  purchase,  and such  holders to
sell, their respective  Senior Notes at various discounts based on a computation
of the Company's  available cash. The discounts  provided for under the Purchase
Agreement  are as follows:  by April 15,  2001,  10%; by July 15,  2001,  8%; by
October 15, 2001, 6%; by January 15, 2002, 4%; by March 1, 2002, 2%;  thereafter
until  maturity,  0%. Through June 30, 2002, the Company has retired  $50,420 of
Senior Notes for $46,297 in cash under the Purchase  Agreement,  and the Company
had no further obligations under such Purchase Agreement.

On   July  15,  2002,  the  Company  satisfied   and   discharged   the   entire
indebtedness on the Senior Notes.  Collateral  pledge to secure the Senior Notes
was released  and the Company was released  from all  associated  operating  and
distribution restrictions .



                                     Table 1
                         Non-GAAP Net Balance Sheet (1)
                                ($ in thousands)

                                                                               
                                                                             June 30, 2002
                                                                            -----------------
ASSETS
Investments:
   Collateral for collateralized bonds                                         $  2,344,885
   Less:  Collateralized bonds issued                                            (2,192,818)
                                                                            -----------------
     Net investment in collateralized bonds securities                              152,067
   Securities                                                                         2,992
   Other investments                                                                 58,211
   Loans                                                                             14,820
                                                                            -----------------
                                                                                    228,090

   Cash                                                                              55,831
   Other assets                                                                       5,979
                                                                            -----------------
                                                                               $    289,900
                                                                            =================

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
   Notes payable                                                               $     46,400
   Other liabilities                                                                  3,193
                                                                            -----------------
                                                                                     49,593
                                                                            -----------------

Shareholders' Equity:
   Preferred stock, par value $.01 per share                                         94,586
    Common stock, par value $.01 per share                                              109
   Additional paid-in capital                                                       364,743
   Accumulated other comprehensive loss                                             (17,508)
   Accumulated deficit                                                             (201,623)
                                                                            -----------------
                                                                                    240,307
                                                                            -----------------
                                                                               $    289,900
                                                                            =================
<FN>

     (1) This  presents  the balance  sheet where the  collateralized  bonds are
"netted" against the collateral for collateralized bonds. This presentation does
not comply with  generally  accepted  accounting  principles  applicable  to the
Company's  transactions.  Management  has included this table to illustrate  the
Company's net  investment in the  collateralized  bonds,  which  represents  its
economic interest in the collateralized bond securities.
</FN>


                           FORWARD-LOOKING STATEMENTS

Certain written  statements in this Form 10-Q made by the Company,  that are not
historical fact constitute  "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. Such forward-looking statements may
involve  factors  that could  cause the actual  results of the Company to differ
materially from historical  results or from any results  expressed or implied by
such  forward-looking  statements.  The Company cautions the public not to place
undue reliance on forward-looking statements,  which may be based on assumptions
and anticipated events that do not materialize.  The Company does not undertake,
and the Securities Litigation Reform Act specifically relieves the Company from,
any obligation to update any forward-looking statements.

Factors that may cause actual results to differ from historical  results or from
any  results  expressed  or implied by  forward-looking  statements  include the
following:

Economic Conditions. The Company is affected by general economic conditions. The
risk of defaults and credit losses could increase during an economic slowdown or
recession. This could have an adverse effect on the performance of the Company's
securitized loan pools and on the Company's overall financial performance.

Capital Resources.  Cash flows from our portfolio are subject to fluctuation due
to changes  in interest  rates, repayment  rates and  default  rates and related
losses.

Interest Rate Fluctuations.  The Company's income depends on its ability to earn
greater  interest on its  investments  than the interest  cost to finance  these
investments.  Interest rates in the markets served by the Company generally rise
or fall with  interest  rates as a whole.  A  majority  of the  loans  currently
pledged as collateral for  collateralized  bonds by the Company are  fixed-rate.
The Company  currently  finances these  fixed-rate  assets through  non-recourse
debt,  approximately  $289.3 million of which is variable  rate. In addition,  a
significant  amount of the  investments  held by the Company is  adjustable-rate
collateral for  collateralized  bonds.  These  investments are financed  through
non-recourse  long-term  collateralized bonds. The net interest spread for these
investments  could  decrease  materially  during  a  period  of  rapidly  rising
short-term  interest rates, since the investments  generally have interest rates
which reset on a delayed basis and have periodic interest rate caps, whereas the
related borrowing have no delayed resets or such interest rate caps.

Defaults. Defaults by borrowers on loans securitized by the Company and where it
has retained  credit risk may have an adverse impact on the Company's  financial
performance,  if actual credit losses differ  materially  from estimates made by
the Company.  The  allowance for losses is calculated on the basis of historical
experience  and  management's  best  estimates.  Actual  default  rates  or loss
severity  may  differ  from  the  Company's  estimate  as a result  of  economic
conditions.  In particular,  the default rate and loss severity on the Company's
portfolio  of  manufactured   housing  loans  has  been  higher  than  initially
estimated.  Actual  defaults on ARM loans may increase  during a rising interest
rate  environment.  The Company believes that its reserves are adequate for such
risks on loans that were delinquent as of June 30, 2002.

Third-party  Servicers.  Third-party  servicers  service  the  majority  of  the
Company's  investment  portfolio.   To  the  extent  that  these  servicers  are
financially impaired,  the performance of the Company's investment portfolio may
deteriorate, and defaults and credit losses may be greater than estimated.

Prepayments.  Prepayments  by borrowers on loans  securitized by the Company may
have an adverse impact on the Company's financial  performance.  Prepayments are
expected  to  increase  during a  declining  interest  rate or flat yield  curve
environment.  The Company's  exposure to rapid  prepayments is primarily (i) the
faster amortization of premium on the investments and, to the extent applicable,
amortization  of bond discount,  and (ii) the  replacement of investments in its
portfolio with lower yield securities.

Depository Institution Strategy. The Company intends to explore the formation or
acquisition of a depository  institution.  However, the pursuit of this strategy
is subject to the outcome of the Company's  investigation.  No business plan has
been prepared for such strategy.  Therefore, any forward-looking  statement made
is subject to the outcome of a variety of factors that are unknown at this time.

     Competition.  The  financial  services  industry  is a  highly  competitive
market.  Increased competition in the market has adversely affected the Company,
and may continue to do so.

Regulatory Changes. The Company's businesses as of June 30, 2002 are not subject
to any material federal or state regulation or licensing requirements.  However,
changes in existing laws and regulations or in the  interpretation  thereof,  or
the introduction of new laws and regulations, could adversely affect the Company
and the  performance of the Company's  securitized  loan pools or its ability to
collect on its delinquent property tax receivables.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

Market  risk  generally  represents  the risk of loss that may  result  from the
potential  change in the value of a financial  instrument due to fluctuations in
interest and foreign exchange rates and in equity and commodity  prices.  Market
risk is inherent to both derivative and  non-derivative  financial  instruments,
and  accordingly,  the scope of the  Company's  market risk  management  extends
beyond derivatives to include all market risk sensitive  financial  instruments.
As a financial  services  company,  net interest  margin  comprises  the primary
component of the Company's earnings. Additionally, cash flow from the investment
portfolio  represents the primary component of the Company's incoming cash flow.
The Company is subject to risk resulting from interest rate  fluctuations to the
extent that there is a gap between the amount of the Company's  interest-earning
assets and the amount of interest-bearing  liabilities that are prepaid,  mature
or re-price within specified periods.

The Company  monitors the  aggregate  cash flow,  projected net yield and market
value of its  investment  portfolio  under various  interest rate and prepayment
assumptions.  While certain  investments  may perform poorly in an increasing or
decreasing  interest rate  environment,  other investments may perform well, and
others may only be minimally impacted.

The Company  focuses on the  sensitivity  of its cash flow,  and  measures  such
sensitivity to changes in interest rates.  Changes in interest rates are defined
as instantaneous,  parallel,  and sustained interest rate movements in 100 basis
point  increments.  The Company  estimates its net interest margin cash flow for
the next twenty-four  months assuming no changes in interest rates from those at
period end. Once the base case has been estimated,  cash flows are projected for
each of the defined  interest rate  scenarios.  Those scenario  results are then
compared against the base case to determine the estimated change to cash flow.

The following  table  summarizes  the  Company's  net interest  margin cash flow
sensitivity analysis as of June 30, 2002. This analysis represents  management's
estimate  of the  percentage  change in net  interest  margin  cash flow given a
parallel shift in interest  rates,  as discussed  above.  Other  investments are
excluded from this analysis  because they are not interest rate  sensitive.  The
"Base" case  represents  the interest rate  environment as it existed as of June
30, 2002. At June 30, 2002,  one-month  LIBOR was 1.84% and six-month  LIBOR was
1.96%. The analysis is heavily dependent upon the assumptions used in the model.
The effect of changes in future interest rates,  the shape of the yield curve or
the  mix  of  assets  and   liabilities  may  cause  actual  results  to  differ
significantly  from  the  modeled  results.   In  addition,   certain  financial
instruments  provide  a degree of  "optionality."  The most  significant  option
affecting the Company's  portfolio is the borrowers' option to prepay the loans.
The model applies prepayment rate assumptions representing management's estimate
of  prepayment  activity on a projected  basis for each  collateral  pool in the
investment portfolio. The model applies the same prepayment rate assumptions for
all five cases  indicated  below.  The  extent to which  borrowers  utilize  the
ability to  exercise  their  option may cause  actual  results to  significantly
differ from the analysis. Furthermore, the projected results assume no additions
or  subtractions  to the  Company's  portfolio,  and no change to the  Company's
liability  structure.  Historically,  there have been significant changes in the
Company's assets and liabilities, and there are likely to be such changes in the
future.



                                               % Change in Net
         Basis Point                           Interest Margin
     Increase (Decrease)                        Cash Flow From
      in Interest Rates                           Base Case
- ------------------------------            ---------------------------
                                                   
            +200                                   (14.4)%
            +100                                    (7.9)%
            Base
            -100                                      9.2%
            -200                                     19.3%


Approximately $607 million of the Company's  investment portfolio as of June 30,
2002 is  comprised  of loans or  securities  that have coupon rates which adjust
over time (subject to certain periodic and lifetime  limitations) in conjunction
with changes in short-term interest rates.  Approximately 73% and 15% of the ARM
loans underlying the Company's ARM securities and collateral for  collateralized
bonds are  indexed  to and reset  based  upon the level of  six-month  LIBOR and
one-year CMT, respectively.

Generally,  during a period of rising  short-term  interest rates, the Company's
net interest  spread  earned on its  investment  portfolio  will  decrease.  The
decrease of the net  interest  spread  results from (i) the lag in resets of the
ARM loans underlying the ARM securities and collateral for collateralized  bonds
relative to the rate resets on the associated borrowings and (ii) rate resets on
the ARM loans  which are  generally  limited  to 1% every six months or 2% every
twelve months and subject to lifetime caps, while the associated borrowings have
no such  limitation.  As short-term  interest rates  stabilize and the ARM loans
reset, the net interest margin may be restored to its former level as the yields
on the ARM loans adjust to market  conditions.  Conversely,  net interest margin
may increase following a fall in short-term interest rates. This increase may be
temporary  as the yields on the ARM loans  adjust to the new  market  conditions
after a lag period. In each case, however, the Company expects that the increase
or decrease in the net interest spread due to changes in the short-term interest
rates  to be  temporary.  The net  interest  spread  may  also be  increased  or
decreased  by the  proceeds  or  costs  of  interest  rate  swap,  cap or  floor
agreements, to the extent that the Company has entered into such agreements.

The remaining portion of the Company's investment portfolio as of June 30, 2002,
approximately  $1.74  billion,  is  comprised of loans or  securities  that have
coupon rates that are fixed. The Company has substantially  limited its interest
rate  risk  on  such   investments   through  (i)  the  issuance  of  fixed-rate
collateralized  bonds which  approximated  $1.3 billion as of June 30, 2002, and
(ii) equity, which was $240.3 million. Overall, the Company's interest rate risk
is primarily  related both to the rate of change in short term  interest  rates,
and to the level of short-term interest rates.

In  addition,  the  company  has  entered into an interest rate swap to mitigate
its  interest  rate risk  exposure  on $100  million  in  notional  value of its
variable  rate bonds.  The swap  agreement  has been  constructed  such that the
Company will pay  interest at a fixed rate of 3.73% on the  notional  amount and
will receive interest based on one month LIBOR on the same notional amount.  The
impact on cash flows from the interest  rate swap has been included in the table
above for each of the respective interest-rate scenarios.


PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

GLS Capital, Inc. ("GLS"), a subsidiary of the Company, together with the County
of Allegheny, Pennsylvania ("Allegheny County"), were defendants in a lawsuit in
the Commonwealth  Court of Pennsylvania (the  "Commonwealth  Court") wherein the
plaintiffs  challenged the right of Allegheny  County and GLS to collect certain
interest,  costs and expenses related to delinquent  property tax receivables in
Allegheny County.  This lawsuit was related to the purchase by GLS of delinquent
property tax  receivables  from  Allegheny  County in 1997,  1998,  and 1999 for
approximately  $58.3  million.  In July  2001,  the  Commonwealth  Court  ruling
addressed,  among  other  things,  (i) the right of the Company to charge to the
delinquent  taxpayer a rate of interest of 12% versus 10% on the  collection  of
its delinquent property tax receivables, (ii) the charging of attorney's fees to
the delinquent  taxpayer for the collection of such tax  receivables,  and (iii)
the charging to the  delinquent  taxpayer of certain  other fees and costs.  The
Commonwealth  Court  remanded for further  consideration  to the Court of Common
Pleas items (i) and (iii),  and ruled that neither  Allegheny County nor GLS had
the right to charge  attorney's fees to the delinquent  taxpayer  related to the
collection  of such  tax  receivables,  reversing  the  Court  of  Common  Pleas
decision.  The  Pennsylvania  Supreme  Court has  accepted the  Application  for
Extraordinary  Jurisdiction  filed by Allegheny  County and GLS. No damages have
been claimed in the action; however, the decision may impact the ultimate amount
recoverable on the delinquent property tax receivables,  including attorney fees
incurred in the collection process.

The Company is also subject to other lawsuits or claims which have arisen in the
ordinary  course of its  business,  some of which seek damages in amounts  which
could be material to the  financial  statements.  Although no  assurance  can be
given with respect to the ultimate  outcome of any such litigation or claim, the
Company  believes  the  resolution  of such  lawsuits  or claims will not have a
material  effect  on  the  Company's   consolidated  balance  sheet,  but  could
materially affect consolidated results of operations in a given year.


Item 2.  Changes in Securities and Use of Proceeds

On April 25,  2002,  the  Company  completed  the  issuance  of $605  million of
collateralized  bonds.  These bonds were  collateralized by single-family  loans
aggregating $602 million,  $447 million of which were loans already owned by the
Company and $155  million of which  represented  new loans from the  purchase of
mortgage backed  securities  from third parties  pursuant to certain call rights
owned by the Company.  The  transaction  has been  accounted for as a financing;
thus the loans and associated bonds are included in the Company's second quarter
2002 consolidated  balance sheet as assets and liabilities of the Company.  Cash
proceeds from the  securitization,  net of related costs, was  approximately $24
million. The Company used the proceeds from the securitization  toward repayment
of the Senior Notes due July 15, 2002.


Item 3.  Defaults Upon Senior Securities

Not applicable


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

Not applicable


Item 5.  Other Information

None


Item 6.  Exhibits and Reports on Form 8-K

    (a)  Exhibits



                                  
     3.1  Articles of Incorporation of the Registrant, as amended, effective as of February 4, 1988.
           (Incorporated herein by reference to the Company's Amendment No. 1 to the Registration
           Statement on Form S-3 (No. 333-10783) filed March 21, 1997.)

      3.2  Amended Bylaws of the Registrant  (Incorporated by reference to the Company's Annual Report
           on Form 10-K for the year ended December 31, 1992, as amended.)

      3.3  Amendment to the Articles of Incorporation, effective December 29, 1989 (Incorporated
           herein by reference to the Company's Amendment No. 1 to the Registration Statement on Form
           S-3 (No. 333-10783) filed March 21, 1997.)

      3.4  Amendment to Articles of Incorporation, effective June 27, 1995 (Incorporated herein by
           reference to the Company's Current Report on Form 8-K (File No. 1-9819), dated June 26,
           1995.)

      3.5  Amendment to Articles of Incorporation, effective October 23, 1995, (Incorporated herein by
           reference to the Company's Current Report on Form 8-K (File No. 1-9819), dated October 19,
           1995.)

      3.6  Amendment  to  the  Articles  of  Incorporation,
           effective October 9, 1996,  (Incorporated herein
           by reference to the Registrant's  Current Report
           on Form 8-K, filed October 15, 1996.)

      3.7  Amendment  to  the  Articles  of  Incorporation,
           effective October 10, 1996, (Incorporated herein
           by reference to the Registrant's  Current Report
           on Form 8-K, filed October 15, 1996.)

      3.8  Amendment to the Articles of Incorporation, effective October 19, 1992. (Incorporated
           herein by reference to the Company's Amendment No. 1 to the Registration Statement on Form
           S-3 (No. 333-10783) filed March 21, 1997.)

      3.9  Amendment to the Articles of Incorporation, effective August 17, 1992.  (Incorporated
           herein by reference to the Company's Amendment No. 1 to the Registration Statement on Form
           S-3 (No. 333-10783) filed March 21, 1997.)

      3.10 Amendment to Articles of Incorporation, effective April 25, 1997.  (Incorporated herein by
           reference to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31,
           1997.)

      3.11 Amendment to Articles of Incorporation, effective May 5, 1997.  (Incorporated herein by
           reference to the Company's Quarterly Report on Form 10-Q for the quarter ended March 31,
           1997.)

      3.12 Amendments to the Bylaws of the Company.

    (b)    Reports on Form 8-K

           Current report on Form 8-K as filed with the Commission on April 29, 2002, regarding the settlement Agreement dated
           April 26, 2002, by and among Dynex Capital, Inc. and Leeward Capital LP, Leeward Investments, L.L.C., Mr. Eric Van
           der Porten and Mr. James M. Bogin.


                                   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.

                                      DYNEX CAPITAL, INC.





                                      By:      /s/ Stephen J. Benedetti
                                           -------------------------------------
                                              Stephen J. Benedetti,
                                              Executive Vice President
                                              (authorized officer of registrant)


                                      By:      /s/ Stephen J. Benedetti
                                           -------------------------------------
                                               Stephen J. Benedetti
                                               (principal accounting officer)

Dated:  August 20, 2002

                                                                    Exhibit 3.12


                       CERTIFICATE OF AMENDMENT OF BYLAWS
                                       OF
                               DYNEX CAPITAL, INC.


     The undersigned, being the duly appointed Secretary of Dynex Capital, Inc.,
a Virginia corporation (the "Company"),  hereby certifies that, by the unanimous
vote of the Board of  Directors  at a meeting  duly held on July 25,  2002,  the
Company's Amended and Restated Bylaws ("Bylaws") was amended as follows:


     (1) By adding a new Section 3.16 to Article III, to read in its entirety
         as follows:

               "SECTION 3.16 Parliamentary  Authority. The rules contained in
      the current  edition of Robert's  Rules of Order  Newly  Revised  shall
      govern the  Company in all cases to which  they are  applicable  and in
      which they are not inconsistent with these Bylaws and any special rules
      of order the Company may adopt."

     (2) By  deleting  the last  sentence  of  Section  5.01 of Article V of the
         Bylaws and inserting in lieu thereof the following:

               "The Board of  Directors  may elect from among the members of
      the Board,  a Chairman of the Board and Vice  Chairman of the Board,
      both of whom need not be an officer of the Company."



Dated:  August 20, 2002


                                         /s/ STEPHEN J. BENEDETTI
                                        ---------------------------------------
                                        Stephen J. Benedetti, Secretary