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

                                   FORM 10-K/A
(mark one)
[X]  Annual Report Pursuant to Section 13 or 15 (d) of the Securities Exchange
     Act of 1934

                   For the fiscal year ended December 31, 2001
[ ]  Transition Report Pursuant to Section 13 or 15 (d) of the Securities
     Exchange Act of 1934

                          Commission File No. 33-83524

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


                                                                                          
                           Virginia                                                       54-1736551
                (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)

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

        Securities registered pursuant to Section 12(b) of the Act: NONE

        Securities registered pursuant to Section 12(g) of the Act: NONE

     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 90 days. Yes [ X ] No [ ]

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

     Aggregate  market  value of  voting  stock  held by  non-affiliates  of the
registrant as of the latest practicable date, March 15, 2002: None

     As of March 15, 2002, the latest  practicable date, there were 1,000 shares
of Merit Securities Corporation common stock outstanding.

     The  registrant  meets  the  conditions  set forth in  General  Instruction
I(1)(a)  and (b) of Form 10-K and,  therefore,  is  furnishing  the  abbreviated
narrative disclosure specified in Paragraph (2) of General Instruction I.


                          MERIT SECURITIES CORPORATION
                         2001 FORM 10-K/A ANNUAL REPORT
                                TABLE OF CONTENTS

This filing of Form 10-K/A reflects  restatement of the financial  statements as
discussed in Note 8 to the financial statements.


                                                                                                      
                                                                                                           Page
                                                                                                          Number

PART I.

         Item 1.  Business...................................................................................1
         Item 2.  Properties.................................................................................1
         Item 3.  Legal Proceedings..........................................................................1
         Item 4.  Submission of Matters to a Vote of Security Holders........................................1

PART II.

         Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters......................2
         Item 6.  Selected Financial Data....................................................................2
         Item 7.  Management's Discussion and Analysis of Financial Condition and
                  Results of Operations......................................................................2
         Item 7A. Quantitative and Qualitative Disclosures about Market Risk.................................4
         Item 8.  Financial Statements and Supplementary Data................................................6
         Item 9.  Changes In and Disagreements with Accountants on Accounting and
                  Financial Disclosure......................................................................19
PART III.

         Item 10.   Directors and Executive Officers of the Registrant......................................19
         Item 11.   Executive Compensation..................................................................19
         Item 12.   Security Ownership of Certain Beneficial Owners and Management..........................19
         Item 13.   Certain Relationships and Related Transactions..........................................19

PART IV.

         Item 14.   Exhibits, Financial Statement Schedules and Reports on Form 8-K.........................19

SIGNATURES        ..........................................................................................22


                                     PART I

Item 1.  BUSINESS

Merit  Securities  Corporation  (the "Company") was  incorporated in Virginia on
August 19, 1994 as a wholly-owned,  limited-purpose  finance subsidiary of Dynex
Capital,  Inc.  ("Dynex"),  a New York Stock Exchange listed financial  services
Company (symbol:  DX). On September 4, 1996,  Issuer Holding  Corporation,  Inc.
("IHC"),  a wholly owned  subsidiary of Dynex,  acquired all of the  outstanding
stock of the Company and certain other affiliates of Dynex.

The Company was organized to facilitate the  securitization of loans through the
issuance  and sale of  collateralized  bonds  (the  "Bonds").  The Bonds will be
secured by securities  backed  primarily by: (i) mortgage loans secured by first
or second  liens on  residential  property,  (ii)  other  mortgage  pass-through
certificates  or   mortgage-collateralized   obligations,   (iii)  property  tax
receivables   and   (iv)   consumer   installment   loans   (collectively,   the
"Collateral").  In the future,  the Company may also  securitize  other types of
loans   or   securities   such  as   Federal   National   Mortgage   Association
Mortgage-Backed   Certificates,   Federal   Home   Loan   Mortgage   Corporation
Mortgage-Backed   Certificates,  or  Government  National  Mortgage  Association
Mortgage-Backed Certificates.

After  payment  of  the  expenses  of an  offering  and  certain  administrative
expenses,  the net proceeds from an offering of Bonds have been used to purchase
Collateral  from IHC or various  third  parties.  IHC has used the  proceeds  to
reduce  indebtedness  incurred  to obtain  such loans or to  acquire  additional
Collateral.  After the  issuance of a series of Bonds,  the Company may sell the
Collateral securing that series of Bonds, subject to the lien of the Bonds.

From the date of its  inception  to December  31,  2001,  the Company has issued
fourteen  (14) series of Bonds  totaling  approximately  $9.1 billion  aggregate
principal  amount.  To date,  ten (10) of these  series  have  been  called  and
collapsed  into  subsequent  issuances or called and  re-offered for sale. As of
December 31, 2001, the Company had four (4) series of Bonds outstanding totaling
approximately  $1.5  billion  compared to four (4) series at  December  31, 2000
totaling $2.1 billion.

At December 31, 2001, the Company had securities of approximately $308.6 million
remaining  for  issuance  under a shelf  registration  statement  filed with the
Securities and Exchange  Commission.  The Company does not currently  anticipate
issuing  additional  Bonds in the near future,  other than the possible call and
re-securitization or re-issuance of previously issued Bonds.

The  Company  competes  in a national  market with other  private  conduits  and
various financial firms. Economic conditions, interest rates, regulatory changes
and market dynamics all influence the securities market.

Item 2.  PROPERTIES

The Company has no physical properties.

Item 3.  LEGAL PROCEEDINGS

None.

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Information in response to this Item is omitted pursuant to General  Instruction
I.

                                     PART II

Item 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND
         RELATED STOCKHOLDER MATTERS

All of the  Company's  outstanding  common  stock is owned by IHC.  Accordingly,
there is no market for its common stock.  The Company has paid no dividends with
respect to its common stock.

Item 6.  SELECTED FINANCIAL DATA

Information in response to this Item is omitted pursuant to General  Instruction
I.

Item 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

As discussed in Note 8 to the financial statements, the Company has restated its
financial  statements for the years ended December 31, 2001, 2000, and 1999. The
following Form MD&A takes into account the effects of the restatement.

                               FINANCIAL CONDITION



- ------------------------------------------------------ ---------------------------------------------
                                                                       December 31,
(amounts in thousands except series outstanding)               2001                   2000
- ------------------------------------------------------ ---------------------- ----------------------

                                                                                  

Collateral for collateralized bonds                      $     1,634,460        $     2,259,238
Non-recourse debt - collateralized bonds                       1,542,924              2,143,028
Shareholder's equity                                              95,971                116,220

Collateralized bond series outstanding                                 4                      4

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


Collateral for collateralized bonds
As of both  December  31,  2001  and  2000,  the  Company  had  four  series  of
collateralized  bonds  outstanding.  The  collateral  for  collateralized  bonds
decreased  to $1.6  billion at  December  31, 2001  compared to $2.3  billion at
December 31, 2000.  This decrease is primarily  the result of $577.6  million in
paydowns on the collateral during 2001.

Non-recourse debt - collateralized bonds
Collateralized  bonds  decreased  to $1.5 billion at December 31, 2001 from $2.1
billion at December  31, 2000 as a result of $430.1  million in paydowns  during
2001.

Shareholder's Equity
Shareholder's  equity decreased to $96 million at December 31, 2001, from $116.2
million at December 31, 2000.  This decrease was a result of dividend and return
of capital distributions made by the Company to IHC, partially offset by a $46.2
million  decrease in the net unrealized  loss on investments  available-for-sale
and a net gain of $5.0 million during 2001.

                              RESULTS OF OPERATIONS



- --------------------------------------------------------------------------------------------------------------------
                                                                         For the Year Ended December 31,
                                                               -----------------------------------------------------
(amounts in thousands)                                               2001              2000             1999
- --------------------------------------------------------------------------------------------------------------------
                                                                                                  
Interest income                                                   $   150,372       $   201,317      $   209,090
Interest expense on collateralized bonds                              109,863           176,918          175,934
Provision for losses                                                   18,670            28,585            6,961
Net interest margin                                                    21,839            (4,186)          26,195
Loss on termination of interest rate caps                                   -            (2,440)               -
Impairment charges                                                    (15,840)           (5,523)          (6,594)
Gain on sale of securities                                                  -                 -              397
Extraordinary (loss) gain - extinguishment of debt                     (1,013)                -           26,815
Net income (loss)                                                       4,986           (12,714)          45,187

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


Interest income on the collateral for  collateralized  bonds decreased to $150.4
million in 2001 from  $201.3  million in 2000.  This  decrease  was  primarily a
result of the continued  impact of  prepayments on interest  income,  as average
collateral for  collateralized  bonds declined from $2.6 billion to $2.0 billion
for the years ended December 31, 2000 and 2001,  respectively,  coupled with the
overall decline in interest rates during 2001. Interest income on the collateral
for collateralized bonds decreased to $201.3 million in 2000 from $209.1 million
in 1999.  This  decrease  was  primarily  a result of the decline in the average
collateral for  collateralized  bonds, which decreased from $2.9 billion to $2.6
billion  for the years ended  December  31,  1999 and 2000,  respectively.  This
decrease was  partially  offset by lower  premium  amortization  caused by lower
prepayments  during the year ended December 31, 2000 than during the same period
in 1999.

Interest  expense on  collateralized  bonds  decreased to $109.9 million in 2001
from $176.9 million in 2000,  primarily due to the decrease in one-month  London
InterBank  Offered  Rate  ("LIBOR")  during  2001  and the  decline  in  average
collateralized   bonds  due  to  prepayments  on  the  related   collateral  for
collateralized  bonds.  Interest expense on collateralized  bonds increased from
$175.9 million in 1999 to $176.9 million in 2000,  primarily due to the increase
in one-month LIBOR during the first half of 2000,  which was partially offset by
the decline in average  collateralized  bonds due to  prepayments on the related
collateral for collateralized bonds.

     The Company has exposure to losses on its loans and debt securities pledged
as collateral for  collateralized  bonds.  The Company monitors and analyzes its
loss  exposure  on this  portfolio  of loans and  securities  collectively.  The
Company  provides  for losses on its loans  through a  provision  for losses and
recognizes  other  than  temporary  impairment  charges  on it debt  securities.
Provision  for  losses  for loans and  impairment  charges  for debt  securities
increased to $34.5 million in 2001 from $34.1 million in 2000. This increase was
primarily a result of  continuing  severe loan  losses on  manufactured  housing
loans since the third  quarter of 2000.  The increase in severe loan losses is a
result  of  the   saturation  in  the  market  place  with  both  new  and  used
(repossessed) manufactured housing units. In addition, the Company has seen some
increase in overall default rates on its manufactured housing loans. The Company
anticipates that market  conditions for  manufactured  housing loans will remain
unfavorable through 2002.  Provision for losses for loans and impairment charges
for debt  securities  increased to $34.1  million in 2000 from $13.6  million in
1999 as a result of an overall  increase in credit risk retained from securities
issued by the Company  (principally for securities  issued in the latter portion
of 1999), and a charge of $13.3 million in the fourth quarter of 2000 due to the
under-performance  of  the  Company's  securitized   manufactured  housing  loan
portfolio.

         Net  interest  margin in 2001  increased  to $21.8  million from $(4.2)
million in 2000.  This increase was the result of the reduction in the Company's
average  cost of funds as a result of the  overall  decline  in  interest  rates
during 2001. Due to the mismatch in the  re-pricing of the Company's  assets and
liabilities  (the  adjustable  rate  portion  of  the  Company's  assets  resets
generally  every six months and the  adjustable  rate  portion of the  Company's
collateralized  bonds resets  generally  every  month),  the decrease in overall
rates benefited the Company's net interest margin. Net interest margin decreased
in 2000 to  $(4.2)  million  from  $26.2  million  in 1999.  This  decrease  was
primarily  the result of  additional  provision  for losses and an  increase  in
interest expense, partially offset by lower premium amortization caused by lower
prepayments during 2000 than during 1999.

Loss on  termination  of interest  rate caps of $2.4 million  during 2000 is the
result of the liquidation of the Company's  interest rate cap agreements,  which
had a notional balance of $351 million.

Gain on sale of  securities  of $0.4  million  during  1999 is the result of the
recognition  of the gain on the sale of the  remaining  portion of the Merit 11B
A-1 class, which had a principal balance of $4.9 million.

The Company incurred an  extraordinary  loss of $1.0 million in 2001 on the call
and re-issuance of $503.8 million of collateralized  bonds related to its Series
11A bonds.  The Company also  incurred an  extraordinary  gain of $26.8  million
related to the recognition of unamortized  premiums net of unamortized  issuance
costs on seven  series of  collateralized  bonds,  which were called and retired
during 1999. The associated collateral was re-securitized in 1999.

Credit Exposures
With collateralized bond structures, the Company retains credit risk relative to
the  amount of  over-collateralization  required  in  conjunction  with the bond
insurance. Losses are generally first applied to the over-collateralized amount,
with any  losses in  excess  of that  amount  borne by the bond  insurer  or the
holders of the  collateralized  bonds.  The Company only incurs credit losses to
the extent that losses are incurred in the repossession, foreclosure and sale of
the  underlying  collateral.  Such  losses  generally  equal  the  excess of the
principal  amount  outstanding,  less  any  proceeds  from  mortgage  or  hazard
insurance,  over the  liquidation  value of the  collateral.  To compensate  the
Company for retaining  this loss  exposure,  the Company  generally  receives an
excess  yield  on  the  collateralized  loans  relative  to  the  yield  on  the
collateralized  bonds. At December 31, 2001, the Company retained $102.7 million
in  aggregate  principal  amount of  over-collateralization  compared  to $115.5
million at December 31, 2000.

Item 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market  risk  generally  represents  the risk of loss that may  result  from the
potential  change in the value of a financial  instrument due to fluctuations in
interest and foreign exchange rates and in equity and commodity  prices.  Market
risk is inherent to both derivative and  non-derivative  financial  instruments,
and  accordingly,  the scope of the  Company's  market risk  management  extends
beyond derivatives to include all market risk sensitive  financial  instruments.
As a financial  services  company,  net interest  margin  comprises  the primary
component of the Company's earnings. Additionally, cash flow from the investment
portfolio  represents the primary component of the Company's incoming cash flow.
The Company is subject to risk resulting from interest rate  fluctuations to the
extent that there is a gap between the amount of the Company's  interest-earning
assets and the amount of interest-bearing  liabilities that are prepaid,  mature
or  re-price  within  specified  periods.  The  Company's  strategy  has been to
mitigate  interest  rate risk through the creation of a  diversified  investment
portfolio of high quality assets that, in the aggregate, preserves the Company's
capital  base  while  generating  stable  income  and cash flow in a variety  of
interest rate and prepayment environments.

The Company  monitors the  aggregate  cash flow,  projected net yield and market
value of its  investment  portfolio  under various  interest rate and prepayment
assumptions.  While certain  investments  may perform poorly in an increasing or
decreasing  interest rate  environment,  other investments may perform well, and
others may not be impacted at all.

The Company  focuses on the  sensitivity  of its cash flow,  and  measures  such
sensitivity to changes in interest rates.  Changes in interest rates are defined
as instantaneous,  parallel,  and sustained interest rate movements in 100 basis
point  increments.  The Company estimates its cash flow for the next twenty-four
months  assuming no changes in interest rates from those at period end. Once the
base case has been  estimated,  cash flows are projected for each of the defined
interest rate scenarios.  Those scenario  results are then compared  against the
base case to determine the estimated change to cash flow.

The following  table  summarizes  the  Company's  net interest  margin cash flow
sensitivity   analysis  as  of  December  31,  2001.  This  analysis  represents
management's  estimate of the percentage change in net interest margin cash flow
given a parallel  shift in  interest  rates.  The  "Base"  case  represents  the
interest rate environment as it existed as of December 31, 2001. The analysis is
heavily  dependent upon the assumptions used in the model. The effect of changes
in future interest rates,  the shape of the yield curve or the mix of assets and
liabilities  may cause  actual  results to differ from the modeled  results.  In
addition,  certain financial  instruments provide a degree of "optionality." The
most  significant  option  affecting the Company's  portfolio is the  borrowers'
option to prepay  the  loans.  The model  applies  prepayment  rate  assumptions
representing  management's  estimate of prepayment activity on a projected basis
for each collateral pool in the investment portfolio. The model applies the same
prepayment rate  assumptions for all five cases indicated  below.  The extent to
which  borrowers  utilize the ability to exercise  their option may cause actual
results to significantly  differ from the analysis.  Furthermore,  its projected
results assume no additions or subtractions to the Company's  portfolio,  and no
change to the  Company's  liability  structure.  Historically,  there  have been
significant  changes  in the  Company's  assets and  liabilities,  and there are
likely to be such changes in the future.

                                              % Change in Net
        Basis Point                         Interest Margin Cash
   Increase (Decrease) in                        Flow From
       Interest Rates                            Base Case
- -----------------------------            ---------------------------
            +200                                   (4.3)%
            +100                                   (2.2)%
            Base
            -100                                    2.2%
            -200                                    4.3%

Approximately $689 million of the Company's  investment portfolio as of December
31, 2001 is comprised of loans or securities that have coupon rates which adjust
over time (subject to certain periodic and lifetime  limitations) in conjunction
with changes in short-term interest rates.  Approximately 67% and 21% of the ARM
loans underlying the Company's ARM securities and collateral for  collateralized
bonds are  indexed  to and reset  based  upon the level of  six-month  LIBOR and
one-year CMT, respectively.

Generally,  during a period of rising  short-term  interest rates, the Company's
net interest  spread  earned on its  investment  portfolio  will  decrease.  The
decrease of the net  interest  spread  results from (i) the lag in resets of the
ARM loans underlying the ARM securities and collateral for collateralized  bonds
relative to the rate resets on the associated borrowings and (ii) rate resets on
the ARM loans  which are  generally  limited  to 1% every six months or 2% every
twelve months and subject to lifetime caps, while the associated borrowings have
no such  limitation.  As short-term  interest rates  stabilize and the ARM loans
reset, the net interest margin may be restored to its former level as the yields
on the ARM loans adjust to market  conditions.  Conversely,  net interest margin
may increase following a fall in short-term interest rates. This increase may be
temporary  as the yields on the ARM loans  adjust to the new  market  conditions
after a lag period. In each case, however, the Company expects that the increase
or decrease in the net interest spread due to changes in the short-term interest
rates  to be  temporary.  The net  interest  spread  may  also be  increased  or
decreased  by the  proceeds  or  costs  of  interest  rate  swap,  cap or  floor
agreements, to the extent that the Company has entered into such agreements.

The remaining portion of the Company's collateral for collateralized bonds as of
December 31, 2001,  approximately $956 million,  is comprised of loans that have
coupon rates that are fixed.  The Company has limited its interest  rate risk on
such  collateral  primarily  through the issuance of  fixed-rate  collateralized
bonds.  Overall,  the Company's  interest rate risk is primarily  related to the
rate of  change  in  short-term  interest  rates,  not the  level of  short-term
interest rates.

Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

AUDITED FINANCIAL STATEMENTS

MERIT SECURITIES CORPORATION


                                                                                                     
Independent Auditors' Report ............................................................................7
Balance Sheets - December 31, 2001 and 2000..............................................................8
Statements of Operations - For the years ended December 31, 2001, 2000 and 1999..........................9
Statements of Shareholder's Equity - For the years ended December 31, 2001, 2000 and 1999...............10
Statements of Cash Flows - For the years ended December 31, 2001, 2000 and 1999.........................11
Notes to Financial Statements - For the years ended December 31, 2001, 2000 and 1999....................12


INDEPENDENT AUDITORS' REPORT

The Board of Directors
Merit Securities Corporation


We have audited the accompanying balance sheets of Merit Securities Corporation,
a wholly-owned  subsidiary of Issuer Holding  Corporation,  Inc., as of December
31,  2001 and 2000  and the  related  statements  of  operations,  shareholder's
equity,  and cash flows for each of the three years in the period ended December
31, 2001.  These financial  statements are the  responsibility  of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audits to obtain  reasonable  assurance  about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the financial position of Merit Securities Corporation as of December
31, 2001 and 2000, and the results of its operations and its cash flows for each
of the three years in the period  ended  December  31, 2001 in  conformity  with
accounting principles generally accepted in the United States of America.

As  discussed  in  Note 8,  the  accompanying  financial  statements  have  been
restated.

DELOITTE & TOUCHE LLP

     Richmond,  Virginia March 5, 2002  (September 16, 2002 as to the effects of
the restatement discussed in Note 8)

MERIT SECURITIES CORPORATION
Balance Sheets
December 31, 2001 and 2000
(amounts in thousands except share data)




                                                                              2001                      2000
                                                                        -----------------         ------------------
                                                                         (As restated,              (As restated,
                                                                          see Note 8)                see Note 8)
                                                                                                    
Assets:
   Collateral for collateralized bond                                      $  1,634,460              $  2,259,238
   Loans                                                                          4,435                         -
   Cash                                                                               -                        10
                                                                        -----------------         ------------------
                                                                           $  1,638,895              $  2,259,248
                                                                        =================         ==================

Liabilities and Shareholder's Equity:

Liabilities:
   Non-recourse debt - collateralized bonds                                $  1,542,924              $  2,143,028
                                                                        -----------------         ------------------
                                                                              1,542,924                 2,143,028
                                                                        -----------------         ------------------

Shareholder's Equity:
   Common stock, no par value
     10,000 shares authorized, 1,000 issued and outstanding                          10                        10
   Additional paid-in capital                                                    92,774                   147,240
   Accumulated other comprehensive income (loss)                                  3,187                   (43,073)
   Retained earnings                                                                  -                    12,043
                                                                        -----------------         ------------------
                                                                                 95,971                   116,220
                                                                        -----------------         ------------------
                                                                           $  1,638,895             $   2,259,248
                                                                        =================         ==================
<FN>

See accompanying notes to financial statements.
</FN>


MERIT SECURITIES CORPORATION
Statements of Operations
For the years ended December 31, 2001, 2000 and 1999
(amounts in thousands)




                                                             2001             2000              1999
                                                     ------------------------------------------------------
                                                        (As restated,     (As restated,    (As restated,
                                                         see Note 8)       see Note 8)      see Note 8)
                                                     -------------------------------------------------------
                                                                                      
  Interest income:
    Collateral for collateralized bonds                  $   150,372       $   201,317       $  209,090

  Interest and related expense:
    Interest expense on collateralized bonds                 108,135           175,306          173,939
    Other collateralized bond expense                          1,728             1,612            1,995
                                                     ------------------------------------------------------
                                                             109,863           176,918          175,934
                                                     ------------------------------------------------------

  Net interest margin before provision for losses             40,509            24,399           33,156
  Provision for losses                                       (18,670)          (28,585)          (6,961)
                                                     ------------------------------------------------------
  Net interest margin                                         21,839            (4,186)          26,195

Loss on termination of interest rate caps                          -            (2,440)               -
Impairment charges                                           (15,840)           (5,523)          (6,594)
Gain on sale of securities                                         -                 -              397
Other expense                                                      -               (94)               -
Interest on due to affiliates, net                                 -              (471)          (1,626)
                                                     ------------------------------------------------------
Income (loss) before extraordinary item                        5,999           (12,714)          18,372

Extraordinary (loss) gain - extinguishment of debt            (1,013)                -           26,815
                                                     -------------------------------------------------------

Net income (loss)                                        $     4,986       $   (12,714)      $   45,187
                                                     ======================================================
<FN>

See accompanying notes to financial statements.
</FN>


MERIT SECURITIES CORPORATION
Statements of  Shareholder's  Equity For the years ended December 31, 2001, 2000
and 1999 (amounts in thousands)




                                                                             Accumulated        Retained
                                                            Additional          other           earnings
                                          Common Stock    paid-in capital   comprehensive     (accumulated
                                                                            income (loss)       deficit)          Total
                                         ---------------- ---------------- ---------------- ---------------- ---------------

                                                                                                  
Balance at January 1, 1999                 $      10      $   190,156      $       33,575   $   (20,430)     $   203,311
(as previously reported)

Comprehensive loss:
   Net income                                      -                -                   -        45,187           45,187

   Change in net unrealized gain on
   investments available-for-sale
   (as restated, see Note 8)                       -                -             (45,521)            -          (45,521)
                                                                                                             ---------------

Total comprehensive loss                                                                                            (334)

Capital distributions                              -          (64,159)                  -             -          (64,159)
                                         ---------------- ---------------- ---------------- ---------------- ---------------

Balance at December 31, 1999
(as restated, see Note 8)                         10          125,997             (11,946)       24,757          138,818

Comprehensive loss:
   Net loss                                        -                -                   -       (12,714)         (12,714)

   Change in net unrealized loss on
     investments available-for-sale
   (as restated, see Note 8)                       -                -             (31,127)            -          (31,127)
                                                                                                             ---------------
Total comprehensive loss                                                                                         (43,841)

Capital contributions                              -           21,243                   -             -           21,243
                                         ---------------- ---------------- ---------------- ---------------- ---------------

Balance at December 31, 2000
(as restated, see Note 8)                         10          147,240             (43,073)       12,043          116,220

Comprehensive loss:
   Net income                                      -                -                   -         4,986            4,986

   Change in net unrealized loss on
   investments available-for-sale
   (as restated, see Note 8)                       -                -              46,260             -           46,260
                                                                                                             ---------------
Total comprehensive income                                                                                        51,246

Dividends and capital distributions                -          (54,466)                  -       (17,029)         (71,495)
                                         ---------------- ---------------- ---------------- ---------------- ---------------

Balance at December 31, 2001               $      10        $  92,774        $   3,187        $       -        $  95,971
(as restated, see Note 8)
                                         ================ ================ ================ ================ ===============
<FN>

See accompanying notes to financial statements.
</FN>


MERIT SECURITIES CORPORATION
Statements of Cash Flows
For the years ended December 31, 2001, 2000 and 1999
(amounts in thousands)



                                                                       2001              2000             1999
                                                                -----------------------------------------------------
                                                                   (As restated,    (As restated,     (As restated,
                                                                    see Note 8)      see Note 8)       see Note 8)
                                                                                                   
  Operating activities:
    Net income (loss)                                              $      4,986     $    (12,714)     $     45,187
      Adjustments to reconcile net income (loss) to net cash
        provided by operating activities:
          Loss on termination of interest rate caps                           -            2,440                 -
          Impairment charges                                             15,840            5,523             6,594
          Gain on sale of investments                                         -                -              (397)
          Provision for losses                                           18,670           28,585             6,961
          Extraordinary loss (gain) - extinguishment of debt              1,013                            (26,815)
          Net decrease in accrued interest receivable and funds
            held by trustee                                               3,911            2,700             3,116
          Decrease in accrued interest payable                           (1,011)            (420)              (64)
          Amortization, net                                               9,264            9,971            15,664
          Other                                                          (2,703)              36             1,188
                                                                -----------------------------------------------------
             Net cash provided by operating activities                   49,970           36,121            51,434
                                                                -----------------------------------------------------

  Investing activities:
    Collateral for collateralized bonds:
      Purchase of loans subsequently securitized                              -                -          (668,858)
      Principal payments on collateral                                  577,625          507,521         1,096,474
      Proceeds from sale of collateral for collateralized bonds          48,710                -             5,250
                                                                -----------------------------------------------------
        Net cash provided by investing activities                       626,335          507,521           432,866
                                                                -----------------------------------------------------

  Financing activities:
    Collateralized bonds:
      Proceeds from issuance of collateralized bonds                    503,914              657           623,286
      Principal payments on collateralized bonds                     (1,108,734)        (523,198)       (1,091,382)
      (Decrease) increase in due to affiliates                                -          (42,344)           47,955
      Dividends and capital contributions (distributions)               (71,495)          21,243           (64,159)
                                                                -----------------------------------------------------
        Net cash used for financing activities                         (676,315)        (543,642)         (484,300)
                                                                -----------------------------------------------------

  Net change in cash                                                        (10)               -                 -
  Cash at beginning of year                                                  10               10                10
                                                                ------------------------------------------------------

  Cash at end of year                                              $          -     $         10      $         10
                                                                =====================================================

  Supplemental disclosure of cash flow information:
    Cash paid for interest                                         $    105,654     $    171,906      $    172,259
                                                                =====================================================

  Supplemental disclosure of non-cash activities:
     Collateral for collateralized bonds subsequently              $          -     $          -      $  1,569,734
  securitized
                                                                =====================================================
<FN>

See accompanying notes to financial statements.
</FN>


MERIT SECURITIES CORPORATION
Notes to Financial Statements
For the years ended December 31, 2001, 2000 and 1999
(dollar amounts in thousands)


NOTE 1 - THE COMPANY

Merit Securities Corporation (the "Company") is a wholly owned,  limited-purpose
finance subsidiary of Issuer Holding Corporation,  Inc. ("IHC"). The Company was
organized to  facilitate  the  securitization  of loans through the issuance and
sale of  collateralized  bonds.  Prior to September  4, 1996,  the Company was a
wholly-owned  subsidiary  of Dynex  Capital,  Inc.  ("Dynex"),  a New York Stock
Exchange listed financial  services company (symbol:  DX). On September 4, 1996,
IHC  acquired  all of the  outstanding  stock of the Company  and certain  other
affiliates of Dynex. IHC is a wholly owned subsidiary of Dynex.


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Federal Income Taxes
Dynex and its wholly  owned  subsidiaries,  including  the  Company,  (together,
"Dynex  Capital")  have  elected to be taxed as a real estate  investment  trust
("REIT") under the Internal Revenue Code. As a result,  Dynex Capital  generally
will not be subject to federal  income  taxation at the  corporate  level to the
extent  that it  distributes  at least 95 percent of its  taxable  income to its
shareholders  and complies  with certain  other  requirements.  Accordingly,  no
provision  has been made for income  taxes for the  Company in the  accompanying
financial  statements,  as  Dynex  Capital  believes  it has met the  prescribed
distribution requirements.  The Company is a qualified REIT subsidiary of Dynex.
Should the Company not  maintain its  qualified  REIT  subsidiary  status in the
future,  or if Dynex does not  maintain  its REIT  status,  it may be subject to
income taxes.

Collateral for Collateralized Bonds
Collateral for collateralized bonds consists of debt securities and loans, which
have been pledged to secure  collateralized  bonds.  These debt  securities  and
loans are backed  primarily by  adjustable-rate  and  fixed-rate  mortgage loans
secured by first liens on single family residential  properties and manufactured
housing  installment  loans  secured by either a UCC  filing or a motor  vehicle
title.

Pursuant to the  requirements  of Statement of  Financial  Accounting  Standards
("SFAS")  No.  115,  Accounting  for  Certain  Investments  in Debt  and  Equity
Securities,  the Company has classified all of its debt  securities  included in
collateral  for  collateralized  bonds  as  available-for-sale.  As  such,  debt
securities included in collateral for collateralized  bonds at December 31, 2001
and 2000 are reported at fair value,  with unrealized  gains and losses excluded
from earnings and reported as accumulated other comprehensive income.

Deferred Issuance Costs
Costs  incurred in  connection  with the  issuance of  collateralized  bonds are
deferred and amortized  over the  estimated  lives of the  collateralized  bonds
using a method that  approximates  the effective  yield method.  These costs are
included in the carrying value of the collateralized bonds.

Price Premiums and Discounts
Price premiums and discounts on the collateral for collateralized  bonds and the
collateralized   bonds  are   amortized   into   interest   income  or  expense,
respectively,  over the life of the related  investment  or  obligation  using a
method that approximates the effective yield method.

Derivative Financial Instruments
The Company may enter into  interest  rate swap  agreements,  interest  rate cap
agreements,  interest  rate  floor  agreements,  financial  forwards,  financial
futures and options on financial futures  ("Interest Rate Agreements") to manage
its sensitivity to changes in interest rates. These Interest Rate Agreements are
intended  to  provide  income  and cash flow to  offset  potential  reduced  net
interest income and cash flow under certain interest rate  environments.  At the
inception  of the  hedge,  these  instruments  are  designated  as either  hedge
positions  or trading  positions  using  criteria  established  in SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities".

For  Interest  Rate  Agreements  designated  as hedge  instruments,  the Company
evaluates the  effectiveness  of these hedges  against the financial  instrument
being hedged under various interest rate scenarios. The effective portion of the
gain or loss on an Interest Rate Protection  Agreement  designated as a hedge is
reported in accumulated other comprehensive  income, and the ineffective portion
of such hedge is reported in income.

As a part of the Company's  interest rate risk management  process,  the Company
may be required  periodically to terminate hedge instruments.  Any realized gain
or loss  resulting  from the  termination of a hedge is amortized into income or
expense of the corresponding  hedged instrument over the remaining period of the
original hedge or hedged instrument.

If the underlying asset,  liability or commitment is sold or matures,  the hedge
is deemed partially or wholly ineffective,  or the criteria that was executed at
the time the hedge  instrument was entered into no longer  exists,  the Interest
Rate Agreement is no longer accounted for as a hedge. Under these circumstances,
the accumulated change in the market value of the hedge is recognized in current
income to the extent that the effects of interest  rate or price  changes of the
hedged  item have not offset  the hedge  results or  otherwise  previously  been
recognized in income.

For Interest Rate  Agreements  entered into for trading  purposes,  realized and
unrealized  changes in fair value of these  instruments  are  recognized  in the
statements  of  operations  as  trading  activities  in the  period in which the
changes occur or when such trade instruments are settled.  Amounts payable to or
receivable  from  counterparties,  if any, are included on the balance sheets in
accrued expenses and other liabilities.

     SFAS No. 133, as amended,  established  accounting and reporting  standards
for derivative instruments, including certain derivative instruments embedded in
other  contracts,  and for  hedging  activities.  Under  SFAS No.  133,  certain
contracts  that  were  not  formerly  considered  derivatives  may now  meet the
definition of a derivative.  The Company adopted SFAS No. 133 effective  January
1, 2001.  The adoption of SFAS No. 133 did not have a significant  impact on the
financial position, results of operations, or cash flows of the Company.

Loans
Loans  considered  held for sale are carried at the lower of  amortized  cost or
market.  Loans held to maturity are carried at amortized  cost.  At December 31,
2001,  $3.5  million  of loans were  considered  held for sale and $1 million of
loans were considered held to maturity.

Use of Estimates
The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the financial statements and the reported amounts of revenue and expenses during
the reporting  period.  Actual  results could differ from those  estimates.  The
primary  estimates  inherent  in  the  accompanying   financial  statements  are
discussed below.

Fair Value.  The  Company  uses  estimates  in  establishing  fair value for its
collateral  for  collateralized  bonds.  Fair value  estimates are determined by
calculating  the present  value of the projected  cash flows of the  instruments
using appropriate discount rates and credit loss assumptions. The discount rates
used are based on management's estimates of market rates, and the cash flows are
projected  utilizing  the  current  interest  rate  environment  and  forecasted
prepayment rates and credit losses.  The discount rate used in the determination
of fair value of the collateral for collateralized bonds was 16% at December 31,
2001 and 2000.  Prepayment  rate  assumptions at December 31, 2001 and 2000 were
generally  at a "constant  prepayment  rate," or CPR,  ranging  from 35%-60% for
2001, and 28% for 2000,  respectively,  for collateral for collateralized  bonds
consisting of single-family mortgage loans and securities,  and a CPR equivalent
ranging from 9%-10% for 2001 and 7% for 2000,  respectively  for  collateral for
collateralized  bonds consisting of manufactured  housing loan  collateral.  CPR
assumptions  for each  year are  based in part on the  actual  prepayment  rates
experienced for the prior six-month period and in part on management's  estimate
of future  prepayment  activity.  The loss  assumptions  utilized  vary for each
series of  collateral  of  collateralized  bonds,  depending  on the  collateral
pledged.  The cash  flows  for the  collateral  for  collateralized  bonds  were
projected to the  estimated  date that the security can be called and retired by
the Company,  if there is economic  value to the Company in calling and retiring
the security,  which is typically  triggered when the remaining security balance
equals 35% of the original  balance  (the "Call  Date").  The Company  estimates
anticipated  market prices of the underlying  collateral at the Call Date. Since
the fair value of the Company's  collateral for collateralized bonds is based on
estimates,  actual gains and losses  recognized may differ from those  estimates
recorded  in the  financial  statements.  The fair  value of all  balance  sheet
financial instruments is presented in Notes 3 and 6.

Allowance  for losses.  As discussed in Note 4, the Company has retained  credit
risk on certain collateral for collateralized bonds. The Company has established
an  allowance  for  losses  for the  estimated  credit  risk  retained  based on
management's  judgment.  The  allowance  for losses is  evaluated  and  adjusted
periodically by management  based on the actual and projected  timing and amount
of the potential credit losses, as well as industry loss experience.  Provisions
made to increase the allowance related to the credit risk retained are presented
as provision for losses in the accompanying financial statements.  The Company's
actual  credit  losses may differ from those  estimates  used to  establish  the
allowance.

Prepaid Shelf Registration Fees
Fees incurred in connection with filing a shelf registration for the issuance of
collateralized  bonds are  deferred  and  recognized  with  each  securitization
prorata to the size of the issuance.

Recent  Accounting  Pronouncements
SFAS  No. 133,  "Accounting for Derivative Instruments and  Hedging  Activities"
is effective for all fiscal years beginning after June 15,  2000.  SFAS No. 133,
as  amended,  establishes  accounting  and  reporting  standards for  derivative
instruments,  including  certain   derivative   instruments  embedded  in  other
contracts,  and  for  hedging  activities.  The  Company  adopted  SFAS  No. 133
effective  January  1, 2001. The  adoption  of  SFAS  No. 133  did  not  have  a
significant  impact on  the financial  position,  results of operations, or cash
flows of the Company.

In September 2000, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 140,  "Accounting  for  Transfers  and  Servicing  of  Financial  Assets and
Extinguishment  of Liabilities".  SFAS No. 140 replaces SFAS No. 125 "Accounting
for the  Transfers  and  Servicing of  Financial  Assets and  Extinguishment  of
Liabilities".   SFAS  No.  140  revises  the   standards  for   accounting   for
securitization  and other  transfers  of  financial  assets and  collateral  and
requires certain disclosure, but it carries over most of SFAS No. 125 provisions
without  reconsideration.  SFAS No. 140 is effective for transfers and servicing
of financial assets and extinguishment of liabilities  occurring after March 31,
2001.  SFAS  No.  140 is  effective  for  recognition  and  reclassification  of
collateral  and for  disclosures  relating to  securitization  transactions  and
collateral  for fiscal years ending after December 15, 2000.  Disclosures  about
securitization  and collateral  accepted need not be reported for periods ending
on or before December 15, 2000, for which financial statements are presented for
comparative  purposes.  SFAS No. 140 is to be applied prospectively with certain
exceptions.  Other than those exceptions,  earlier or retroactive application of
its accounting provision is not permitted.  The adoption of SFAS No. 140 did not
have a material impact on the Company's financial statements.

In June 2001, FASB issued SFAS No. 141,  "Business  Combinations".  SFAS No. 141
requires  that all  business  combinations  initiated  after  June  30,  2001 be
accounted for under the purchase  method and  addresses the initial  recognition
and measurement of goodwill and other  intangible  assets acquired in a business
combination. Business combinations originally accounted for under the pooling of
interest  method will not be changed.  The adoption of SFAS No. 141 did not have
an impact on the financial position,  results of operations or cash flows of the
Company.

In June 2001,  the FASB  issued  SFAS No. 142,  "Goodwill  and Other  Intangible
Assets".  SFAS No. 142  addresses the initial  recognition  and  measurement  of
intangible assets acquired outside of a business  combination and the accounting
for goodwill and other intangible assets subsequent to their  acquisition.  SFAS
No. 142 provides  that  intangible  assets with finite useful lives be amortized
and that  goodwill  and  intangible  assets  with  indefinite  lives will not be
amortized,  but will rather be tested at least annually for  impairment.  As the
Company has no goodwill or intangible assets that it is amortizing, the adoption
of SFAS No.  142 will have no  effect  on the  financial  position,  results  of
operations or cash flows of the Company.

In June 2001,  the FASB issued SFAS No. 143,  "Accounting  for Asset  Retirement
Obligations."  SFAS No. 143  addresses  financial  accounting  and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated  asset  retirement  costs.  SFAS No.143 is effective for fiscal years
beginning after June 15, 2002. The Company does not believe the adoption of SFAS
No. 143 will have a  significant  impact on the financial  position,  results of
operations or cash flows of the Company.

In August 2001, the FASB issued SFAS No. 144,  "Accounting for the Impairment of
Long-Lived Assets" which supersedes SFAS No. 121, "Accounting for the Impairment
of  Long-Lived  Assets  and for  Long-Lived  Assets to be  Disposed  Of" and the
accounting and reporting provisions of Accounting Principles Board (APB) Opinion
No. 30, "Reporting the Results of Operations - Reporting and Effects of Disposal
of  a  Segment  of a  Business,  and  Extraordinary,  Unusual  and  Infrequently
Occurring  Events and  Transactions"  for the disposal of a segment of business.
This statement is effective for fiscal years  beginning after December 15, 2001.
SFAS No. 144  retains  many of the  provisions  of SFAS No. 121,  but  addresses
certain  implementation issues associated with that Statement.  The Company does
not believe the adoption of SFAS No. 144 will have a  significant  impact on the
financial position, results of operations or cash flows of the Company.

Basis of Presentation
Certain  amounts  for 2000 and 1999 have been  reclassified  to  conform  to the
presentation for 2001.


NOTE 3 - COLLATERAL FOR COLLATERALIZED BONDS

Collateral for collateralized bonds consists of loans and debt securities backed
primarily by  adjustable-rate  and  fixed-rate  mortgage  loans secured by first
liens on single family residential housing and manufactured  housing installment
loans  secured by a UCC  filing.  All  collateral  for  collateralized  bonds is
pledged to secure repayment of the related  collateralized  bonds. All principal
and interest  (less  servicing-related  fees) on the collateral is remitted to a
trustee and is available for payment on the collateralized  bonds. The Company's
exposure to loss on collateral for collateralized  bonds is generally limited to
the amount of collateral pledged in excess of the related  collateralized  bonds
issued, as the collateralized  bonds issued are non-recourse to the Company. The
collateral for collateralized bonds can be sold by the Company, but only subject
to the lien of the collateralized bond indenture.

The following table  summarizes the components of collateral for  collateralized
bonds as of December 31, 2001 and December 31, 2000. Debt securities  pledged as
collateral for collateralized  bonds are considered  available for sale, and are
therefore recorded at fair value.



- ------------------------------------------------------------ --------------- -- ------ ------------------ ---
                                                                  2001                       2000
- ------------------------------------------------------------ --------------- -- ------ ------------------ ---

                                                                                        
   Loans, at amortized cost                                   $  1,186,400              $  1,579,547
   Debt securities, at fair value                                  463,424                   701,092
- ------------------------------------------------------------ --------------- -- ------ ------------------ ---
                                                                 1,649,824                 2,280,639
  Reserve for loan losses                                          (15,364)                  (21,401)
- ------------------------------------------------------------ --------------- -- ------ ------------------ ---
                                                              $  1,634,460              $  2,259,238
- ------------------------------------------------------------ --------------- -- ------ ------------------ ---


The following table summarizes the amortized cost basis,  gross unrealized gains
and losses and estimated fair value of debt securities pledged as collateral for
collateralized bonds as of December 31, 2001 and December 31, 2000:



- ------------------------------------------------------------ --------------- -- ------ ------------------ ---
                                                                  2001                       2000
- ------------------------------------------------------------ --------------- -- ------ ------------------ ---

                                                                                         
  Debt securities, at amortized cost                          $    460,237              $    744,165
  Gross unrealized gains                                             3,187                         -
  Gross unrealized losses                                                -                   (43,073)
- ------------------------------------------------------------ --------------- -- ------ ------------------ ---
  Estimated fair value                                        $    463,424              $    701,092
- ------------------------------------------------------------ --------------- -- ------ ------------------ ---



The components of collateral for  collateralized  bonds at December 31, 2001 and
2000 are as follows:



- ----------------------------------------------------- ---------------- -----------------
                                                           2001              2000
- ----------------------------------------------------- ---------------- -----------------
                                                                          
Collateral, net of allowance                            $  1,623,957     $  2,285,703
Funds held by trustees                                           530            1,381
Accrued interest receivable                                   11,165           15,079
Unamortized premiums and discounts, net                       (4,379)             148
Unrealized gain (loss), net                                    3,187          (43,073)
- ----------------------------------------------------- ---------------- -----------------
                                                        $  1,634,460     $  2,259,238
- ----------------------------------------------------- ---------------- -----------------



NOTE 4 - ALLOWANCE FOR LOSSES ON COLLATERAL FOR COLLATERALIZED BONDS

The  following  table  summarizes  the activity for the  allowance for losses on
collateral for collateralized  bonds for the years ended December 31, 2001, 2000
and 1999:



- ------------------------------------------------------ ----------------- ---------------- -----------------
                                                             2001              2000             1999
- ------------------------------------------------------ ----------------- ---------------- -----------------
                                                                                        
Beginning balance                                        $    21,401       $    11,399      $    16,593
Provision for losses                                          18,670            28,585            6,961
Losses charged-off, net of recoveries                        (24,707)          (18,583)         (12,155)
- ------------------------------------------------------ ----------------- ---------------- -----------------
Ending balance                                           $    15,364       $    21,401      $    11,399
- ------------------------------------------------------ ----------------- ---------------- -----------------


The Company has limited exposure to credit risk retained on loans,  which it has
securitized  through the issuance of  collateralized  bonds.  The aggregate loss
exposure  is  generally  limited  to the amount of  collateral  in excess of the
related  investment-grade  collateralized  bonds issued (commonly referred to as
"overcollateralization"), excluding price premiums and discounts and hedge gains
and  losses.  The  allowance  for  losses on the  overcollateralization  totaled
$15,364 and $21,401 at December 31, 2001 and 2000 respectively, and are included
in collateral  for  collateralized  bonds in the  accompanying  balance  sheets.
Overcollateralization at December 31, 2001 and 2000 totaled $93,468 and $149,435
respectively.


NOTE 5 - COLLATERALIZED BONDS

The components of  collateralized  bonds along with certain other information at
December 31, 2001 and 2000 are summarized below:



- ------------------------------------- ---------------------------------- ----------------------------------
                                                    2001                               2000
                                           Bonds           Range of      Bonds Outstanding    Range of
                                        Outstanding     Interest Rates                     Interest Rates
- ------------------------------------- ---------------- ----------------- ---------------- -----------------
                                                                                    
Variable-rate classes                    $  979,174       2.5%-5.6%       $  1,507,786       6.9%-10.1%
Fixed-rate classes                          572,390       6.2%-8.0%            648,708       6.2%-8.0%
Accrued interest payable                      3,744                              4,754
Deferred bond issuance costs                 (4,003)                            (4,905)
Unamortized (discount) premium               (8,381)                           (13,315)
- ------------------------------------- ---------------- ----------------- ---------------- -----------------
                                         $1,542,924                       $  2,143,028
- ------------------------------------- ---------------- ----------------- ---------------- -----------------

Range of stated maturities                2015-2033                          2015-2033

Number of series                                  4                                  4
- ------------------------------------- ---------------- ----------------- ---------------- -----------------


Each series of  collateralized  bonds may  consist of various  classes of bonds,
either at fixed or variable  rates of interest.  Payments  received on the loans
pledged as  collateral  for  collateralized  bonds and any  reinvestment  income
thereon are used to make payments on the collateralized  bonds (see Note 3). The
obligations  under  the  collateralized   bonds  are  payable  solely  from  the
collateral  for  collateralized  bonds  and are  otherwise  non-recourse  to the
Company.  The  maturity  of each  class  is  directly  affected  by the  rate of
principal  prepayments on the related mortgage  collateral.  Each series is also
subject to redemption according to specific terms of the respective  indentures.
As a result, the actual maturity of any class of a collateralized bond series is
likely to occur  earlier  than its  stated  maturity.  Collateralized  bonds are
carried at their outstanding  principal balance, net of unamortized premiums and
discounts.

The variable rate classes are based on one-month London  InterBank  Offered Rate
("LIBOR").  The average  effective rate of interest  expense for  collateralized
bonds was 6.1%,  7.6%, and 6.2% for the years ended December 31, 2001,  2000 and
1999, respectively.


NOTE 6 - ADDITIONAL INFORMATION ABOUT FINANCIAL INSTRUMENTS

The following  table  presents the carrying  values and estimated fair values of
the Company's  recorded  financial  instruments,  as well as  information  about
certain specific off-balance sheet financial instruments as of December 31, 2001
and 2000:



 ------------------------------------ --------------------------------------- ------------------------------------
                                                       2001                                  2000
                                                 Amortized                             Amortized
                                                   Amount       Fair Value              Amount       Fair Value
 ------------------------------------ -------- --------------- -------------- ------ -------------- --------------
                                                                                              
 Recorded financial instruments:
 Assets:
   Collateral for collateralized
     bonds: loans                               $ 1,186,400     $ 1,171,036           $ 1,579,547    $ 1,600,948
   Collateral for collateralized
     bonds: debt securities                         380,322         463,424               744,165        701,092
   Loans                                              4,435           4,435                     -              -
   Cash                                                   -               -                    10             10
 Liabilities:
   Collateralized bonds                           1,542,924       1,485,756             2,143,028      2,095,805
 -----------------------------------------------------------------------------------------------------------------


The estimated fair values of financial  instruments  have been determined  using
available market information and appropriate valuation methodologies. However, a
degree of judgment is  necessary  in  evaluating  market data and forming  these
estimates.

Recorded   Financial   Instruments.   The  fair  value  of  the  collateral  for
collateralized  bonds is based on the present value of the projected  cash flows
using appropriate  discount rates, credit loss and prepayment  assumptions.  The
fair value of loans was based on  management's  estimate.  Non-recourse  debt is
both floating and fixed, and is considered  within the security  structure along
with the associated collateral for collateralized bonds.


NOTE 7 - OTHER MATTERS

At both  December  31, 2001 and 2000,  the Company had  remaining  $308,602  for
issuance  under shelf  registration  statements  filed with the  Securities  and
Exchange Commission.


NOTE 8 - RESTATEMENT OF FINANCIAL STATEMENTS

Subsequent  to the  issuance  of its  financial  statements  for the year  ended
December 31, 2001, the Company determined that the assets previously reported as
debt  securities  subject to the  requirements  of SFAS No.115,  "Accounting for
Certain Investments in Debt and Equity Securities" were, in fact, collateralized
borrowings,  where the  collateral  being pledged as securities  were loans that
should have been accounted for under the requirements of SFAS No. 5, "Accounting
for Contingencies" or SFAS No. 114, "Accounting by Creditors for Impairment of a
Loan." As a result,  the accompanying  financial  statements for the years ended
December 31, 2001 and December 31, 2000,  and for the three years ended December
31, 2001, have been restated from the amounts previously reported to correct the
accounting for these investments.

A summary of the significant effects of the restatement is as follows:



- ---------------------------------------------      ------------------------------------- ----------------------------------
(amounts in thousands)                                   As of December 31, 2001              As of December 31, 2000
- ---------------------------------------------      ------------------------------------- ----------------------------------
                                                    (as previously                        (as previously
                                                       reported)        (as restated)        reported)      (as restated)
                                                   ------------------------------------------------------------------------

                                                                                                     
Collateral for collateralized bonds                  $ 1,595,653         $ 1,634,460        $ 2,208,015      $ 2,259,238
Total Assets                                           1,600,088           1,638,895          2,208,025        2,259,248
Accumulated other comprehensive (loss) income            (35,620)              3,187            (94,296)         (43,073)
Total Shareholder's Equity                                57,164              95,971             64,997          116,220
- ---------------------------------------------      ------------------ ------------------ ------------------ ---------------





- ------------------------------------------------------- ---------------------------------------------------------------
                                                        For the Year Ended December 31,

- ------------------------------------------------------- ---------------------------------------------------------------
                                     2001                            2000                            1999
- ------------------------ ------------------------------ ------------------------------- -------------------------------
                              (as                       (as previously                  (as previously
                           previously    (as restated)     reported)     (as restated)     reported)     (as restated)
                           reported)
                          ---------------------------------------------------------------------------------------------
                                                                                           
Provision for losses       $ (34,510)     $ (18,670)     $ (34,108)        $ (28,585)     $ (13,555)       $ (6,961)
Net Interest Margin            5,999         21,839         (9,709)           (4,186)        19,601          26,195
Impairment charges                 -        (15,840)             -            (5,523)             -          (6,594)
- ------------------------ --------------- -------------- ---------------- -------------- ---------------- --------------



The  restatement  did not have any effect on income (loss) before  extraordinary
item, net income (loss), or related per share amounts.

Item 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

         None


                                    PART III

Item 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

           Information  in response to this Item is omitted  pursuant to General
Instruction I.

Item 11.   EXECUTIVE COMPENSATION

           Information  in response to this Item is omitted  pursuant to General
Instruction I.

Item 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

           Information  in response to this Item is omitted  pursuant to General
Instruction I.

Item 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

           Information in response to this Item is omitted pursuant to
           General Instruction I.


                                     PART IV

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES 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.
         33-83524 on Form S-3 filed August 31, 1994).

3.2      Bylaws of the Registrant (Incorporated herein by reference to the
         Exhibits to Registrant's Registration Statement No. 33-83524 on
         Form S-3 filed August 31, 1994).

3.3      Amended and Restated Articles of Incorporation of the Registrant,
         effective April 19, 1995 (Incorporated  herein by reference to Exhibit
         to the Registrant's Current Report on Form 8-K, filed April 21, 1995).

4.1      Indenture  between  Registrant and Trustee,  dated as of August 1, 1994
         (Incorporated  herein by  reference  to the  Exhibits  to  Registrant's
         Registration Statement No. 33-83524 on Form S-3 filed August 31, 1994).

4.2      Form of Supplement Indenture between Registrant and Trustee
         (Incorporated herein by reference to the Exhibits to Registrant's
         Registration Statement No. 33-83524 on Form S-3 filed August 31, 1994).

4.3      Copy of the Indenture, dated as of November 1, 1994, by and between the
         Registrant  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 19, 1994).

4.7      Copy of the Series 4 Indenture Supplement, dated as of June 1, 1995, by
         and  between  the   Registrant   and  Texas   Commerce   Bank  National
         Association,    as   Trustee   (including   schedules   and   exhibits)
         (Incorporated  herein  by  reference  to  Exhibit  to the  Registrant's
         Current Report on Form 8-K, filed July 10, 1995).

4.11     Copy of the Series 10  Indenture  Supplement,  dated as of  December 1,
         1997, by and between the  Registrant  and Texas  Commerce Bank National
         Association,  as Trustee (related schedules and exhibits available upon
         request of the Trustee).  (Incorporated  herein by reference to Exhibit
         of Registrant's Current Report on Form 8-K, filed January 6, 1998).

4.12     Copy of the Series 11 Indenture Supplement,  dated as of March 1, 1998,
         by  and  between  the  Registrant  and  Texas  Commerce  Bank  National
         Association,  as Trustee (related schedules and exhibits available upon
         request of the Trustee).  (Incorporated  herein by reference to Exhibit
         of Registrant's Current Report on Form 8-K, filed June 12, 1998).

4.13     Copy of the Series 12 Indenture Supplement,  dated as of March 1, 1999,
         by  and  between  the  Registrant  and  Texas  Commerce  Bank  National
         Association,  as Trustee (related schedules and exhibits available upon
         request of the Trustee).  (Incorporated  herein by reference to Exhibit
         of Registrant's Current Report on Form 8-K, filed April 12, 1999).

4.14     Copy of the Series 13 Indenture Supplement, dated as of August 1, 1999,
         by  and  between  the  Registrant  and  Texas  Commerce  Bank  National
         Association,  as Trustee (related schedules and exhibits available upon
         request of the Trustee).  (Incorporated  herein by reference to Exhibit
         of Registrant's Current Report on Form 8-K, filed September 13, 1999).

4.15     Copy of the Series 14  Indenture  Supplement,  dated as of  November 1,
         1999, by and between the  Registrant  and Texas  Commerce Bank National
         Association,  as Trustee (related schedules and exhibits available upon
         request of the Trustee).  (Incorporated  herein by reference to Exhibit
         of Registrant's Current Report on Form 8-K, filed November 12, 1999).

99.1     Standard Provisions to Servicing Agreement (Incorporated herein by
         reference to the Exhibits to Registrant's  Registration Statement No.
        33-83524 on Form S-3 filed August 31, 1994).

99.2     Form of Servicing Agreement (Incorporated herein by reference to the
         Exhibits to  Registrant's  Registration  Statement No. 33-83524 on Form
         S-3 filed August 31, 1994).

99.3     Standard Terms to Master Servicing Agreement (Incorporated herein by
         reference to the Exhibits to Registrant's  Registration Statement No.
         33-83524 on Form S-3 filed August 31, 1994).

99.4     Form of Master Servicing Agreement (Incorporated herein by reference to
         the Exhibits to Registrant's  Registration  Statement No. 33-83524 on
         Form S-3 filed August 31, 1994).

99.5     Form of Prospectus Supplement of Bonds secured by adjustable-rate
         mortgage loans (Incorporated herein by reference to Exhibits to
         Registrant's Pre-Effective Amendment No. 4 to Registration Statement
         No. 33-83524 on Form S-3 filed December 5, 1994).

99.6     Form of Financial Guaranty Assurance Policy (Incorporated herein by
         reference to the Exhibits to Registrant's  Registration Statement No.
         33-83524 on Form S-3 filed August 31, 1994).

99.7     Form of GEMICO Mortgage Pool Insurance Policy (Incorporated herein by
         reference to the Exhibits to Registrant's  Registration Statement No.
         33-83524 on Form S-3 filed August 31, 1994).

99.8     Form of PMI Mortgage Insurance Co. Pool Insurance Policy (Incorporated
         herein by reference to the Exhibits to Registrant's Registration
         Statement No. 33-83524 on Form S-3 filed August 31, 1994).

99.9     Form of Prospectus  Supplement of Bonds secured by fixed-rate mortgage
         loans (Incorporated  herein by reference to Exhibits to Registrant's
         Pre-Effective Amendment No. 4 to Registration Statement No. 33-83524 on
         Form S-3 filed December 5, 1994).

99.10    Copy of the Saxon  Mortgage  Funding  Corporation  Servicing  Guide for
         Credit Sensitive Loans,  February 1, 1995 Edition  (Incorporated herein
         by reference to Exhibit to the Registrant's Current Report on Form 8-K,
         filed March 8, 1995).

99.11    Copy of Financial  Guaranty  Insurance  Policy No. 50364-N issued by
         Financial  Guaranty  Assurance Inc., dated April 7, 1995, with respect
         to the Series 3 Bonds  (Incorporated  herein by reference to Exhibit to
         the Registrant's Current Report on Form 8-K, filed April 21, 1995).

99.12    Copy of Financial Guaranty Insurance Policy No. 50382-N issued by
         Financial  Guaranty  Assurance Inc., dated June 29, 1995, with respect
         to the Series 4 Bonds (Incorporated herein by reference to Exhibit to
         the  Registrant's  Current Report on Form 8-K, filed July 10, 1995).

99.13    Copy of the Standard Terms to Master Servicing Agreement,  June 1, 1995
         Edition   (Incorporated   herein  by   reference   to  Exhibit  to  the
         Registrant's Current Report on Form 8-K, filed July 10, 1995).

99.14    Copy of Financial Guaranty Insurance Policy No. 19804 issued by MBIA
         Insurance Corporation (Incorporated herein by reference to Exhibit to
         the Registrant's Current Report on Form 8-K, filed November 15, 1995).

99.15    Copy of Financial Guaranty Insurance Policy No. 20596 issued by MBIA
         Insurance Corporation (Incorporated herein by reference to Exhibit to
         the Registrant's Current Report on Form 8-K, filed March 21, 1996).

99.16    Copy of Financial Guaranty Insurance Policy No. 21296 issued by MBIA
         Insurance Corporation (Incorporated herein by reference to Exhibit to
         the Registrant's Current Report on Form 8-K, filed June 19, 1996).

(b)      Reports on Form 8-K

         None.



                                   SIGNATURES

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.

                                       MERIT SECURITIES CORPORATION



Dated:  September 18, 2002
                                       By:  /s/ Stephen J. Benedetti
                                            ------------------------------------
                                            Stephen J. Benedetti
                                            (Principal Executive Officer)

Pursuant to the  requirements  of the Securities and Exchange Act of 1934,  this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.


       Signature                           Capacity         Date


/s/ J. Thomas O'Brien, Jr.                 Director         September 18, 2002
- ----------------------------------------
J. Thomas O'Brien, Jr.


/s/ Christopher T. Bennett                 Director         September 18, 2002
- ----------------------------------------
Christopher T. Bennett

                                  EXHIBIT INDEX

                                                                Sequentially
Exhibit                                                        Numbered Page
- -------                                                       ----------------

23.1  Consent of DELOITTE & TOUCHE LLP                               I


                                                                    Exhibit 23.1




INDEPENDENT AUDITORS' CONSENT


We consent to  incorporation  by reference  in the  Registration  Statement  No.
333-64385 of Merit Securities  Corporation on Form S-3 of our report dated March
5, 2002,  (September 16, 2002 as to the effects of the restatement  discussed in
Note 8) (which  expresses an  unqualified  opinion and  contains an  explanatory
paragraph  relating to the  restatement  discussed  in Note 8) appearing in this
Annual Report on Form 10-K/A of Merit Securities  Corporation for the year ended
December 31, 2001.




DELOITTE & TOUCHE LLP

Richmond, Virginia
September 16, 2002