================================================================================
                                  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 June 30, 2003

         |_|      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                 23060-6740
   (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 July 31, 2003,  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 June 30, 2003 and December 31, 2002 (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 Disclosures about Market Risk...........2

Item 4.  Controls and Procedures..............................................2


PART II. OTHER INFORMATION

Item 1.  Legal Proceedings....................................................3

Item 5.  Other Information....................................................3

Item 6.  Exhibits and Reports on Form 8-K.....................................3

SIGNATURES....................................................................7



                                       i



PART I.    FINANCIAL INFORMATION

Item 1.    Financial Statements

DYNEX SECURITIES CORPORATION
BALANCE SHEETS  (UNAUDITED)



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

                                                         June 30,  December 31,
                                                           2003        2002
                                                         --------  ------------

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.



                                       1




DYNEX SECURITIES CORPORATION
NOTES TO UNAUDITED FINANCIAL STATEMENTS

June 30, 2003

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. ("DX"), 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 June 30, 2003 is  unaudited.  The Balance Sheet at December
31, 2002 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 six months ended June 30, 2003
and 2002 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, 2002.

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

During the six months  ended  June 30,  2003,  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 June 30,  2003,  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.

                                       2


                  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).

                                       3


                  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      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).

                  4.9      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).

                  4.10     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).

                  4.11     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).

                  4.12     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).

                  4.13     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


                  4.14     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).

                  4.15     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).

                  4.16     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).

                  4.17     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).

                  4.18     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).

                  4.19     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).

                  4.20     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).

                  33.1     Certification of Principal Executive Officer pursuant
                           to Section 302 of the Sarbanes-Oxley Act of 2002.

                  33.2     Certification of Chief Financial Officer  pursuant to
                           Section 302 of the Sarbanes-Oxley Act of 2002.

                  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     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).

                  99.3     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).

                  99.4     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).

                                       5


                  99.5     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).

                  99.6     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).

                  99.7     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).

                  99.8     Certification  of  Principal  Executive  Officer  and
                           Chief  Financial Officer  pursuant to  Section 906 of
                           the  Sarbanes-Oxley  Act of 2002.

         (b) Reports on Form 8-K

                  None.



                                       6




                                    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:  August 13, 2003      By: /s/ Stephen J. Benedetti
                                 Stephen J. Benedetti, Executive Vice President,
                                 Chief Financial Officer, and Treasurer
                                 (principal accounting officer)




                                       7


                                  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-15(e)  and
              15d-15(e)  and  internal  control  over  financial  reporting  (as
              defined in Exchange Act Rules  13a-15(f)  and  15d-15(f))  for the
              registrant and we have:

(a)           designed such disclosure  controls and procedures,  or caused such
              disclosure  controls  and  procedures  to be  designed  under  our
              supervision,  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)           designed such internal control over financial reporting, or caused
              such  internal  control  over  financial  reporting to be designed
              under our supervision,  to provide reasonable  assurance regarding
              the  reliability  of financial  reporting and the  preparation  of
              financial  statements  for external  purposes in  accordance  with
              generally accepted accounting principles;

         (c)  evaluated  the   effectiveness  of  the  registrant's   disclosure
              controls  and   procedures   and  presented  in  this  report  our
              conclusions about the effectiveness of the disclosure controls and
              procedures  as of the end of the  period  covered  by this  report
              based on such evaluation; and

         (d)  disclosed in this report any change in the  registrant's  internal
              control  over  financial   reporting  that  occurred   during  the
              registrant's most recent fiscal quarter (the  registrant's  fourth
              fiscal  quarter  in  the  case  of  an  annual  report)  that  has
              materially affected, or is reasonable likely to materially affect,
              the registrant's internal control over financial reporting; and

5.     The registrant's other certifying officers and I have disclosed, based on
       our most recent evaluation of internal control over financial  reporting,
       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 and material weaknesses in the design
              or operation of internal  control over financial  reporting  which
              are reasonably likely to adversely affect the registrant's ability
              to record,  process,  summarize and report financial  information;
              and

         (b)  any fraud,  whether or not material,  that involves  management or
              other  employees who have a significant  role in the  registrant's
              internal control over financial reporting.

Date:  August 13, 2003                               /s/ Stephen J. Benedetti
                                                     Stephen J. Benedetti
                                                     Principal Executive Officer




                                       8




                                  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-15(e)  and
              15d-15(e)  and  internal  control  over  financial  reporting  (as
              defined in Exchange Act Rules  13a-15(f)  and  15d-15(f))  for the
              registrant and have:

(a)           designed such disclosure  controls and procedures,  or caused such
              disclosure  controls  and  procedures  to be  designed  under  our
              supervision,  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)           designed such internal control over financial reporting, or caused
              such  internal  control  over  financial  reporting to be designed
              under our supervision,  to provide reasonable  assurance regarding
              the  reliability  of financial  reporting and the  preparation  of
              financial  statements  for external  purposes in  accordance  with
              generally accepted accounting principles;

         (c)  evaluated  the   effectiveness  of  the  registrant's   disclosure
              controls  and   procedures   and  presented  in  this  report  our
              conclusions about the effectiveness of the disclosure controls and
              procedures  as of the end of the  period  covered  by this  report
              based on such evaluation; and

         (d)  disclosed in this report any change in the  registrant's  internal
              control  over  financial   reporting  that  occurred   during  the
              registrant's most recent fiscal quarter (the  registrant's  fourth
              fiscal  quarter  in  the  case  of  an  annual  report)  that  has
              materially affected, or is reasonable likely to materially affect,
              the registrant's internal control over financial reporting; and

5.     The registrant's other certifying officers and I have disclosed, based on
       our most recent evaluation of internal control over financial  reporting,
       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 and material weaknesses in the design
              or operation of internal  control over financial  reporting  which
              are reasonably likely to adversely affect the registrant's ability
              to record,  process,  summarize and report financial  information;
              and

         (b)  any fraud,  whether or not material,  that involves  management or
              other  employees who have a significant  role in the  registrant's
              internal control over financial reporting.

Date:  August 13, 2003                                 /s/ Stephen J. Benedetti
                                                       Stephen J. Benedetti
                                                       Chief Financial Officer



                                       9




                                                                    Exhibit 99.8

                            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 June 30, 2003, 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.

August 13, 2003                                      /s/ Stephen J. Benedetti
                                                     Stephen J. Benedetti
                                                     Principal Executive Officer
                                                     Chief Financial Officer



                                       10