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

                                  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 September 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 September 30, 2003:  None As of October 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  November  12,  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 September 30, 2003
                and December 31, 2002 (unaudited).............................1

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

              Condensed Statements of Cash Flows for the nine
                months ended September 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     ................................................................9

PART I.    FINANCIAL INFORMATION


Item 1.    Financial Statements

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





                                                                         September 30,                 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                      Nine Months Ended
                                                               September 30                            September 30
                                                    -----------------------------------     -----------------------------------
                                                         2003                2002                2003               2002
                                                    ----------------    ---------------     ---------------    ----------------
                                                     (As restated,                          (As restated,
                                                      see Note 2)                            see Note 2)

                                                                                                             
Gain on sale of investments                           $        937        $       -           $      2,482       $       -
                                                    ----------------    ---------------     ---------------    ----------------
Net income                                            $        937        $       -           $      2,482       $       -
                                                    ================    ===============     ===============    ================


See notes to unaudited condensed financial statements.

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




                                                                   -------------------------------------------------
                                                                                  Nine Months Ended
                                                                                    September 30,
                                                                   -------------------------------------------------
                                                                           2003                       2002
                                                                   ----------------------     ----------------------
                                                                     (As restated, see
                                                                          Note 2)
Operating activities:
                                                                                                  
    Net income                                                         $        2,482             $            -
    Adjustments to reconcile net income to net cash provided
      by operating activities:
      Gain on sale of investments                                              (2,482)                         -
                                                                   ----------------------     ----------------------
        Net cash provided by operating activities                                   -                          -
                                                                   ----------------------     ----------------------

Investing activities:
      Proceeds from sale of investments                                         2,482                          -
                                                                   ----------------------     ----------------------
        Net cash provided by investing activities                               2,482                          -
                                                                   ----------------------     ----------------------

Financing activities:
      Dividends and capital distributions                                      (2,482)                         -
                                                                   ----------------------     ----------------------
        Net cash used for financing activities                                 (2,482)                         -
                                                                   ----------------------     ----------------------
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
September 30, 2003,  the  Statements of  Operations  and the  Statements of Cash
Flows  for the three  and nine  months  ended  September  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 nine months ended September 30, 2003, the Company exercised
its call rights on one and five 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  $937  and  $2,482,
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 nine  months  ended
September 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 nine months ended  September 30, 2003 to record the
gain on the sale of the investment of $937 and $2,482, respectively.



                                                    -----------------------------------     -----------------------------------
                                                            Three Months Ended                      Nine Months Ended
                                                               September 30                            September 30
                                                    -----------------------------------     -----------------------------------
                                                         2003                2003                2003               2003
                                                    ----------------    ---------------     ---------------    ----------------
                                                    (As originally                          (As originally
                                                       reported)        (As restated)          reported)        (As restated)
                                                       ---------        -------------          ---------        -------------
                                                                                                        
Gain on sale of investments                           $       -           $     937           $       -          $   2,482
                                                    ----------------    ---------------     ---------------    ----------------
Net income                                            $       -           $     937           $       -          $   2,482
                                                    ================    ===============     ===============    ================



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 nine months ended September
30,  2003.  The  Management's  Discussion  and  Analysis  gives  effect  to this
restatement.

During the nine months ended  September 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 September 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 September 30, 2003, the Company exercised its call
rights on one security with a principal balance of $19.9 million, simultaneously
collapsed  the  security  structure  and sold  those  securities  at a  premium,
recognizing a gain of $0.9 million.  During the nine months ended  September 30,
2003, the Company  exercised its call rights on five securities with a principal
balance of $54.7 million,  simultaneously  collapsed the security  structure and
sold those securities at a premium, recognizing a gain of $2.5 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   September   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 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  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.

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