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

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

                                    FORM 10-Q

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

                    For the quarter ended September 30, 2002

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

                         Commission file number 0-20552


                          DYNEX SECURITIES CORPORATION
             (Exact name of registrant as specified in its charter)



                                                                                           
                           Virginia                                                       52-1785164
                (State or other jurisdiction of                                        (I.R.S. Employer
                incorporation or organization)                                        Identification No.)

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


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

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

As of October 31, 2002, the latest  practicable date, there were 1,000 shares of
Dynex Securities Corporation common stock outstanding.

The registrant  meets the conditions set forth in General  Instructions  H(1)(a)
and (b) of Form 10-Q and is  therefore  filing  this Form 10-Q with the  reduced
disclosure format.


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



                          DYNEX SECURITIES CORPORATION

                                    FORM 10-Q


                                      Index

                                                                                                       
                                                                                                             Page

PART I.       FINANCIAL INFORMATION

Item 1.       Financial Statements
              Balance Sheets at September 30, 2002 and December 31, 2001 (unaudited)...........................1
              Notes to Unaudited Financial Statements..........................................................2

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

Item 3.       Quantitative and Qualitative Disclosure about Market Risk........................................3


PART II.      OTHER INFORMATION

Item 1.       Legal Proceedings................................................................................4

Item 5.       Other Information................................................................................4

Item 6.       Exhibits and Reports on Form 8-K.................................................................4

SIGNATURES    .................................................................................................8



PART I.    FINANCIAL INFORMATION

Item 1.    Financial Statements

DYNEX SECURITIES CORPORATION
BALANCE SHEETS  (UNAUDITED)






                                                                         September 30,                 December 31,
                                                                             2002                          2001
                                                                   --------------------------    --------------------------
                                                                                                         

ASSETS
Cash                                                                     $      10,000                 $      10,000
                                                                   ==========================    ==========================

SHAREHOLDER'S EQUITY
Common Stock, no par value:
     10,000 shares authorized,
     1,000 issued and outstanding                                        $      10,000                 $      10,000
                                                                   ==========================    ==========================


See accompanying notes to the unaudited balance sheets.

DYNEX SECURITIES CORPORATION
NOTES TO UNAUDITED FINANCIAL STATEMENTS

September 30, 2002


NOTE 1 - - CONDENSED FINANCIAL STATEMENTS

The  accompanying  balance  sheets  have been  prepared in  accordance  with the
instructions  to Form 10-Q and do not include all of the  information  and notes
required by  accounting  principles  generally  accepted in the United States of
America,  hereinafter referred to as "generally accepted accounting  principles"
for complete balance sheets.  The financial  statements  include the accounts of
Dynex Securities  Corporation  (the "Company").  The Company was incorporated in
Virginia on July 8, 1992 as a wholly owned, limited-purpose financing subsidiary
of SMFC Funding  Corporation,  a Virginia  corporation  ("SMFC").  On January 1,
1997, SMFC dividended all of the outstanding  stock of the Company,  represented
by 1,000 shares of common stock, to Dynex Holding,  Inc.  ("DHI"),  an affiliate
company.  On  November  1,  2000,  DHI  sold all of the  capital  stock to Dynex
Capital, Inc., an affiliate of DHI.

The Company was organized to facilitate  the  securitization  of mortgage  loans
through  the  issuance  and  sale of  collateralized  bonds  (the  "Bonds")  and
certificates  of  participation  ("Mortgage  Securities").  The Bonds are issued
pursuant to an indenture or indentures  and are secured by securities  backed by
one  or  more  of the  following:  mortgage  loans,  Federal  National  Mortgage
Association  Mortgage-Backed  Certificates,   insurance  policies,  and  various
accounts and funds (collectively, the "Collateral"). The Collateral for a series
of Bonds will be pledged to a trustee.  The Mortgage Securities will represent a
percentage interest in a pool of Collateral  purchased by a trust established by
the Company.

In the opinion of management,  all adjustments  considered  necessary to present
fairly the  financial  position for the periods  presented  have been made.  The
Balance  Sheet as of  September  30, 2002 is  unaudited.  The  Balance  Sheet at
December  31, 2001 has been taken from the audited  financial  statements  as of
that date.  The Company has had no operations  during the quarter.  Accordingly,
the statements of operations and cash flows for the nine months ended  September
30, 2002 and 2001 have not been provided. For further information,  refer to the
audited balance sheet and footnotes  included in the Company's Form 10-K for the
year ended December 31, 2001.


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

During the nine months ended  September 30, 2002, the Company issued no Mortgage
Securities or Bonds on behalf of DX. The most recent  securitization of mortgage
loans by the Company occurred in September 1995.

At September 30, 2002, the Company had $1.4 billion of securities  remaining for
issuance under a registration  statement  filed with the Securities and Exchange
Commission in October 1994.  Securities sold through  private  placements by the
Company  do not  reduce  the  amount  available  under  the  shelf  registration
statements.


Item 3.  Quantitative and Qualitative Disclosures about Market Risk

         None.

Item 4.  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  quarterly  report (the
             "Evaluation  Date"),  the Company carried out an evaluation of
             the effectiveness of the design and operation of the Company's
             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.

PART II.   OTHER INFORMATION


Item 1.  Legal Proceedings:

         None.


Item 5.  Other Information:

         None.


Item 6.  Exhibits 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. 33-49520 on Form S-11 filed July 10, 1992).

                  3.2      By-Laws of the Registrant(Incorporated herein by
                           reference to the Exhibits to Registrant's
                           Registration Statement No. 33-49520 on Form S-11
                           filed July 10, 1992).

                  4.1      Form  of  Trust   Agreement   dated   July  1,  1992,
                           (Incorporated  herein by  reference  to  Exhibits  to
                           Registrant's  Registration  Statement No. 33-49520 on
                           Form S-11 filed July 10, 1992).

                  4.2      Standard Terms to Trust  Agreement dated July 1, 1992
                           (Incorporated  herein by reference to the Exhibits to
                           Registrant's  Registration  Statement No. 33-49520 on
                           Form S-11 filed July 10, 1992).

                  4.3      Copy of Series  1992-1  Trust  Agreement  dated as of
                           August 1, 1992,  among  Registrant,  Ryland  Mortgage
                           Company, as Master Servicer,  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 September 4, 1992).

                  4.4      Copy of Series  1992-2  Trust  Agreement  dated as of
                           September 1, 1992, among Registrant,  Ryland Mortgage
                           Company, as Master Servicer,  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 October 14, 1992).

                  4.5      Copy of Series  1992-3  Trust  Agreement  dated as of
                           October 1, 1992,  among  Registrant,  Ryland Mortgage
                           Company, as Master Servicer,  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 November 6, 1992).

                  4.6      Copy of Series  1992-4  Trust  Agreement  dated as of
                           November 1, 1992, among  Registrant,  Ryland Mortgage
                           Company, as Master Servicer,  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 7, 1992).

                  4.7      Copy of Series  1992-6  Trust  Agreement  dated as of
                           December 1, 1992, among  Registrant,  Ryland Mortgage
                           Company, as Master Servicer,  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 January 7, 1993).

                  4.8      Copy of the Series 1993-8 Trust Agreement dated as of
                           August 1, 1993,  among  Registrant,  Ryland  Mortgage
                           Company, as Master Servicer,  and Texas Commerce Bank
                           National Association, as Trustee (Incorporated herein
                           by  reference  to the  Exhibits  to the  Registrant's
                           Current Report on Form 8-K, filed September 3, 1993).

                  4.9      Standard  Terms to Trust  Agreement,  dated August 1,
                           1993   (Incorporated   herein  by  reference  to  the
                           Exhibits to the  Registrant's  Current Report on Form
                           8-K, filed September 3, 1993).

                  4.10     Copy of the Series 1993-10 Trust  Agreement  dated as
                           of  October  1, 1993,  among the  Registrant,  Ryland
                           Mortgage  Company,  as  Master  Servicer,  and  Texas
                           Commerce  Bank  National   Association,   as  Trustee
                           (Incorporated  herein by reference to the Exhibits to
                           the  Registrant's  Current  Report on Form 8-K, filed
                           November 1, 1993).

                  4.11     Copy of the Series 1994-2 Trust agreement dated as of
                           January  1,  1994,   among  the  Registrant,   Ryland
                           Mortgage  Company,  as  Master  Servicer,  and  Texas
                           Commerce  Bank  National   Association,   as  Trustee
                           (Incorporated  herein by reference to the Exhibits to
                           the  Registrant's  Current  Report on Form 8-K, filed
                           February 10, 1994).

                  4.12     Copy of the Series 1994-4 Trust Agreement dated as of
                           March 1, 1994, among the Registrant,  Ryland Mortgage
                           Company, as Master Servicer,  and Texas Commerce Bank
                           National Association, as Trustee (Incorporated herein
                           by  reference  to the  Exhibits  to the  Registrant's
                           Current Report on Form 8-K, filed April 13, 1994).

                  4.13     Copy of the Series  1994-2  First  Amendment to Trust
                           Agreement  dated  as of March  15,  1994,  among  the
                           Registrant,   Ryland  Mortgage  Company,   as  Master
                           Servicer,    and   Texas   Commerce   Bank   National
                           Association,   as  Trustee  (Incorporated  herein  by
                           reference to the Exhibits to the Registrant's Current
                           Report on Form 8-K, filed May 5, 1994).

                  4.14     Copy of the Series  1994-4  First  Amendment to Trust
                           Agreement  dated  as of April  15,  1994,  among  the
                           Registrant,   Ryland  Mortgage  Company,   as  Master
                           Servicer,    and   Texas   Commerce   Bank   National
                           Association,   as  Trustee  (Incorporated  herein  by
                           reference to the Exhibits to the Registrant's Current
                           Report on Form 8-K, filed May 18, 1994).

                  4.15     Copy of the Series 1994-9 Trust  Agreement,  dated as
                           of June 1, 1994, by and among the Registrant,  Ryland
                           Mortgage  Company,  as  Master  Servicer,  and  Texas
                           Commerce  Bank  National   Association,   as  Trustee
                           (Incorporated  herein by reference to the Exhibits to
                           the  Registrant's  Current  Report on Form 8-K, filed
                           July 12, 1994).

                  4.16     Standard  Terms  to  Trust  Agreement   (August  1994
                           Edition)  (Incorporated  herein by  reference  to the
                           Exhibits to the  Registrant's  Current Report on Form
                           8-K, filed September 13, 1994).

                  4.17     Copy of the Series 1994-2  Second  Amendment to Trust
                           Agreement  dated as of September 27, 1994,  among the
                           Registrant,   Ryland  Mortgage  Company,   as  Master
                           Servicer,    and   Texas   Commerce   Bank   National
                           Association,   as  Trustee  (Incorporated  herein  by
                           reference to the Exhibits to the Registrant's Current
                           Report on Form 8-K, filed October 5, 1994).

                  4.18     Copy of the Series  1993-10 First  Amendment to Trust
                           Agreement,  dated as of October 7, 1994, by and among
                           the Registrant,  Ryland Mortgage  Company,  as Master
                           Servicer,    and   Texas   Commerce   Bank   National
                           Association,   as  Trustee  (Incorporated  herein  by
                           reference to the Exhibits to the Registrant's Current
                           Report on Form 8-K, filed October 13, 1994).

                  4.19     Standard Terms to Trust  Agreement  (Pool  Insurance)
                           (October  1994  Edition)   (Incorporated   herein  by
                           reference to the Exhibits to the Registrant's Current
                           Report on Form 8-K, filed November 10, 1994).

                  4.20     Copy of the Series  1993-8  First  Amendment to Trust
                           Agreement, dated as of November 1, 1994, by and among
                           the Registrant,  Ryland Mortgage  Company,  as Master
                           Servicer,    and   Texas   Commerce   Bank   National
                           Association,   as  Trustee  (Incorporated  herein  by
                           reference to the Exhibits to the Registrant's Current
                           Report on Form 8-K, filed December 15, 1994).

                  4.21     Copy of the Series 1994-4  Second  Amendment to Trust
                           Agreement, dated as of November 1, 1994, by and among
                           the Registrant,  Ryland Mortgage  Company,  as Master
                           Servicer,    and   Texas   Commerce   Bank   National
                           Association,   as  Trustee  (Incorporated  herein  by
                           reference to the Exhibits to the Registrant's Current
                           Report on Form 8-K, filed December 15, 1994).

                  4.22     Copy of the September  1995 Edition of Standard Terms
                           to Trust  Agreement  (with  Servicing  Agreement  for
                           Credit  Sensitive  Loans)   (Incorporated  herein  by
                           reference to the Exhibits to the Registrant's Current
                           Report on Form 8-K, filed October 12, 1995).

                  4.23     Copy of the Series 1995-2 Trust  Agreement,  dated as
                           of  September 1, 1995,  by and among the  Registrant,
                           Resource Mortgage Capital,  Inc., as Master Servicer,
                           and Texas  Commerce  Bank  National  Association,  as
                           Trustee  (Incorporated  herein  by  reference  to the
                           Exhibits to the  Registrant's  Current Report on Form
                           8-K, filed October 12, 1995).

                  4.24     Copy of the Series  1992-1  First  Amendment to Trust
                           Agreement, dated as of December 1, 1995, by and among
                           the  Registrant,  Norwest Bank  Minnesota,  N.A.,  as
                           Master  Servicer,  and Texas  Commerce  Bank National
                           Association,   as  Trustee  (Incorporated  herein  by
                           reference to the Exhibits to the Registrant's Current
                           Report on Form 8-K, filed January 11, 1996).

                  4.25     Copy of the Series  1992-2  First  Amendment to Trust
                           Agreement, dated as of December 1, 1995, by and among
                           the  Registrant,  Norwest Bank  Minnesota,  N.A.,  as
                           Master  Servicer,  and Texas  Commerce  Bank National
                           Association,   as  Trustee  (Incorporated  herein  by
                           reference to the Exhibits to the Registrant's Current
                           Report on Form 8-K filed January 11, 1996).

                  4.26     Copy of the Series  1992-3  First  Amendment to Trust
                           Agreement, dated as of December 1, 1995, by and among
                           the  Registrant,  Norwest Bank  Minnesota,  N.A.,  as
                           Master  Servicer,  and Texas  Commerce  Bank National
                           Association,   as  Trustee  (Incorporated  herein  by
                           reference to the Exhibits to the Registrant's Current
                           Report on Form 8-K, filed January 11, 1996).

                  4.27     Copy of the Series 1992-4 First  Amendment  to  Trust
                           Agreement, dated as of December 1, 1995, by and among
                           the  Registrant,  Norwest Bank  Minnesota,  N.A.,  as
                           Master  Servicer,  and Texas  Commerce  Bank National
                           Association,   as  trustee  (Incorporated  herein  by
                           reference to the Exhibits to the Registrant's Current
                           Report on Form 8-K, filed January 11, 1996).

                  4.28     Copy of the Series 1992-1 Second Amendment  to  Trust
                           Agreement,  dated  as of  February  1,  1998,  by and
                           amount the Registrant,  Norwest Bank Minnesota, N.A.,
                           as Master Servicer and Chase Bank of Texas,  N.A., as
                           Trustee,  amending the Trust Agreement,  dated August
                           1,  1992,  relating  to  the  Registrant's   Mortgage
                           Participation Securities, Series 1992-1.

                  99.1     Standard  Provisions to Servicing Agreement (November
                           1989  Edition)  (Incorporated  herein by reference to
                           the Exhibits to Registrant's  Registration  Statement
                           No. 33-49520 on Form S-11 filed July 10, 1992).

                  99.2     Form of Pool Insurance  Policy issued by PMI Mortgage
                           Insurance Company  (Incorporated  herein by reference
                           to  the   Exhibits   to   Registrant's   Registration
                           Statement  No.  33-49520  on Form S-11 filed July 10,
                           1992).

                  99.3     Form of  Pool  Insurance  Policy  issued  by  General
                           Electric  Mortgage  Insurance  Company  (Incorporated
                           herein by reference  to the Exhibits to  Registrant's
                           Registration  Statement  No.  33-49520  on Form  S-11
                           filed July 10, 1992).

                  99.4     Standard  Provisions to Servicing Agreement (December
                           1992  Edition)  (Incorporated  herein by reference to
                           the Exhibits to Registrant's  Registration  Statement
                           No. 33-57204 on Form S-11 filed January 21, 1993).

                  99.5     Copy of the Support Fund Agreement,  dated as of June
                           29,  1994  between   Texas   Commerce  Bank  National
                           Association,  as  Trustee,  and Texas  Commerce  Bank
                           National  Association,   as  Custodian  (Incorporated
                           herein by  reference  to Exhibit to the  Registrant's
                           Current Report on Form 8-K, filed July 11, 1994).

                  99.6     Copy  of the  Support  Fund  Agreement,  dated  as of
                           October 27,  1994 by and between SHF Corp.  and Texas
                           Commerce Bank National  Association,  as Support Fund
                           Trustee  (Incorporated herein by reference to Exhibit
                           to the Registrant's Current Report on Form 8-K, filed
                           November 10, 1994).

                  99.7     Copy  of  Financial  Guaranty  Insurance  Policy  No.
                           50306-N issued by Financial  Security Assurance Inc.,
                           dated  June 28,  1994,  with  respect  to the  Series
                           1994-9 Securities  (Incorporated  herein by reference
                           to Exhibit to the Registrant's Current Report on Form
                           10-K, filed March 21, 1995).

                  99.8     Copy  of  Financial  Security  Insurance  Policy  No.
                           50398A-N issued by Financial Security Assurance Inc.,
                           together  with  Endorsements,  relating to the Series
                           1995-2 Class 1A-2 Securities  (Incorporated herein by
                           reference  to  Exhibit  to the  Registrant's  Current
                           Report on Form 8-K, filed October 12, 1995).

                  99.9     Copy  of  Financial  Security  Insurance  Policy  No.
                           50398A-N issued by Financial Security Assurance Inc.,
                           together  with  Endorsements,  relating to the Series
                           1995-2 Class 1A-3 Securities  (Incorporated herein by
                           reference  to  Exhibit  to the  Registrant's  Current
                           Report on Form 8-K, filed October 12, 1995).

                  99.10    Copy  of  the  Meritech  Servicing   Agreement  dated
                           September 1, 1995  (Incorporated  herein by reference
                           to Exhibit to the Registrant's Current Report on Form
                           8-K, filed October 12, 1995).

                  99.11    Copy of the  Standard  Terms  to  Meritech  Servicing
                           Agreement for Saxon Mortgage Securities  Corporation,
                           September  1995  Edition   (Incorporated   herein  by
                           reference  to  Exhibit  to the  Registrant's  Current
                           Report on Form 8-K, filed October 12, 1995).

                  99.12    Copy of the Saxon Mortgage,  Inc. Servicing Guide for
                           Credit   Sensitive   Loans,   February  1995  Edition
                           (Incorporated  herein by  reference to Exhibit to the
                           Registrant's   Current  Report  on  Form  8-K,  filed
                           October 12, 1995).

                  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

                  None.

                                    SIGNATURE

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


                                     DYNEX SECURITIES CORPORATION




Dated:  November 14, 2002            By: /s/ Stephen J. Benedetti
                                         ---------------------------------------
                                         Stephen J. Benedetti
                                         Executive Vice President,
                                         Chief Financial Officer, and Treasurer
                                         (principal accounting officer)



                                    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  quarterly  report  on Form  10-Q of  Dynex
              Securities Corporation;

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

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

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

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

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

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

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

        (a)   all  significant  deficiencies  in  the  design  or  operation  of
              internal  controls which could adversely  affect the  registrant's
              ability to record,  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  quarterly  report  whether  or not  there  were  significant
              changes  in  internal  controls  or in other  factors  that  could
              significantly  affect internal controls  subsequent to the date of
              our most recent evaluation,  including any corrective actions with
              regard to significant deficiencies and material weaknesses.




Date: November 14, 2002                         /s/ Stephen J. Benedetti
                                                -----------------------------
                                                Stephen J. Benedetti
                                                Principal Executive Officer

                                  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  quarterly  report  on Form  10-Q of  Dynex
              Securities Corporation;

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

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

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

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

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

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

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

          (a) all  significant  deficiencies  in  the  design  or  operation  of
              internal  controls which could adversely  affect the  registrant's
              ability to record,  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  quarterly  report  whether  or not  there  were  significant
              changes  in  internal  controls  or in other  factors  that  could
              significantly  affect internal controls  subsequent to the date of
              our most recent evaluation,  including any corrective actions with
              regard to significant deficiencies and material weaknesses.

Date: November 14, 2002
                                                /s/ Stephen J. Benedetti
                                                Stephen J. Benedetti
                                                Chief Financial Officer

                                                                   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 Quarterly Report of Dynex Securities Corporation (the
"Company") on Form 10-Q for the quarter ending September 30, 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.



                                               /s/ Stephen J. Benedetti
                                              Stephen J. Benedetti
                                              Principal Executive Officer
                                              November 14, 2002

                                                                   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 Quarterly Report of Dynex Securities Corporation (the
"Company") on Form 10-Q for the quarter ending September 30, 2002, as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
Stephen J.  Benedetti,  the Chief  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.



                                            /s/ Stephen J. Benedetti
                                           Stephen J. Benedetti
                                           Chief Financial Officer
                                           November 14, 2002