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

                                    FORM 10-K
(Mark One)
     |X|  ANNUAL  REPORT  PURSUANT  TO  SECTION  13 OR 15(d)  OF THE  SECURITIES
EXCHANGE ACT OF 1934 For the fiscal year ended December 31, 2002
                                       OR
     |_|  TRANSITION  REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES
EXCHANGE ACT OF 1934
                          MERIT SECURITIES CORPORATION
             (Exact name of registrant as specified in its charter)
                                    33-83524
                               Commission File No.

     Virginia                                                  54-1736551
(State or other jurisdiction of                             (I.R.S. Employer
 incorporation or organization)                             Identification No.)

4551 Cox Road, Suite 300, Glen Allen, Virginia                   23060-6740
  (Address of principal executive offices)                       (Zip Code)

                                 (804) 217-5800
              (Registrant's telephone number, including area code)

        Securities registered pursuant to Section 12(b) of the Act: NONE

        Securities registered pursuant to Section 12(g) of the Act: NONE

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

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

Indicate  by check  mark whether  the registrant  is  an  accelerated  filer (as
defined in Exchange Act Rule 12b-2). Yes |_| No |X|

Aggregate market value of voting stock held by  non-affiliates of the registrant
as of the latest practicable date, February 28, 2003:
None

As of February 28, 2002, the latest practicable date, there were 1,000 shares of
Merit Securities Corporation common stock outstanding.

The registrant meets the conditions set forth in General Instruction I(1)(a) and
(b) of Form  10-K  and,  therefore,  is  furnishing  the  abbreviated  narrative
disclosure specified in Paragraph (2) of General Instruction I.





                                       (i)
                          MERIT SECURITIES CORPORATION
                          2002 FORM 10-K ANNUAL REPORT


                                TABLE OF CONTENTS




                                                                                                           Page
                                                                                                          Number
PART I.

                                                                                                     
         Item 1.   Business..................................................................................1
         Item 2.   Properties................................................................................3
         Item 3.   Legal Proceedings.........................................................................3
         Item 4.   Submission of Matters to a Vote of Security Holders.......................................3

PART II.

         Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters.....................3
         Item 6.   Selected Financial Data...................................................................3
         Item 7.   Management's Discussion and Analysis of Financial Condition and
                   Results of Operations.....................................................................3
         Item 7A.  Quantitative and Qualitative Disclosures about Market Risk................................8
         Item 8.   Financial Statements and Supplementary Data..............................................11
         Item 9.   Changes In and Disagreements with Accountants on Accounting and
                   Financial Disclosure.....................................................................24

PART III.

         Item 10.  Directors and Executive Officers of the Registrant.......................................24
         Item 11.  Executive Compensation...................................................................24
         Item 12.  Security Ownership of Certain Beneficial Owners and Management...........................24
         Item 13.  Certain Relationships and Related Transactions...........................................24

PART IV.

         Item 14.  Controls and Procedures..................................................................24
         Item 15.  Exhibits, Financial Statement Schedules and Reports on Form 8-K..........................25

SIGNATURES         .........................................................................................28








                                     PART I

Item 1.    BUSINESS

Merit  Securities  Corporation  (the "Company") was  incorporated in Virginia on
August  19,  1994.  The  Company  is  a  wholly-owned,  limited-purpose  finance
subsidiary  of  Issuer  Holding  Corporation  ("IHC"),  which is a  wholly-owned
subsidiary of Dynex Capital,  Inc.  ("Dynex"),  a New York Stock Exchange listed
financial  services company (symbol:  DX). The financial  statements include the
amounts  of the  Company  and  its  wholly  owned  subsidiary,  Financial  Asset
Securitization, Inc. (FASI).

The Company was organized to facilitate the  securitization of loans through the
issuance and sale of collateralized  bonds (the "Bonds").  The Bonds are secured
by securities and loans backed primarily by: (i) mortgage loans secured by first
or second liens on residential  property,  and manufactured  housing installment
loans  secured  by either a UCC  filing or a motor  vehicle  title,  (ii)  other
mortgage pass-through certificates or mortgage-collateralized  obligations,  and
(iii)  consumer  installment  loans  (collectively,  the  "Collateral").  In the
future,  the Company may also securitize other types of loans or securities such
as Federal National Mortgage Association Mortgage-Backed  Certificates,  Federal
Home Loan  Mortgage  Corporation  Mortgage-Backed  Certificates,  or  Government
National Mortgage Association Mortgage-Backed Certificates.

After  payment  of  the  expenses  of an  offering  and  certain  administrative
expenses,  the net proceeds from an offering of Bonds have been used to purchase
Collateral  from IHC or various  third  parties.  IHC has used the  proceeds  to
reduce  indebtedness  incurred  to obtain  such loans or to  acquire  additional
Collateral.  After the  issuance of a series of Bonds,  the Company may sell the
Collateral securing that series of Bonds, subject to the lien of the Bonds.

From the date of its  inception  to December  31,  2002,  the Company has issued
fifteen  (15) series of Bonds  totaling  approximately  $9.7  billion  aggregate
principal  amount.  To date,  eleven  (11) of these  series have been called and
collapsed  into  subsequent  issuances or called and  re-offered for sale. As of
December  31, 2002 and  December  31,  2001,  the Company had four (4) series of
Bonds  outstanding   totaling   approximately  $1.3  billion  and  $1.5  billion
respectively.

On April 25, 2002,  the Company completed  the securitization of $602 million of
single-family  mortgage loans and  the  associated  issuance of  $605 million of
collateralized  bonds.  Of the $602  million  of  single-family  mortgage  loans
securitized, $447 million were loans which were already owned by the Company and
$155  million  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.
Approximately  $12  million  of  delinquent  loans  were  not  included  in  the
securitization  and were  retained by the Company.  These loans were  considered
held-for-sale, and accordingly were adjusted to the lower of cost or market. The
Company no longer considers these loans held-for-sale.

At December 31, 2002, the Company had securities of approximately $308.6 million
remaining  for  issuance  under a shelf  registration  statement  filed with the
Securities and Exchange  Commission.  The Company does not currently  anticipate
issuing  additional  Bonds in the near future,  other than the possible call and
re-securitization or re-issuance of previously issued Bonds.

The Company competes in a national market with various financial firms. Economic
conditions, interest rates, regulatory changes and market dynamics all influence
the securities market.

                                 Securitization

The Company's  predominate  securitization  structure is  collateralized  bonds,
whereby  loans and  securities  are  pledged  to a trust  and the  trust  issues
non-recourse  collateralized  bonds  pursuant to an  indenture.  Generally,  for
accounting  and tax  purposes,  the loans and  securities  financed  through the
issuance of collateralized  bonds are treated as assets of the Company,  and the
collateralized  bonds are treated as debt of the Company.  The Company earns the


                                       1


net interest  spread between the interest income on the loans and securities and
the  interest  and  other  expenses  associated  with  the  collateralized  bond
financing.   The  net  interest  spread  is  directly  impacted  by  the  credit
performance of the underlying loans and securities,  by the level of prepayments
of the underlying  loans and securities and, to the extent  collateralized  bond
classes are  variable-rate,  may be affected by changes in short-term rates. The
Company's investment in the collateralized bonds is typically referred to as the
"over-collateralization",  which is  represented by the excess of the collateral
pledged over the associated collateralized bonds.


                           Investment Portfolio Risks

The  Company is exposed to several  types of risks  inherent  in its  investment
portfolio. These risks include credit risk (inherent in the loan and/or security
structure) and prepayment/interest rate risk (inherent in the underlying loan).

Credit Risk

Credit  risk is the risk of loss to the  Company  from the failure by a borrower
(or the proceeds from the  liquidation  of the  underlying  collateral) to fully
repay the principal balance and interest due on a loan. A borrower's  ability to
repay, or the value of the underlying collateral, could be negatively influenced
by economic and market conditions.  These conditions could be global,  national,
regional  or  local  in  nature.  Upon  securitization  of the  pool of loans or
securities backed by loans, the credit risk retained by the Company is generally
limited to its net investment in the collateralized  bond structure (referred to
as "principal balance of net investment", or as "over-collateralization") and/or
subordinated  [securities]  that  it  may  retain  from  a  securitization.  For
securitized  pools of loans,  the Company  provides  for  reserves  for expected
losses based on the current  performance of the  respective  pool; if losses are
experienced more rapidly due to market  conditions than the Company has provided
for in its  reserves,  the Company  may be  required  to provide for  additional
reserves for these  losses.  The Company also has credit risk related to certain
debt securities,  principally on those pledged as collateral for  collateralized
bonds, and recognizes losses when incurred or when such security is deemed to be
impaired on an other than temporary basis.

The  Company  evaluates  and  monitors  its  exposure  to credit  losses and has
established  reserves for probable credit losses based upon  anticipated  future
losses on the loans and securities,  general economic  conditions and historical
trends in the  portfolio.  For loans and  securities  pledged as collateral  for
collateralized  bonds,  the  Company  considers  its credit  exposure to include
over-collateralization  and retained subordinated securities. As of December 31,
2002, the Company's credit exposure on over-collateralization was $93.6 million.
The Company has reserves of $20.7 million relative to this credit exposure.  The
Company also has credit risk on loans that are not securitized amounting to $6.5
million at December 31, 2002.

The Company also has various other forms of credit enhancement which, based upon
the performance of the underlying loans and securities,  may provide  additional
protection  against  losses.  Specifically  $272.0  million of the single family
mortgage  loans in various pools are subject to various  mortgage pool insurance
policies whereby losses would need to exceed the remaining stop loss of at least
48.4% on such policies before the Company would incur losses;  and $94.0 million
of the single family  mortgage  loans are subject to various loss  reimbursement
agreements  totaling  $30.2  million with a remaining  aggregate  deductible  of
approximately $1.4 million.

Prepayment/Interest Rate Risk

The interest rate  environment  may also impact the Company.  For example,  in a
rising rate  environment,  the Company's net interest margin may be reduced,  as
the interest cost for its funding  sources could  increase more rapidly than the
interest earned on the associated  asset financed.  The Company's  floating-rate
funding  sources are  substantially  based on the  one-month  London  Inter-Bank
Offered Rate  ("LIBOR")  and  re-price at least  monthly,  while the  associated
assets are principally  six-month LIBOR or one-year  Constant  Maturity Treasury
("CMT") based and generally  re-price every six to twelve months.  Additionally,
the Company has  approximately  $254 million of fixed-rate  assets financed with
floating-rate  collateralized bond liabilities. In a declining rate environment,
net interest  margin may be enhanced for the  opposite  reasons.  In a period of
declining  interest  rates,  however,  loans and  securities  in the  investment
portfolio will generally  prepay more rapidly (to the extent that such loans are
not prohibited from prepayment),  which may result in additional amortization of
asset premium.  In a flat yield curve environment (i.e., when the spread between
the  yield on the  one-year  Treasury  security  and the  yield on the  ten-year


                                       2


Treasury  security is less than 1.0%),  single-family  adjustable  rate mortgage
("ARM")  loans  and  securities  tend  to  rapidly  prepay,  causing  additional
amortization  of asset  premium.  In addition,  the spread between the Company's
funding  costs and asset  yields would most likely  compress,  causing a further
reduction in the Company's net interest margin. Lastly, the Company's investment
portfolio may shrink,  or proceeds  returned from prepaid assets may be invested
in lower  yielding  assets.  The severity of the impact of a flat yield curve to
the Company would depend on the length of time the yield curve remained flat.

Item 2.    PROPERTIES

The Company has no physical properties.

Item 3.    LEGAL PROCEEDINGS

None.

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

Information in response to this Item is omitted pursuant to General  Instruction
I.


                                     PART II

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

All of the  Company's  outstanding  common  stock is owned by IHC.  Accordingly,
there is no market for its common stock.  The Company has paid no dividends with
respect to its common stock.

Item 6.    SELECTED FINANCIAL DATA

Information in response to this Item is omitted pursuant to General  Instruction
I.

Item 7.    MANAGEMENT'S  DISCUSSION  AND ANALYSIS  OF  FINANCIAL  CONDITION  AND
           RESULTS OF OPERATIONS


The  Company  is a  financial  services  company,  which  invests  in loans  and
securities consisting of or secured by, principally single family mortgage loans
and manufactured  housing  installment  loans. The loans and securities in which
the Company invests have generally been pooled and pledged (i.e. securitized) as
collateral  for  non-recourse  bonds  ("collateralized  bonds"),  which provides
long-term  financing  for such loans while  limiting  credit,  interest rate and
liquidity risk.

On April 25, 2002, the Company  completed the  securitization of $602 million of
single-family  mortgage  loans and the  associated  issuance of $605  million of
collateralized  bonds.  Of the $602  million  of  single-family  mortgage  loans
securitized, $447 million were loans which were already owned by the Company and
$155  million  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.
Approximately  $12  million  of  delinquent  loans  were  not  included  in  the
securitization  and were  retained by the Company.  These loans were  considered
available-for-sale,  and  accordingly  were  adjusted  to the  lower  of cost or
market. The Company no longer considers these loans available-for-sale.

                                       3






                          CRITICAL ACCOUNTING POLICIES

The discussion and analysis of the Company's  financial condition and results of
operations are based in large part upon its consolidated  financial  statements,
which have been  prepared in conformity  with  accounting  principles  generally
accepted  in the United  States of America.  The  preparation  of the  financial
statements requires management to make estimates and assumptions that affect the
reported  amounts of assets and liabilities and disclosure of contingent  assets
and liabilities at the date of the financial statements and the reported amounts
of revenue and expenses during the reported period.  Actual results could differ
from those estimates.

Critical  accounting  policies  are  defined  as those  that are  reflective  of
significant  judgements  or  uncertainties,  and which may result in  materially
different results under different assumptions and conditions, or the application
of which may have a material impact on the Company's financial  statements.  The
following are the Company's critical accounting policies.

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  securities  within  collateral  for  collateralized  bonds is
determined by  calculating  the present value of the projected net cash flows of
the  instruments,  using discount rates,  prepayment rate assumptions and credit
loss  assumptions  established  by  management.  The  discount  rate used in the
determination of fair value of the collateral for  collateralized  bonds was 16%
at December 31, 2002 and 2001.  The Company  utilizes a discount  rate of 16% in
determining  the fair  value of its  financial  instruments  when the  Company's
ownership  interest in such  financial  instrument is generally  represented  by
interests   rated   `BBB'  or  below,   and   generally   concentrated   in  the
overcollateralization   or  residual   interest   components.   Prepayment  rate
assumptions  at  December  31,  2002  and 2001  were  generally  at a  "constant
prepayment  rate," or CPR,  ranging from 26%-50% for 2002, and 40%-60% for 2001,
for collateral for  collateralized  bonds consisting of  single-family  mortgage
loans and  securities,  and a CPR  equivalent of 11%-12% for 2002 and 9%-10% for
2001, for collateral for collateralized bonds consisting of manufactured housing
loans and  securities.  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.  The loss assumptions
utilized vary for each series of collateral for collateralized bonds,  depending
on the collateral pledged.  The cash flows for the collateral for collateralized
bonds were projected to the estimated date that the collateralized bond security
could be called and  retired by the  Company if there is  economic  value to the
Company in calling and retiring the collateralized bond security. Such call date
is typically  triggered on the earlier of a specified date or when the remaining
collateralized  bond security  balance  equals 35% of the original  balance (the
"Call Date"). The Company estimates  anticipated market prices of the underlying
collateral at the Call Date.

Allowance for Loan Losses

The Company has credit risk on loans  pledged as collateral  for  collateralized
bonds  in its  investment  portfolio.  An  allowance  for loan  losses  has been
estimated  and  established  for  current   existing  losses  based  on  certain
performance  factors  associated  with the  collateral,  including  current loan
delinquencies,  historical  cure rates of delinquent  loans,  and historical and
anticipated loss severity of the loans as they are liquidated. The allowance for
loan losses is evaluated and adjusted  periodically  by management  based on the
actual and  projected  timing and amount of probable  credit  losses,  using the
above  factors,  as well as industry loss  experience.  The loans are considered
homogeneous  and the allowance for loan losses is established and evaluated on a
pool basis. Provisions made to increase the allowance related to credit risk are
presented  as  provision  for  loan  losses  in  the  accompanying  consolidated
statements of  operations.  The  Company's  actual credit losses may differ from
those estimates used to record the allowance.


                                       4





FINANCIAL CONDITION

- --------------------------------------------------------------------------------
                                                               December 31,
                                                         -----------------------
(amounts in thousands except series outstanding) .......     2002         2001
                                                          ----------  ----------
Collateral for collateralized bonds .................... $1,341,237   $1,634,460
Loans ..................................................      6,505          906
Asset-backed Securities ................................      1,644        3,529
Non-recourse debt - collateralized bonds ...............  1,299,113    1,542,924
Shareholder's equity ...................................     61,780       95,971
Collateralized bond series outstanding .................          4            4
- --------------------------------------------------------------------------------
Collateral for collateralized bonds

Collateral for collateralized bonds includes loans and securities consisting of,
or secured by,  adjustable-rate  and fixed-rate  mortgage loans secured by first
liens on single family  properties,  fixed-rate  loans secured by first liens on
multifamily and manufactured  housing  installment loans secured by either a UCC
filing or a motor vehicle  title.  As of December 31, 2002 and 2001, the Company
had  four  series  of  collateralized  bonds  outstanding.  The  collateral  for
collateralized  bonds decreased to $1.3 billion at December 31, 2002 compared to
$1.6 billion at December 31, 2001.  This decrease of $293.2 million is primarily
the result of $390  million in  paydowns  on the  collateral,  $28.5  million of
increased  provisions for losses on loans, $15.6 million of impairment losses on
securities,  amortization  of premiums and  discounts of $2.2 million and market
value  adjustments of $3.1 million.  These decreases were offset by the addition
of $147 million of new collateral purchased in the current year.


Loans

Loans  increased  to $6.5  million at  December  31,  2002 from $0.9  million at
December 31, 2001. In connection with the securitization completed in April 2002
as  previously  discussed,  non-performing  loans in the amount of $12.6 million
were  reclassified  to loans from  collateral  for  collateralized  bonds.  This
increase  was  partially  offset  by  paydowns  on the  loans  of $4.2  million,
impairment write-downs of $2.1 million, and $1.0 million of other net decreases.

Asset-backed Securities

Asset-backed securities decreased to $1.6 million at December 31, 2002, compared
to $3.5 million at December 31, 2001, as a result of principal  payments of $2.0
million  during  the  year   partially   offset  by  $0.1  million  in  discount
amortization.

Non-recourse debt - collateralized bonds

Collateralized  bonds  decreased  to $1.3 billion at December 31, 2002 from $1.5
billion at December 31, 2001.  This decrease was primarily a result of principal
pay-downs  of $420.8  million  and  interest  made  during  the  year,  from the
principal  payments received from the associated  collateral for  collateralized
bonds and a net decrease of $0.5  million for accrued  interest  payable.  These
decreases  were  partially  offset by a net increase in bonds  payable of $174.5
million  and  amortization  of the  discount  on  collateralized  bonds  of $3.2
million.

Shareholder's Equity

Shareholder's equity decreased to $61.8 million at December 31, 2002, from $96.0
million at December 31,  2001.  This  decrease was a result of $24.1  million in
dividend and return of capital  distributions made by the Company to IHC, a $3.3
million decrease in net unrealized income, and a net loss of $6.8 million during
2002.



                                       5


RESULTS OF OPERATIONS

- --------------------------------------------------------------------------------
                                               For the Year Ended December 31,
                                           -------------------------------------
(amounts in thousands)                          2002        2001         2000
- --------------------------------------------------------------------------------
Interest income                             $  105,217  $  150,372  $   201,317
Interest expense                                65,432     109,863      176,918
Provision for losses                            28,559      18,670       28,585
Net interest margin                             11,226      21,839       (4,186)
Loss on termination of interest rate caps            -           -       (2,440)
Impairment charges                             (17,617)    (15,840)      (5,523)
Extraordinary loss - extinguishment of debt       (379)     (1,013)           -
                                           -------------------------------------
Net (loss) income                               (6,770)      4,986      (12,714)
- --------------------------------------------------------------------------------

Interest income on the collateral for  collateralized  bonds decreased to $105.2
million in 2002 from  $150.4  million in 2001.  This  decrease  was  primarily a
result of the continued  impact of  prepayments on interest  income,  as average
collateral for  collateralized  bonds declined from $2.0 billion to $1.5 billion
for the years ended December 31, 2001 and 2002,  respectively,  coupled with the
overall decline in interest rates during 2002. Interest income on the collateral
for collateralized bonds decreased to $150.4 million in 2001 from $201.3 million
in 2000.  This  decrease  was  primarily  a result  of the  continued  impact of
prepayments on interest income, as average collateral for  collateralized  bonds
declined from $2.6 billion to $2.0 billion for the years ended December 31, 2000
and 2001,  respectively,  coupled  with the overall  decline in  interest  rates
during 2001.

Interest expense on collateralized bonds decreased to $65.4 million in 2002 from
$109.9  million in 2001,  primarily  due to the  decrease  in  one-month  London
InterBank  Offered  Rate  ("LIBOR")  during  2002  and the  decline  in  average
collateralized   bonds  due  to   paydowns  on  the   related   collateral   for
collateralized  bonds.  The one-month LIBOR decreased from 1.87% at December 31,
2001 to 1.38% at December 31, 2002.  Interest  expense on  collateralized  bonds
decreased to $109.9 million in 2001 from $176.9  million in 2000,  primarily due
to the decrease in one-month London InterBank Offered Rate ("LIBOR") during 2001
and the  decline  in  average  collateralized  bonds due to  prepayments  on the
related collateral for collateralized bonds.

The Company  provides for losses on its loans where it has retained credit risk.
The  Company  provides  for  losses on its loans  through a  provision  for loan
losses.  Provision for loan losses increased to $28.6 million in 2002 from $18.7
million in 2001. The continuing  under-performance of the Company's manufactured
housing  loan and  securities  portfolio  prompted  the  company  to revise  its
estimate  of losses to  include a  percentage  of all loans  with  delinquencies
greater than 30 days.  Defaults in 2002 averaged  4.3% versus 4.2% in 2001,  and
loss severity remained at 77% during the year. "Loss Severity" is the cumulative
loss  incurred on a loan, or sub-set of loans,  divided by the unpaid  principal
balance of such loan(s).  Should these trends continue,  the Company will likely
need to increase the  provision  for loan losses and will likely have  increased
other-than-temporary   impairment  charges  on  its  manufactured  housing  debt
securities portfolio.  Provision for losses for loans decreased to $18.7 million
in 2001 from $28.5  million in 2000 and  impairment  charges  increased to $15.8
million  in  2001  from  $5.5  million  in  2000.   Provision   for  losses  and
other-than-temporary  impairment  losses  remained  high  in  2001  due  to  the
under-performance  of the Company's  manufactured  housing loan  portfolio.  The
increase in severe loan losses is a result of the saturation in the market place
with both new and used  (repossessed)  manufactured  housing units. In addition,
the Company has seen some increase in overall default rates on its  manufactured
housing  loans.  Defaults in 2001  averaged  4.2% versus 3.4% in 2000,  and loss
severity increased from 70% to 77% during the year.

Net interest  margin in 2002  decreased to $11.2  million from $21.8  million in
2001.  This  decrease was the result of an increase in provision  for losses and
reduced borrowing costs on collateralized bonds outstanding  partially offset by
a decline in interest  earning assets during these periods.  Net interest margin
in 2001  increased to $21.8 million from $(4.2)  million in 2000.  This increase
was the result of the  reduction  in the  Company's  average  cost of funds as a
result of the overall decline in interest rates during 2001. Due to the mismatch
in the re-pricing of the Company's  assets and liabilities  (the adjustable rate
portion  of the  Company's  assets  resets  generally  every six  months and the
adjustable rate portion of the Company's  collateralized  bonds resets generally
every month), the decrease in overall rates benefited the Company's net interest
margin.



                                       6


The  Company  recognizes  other than  temporary  impairment  charges on its debt
securities.  Impairment  charges  increased  from $15.8 million in 2001 to $17.6
million in 2002.  Impairment charges increased to $15.8 million in 2001 compared
to  $5.5  million  in  2000.   These  increases   resulted  from  the  continued
under-performance  of the Company's  manufactured housing loan portfolio in debt
securities as discussed above.

Loss on  termination  of interest  rate caps of $2.4 million  during 2000 is the
result of the liquidation of the Company's  interest rate cap agreements,  which
had a notional balance of $351 million.

The extraordinary  loss of $0.4 million in 2002 was a result of the write-off of
bond issuance costs relating to the securitization  completed in April 2002. The
extraordinary  loss of $1.0  million  in  2001  was a  result  of the  call  and
re-issuance of $503.8 million of collateralized  bonds related to its Series 11A
bonds.

Credit Exposures

With collateralized bond structures, the Company retains credit risk relative to
the  amount of  over-collateralization  required  in  conjunction  with the bond
insurance. Losses are generally first applied to the over-collateralized amount,
with  any  losses  in  excess  of  that  amount  borne  by  the  holders  of the
collateralized bonds.  Generally,  surplus cash that would otherwise be released
to the Company is retained within the securitization  structure if losses exceed
a certain  threshold.  The Company only incurs  credit losses to the extent that
losses are incurred in the repossession,  foreclosure and sale of the underlying
collateral.  Such  losses  generally  equal the excess of the  principal  amount
outstanding,  less any  proceeds  from  mortgage or hazard  insurance,  over the
liquidation  value of the  collateral.  To compensate  the Company for retaining
this loss  exposure,  the  Company  generally  receives  an excess  yield on the
collateralized  loans  relative  to the yield on the  collateralized  bonds.  At
December 31, 2002,  the Company  retained  $93.6 million in aggregate  principal
amount of  over-collateralization  compared to $102.7  million at  December  31,
2001.  During  2002,  surplus  cash  retained to cover  losses  aggregated  $6.7
million.

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 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 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  assessing  the impact of this  statement  but does not  believe  the
adoption of SFAS No. 145 will have any material impact on its financial position
or results of operations.  The Company is reviewing its tranactions to determine
if there may be  instances  that require  reclassification  of some amounts from
extraordinary  items to operting  income which will not have an impact on income
(loss) available to common shareholders.

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  does not believe the adoption of SFAS No. 146
will have a significant impact on the financial position,  results of operations
or cash flows of the Company.

In  October  2002,  the FASB  issued  SFAS No.  147,  "Acquisitions  of  Certain
Financial  Institutions,"  which  amends  SFAS No. 72,  "Accounting  for Certain
Acquisitions of Banking or Thrift  Institutions," SFAS No. 144,  "Accounting for
the Impairment or Disposal of Long-Lived Assets," and FASB Interpretation No. 9,
"Applying  APB Opinions No. 16 and 17 When a Savings and Loan  Association  or a
Similar Institution is Acquired in a Business  Combination  Accounted for by the
Purchase Method." With the exception of transactions  between two or more mutual
enterprises,  this Statement removes acquisitions of financial institutions from
the scope of both SFAS No.  72 and  Interpretation  9 and  requires  that  those


                                       7


transactions  be  accounted  for in  accordance  with  SFAS No.  141,  "Business
Combinations,"  and SFAS No. 142,  "Goodwill  and Other  Intangible  Assets." In
addition,  the  carrying  amount of an  unidentifiable  intangible  asset  shall
continue to be amortized as required in SFAS No. 72, unless the  transaction  to
which that asset arose was a business  combination.  In that case,  the carrying
amount of that asset is to be  reclassified  to  goodwill as of the later of the
date of acquisition  or the date SFAS No. 142 is applied in its entirety.  Thus,
those  intangible  assets  are  subject  to  the  same  undiscounted  cash  flow
recoverability  test and impairment loss recognition and measurement  provisions
that SFAS No. 144 requires for other  long-lived  assets that are held and used.
Also,  this  Statement  amends SFAS No. 144,  "Accounting  for the Impairment or
Disposal   of   Long-Lived   Assets,"   to  include   in  its  scope   long-term
customer-relationship intangible assets of financial institutions. The effective
date  for this  provision  is on  October  1,  2002,  with  earlier  application
permitted.  The adoption of SFAS No. 147 has not had an impact on the  financial
position, results of operations, or cash flows of the Company.

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation--Transition  and  Disclosure."  Effective  after December 15, 2003,
this  Statement  amends FASB  Statement  No. 123,  "Accounting  for  Stock-Based
Compensation",  to provide  alternative  methods of  transition  for a voluntary
change to the fair value based method of  accounting  for  stock-based  employee
compensation.  In addition, this Statement amends the disclosure requirements of
Statement  123 to require  prominent  disclosures  in both  annual  and  interim
financial  statements  about the method of accounting for  stock-based  employee
compensation and the effect of the method used on reported results.  The Company
has not yet assessed the impact of this  statement on its financial  position or
results of operations.

On  November  25,  2002,  the FASB issued  FASB  Interpretation  ("FIN") No. 45,
"Guarantor's  Accounting and Disclosure  Requirements for Guarantees,  Including
Indirect  Guarantees  of  Indebtedness  of  Others,  an  interpretation  of FASB
Statements No. 5, 57 and 107 and Rescission of FASB  Interpretation No. 34." FIN
No. 45 clarifies  the  requirements  of FASB  Statement No. 5,  "Accounting  for
Contingencies,"  relating to the guarantor's  accounting for, and disclosure of,
the issuance of certain types of guarantees.  The disclosure requirements of FIN
No. 45 are effective for financial  statements of interim or annual periods that
end after December 15, 2002. The disclosure provisions have been implemented and
no  disclosures  were  required at year-end  2002.  The  provisions  for initial
recognition and measurement are effective on a prospective  basis for guarantees
that are  issued or  modified  after  December  31,  2002,  irrespective  of the
guarantor's year-end. FIN No. 45 requires that upon issuance of a guarantee, the
entity  must  recognize  a  liability  for the fair value of the  obligation  it
assumes under that guarantee.  The Company's  adoption of FIN 45 in 2003 has not
and is not  expected  to have a  material  effect on the  Company's  results  of
operations, cash flows or financial position.

In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable Interest
Entities - an  interpretation  of ARB No. 51," which addresses  consolidation of
variable interest entities. FIN No. 46 expands the criteria for consideration in
determining  whether a variable  interest  entity  should be  consolidated  by a
business entity, and requires existing unconsolidated variable interest entities
(which include, but are not limited to, Special Purpose Entities, or SPEs) to be
consolidated by their primary  beneficiaries  if the entities do not effectively
disperse risks among parties involved.  This interpretation  applies immediately
to variable  interest  entities  created after January 31, 2003, and to variable
interest entities in which an enterprise obtains an interest after that date. It
applies in the first  fiscal  year or interim  period  beginning  after June 15,
2003,  to variable  interest  entities in which an  enterprise  holds a variable
interest that it acquired before February 1, 2003. The adoption of FIN No. 46 is
not expected to have a material  effect on the Company's  results of operations,
cash flows or financial position.

Item 7A.   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 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's  strategy has been to mitigate  interest rate


                                       8


risk through the creation of a diversified  investment  portfolio that generates
stable  income  and cash  flow in a  variety  of  interest  rate and  prepayment
environments.

The Company  monitors the  aggregate  cash flow,  projected net yield and market
value of its investment portfolio under various interest rate assumptions. While
certain  investments may perform poorly in an increasing or decreasing  interest
rate  environment,  other  investments  may perform well,  and others may not be
impacted at all.

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 interest rates over such time period follow
the forward LIBOR curve (based on the 90-day Eurodollar  futures contract) as of
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  December  31,  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.  The "Base" case
represents the interest rate  environment as it existed as of December 31, 2002.
As December 31, 2002,  one-month LIBOR and six-month LIBOR were both 1.38%.  The
analysis is heavily dependent upon the assumptions used in the model. Prepayment
rate  assumptions  used  were  estimates  and  were  generally  at  a  "constant
prepayment   rate",   or  CPR,   ranging  from  26%-50%,   for   collateral  for
collateralized bonds consisting of single-family  mortgage loans and securities,
and a CPR  equivalent  ranging from 11%-12% for  collateral  for  collateralized
bonds consisting of manufactured housing loans and securities.

The effect of changes in future  interest  rates,  the shape of the yield curve,
actual credit losses experienced, or the mix of assets and liabilities may cause
actual  results  to  differ  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.  Given  the  current   composition  and
performance  of the  investment  portfolio,  and the  limitation  to  estimating
twenty-four  months of net interest margin cash flows,  variations in prepayment
rate  assumptions are not expected to have a material impact on the net interest
margin cash flows.  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 Cash
   Increase (Decrease) in                Flow From
       Interest Rates                            Base Case
- -----------------------------            ---------------------------
            +200                                  (19.5)%
            +100                                   (9.7)%
            Base
            -100                                   11.4%
            -200                                   23.9%

Approximately $515 million of the Company's  investment portfolio as of December
31, 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 14% of the ARM
loans or securities underlying the Company's collateral for collateralized bonds
are indexed to and reset based upon the level of  six-month  LIBOR and  one-year
CMT,   respectively.   These  ARM  assets  are  financed  with   adjustable-rate
collateralized bond borrowings.

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


                                       9


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 collateral for collateralized bonds as of
December 31, 2002,  approximately $859 million,  is comprised of loans that have
coupon rates that are fixed.  The Company has limited its interest  rate risk on
such collateral primarily through (i) the issuance of fixed-rate  collateralized
bonds which  approximated  $518.7  million as of  December  31,  2002,  and (ii)
equity,  which was $61.8 million.  Overall,  the Company's interest rate risk is
primarily  related to the rate of change in short-term  interest rates,  not the
level of short-term interest rates.






                                       10



Item 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

AUDITED FINANCIAL STATEMENTS
MERIT SECURITIES CORPORATION




                                                                                                    
Independent Auditors' Report ...........................................................................12
Balance Sheets - December 31, 2002 and 2001.............................................................13
Statements of Operations - For the years ended December 31, 2002, 2001 and 2000.........................14
Statements of Shareholder's Equity - For the years ended December 31, 2002, 2001 and 2000...............15
Statements of Cash Flows - For the years ended December 31, 2002, 2001 and 2000.........................16
Notes to Financial Statements - For the years ended December 31, 2002, 2001 and 2000....................17






                                       11



INDEPENDENT AUDITORS' REPORT


The Board of Directors
Merit Securities Corporation


We have audited the accompanying consolidated balance sheets of Merit Securities
Corporation and subsidiaries  (the  "Corporation"),  as of December 31, 2002 and
2001  and the  related  consolidated  statements  of  operations,  shareholder's
equity,  and cash flows for each of the three years in the period ended December
31, 2002. These financial statements are the responsibility of the Corporation's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

In our opinion,  such consolidated  financial  statements present fairly, in all
material respects,  the financial  position of Merit Securities  Corporation and
subsidiaries  as of  December  31,  2002  and  2001,  and the  results  of their
operations  and their cash flows for each of the three years in the period ended
December 31, 2002 in conformity with accounting principles generally accepted in
the United States of America.

DELOITTE & TOUCHE LLP


Richmond, Virginia
March 20, 2003



                                       12



BALANCE SHEETS
MERIT SECURITIES CORPORATION
December 31, 2002 and 2001
(amounts in thousands except share data)


                                                    2002               2001
                                                ---------------  ---------------
Assets:
    Collateral for collateralized bonds          $  1,341,237       $  1,634,460
   Loans                                                6,505                906
    Asset-backed Securities, held-to-maturity           1,644              3,529
    Due from affiliates, net                           11,507                  -
                                                ---------------  ---------------
                                                 $  1,360,893       $  1,638,895
                                                ===============  ===============
Liabilities and Shareholder's Equity:
Liabilities:
   Non-recourse debt - collateralized bonds      $  1,299,113       $  1,542,924
                                                ---------------  ---------------
                                                    1,299,113          1,542,924
                                                ---------------  ---------------
Shareholder's Equity:
   Common stock, no par value
     10,000 shares authorized,
     1,000 issued and outstanding                          10                 10
   Additional paid-in capital                          68,674             92,774
   Accumulated other comprehensive (loss) income         (134)             3,187
   Retained earnings                                   (6,770)                 -
                                                ---------------  ---------------
                                                       61,780             95,971
                                                ---------------  ---------------
                                                 $  1,360,893      $   1,638,895
                                                ===============  ===============

See accompanying notes to financial statements.




                                       13



STATEMENTS OF OPERATIONS
MERIT SECURITIES CORPORATION
For the years ended December 31, 2002, 2001 and 2000
(amounts in thousands)


                                                    2002       2001      2000
                                                  ------------------------------
  Interest income:
    Collateral for collateralized bonds .........$ 105,139  $ 150,372 $ 201,317
      Loans .....................................       78       --        --
                                                   -------    -------   -------
                                                   105,217    150,372   201,317
                                                   -------    -------   -------

  Interest and related expense:
    Interest expense on collateralized bonds ....   63,441    108,135   175,306
    Other collateralized bond expense ...........    1,991      1,728     1,612
                                                   -------    -------   -------
                                                    65,432    109,863   176,918
                                                   -------    -------   -------

  Net interest margin before provision for losses   39,785     40,509    24,399
  Provision for loan losses .....................  (28,559)   (18,670)  (28,585)
                                                   -------    -------   -------
  Net interest margin ...........................   11,226     21,839    (4,186)

Loss on termination of interest rate caps .......     --         --      (2,440)
Impairment charges ..............................  (17,617)   (15,840)   (5,523)
Other expense ...................................     --         --        (565)
                                                   -------    -------   -------
(Loss) income before extraordinary item .........   (6,391)     5,999   (12,714)

Extraordinary loss - extinguishment of debt .....     (379)    (1,013)     --
                                                   -------    -------   -------

Net (loss) income ...............................$  (6,770) $   4,986 $ (12,714)
                                                   ========   =======   ========

See accompanying notes to financial statements.




                                       14



STATEMENTS OF SHAREHOLDER'S EQUITY
MERIT SECURITIES CORPORATION
For the years ended  December  31,  2002,  2001 and 2000  (amounts in  thousands
except share data)





                                                                               Accumulated           Retained
                                       Common                  Additional         Other              Earnings
                                    Stock Shares    Common      paid-in       comprehensive        (accumulated
                                    Outstanding      Stock      capital       income (loss)          deficit)          Total
                                    -----------      -----      -------       -------------          --------          -----
                                                                                                       
Balance at January 1, 2000            1,000          $   10       $125,997    $     (11,946)     $     24,757     $   138,818
Comprehensive loss:
Net loss                                  -               -              -                -           (12,714)        (12,714)

Change in net unrealized loss on
  investments available-for-sale          -               -              -          (31,127)                -         (31,127)
                                                                                                                ---------------
Total comprehensive loss                                                                                              (43,841)
Capital contributions
                                          -               -         21,243                -                 -          21,243
                                   --------------- ---------- ------------- ------------------ ---------------- ---------------
Balance at December 31, 2000          1,000              10        147,240          (43,073)           12,043         116,220

Comprehensive loss:
Net income                                -               -              -                -             4,986           4,986

Change in net unrealized loss on
  investments available-for-sale          -               -              -           46,260                 -          46,260
                                                                                                                ---------------
Total comprehensive income                                                                                             51,246
Dividends and capital
  distributions                           -               -        (54,466)               -           (17,029)        (71,495)

                                   --------------- ---------- ------------- ------------------ ---------------- ---------------
   Balance at December 31, 2001       1,000              10         92,774            3,187                 -          95,971

Comprehensive loss:
Net loss                                  -               -              -                -            (6,770)         (6,770)

Change in net unrealized loss on
  investments available-for-sale          -               -              -           (3,321)                -          (3,321)
                                                                                                                ---------------
Total comprehensive income                                                                                            (10,091)
Capital distributions
                                          -               -        (24,100)               -                 -         (24,100)
                                   --------------- ---------- ------------- ------------------ ---------------- ---------------
Balance at December 31, 2002          1,000          $   10       $ 68,674    $        (134)     $     (6,770)    $    61,780

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


See accompanying notes to financial statements.




                                       15



MERIT SECURITIES CORPORATION
STATEMENTS OF CASH FLOWS
For the years ended December 31, 2002, 2001 and 2000
(amounts in thousands)



                                                                                                     
                                                                         2002              2001              2000
                                                                         ----              ----              ----
  Operating activities:

    Net (loss) income                                              $     (6,770)    $      4,986      $    (12,714)
      Adjustments to reconcile net (loss) income  to net cash
        provided by operating activities:
          Impairment charges                                             17,617           15,840             5,523
          Provision for losses                                           28,559           18,670            28,585
          Amortization, net                                               6,901            9,264             9,971
          Loss on termination of interest rate caps                           -                -             2,440
          Other                                                          (1,529)           1,210             2,316
                                                                -------------------------------------------------------
             Net cash provided by operating activities                   44,778           49,970            36,121
                                                                -------------------------------------------------------
  Investing activities:
    Purchase of loans and debt securities                              (157,097)               -                 -
    Principal payments on collateral                                    395,717          577,625           507,521
    Proceeds from sale of collateral for collateralized bonds                 -           48,710                 -
                                                                -------------------------------------------------------
             Net cash provided by investing activities                  238,620          626,335           507,521
                                                                -------------------------------------------------------
  Financing activities:
    Proceeds from issuance of bonds                                     172,653          503,914               657
    Principal payments on collateralized bonds                         (420,775)      (1,108,734)         (523,198)
    Increase in due from affiliates                                     (11,176)               -           (42,344)
    Dividends and capital (distributions) contributions                 (24,100)         (71,495)           21,243
                                                                -------------------------------------------------------
             Net cash used for financing activities                    (283,398)        (676,315)         (543,642)
                                                                -------------------------------------------------------
  Net change in cash                                                          -              (10)                -
  Cash at beginning of year                                                   -               10                10
                                                                -------------------------------------------------------
  Cash at end of year                                              $          -     $          -      $         10
                                                                =======================================================
  Supplemental disclosure of cash flow information:
    Cash paid for interest                                         $     60,870     $    105,654      $    171,906
                                                                =======================================================


See accompanying notes to financial statements.




                                       16



NOTES TO FINANCIAL STATEMENTS
MERIT SECURITIES CORPORATION
For the years ended December 31, 2002, 2001 and 2000
(dollar amounts in thousands)


NOTE 1 - THE COMPANY

     Merit   Securities   Corporation   (the   "Company")  is  a  wholly  owned,
limited-purpose finance subsidiary of Issuer Holding Corporation,  Inc. ("IHC").
The Company was organized to facilitate the  securitization of loans through the
issuance and sale of collateralized  bonds. IHC is a wholly-owned  subsidiary of
Dynex  Capital,  Inc.  ("Dynex"),  a New York Stock  Exchange  listed  financial
services company (symbol:  DX). The financial  statements include the amounts of
the Company and its wholly owned  subsidiary,  Financial  Asset  Securitization,
Inc. (FASI).


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Federal Income Taxes

As a  subsidiary  of IHC,  which is a  subsidiary  of Dynex,  the  Company  is a
qualified  real estate  investment  trust (REIT)  subsidiary  under the Internal
Revenue Code. As a qualified REIT subsidiary,  the Company is not subject to tax
so long as Dynex maintains its REIT status.  Accordingly,  no provision has been
made for income taxes for the Company in the accompanying  financial statements,
as Dynex believes it has met the prescribed  distribution  requirements.  Should
the Company not maintain its qualified REIT subsidiary  status in the future, or
if Dynex does not maintain its REIT status, it may be subject to income taxes.

Collateral for Collateralized Bonds

Collateral for collateralized bonds consists of debt securities and loans, which
have been pledged to secure  collateralized  bonds.  These debt  securities  and
loans are backed  primarily by  adjustable-rate  and  fixed-rate  mortgage loans
secured by first liens on single family residential  properties and manufactured
housing  installment  loans  secured by either a UCC  filing or a motor  vehicle
title.

The Company has classified all of its debt securities included in collateral for
collateralized bonds as available-for-sale. As such, debt securities included in
collateral for  collateralized  bonds at December 31, 2002 and 2001 are reported
at fair value,  with  unrealized  gains and losses  excluded  from  earnings and
reported as accumulated other comprehensive income.

Deferred Issuance Costs

Costs  incurred in  connection  with the  issuance of  collateralized  bonds are
deferred and amortized  over the  estimated  lives of the  collateralized  bonds
using a method that  approximates  the effective  yield method.  These costs are
included in the carrying value of the collateralized bonds.

Price Premiums and Discounts

Price premiums and discounts on the collateral for collateralized  bonds and the
collateralized   bonds  are   amortized   into   interest   income  or  expense,
respectively,  over the life of the related  investment or obligation  using the
effective  yield  method,  or a method that  approximates  the  effective  yield
method.  Hedging basis adjustments on associated investments and obligations are
included in premiums and discounts.

Loans Not Pledged

The  Company  holds  loans  which are not  pledged to a trust and are carried at
amortized cost.


                                       17


Interest Income

Interest  income  is  recognized  when  earned  according  to the  terms  of the
underlying investment and when, in the opinion of management, it is collectible.
For loans,  the  accrual of  interest is  discontinued  when,  in the opinion of
management,  the interest is not  collectible  in the normal course of business,
when the loan is past due and when the  primary  servicer  of the loan  fails to
advance the interest and/or  principal due on the loan. For securities and other
investments,  the accrual of interest is  discontinued  when,  in the opinion of
management,  it is  possible  that  all  amounts  contractually  due will not be
collected.  Loans  are  considered  past due when the  borrower  fails to make a
timely payment in accordance with the underlying  loan  agreement,  inclusive of
all  applicable  cure  periods.  All  interest  accrued  but not  collected  for
investments  that are placed on  non-accrual  status or  charged-off is reversed
against interest income.  Interest on these  investments is accounted for on the
cash-basis or  cost-recovery  method,  until  qualifying  for return to accrual.
Investments  are returned to accrual  status when all the principal and interest
amounts contractually due are brought current and future payments are reasonably
assured.

Asset-backed Securities

Asset-backed   securities   are  debt   securities   which  are   classified  as
held-to-maturity and are carried at amortized cost pursuant to SFAS 115.

Use of Estimates

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the financial statements and the reported amounts of revenue and expenses during
the reporting  period.  Actual  results could differ from those  estimates.  The
primary  estimates  inherent  in  the  accompanying   financial  statements  are
discussed below.

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 securities within  collateral for  collateralized
bonds is determined by  calculating  the present value of the projected net cash
flows of the instruments,  using discount rates, prepayment rate assumptions and
credit loss assumptions established by management. The discount rate used in the
determination of fair value of the collateral for  collateralized  bonds was 16%
at December 31, 2002 and 2001.  The Company  utilizes a discount  rate of 16% in
determining  the fair  value of its  financial  instruments  when the  Company's
ownership  interest in such  financial  instrument is generally  represented  by
interests   rated   `BBB'  or  below,   and   generally   concentrated   in  the
overcollateralization   or  residual   interest   components.   Prepayment  rate
assumptions  at  December  31,  2002  and 2001  were  generally  at a  "constant
prepayment  rate," or CPR,  ranging from 30%-45% for 2002, and 40%-60% for 2001,
for  collateral  for  collateralized  bonds  consisting of securities  backed by
single-family  mortgage loans,  and a CPR equivalent of 11% for 2002 and 10% for
2001, for collateral for collateralized bonds consisting of securities backed by
manufactured  housing loans.  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.   The  loss
assumptions  utilized  vary for each  series of  collateral  for  collateralized
bonds,  depending on the collateral  pledged.  The cash flows for the collateral
for  collateralized  bonds  were  projected  to  the  estimated  date  that  the
collateralized bond security could be called and retired by the Company if there
is economic value to the Company in calling and retiring the collateralized bond
security.  Such call date is  typically  triggered on the earlier of a specified
date or when the remaining  collateralized  bond security  balance equals 35% of
the original balance (the "Call Date"). The Company estimates anticipated market
prices of the underlying collateral at the Call Date.

Estimates of fair value for other  financial  instruments are based primarily on
management's  judgment.  Since the fair value of Company's financial instruments
is based on estimates,  actual gains and losses recognized may differ from those
estimates recorded in the consolidated  financial statements.  The fair value of
all balance sheet financial instruments is presented in Note 6.



                                       18


Allowance  for Loan  Losses.  The Company  has credit  risk on loans  pledged as
collateral for collateralized  bonds in its investment  portfolio.  An allowance
for loan losses has been estimated and established  for current  expected losses
based on certain performance  factors associated with the collateral,  including
current loan  delinquencies,  historical  cure rates of  delinquent  loans,  and
historical and  anticipated  loss severity of the loans as they are  liquidated.
The  allowance  for loan  losses  is  evaluated  and  adjusted  periodically  by
management  based on the actual  and  projected  timing  and amount of  probable
credit losses, using the above factors, as well as industry loss experience. The
loans  are  considered   homogeneous  and  the  allowance  for  loan  losses  is
established  and  evaluated  on a pool basis.  Provisions  made to increase  the
allowance  related to credit risk are  presented as provision for loan losses in
the  accompanying  consolidated  statements of operations.  The Company's actual
credit losses may differ from those estimates used to establish the allowance.

Prepaid Shelf Registration Fees

Fees incurred in connection with filing a shelf registration for the issuance of
collateralized  bonds are  deferred  and  recognized  with  each  securitization
prorata to the size of the issuance.

Securitization Transactions

The Company  follows the provisions of SFAS No. 140,  "Accounting  for Transfers
and  Servicing of  Financial  Assets and  Extinguishments  of  Liabilities,"  in
determining whether securitizations of financial instruments should be accounted
for as a financing or as a sale transaction.  The Company  securitizes loans and
securities by transferring  these assets to a wholly owned trust,  and the trust
issues non-recourse  collateralized  bonds pursuant to an indenture.  Generally,
the Company retains some form of control over the transferred assets, and/or the
trust is not deemed to be a qualified special purpose entity. In instances where
the trust is deemed not to be a qualified  special purpose entity,  the trust is
included in the consolidated financial statements of the Company. For accounting
and tax  purposes,  the loans and  securities  financed  through the issuance of
collateralized   bonds  are   treated  as  assets  of  the   Company,   and  the
collateralized  bonds are treated as debt of the Company. The Company may retain
certain  of the bonds  issued  by the  trust,  and the  Company  generally  will
transfer  collateral  in excess of the bonds  issued.  This excess is  typically
referred to as over-collateralization.

Recent Accounting Pronouncements

In June 2001, the  Financial  Accounting  Standards  Board ("FASB") issued 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 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 were
required to 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  assessing  the impact of this
statement  but does not  believe  the  adoption  of SFAS No.  145 will  have any
material impact on its financial position or results of operations.  The Company
is reviewing its tranactions to determine if there may be instances that require
reclassification  of some amounts from  extraordinary  items to operting  income
which will not have an impact on income (loss) available to common shareholders.

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  does not believe the adoption of SFAS No. 146
will have a significant impact on the financial position,  results of operations
or cash flows of the Company.

In  October  2002,  the FASB  issued  SFAS No.  147,  "Acquisitions  of  Certain
Financial  Institutions,"  which  amends  SFAS No. 72,  "Accounting  for Certain
Acquisitions of Banking or Thrift  Institutions," SFAS No. 144,  "Accounting for
the Impairment or Disposal of Long-Lived Assets," and FASB Interpretation No. 9,
"Applying  APB Opinions No. 16 and 17 When a Savings and Loan  Association  or a


                                       19


Similar Institution is Acquired in a Business  Combination  Accounted for by the
Purchase Method." With the exception of transactions  between two or more mutual
enterprises,  this Statement removes acquisitions of financial institutions from
the scope of both SFAS No.  72 and  Interpretation  9 and  requires  that  those
transactions  be  accounted  for in  accordance  with  SFAS No.  141,  "Business
Combinations,"  and SFAS No. 142,  "Goodwill  and Other  Intangible  Assets." In
addition,  the  carrying  amount of an  unidentifiable  intangible  asset  shall
continue to be amortized as required in SFAS No. 72, unless the  transaction  to
which that asset arose was a business  combination.  In that case,  the carrying
amount of that asset is to be  reclassified  to  goodwill as of the later of the
date of acquisition  or the date SFAS No. 142 is applied in its entirety.  Thus,
those  intangible  assets  are  subject  to  the  same  undiscounted  cash  flow
recoverability  test and impairment loss recognition and measurement  provisions
that SFAS No. 144 requires for other  long-lived  assets that are held and used.
Also,  this  Statement  amends SFAS No. 144,  "Accounting  for the Impairment or
Disposal   of   Long-Lived   Assets,"   to  include   in  its  scope   long-term
customer-relationship intangible assets of financial institutions. The effective
date  for this  provision  is on  October  1,  2002,  with  earlier  application
permitted.  The adoption of SFAS No. 147 has not had an impact on the  financial
position, results of operations, or cash flows of the Company.

In December  2002,  the FASB issued SFAS No. 148,  "Accounting  for  Stock-Based
Compensation--Transition  and  Disclosure."  Effective  after December 15, 2003,
this  Statement  amends FASB  Statement  No. 123,  "Accounting  for  Stock-Based
Compensation",  to provide  alternative  methods of  transition  for a voluntary
change to the fair value based method of  accounting  for  stock-based  employee
compensation.  In addition, this Statement amends the disclosure requirements of
Statement  123 to require  prominent  disclosures  in both  annual  and  interim
financial  statements  about the method of accounting for  stock-based  employee
compensation and the effect of the method used on reported results.  The Company
has not yet assessed the impact of this  statement on its financial  position or
results of operations.

On November  25,  2002,  the FASB issued  FASB  Interpretation  No. 45 (FIN 45),
"Guarantor's  Accounting and Disclosure  Requirements for Guarantees,  Including
Indirect  Guarantees  of  Indebtedness  of  Others,  an  interpretation  of FASB
Statements No. 5, 57 and 107 and Rescission of FASB  Interpretation No. 34." FIN
45  clarifies  the  requirements  of  FASB  Statement  No.  5,  "Accounting  for
Contingencies,"  relating to the guarantor's  accounting for, and disclosure of,
the issuance of certain types of guarantees.  The disclosure requirements of FIN
45 are effective for financial  statements of interim or annual periods that end
after December 15, 2002. The disclosure  provisions have been implemented and no
disclosures   were  required  at  year-end  2002.  The  provisions  for  initial
recognition and measurement are effective on a prospective  basis for guarantees
that are  issued or  modified  after  December  31,  2002,  irrespective  of the
guarantor's  year-end.  FIN 45 requires that upon  issuance of a guarantee,  the
entity  must  recognize  a  liability  for the fair value of the  obligation  it
assumes under that guarantee.  The Company's  adoption of FIN 45 in 2003 has not
and is not  expected  to have a  material  effect on the  Company's  results  of
operations, cash flows or financial position.

In January 2003,  the FASB issued FIN 46,  "Consolidation  of Variable  Interest
Entities - an  interpretation  of ARB No. 51," which addresses  consolidation of
variable  interest  entities.  FIN 46 expands the criteria for  consideration in
determining  whether a variable  interest  entity  should be  consolidated  by a
business entity, and requires existing unconsolidated variable interest entities
(which include, but are not limited to, Special Purpose Entities, or SPEs) to be
consolidated by their primary  beneficiaries  if the entities do not effectively
disperse risks among parties involved.  This interpretation  applies immediately
to variable  interest  entities  created after January 31, 2003, and to variable
interest entities in which an enterprise obtains an interest after that date. It
applies in the first  fiscal  year or interim  period  beginning  after June 15,
2003,  to variable  interest  entities in which an  enterprise  holds a variable
interest that it acquired before February 1, 2003. The adoption of FIN 46 is not
expected to have a material effect on the Company's results of operations,  cash
flows or financial position.

Basis of Presentation

Certain  amounts  for 2001 and 2000 have been  reclassified  to  conform  to the
presentation for 2002.




                                       20


NOTE 3 - COLLATERAL FOR COLLATERALIZED BONDS

Collateral for collateralized bonds consists of loans and debt securities backed
primarily by  adjustable-rate  and  fixed-rate  mortgage  loans secured by first
liens on single family residential housing and manufactured  housing installment
loans  secured by a UCC  filing.  All  collateral  for  collateralized  bonds is
pledged to secure repayment of the related  collateralized  bonds. All principal
and interest  (less  servicing-related  fees) on the collateral is remitted to a
trustee and is available for payment on the collateralized  bonds. The Company's
exposure to loss on collateral for collateralized  bonds is generally limited to
the amount of collateral pledged in excess of the related  collateralized  bonds
issued, as the collateralized  bonds issued are non-recourse to the Company. The
collateral for collateralized bonds can be sold by the Company, but only subject
to the lien of the collateralized bond indenture.

The following table  summarizes the components of collateral for  collateralized
bonds as of December 31, 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.

   ---------------------------------------- --------------- --- ----------------
                                                 2002                2001
   ---------------------------------------- ---------------     ----------------
    Loans, at amortized cost                 $  1,038,146        $  1,192,109
    Allowance for loan losses                     (20,700)            (15,364)
   ---------------------------------------- --------------- --- ----------------
                                                1,017,446           1,176,745
    Debt Securities, at fair value                323,791             457,715
   ---------------------------------------- --------------- --- ----------------
                                             $  1,341,237        $  1,634,460
   ---------------------------------------- --------------- --- ----------------

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 December 31, 2002 and December 31, 2001:


   ---------------------------------------- --------------- --- ----------------
                                                 2002                2001
   ---------------------------------------- ---------------     ----------------
     Debt securities, at amortized cost      $    323,728        $    454,528
     Gross unrealized gains                            63               3,187
   ----------------------------------------
                                            --------------- --- ----------------
     Estimated fair value                    $    323,791        $    457,715
   ---------------------------------------- --------------- --- ----------------


The components of collateral for  collateralized  bonds at December 31, 2002 and
2001 are as follows:



                                                                                        

- -------------------------------- ----------------------------------------- -----------------------------------------
                                                   2002                                      2001
- -------------------------------- ----------------------------------------- -----------------------------------------
                                  Loans, net      Debt          Total       Loans, net    Debt            Total
                                               Securities                                 Securities
- -------------------------------- ------------- ------------ -------------- -------------- ----------- --------------
Collateral                        $ 1,018,917   $ 320,501    $1,339,418      $1,174,684    $ 449,273   $1,623,957
Funds held by trustees                     12           -             12              5            -             5
Accrued interest receivable             6,559       2,080          8,639          8,155        3,010        11,165
Unamortized premiums and
    (discounts), net                   (8,042)      1,147         (6,895)        (6,099)       2,245        (3,854)
Unrealized gain, net                        -          63             63              -        3,187         3,187
- -------------------------------- ------------- ------------ -------------- -------------- ----------- --------------
                                  $ 1,017,446   $ 323,791    $ 1,341,237     $1,176,745     $457,715    $1,634,460
- -------------------------------- ------------- ------------ -------------- -------------- ----------- --------------







                                       21


NOTE 4 - ALLOWANCE FOR LOAN LOSSES

The following table summarizes the activity for the allowance for loan losses on
collateral for collateralized  bonds for the years ended December 31, 2002, 2001
and 2000:

- ---------------------------------------------- --------    --------    --------
                                                 2002        2001        2000
- ---------------------------------------------- --------    --------    --------
Beginning balance ............................ $ 15,364    $ 21,401    $ 11,399
Provision for losses .........................   28,559      18,670      28,585
Losses charged-off, net of recoveries ........  (23,223)    (24,707)    (18,583)
- ---------------------------------------------- --------    --------    --------
Ending balance ............................... $ 20,700    $ 15,364    $ 21,401
- ---------------------------------------------- --------    --------    --------

The Company has limited exposure to credit risk retained on loans,  which it has
securitized  through the issuance of  collateralized  bonds.  The aggregate loss
exposure  is  generally  limited  to the amount of  collateral  in excess of the
related  investment-grade  collateralized  bonds issued (commonly referred to as
"overcollateralization")  and retained subordinate securities. The allowance for
loan losses on the overcollateralization totaled $20,700 and $15,364 at December
31,  2002  and  2001   respectively,   and  are  included  in   collateral   for
collateralized bonds in the accompanying  balance sheets.  Overcollateralization
at December 31, 2002 and 2001 totaled $93,625 and $93,468 respectively.


NOTE 5 - COLLATERALIZED BONDS

The  Company,   through   limited-purpose   finance  subsidiaries,   has  issued
non-recourse  debt  in  the  form  of  collateralized   bonds.  Each  series  of
collateralized bonds may consist of various classes of bonds, either at fixed or
variable   rates  of  interest.   Payments   received  on  the   collateral  for
collateralized  bonds  and any  reinvestment  income  thereon  are  used to make
payments on the  collateralized  bonds (see Note 3). The  obligations  under the
collateralized  bonds are payable solely from the collateral for  collateralized
bonds and are otherwise  non-recourse  to the Company.  The stated maturity date
for each class of bonds is  generally  calculated  based on the final  scheduled
payment date of the underlying  collateral pledged.  The actual maturity of each
class will be 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  when  the  remaining
balance of the bonds equals 35% or less of the original principal balance of the
bonds, or on a specific date. As a result, the actual maturity of any class of a
series  of  collateralized  bonds is  likely to occur  earlier  than its  stated
maturity.

The components of  collateralized  bonds along with certain other information at
December 31, 2002 and 2001 are summarized below:



                                                                  
- ---------------------------- ------------------------------- --------------------------
                                          2002                       2001
                             ----------------------------- ----------------------------
                                  Bonds        Range of        Bonds        Range of
                              Outstanding   Interest Rates  Outstanding  Interest Rates
                             -------------- -------------- ------------- --------------

Variable-rate classes         $    786,503     1.7%-3.0%   $    979,174     2.5%-5.6%
Fixed-rate classes                 518,734     6.2%-9.0%        572,390     6.2%-8.0%
Accrued interest payable             3,234                        3,744
Deferred bond issuance costs        (4,197)                      (4,003)
Unamortized premiums and
  (discounts), net                  (5,161)                      (8,381)
                             --------------                -------------
                              $  1,299,113                 $  1,542,924
                             ==============                =============

Range of stated maturities      2015-2033                    2015-2033
Number of series                    4                             4
- ---------------------------- -------------- -------------- ------------- --------------


Each series of  collateralized  bonds may  consist of various  classes of bonds,
either at fixed or variable  rates of interest.  Payments  received on the loans
pledged as  collateral  for  collateralized  bonds and any  reinvestment  income
thereon are used to make payments on the collateralized  bonds (see Note 3). The
obligations  under  the  collateralized   bonds  are  payable  solely  from  the
collateral  for  collateralized  bonds  and are  otherwise  non-recourse  to the


                                       22


Company.  The  maturity  of each  class  is  directly  affected  by the  rate of
principal prepayments on the related mortgage collateral. In determining average
prepayment  speed  assumptions,  the  Company  utilizes  the  last  six  month's
prepayment  experience,  market,  and Company  expectations of prepayment speeds
based on the forward  LIBOR  curve.  Each series is also  subject to  redemption
according  to specific  terms of the  respective  indentures.  As a result,  the
actual maturity of any class of a collateralized  bond series is likely to occur
earlier  than its stated  maturity.  Collateralized  bonds are  carried at their
outstanding principal balance, net of unamortized premiums and discounts.

The variable rate classes are based on one-month London  InterBank  Offered Rate
("LIBOR").  The average  effective rate of interest  expense for  collateralized
bonds was 4.6%,  6.1%, and 7.6% for the years ended December 31, 2002,  2001 and
2000, respectively.


NOTE 6 - FAIR VALUE OF FINANCIAL INSTRUMENTS

The following  table  presents the carrying  values and estimated fair values of
the Company's recorded financial instruments as of December 31, 2002 and 2001:

- --------------------------------------------------------------------------------
                                         2002                    2001
                               ----------------------- -------------------------
                                Carrying       Fair      Carrying        Fair
                                 Amount       Value       Amount         Value
- --------------------------------------------------------------------------------
 Recorded financial instruments:
 Assets:
   Collateral for collateralized bonds:
      Loans ................   $1,038,146   $1,017,446   $1,192,109   $1,176,745
      Debt securities ......      323,791      323,791      457,715      457,715
   Loans ...................        6,505        6,727          906          906
   Asset-backed Securities....      1,644        2,073        3,529        3,529
  Liabilities:
    Collateralized bonds        1,299,113    1,261,450    1,542,924    1,485,756
- --------------------------------------------------------------------------------

Carrying  amount  excludes the  allowance for loan losses.  The  estimated  fair
values of financial  instruments  have been determined  using  available  market
information  or by  determining  the present value of the projected  future cash
flows  using   appropriate   discount   rates,   credit  losses  and  prepayment
assumptions.  However,  a degree of judgment is necessary in  evaluating  market
data and forming these projected future cash flows.

Recorded   Financial   Instruments.   The  fair  value  of  the  collateral  for
collateralized  bonds is based on the present value of the projected  cash flows
using appropriate  discount rates, credit loss and prepayment  assumptions.  The
Company  utilizes a discount  rate of 16% in  determining  the fair value of its
financial  instruments when the Company's  ownership  interest in such financial
instrument  is  generally  represented  by interests  rated `BBB' or below,  and
generally  concentrated  in  the   overcollateralization  or  residual  interest
components.  The fair  value  of  loans  was  based  on  management's  estimate.
Non-recourse debt is both floating, fixed, and is considered within the security
structure along with the associated collateral for collateralized bonds.


NOTE 7 - NET LOSS ON WRITE-DOWNS AND IMPAIRMENT CHARGES

Impairment  charges include  other-than-temporary  impairment of debt securities
pledged as collateral for  collateralized  bonds of $15,563,  $15,840 and $5,523
for 2002, 2001 and 2000, respectively. Impairment charges for 2002 also included
$2,054 for the adjustment to the lower of cost or market for certain  delinquent
single-family mortgage loans acquired in 2002 which at that time were considered
as held-for-sale.




                                       23


NOTE 8 - OTHER MATTERS

At both  December  31, 2002 and 2001,  the Company had  remaining  $308,602  for
issuance  under shelf  registration  statements  filed with the  Securities  and
Exchange Commission.

NOTE 9 - SECURITIZATION

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  Trust  used  to  facilitate   this
securitization  was not deemed to be a qualified  special purpose entity because
after the loans were securitized,  the trust may acquire derivatives relating to
beneficial interests retained by the certificateholders, who are not independent
third parties. Thus, the securitization was accounted for as a financing and 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  $24,000.  Approximately
$12,000 of  delinquent  loans were not included in the  securitization  and were
retained by the Company. As the residual interest holder in the collateral,  the
Company has the option to redeem the  collateral at the earlier of April 2007 or
the month when the principal  balance reaches 35% of the original balance of the
loans at the time of  closing.  The  Company  retains an interest in a servicing
strip in exchange for advancing  responsibilities  on a balance of $88,567 as of
December 31, 2002.

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

None


                                    PART III

Item 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Information in response to this Item is omitted pursuant to General  Instruction
I.

Item 11.   EXECUTIVE COMPENSATION

Information in response to this Item is omitted pursuant to General  Instruction
I.

Item 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Information in response to this Item is omitted pursuant to General  Instruction
I.

Item 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Information in response to this Item is omitted pursuant to General  Instruction
I.


                                     PART IV

Item 14.   CONTROLS AND PROCEDURES

         (a)      Evaluation of disclosure controls and procedures.
                  ------------------------------------------------

                  As required by Rule 13a-15 under the Exchange  Act,  within 90
                  days  prior to the  filing  date of this  annual  report  (the
                  "Evaluation  Date"),  the Company carried out an evaluation of
                  the effectiveness of the design and operation of the Company's


                                       24


                  disclosure  controls  and  procedures.   This  evaluation  was
                  carried out under the supervision  and with the  participation
                  of the Company's management.  Based upon that evaluation,  the
                  Company's  management  concluded that the Company's disclosure
                  controls and procedures are effective. Disclosure controls and
                  procedures are controls and other procedures that are designed
                  to ensure that  information  required to be  disclosed  in the
                  Company's reports filed or submitted under the Exchange Act is
                  recorded,  processed,  summarized and reported within the time
                  periods  specified  in the SEC's  rules and forms.  Disclosure
                  controls and procedures include, without limitation,  controls
                  and procedures designed to ensure that information required to
                  be disclosed in the Company's reports filed under the Exchange
                  Act is accumulated and  communicated to management,  including
                  the  Company's  management,  as  appropriate,  to allow timely
                  decisions regarding required disclosures.

         (b)      Changes in internal controls.
                  ----------------------------

                  There were no  significant  changes in the Company's  internal
                  controls or in other factors that could  significantly  affect
                  the Company's  internal controls  subsequent to the Evaluation
                  Date, nor any significant  deficiencies or material weaknesses
                  in such internal controls requiring corrective actions.


Item 15.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

         (a)      Exhibits
                  ---------
                     3.1      Articles  of  Incorporation   of   the  Registrant
                              (Incorporated  herein by reference to the Exhibits
                              to  Registrant's  Registration  Statement  No.
                              33-83524 on Form S-3 filed August 31, 1994).

                     3.2      Bylaws of the Registrant  (Incorporated herein by
                              reference to the Exhibits to Registrant's
                              Registration Statement No. 33-83524 on Form S-3
                              filed August 31, 1994).

                     3.3      Amended and Restated  Articles of Incorporation of
                              the   Registrant,   effective   April   19,   1995
                              (Incorporated  herein by  reference  to Exhibit to
                              the Registrant's Current Report on Form 8-K, filed
                              April 21, 1995).

                     4.1      Indenture between Registrant and Trustee, dated as
                              of  August  1,   1994   (Incorporated   herein  by
                              reference   to  the   Exhibits   to   Registrant's
                              Registration  Statement  No.  33-83524 on Form S-3
                              filed August 31, 1994).

                     4.2      Form of Supplement  Indenture  between  Registrant
                              and Trustee  (Incorporated  herein by reference to
                              the   Exhibits   to   Registrant's   Registration
                              Statement No. 33-83524 on Form S-3 filed
                              August 31, 1994).

                     4.3      Copy of the  Indenture,  dated as of  November  1,
                              1994,  by and  between  the  Registrant  and Texas
                              Commerce  Bank  National  Association,  as Trustee
                              (Incorporated  herein by  reference  to Exhibit to
                              the Registrant's Current Report on Form 8-K, filed
                              December 19, 1994).

                     4.4      Copy of the Series 11 Indenture Supplement,  dated
                              as of March 1, 1998, by and between Registrant and
                              Texas  Commerce  Bank  National  Association,   as
                              Trustee (related  schedules and exhibits available
                              upon request of the Trustee). (Incorporated herein
                              by  reference to Exhibit of  Registrant's  Current
                              Report on Form 8-K, filed June 12, 1998).



                                       25


                     4.5      Copy of the Series 12 Indenture Supplement,  dated
                              as of March 1, 1999, by and between the Registrant
                              and Texas Commerce Bank National  Association,  as
                              Trustee (related  schedules and exhibits available
                              upon request of the Trustee). (Incorporated herein
                              by  reference to Exhibit of  Registrant's  Current
                              Report on Form 8-K, filed April 12, 1999).

                     4.6      Copy of the Series 13 Indenture Supplement,  dated
                              as  of  August  1,  1999,   by  and   between  the
                              Registrant   and  Texas   Commerce  Bank  National
                              Association,  as Trustee  (related  schedules  and
                              exhibits  available  upon request of the Trustee).
                              (Incorporated  herein by  reference  to Exhibit of
                              Registrant's  Current  Report on Form  8-K,  filed
                              September 13, 1999).

                     4.7      Copy  of  the  Structured   Asset   Securitization
                              Corporation  Series 2002-9  Indenture  Supplement,
                              dated  as  of  April  1,  2002,   by  and  between
                              Structured Asset Securitization Corporation and J.
                              P. Morgan Chase, as Trustee (related schedules and
                              exhibits  available  upon request of the Trustee).
                              (Incorporated  herein by  reference  to Exhibit of
                              Structured  Asset   Securitization   Corporation's
                              Current Report on Form 8-K, filed April 25, 2002).

                     99.1     Standard   Provisions   to   Servicing   Agreement
                              (Incorporated   herein   by  reference    to   the
                              Exhibits  to  Registrant's  Registration Statement
                              No. 33-83524  on  Form S-3 filed August 31, 1994).

                     99.2     Form   of  Servicing   Agreement   (Incorporated
                              herein   by   reference   to   the   Exhibits  to
                              Registrant's Registration Statement No. 33-83524
                              on Form S-3 filed August 31, 1994).

                     99.3     Standard  Terms to Master  Servicing  Agreement
                              (Incorporated  herein by  reference  to the
                              Exhibits to Registrant's Registration Statement
                              No.  33-83524 on Form S-3 filed August 31, 1994).

                     99.4     Form of Master Servicing  Agreement  (Incorporated
                              herein   by   reference   to   the   Exhibits   to
                              Registrant's  Registration Statement No.  33-83524
                              on Form S-3 filed August 31, 1994).

                     99.5     Form of Prospectus Supplement of Bonds secured by
                              adjustable-rate  mortgage loans (Incorporated
                              herein by reference  to Exhibits to  Registrant's
                              Pre-Effective  Amendment  No. 4 to  Registration
                              Statement  No. 33-83524 on Form S-3 filed December
                              5, 1994).

                     99.6     Form    of  Financial  Guaranty  Assurance  Policy
                              (Incorporated herein by reference to the  Exhibits
                              to Registrant's Registration Statement No. 33-
                              83524 on Form S-3 filed August 31, 1994).

                     99.7     Form  of GEMICO  Mortgage  Pool  Insurance  Policy
                              (Incorporated herein by  reference to the Exhibits
                              to Registrant's Registration Statement No. 33-
                              83524 on Form S-3 filed August 31, 1994).

                     99.8     Form of PMI Mortgage Insurance Co. Pool  Insurance
                              Policy  (Incorporated  herein by  reference to the
                              Exhibits  to  Registrant's  Registration Statement
                              No. 33-83524 on Form S-3 filed August 31, 1994).

                     99.9     Form of Prospectus  Supplement of Bonds secured by
                              fixed-rate  mortgage  loans  (Incorporated  herein
                              by reference  to  Exhibits  to  Registrant's  Pre-
                              Effective   Amendment   No.  4  to    Registration
                              Statement  No. 33-83524 on Form S-3 filed December
                              5, 1994).



                                       26


                     99.10    Copy  of  the  Saxon  Mortgage Funding Corporation
                              Servicing  Guide   for   Credit  Sensitive  Loans,
                              February 1, 1995  Edition  (Incorporated herein by
                              reference to Exhibit to  the  Registrant's Current
                              Report on Form 8-K, filed March 8, 1995).

                     99.11    Copy of the  Standard  Terms to  Master  Servicing
                              Agreement,  June  1,  1995  Edition  (Incorporated
                              herein by reference to Exhibit to the Registrant's
                              Current Report on Form 8-K, filed July 10, 1995).

                     99.12    Copy of Certification  of Chief Financial  Officer
                              Pursuant to Section 906 of the  Sarbanes-Oxley Act
                              of  2002  (Incorporated  herein  by  reference  to
                              Exhibit to the Registrant's Current Report on Form
                              8-K, filed August 28, 2002).

                     99.13    Certification  of  Principal   Executive  Officer
                              pursuant to Section 906 of the Sarbanes-Oxley Act
                              of 2002.

                     99.14    Certification  of Chief Financial Officer pursuant
                              to Section 906 of the Sarbanes-Oxley Act of 2002.

         (b)      Reports on Form 8-K

                  Current  report on Form 8-K as filed  with the  Commission  on
                  October 4, 2002,  regarding  Certification  of Chief Financial
                  Officer pursuant to Section 906 of the  Sarbanes-Oxley  Act of
                  2002 Item 9 Regulation  FD disclosure  for in connection  with
                  the Quarterly Report of Merit  Securities  Corporation on Form
                  10-Q/A for the quarter ended March 31, 2002.



                                       27




                                   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.

                          MERIT SECURITIES CORPORATION




Dated:  April 15, 2003          By:    /s/ Stephen J. Benedetti
                                       -----------------------------------------
                                       Stephen J. Benedetti
                                       (Principal Executive Officer)


Dated:  April 15, 2003          By:    /s/ Kevin J. Sciuk
                                       -----------------------------------------
                                       Kevin J. Sciuk
                                       (Principal Financial Officer/Controller)





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


             Signature                     Capacity                     Date


/s/ J. Thomas O'Brien, Jr.                 Director               April 15, 2003
- ------------------------------             --------
J. Thomas O'Brien, Jr.


/s/ Christopher T. Bennett                 Director               April 15, 2003
- ------------------------------             --------
Christopher T. Bennett



                                       28



                                  CERTIFICATION
                          PURSUANT TO 17 CFR 240.13a-14
                                PROMULGATED UNDER
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Stephen J. Benedetti, certify that:

1.       I  have  reviewed this annual report on  Form 10-K of  Merit Securities
              Corporation;

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

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

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

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

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

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

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

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

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

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



Dated:  April 15, 2003                By:      /s/ Stephen J. Benedetti
                                             -----------------------------------
                                             Stephen J. Benedetti
                                             Principal Executive Officer



                                       29




                                  CERTIFICATION
                          PURSUANT TO 17 CFR 240.13a-14
                                PROMULGATED UNDER
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Kevin J. Sciuk, certify that:

     1.       I  have  reviewed  this  annual  report  on  Form  10-K  of  Merit
              Securities Corporation;

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

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

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

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

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

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

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

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

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

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


Dated:  April 15, 2003                By:      /s/ Kevin J. Sciuk
                                             -----------------------------------
                                             Kevin J. Sciuk
                                             Principal Financial Officer








                                  EXHIBIT INDEX

                                                                  Sequentially
Exhibit                                                           Numbered Page
- -------                                                          ---------------

23.1              Consent of DELOITTE & TOUCHE LLP                    I







                                       III
                                                                  Exhibit 23.1




INDEPENDENT AUDITORS' CONSENT


We consent to incorporation by reference in Registration Statement No. 333-64385
of Merit  Securities  Corporation and its subsidiaries on Form S-3 of our report
dated March 20,  2003,  appearing  in this  Annual  Report on Form 10-K of Merit
Securities Corporation for the year ended December 31, 2002.




/s/ DELOITTE & TOUCHE LLP

Richmond, Virginia
April 14, 2003



                                       I





                                                                   Exhibit 99.13



                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In  connection  with the  Annual  Report of Merit  Securities  Corporation  (the
"Company") on Form 10-K for the year ending December 31, 2002, as filed with the
Securities and Exchange Commission on the date hereof (the "Report"), I, Stephen
J. Benedetti, the Principal Executive Officer of the Company,  certify, pursuant
to and for purposes of 18 U.S.C.  Section 1350,  as adopted  pursuant to Section
906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

         (1)      The Report fully  complies  with  the  requirements of Section
                  13(a) or 15(d) of  the Securities  Exchange  Act of  1934; and

         (2)      The information  contained in the Report fairly  presents,  in
                  all material respects,  the financial condition and results of
                  operations of the Company.



Dated:  April 15, 2003                  By:      /s/ Stephen J. Benedetti
                                               ---------------------------------
                                               Stephen J. Benedetti
                                               Principal Executive Officer



                                       II



                                                                  Exhibit  99.14



                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In  connection  with the  Annual  Report of Merit  Securities  Corporation  (the
"Company") on Form 10-K for the year ending December 31, 2002, as filed with the
Securities and Exchange  Commission on the date hereof (the "Report"),  I, Kevin
J. Sciuk, the Principal Financial Officer of the Company,  certify,  pursuant to
and for purposes of 18 U.S.C.  Section 1350, as adopted  pursuant to Section 906
of the Sarbanes-Oxley Act of 2002, that to my knowledge:

         (1)      The Report fully complies with the requirements of Section
                  13(a) or 15(d) of the Securities Exchange Act of 1934; and

         (2)      The information  contained in the Report fairly  presents,  in
                  all material respects,  the financial condition and results of
                  operations of the Company.



Dated:  April 15, 2003                By:      /s/ Kevin J. Sciuk
                                             -----------------------------------
                                             Kevin J. Sciuk
                                             Principal Financial Officer


                                       III