2



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

                                  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 March 31, 2003

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

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


                         Commission file number 0-20552


                                                                                          
                           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

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 March 31,  2003:  None As of April 30,  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 May 14,  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 March 31, 2003
             and December 31, 2002 (unaudited)................................1

          Condensed Statements of Operations for the
             three months ended March 31, 2003 (as
             restated) and 2002 (unaudited)...................................2

          Condensed Statements of Cash Flows for the
             three months ended March 31, 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 Disclosure
             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 ....................................................................9

PART I.    FINANCIAL INFORMATION
Item 1.    Financial Statements

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







                                                                         March 31,                    December 31,
                                                                            2003                          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
                                                                                       March 31,
                                                                              -----------------------------
                                                                                  2003            2002
                                                                              -------------   -------------
                                                                              (As restated,
                                                                               see Note 2)

                                                                                             
Gain on sale of investments                                                   $       387    $        -
                                                                             --------------  ---------------
Net income                                                                    $       387    $        -
                                                                             ==============  ===============


See accompanying notes to unaudited condensed financial statements.

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




                                                                 -------------------------------------------
                                                                             Three Months Ended
                                                                                 March 31,
                                                                 -------------------------------------------
                                                                        2003                    2002
                                                                 -------------------     -------------------
                                                                     (As restated,
                                                                      see Note 2)
Operating activities:
                                                                                            
   Net income                                                    $        387            $         -
   Adjustments to reconcile net income to
     net cash provided by operating activities:
       Gain on sale of investments                                       (387)                     -
                                                                 -------------------     -------------------
   Net cash provided by operating activities                                -                      -
                                                                 -------------------     -------------------

Investing activities:
   Proceeds from sale of investments                                      387                      -
                                                                 -------------------     -------------------
   Net cash provided by investing activities                              387                      -
                                                                 -------------------     -------------------

Financing activities:
   Dividends and capital distributions                                   (387)                     -
                                                                 -------------------     -------------------
     Net cash used in financing activities                               (387)                     -
                                                                 -------------------     -------------------

Net decrease 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
March 31, 2003,  the  Statements of Operations  and the Statements of Cash Flows
for the three  months ended March 31, 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  months ended March 31, 2003,  the Company  exercised  its call
rights on two securities for the benefit of its parent  company,  Dynex Capital,
Inc.,  simultaneously  collapsed the security  structure and sold the underlying
loans at a gain of $387.  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 months
ended March 31, 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  months ended March 31, 2003 to record the gain on the
sale of the investment of $387.

                                                       Three Months Ended
                                                           March 31,
                                                  -----------------------------
                                                      2003            2003
                                                  -------------   -------------
(amounts in thousands)                                 As
                                                   originally
                                                    reported      As restated

Gain on sale of investments                       $       -      $      387
                                                 --------------  ---------------
Net income                                        $       -      $      387
                                                 ==============  ===============


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 months ended March 31, 2003. The
Manangement's Discussion and Analysis gives effect to this restatement.

During the three  months ended March 31,  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 March 31, 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 March 31, 2003,  the Company  exercised  its call
rights  on  two   securities   with  a  principal   balance  of  $8.2   million,
simultaneously  collapsed the security  structure and sold those securities at a
premium, recognizing a gain of $0.4 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 March 31, 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 18, 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 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 18, 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 March 31, 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.




Dated:  May 18, 2004                       By:    /s/ Stephen J. Benedetti
                                                --------------------------------
                                                Stephen J. Benedetti
                                                Principal Executive Officer
                                                Chief Financial Officer