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

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

                                   FORM 10-Q/A

         |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

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

Aggregate market value of voting stock held by  non-affiliates of the registrant
as of June 30, 2003: None As of July 31, 2003,  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/A with the reduced
disclosure format.

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



                          DYNEX SECURITIES CORPORATION

                                   FORM 10-Q/A


         This  amendment on Form 10-Q/A  reflects  restatement  of the Company's
financial  statements  as  discussed  in  Note  2  to  the  condensed  financial
statements.

         All of the  information  in this Form 10-Q/A is as of August 13,  2003,
the filing date of the original  Form 10-Q,  and has not been updated for events
subsequent to that date other than for the matter discussed above.


                                      Index

                                                                            Page

PART I.    FINANCIAL INFORMATION

Item 1.    Financial Statements
           Condensed Balance Sheets at June 30, 2003
             and December 31, 2002 (unaudited)................................1

           Condensed Statements of Operations for the
             three and six months ended June 30, 2003
             (as restated) and 2002 (unaudited)...............................2

           Condensed Statements of Cash Flows for the
             six months ended June 30, 2003 (as restated)
             and 2002 (unaudited).............................................3

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

Item 2.    Management's Discussion and Analysis of
             Financial Condition and Results of Operations....................5

Item 3.    Quantitative and Qualitative Disclosures about
             Market Risk......................................................5

Item 4.    Controls and Procedures............................................5


PART II.   OTHER INFORMATION

Item 1.    Legal Proceedings..................................................6

Item 5.    Other Information..................................................6

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

SIGNATURE  ..................................................................10



PART I.    FINANCIAL INFORMATION

Item 1.    Financial Statements

DYNEX SECURITIES CORPORATION
CONDENSED BALANCE SHEETS  (UNAUDITED)
(amounts in thousands except share data)





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

ASSETS
                                                                                                        
Cash                                                                       $      10                     $      10
                                                                   ==========================    ==========================

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


See accompanying notes to the unaudited condensed financial statements.




DYNEX SECURITIES CORPORATION
CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED)
(amounts in thousands)



                                                    -----------------------------------     -----------------------------------
                                                            Three Months Ended                       Six Months Ended
                                                                 June 30,                                June 30,
                                                    -----------------------------------     -----------------------------------
                                                         2003                2002                2003               2002
                                                    ----------------    ---------------     ---------------    ----------------
                                                     (As restated,                          (As restated,
                                                      see Note 2)                            see Note 2)

                                                                                                          
Gain on sale of investments                           $    1,158             $   -            $    1,545            $   -
                                                    ----------------    ---------------     ---------------    ----------------
Net  income                                           $    1,158             $   -            $    1,545            $   -
                                                    ================    ===============     ===============    ================


See notes to unaudited condensed financial statements.



DYNEX SECURITIES CORPORATION
CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
(amounts in thousands)




                                                                   -------------------------------------------------
                                                                                   Six Months Ended
                                                                                       June 30,
                                                                   -------------------------------------------------
                                                                           2003                       2002
                                                                   ----------------------     ----------------------
                                                                       (As restated,
                                                                        see Note 2)
Operating activities:
                                                                                                  
    Net income                                                           $     1,545                  $   -
    Adjustments to reconcile net income to net cash provided
      by operating activities:
      Gain on sale of investments                                             (1,545)                     -
                                                                   ----------------------     ----------------------
        Net cash provided by operating activities                                  -                      -
                                                                   ----------------------     ----------------------

Investing activities:
    Proceeds from sale of investments                                          1,545                      -
                                                                   ----------------------     ----------------------
      Net cash provided by investing activities                                1,545                      -
                                                                   ----------------------     ----------------------

Financing activities:
      Dividends and capital distributions                                     (1,545)                     -
                                                                   ----------------------     ----------------------
        Net cash used for financing activities                                (1,545)                     -
                                                                   ----------------------     ----------------------
Net change in cash                                                                 -                      -
Cash, beginning of period                                                         10                     10
                                                                   ----------------------     ----------------------

Cash, end of period                                                      $        10                  $  10
                                                                   ======================     ======================



See notes to unaudited condensed financial statements.



DYNEX SECURITIES CORPORATION
NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

(amounts in thousands except share data)



NOTE 1 - CONDENSED FINANCIAL STATEMENTS

         The accompanying  condensed financial  statements have been prepared in
accordance  with the  instructions  to Form 10-Q and do not  include  all of the
information and notes required by accounting  principles  generally  accepted in
the United States of America,  hereinafter  referred to as  "generally  accepted
accounting  principles"  for complete  financial  statements.  Dynex  Securities
Corporation  (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 affiliated company. On November 1, 2000, DHI
sold all of the capital stock to Dynex Capital, Inc., an affiliate of DHI. Dynex
Capital, Inc. is the parent of the Company.

         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  are  pledged  to a  trustee.  The  Mortgage  Securities  represent  a
percentage interest in a pool of Collateral  purchased by a trust established by
the Company.

         In  the  opinion  of  management,   all  normal  recurring  adjustments
considered  necessary to present  fairly the  financial  position and results of
operations of the Company for the periods  presented have been made. The Balance
Sheet as of June 30, 2003,  the  Statements of Operations  and the Statements of
Cash  Flows  for the  three  and six  months  ended  June 30,  2003 and 2002 are
unaudited.  The Balance  Sheet at December  31, 2002 has been  derived  from the
audited financial statements as of that date. For further information,  refer to
the audited  financial  statements and footnotes  included in the Company's Form
10-K for the year ended December 31, 2002.


NOTE 2 - RESTATEMENT

         During  the three and six  months  ended  June 30,  2003,  the  Company
exercised  its call  rights on two and four  securities,  respectively,  for the
benefit of its parent company, Dynex Capital, Inc., simultaneously collapsed the
security structure and sold the underlying loans at a gain of $1,158 and $1,545,
respectively.  At the time of the filing of the Form 10-Q,  it was assumed  that
Dynex Capital, Inc. owned the call rights to these securities. Subsequent to the
issuance of the financial statements for the three and six months ended June 30,
2003,  it was  determined  that  the  Company  owned  the call  rights  to these
securities and that the sale of the underlying  loans sold at a gain represented
income to the  Company  which  should be  reported  in the  Company's  financial
statements.  As a result, the Company has restated the financial  statements for
the three and six months  ended June 30,  2003 to record the gain on the sale of
the investment of $1,158 and $1,545, respectively.



                                           ------------------------------------    -----------------------------------
                                                   Three Months Ended                       Six Months Ended
                                                        June 30,                                June 30,
                                           ------------------------------------    -----------------------------------
                                                2003                2003                2003                2003
                                           ----------------    ----------------    ---------------     ---------------
                                           (As originally                           (As originally
                                              reported)         (As restated)          reported)        (As restated)

                                                                                                 
Gain on sale of investments                  $       -           $   1,158           $       -           $   1,545
                                           ----------------    ----------------    ---------------     ---------------
Net income                                   $       -           $   1,158           $       -           $   1,545
                                           ================    ================    ===============     ===============


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

         As  discussed  in Note 2 to the  condensed  financial  statements,  the
Company has restated its financial statements for the three and six months ended
June 30, 2003.  The  Management's  Discussion  and Analysis gives effect to this
restatement.

         During  the six months  ended  June 30,  2003,  the  Company  issued no
Mortgage  Securities or Bonds on behalf of Dynex  Capital,  Inc. 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.

         During the three months ended June 30, 2003, the Company  exercised its
call  rights  on two  securities  with a  principal  balance  of $26.5  million,
simultaneously  collapsed the security  structure and sold those securities at a
premium,  recognizing a gain of $1.2  million.  During the six months ended June
30,  2003,  the  Company  exercised  its call rights on four  securities  with a
principal  balance  of $34.7  million,  simultaneously  collapsed  the  security
structure  and sold those  securities  at a premium,  recognizing a gain of $1.5
million.


Item 3.  Quantitative and Qualitative Disclosures about Market Risk

         None.


Item 4.  Controls And Procedures

         (a) Evaluation of disclosure controls and procedures.

             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.

             As of the  end of the  period  covered  by  this  report,  the
             Company carried out an evaluation of the  effectiveness of the
             design and operation of the Company's  disclosure controls and
             procedures  pursuant to Rule 13a-15  under the  Exchange  Act.
             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,
             except as described below.

             The Company  identified an internal control deficiency related
             to the  recording  of  realized  gains  on the  sale of  loans
             collateralizing  securities  for which the  Company  owned the
             call  rights.   For  each  of  the  called   securities,   the
             securitization structure was collapsed and the loans were sold
             to a third party at a gain.  Originally the gain from the sale
             of these loans was recorded in the financial statements of the
             Company's  parent.  Management  of  the  Company  subsequently
             determined  that these gains  should be reported as income for
             the period ended June 30, 2003 in the financial  statements of
             the Company.  This internal control  deficiency did not impact
             the consolidated financial statements of the Company's parent.

             In conducting  its review of disclosure  controls,  management
             concluded that sufficient  disclosure controls and procedures,
             other  than  this   deficiency,   did  exist  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.

         (b) Changes in internal controls.

             There were no changes in the Company's  internal  control over
             financial   reporting   identified  in  connection   with  the
             evaluation  of it that  occurred  during  the  Company's  last
             fiscal  quarter that  materially  effected,  or are reasonably
             likely to materially  affect  internal  control over financial
             reporting.


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).

             10.1 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).

             10.2 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).

             10.3 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).

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

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

             99.1 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).

             99.2 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).

             99.3 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).

             99.4 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).

         (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:  May 14, 2004                    By: /s/ Stephen J. Benedetti
                                            ------------------------------------
                                            Stephen J. Benedetti
                                            President, Treasurer



                                                                    Exhibit 31.1
                                  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/A of
        Dynex Securities Corporation;

     2. Based on my knowledge, this 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 report;

     3. Based on my  knowledge,  the financial  statements,  and other
        financial  information included in this 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 report;

     4. I am responsible for establishing  and maintaining  disclosure
        controls  and  procedures  (as defined in  Exchange  Act Rules
        13a-15(e) and 15d-15(e)) for the registrant and have:

        (a) designed such disclosure controls and procedures,
            or caused such disclosure  controls and procedures to
            be  designed  under my  supervision,  to ensure  that
            material  information  relating  to  the  registrant,
            including  its  consolidated  subsidiaries,  is  made
            known  to  me  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 and presented in
            this report my 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

        (c) disclosed in this quarterly  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  reasonably  likely  to
            materially affect, the registrant's  internal control
            of financial reporting; and

     5. I have disclosed,  based on my 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 data; 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.


Dated:  May 14, 2004                     By:  /s/ Stephen J. Benedetti
                                              ----------------------------------
                                              Stephen J. Benedetti
                                              Principal Executive Officer and
                                              Principal Financial Officer



                                                                    Exhibit 32.1


                            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/A for the quarter  ended 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 and 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.




May 14, 2004                             /s/ Stephen J. Benedetti
                                         ---------------------------------------
                                         Stephen J. Benedetti
                                         Principal Executive Officer
                                         Chief Financial Officer