================================================================================
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-Q/A

     |X|      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
              SECURITIES EXCHANGE ACT OF 1934

                      FOR THE QUARTER ENDED MARCH 31, 2002

     |_|      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
              SECURITIES EXCHANGE ACT OF 1934

                          COMMISSION FILE NUMBER 1-9819


                               DYNEX CAPITAL, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)



                           VIRGINIA                              52-1549373
                (State or other jurisdiction of               (I.R.S. Employer
                incorporation or organization)               Identification No.)

        4551 COX ROAD, SUITE 300, GLEN ALLEN, VIRGINIA              23060
           (Address of principal executive offices)              (Zip Code)

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

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past ninety days.
         |X| YES  |_|NO

On April 30, 2002, the registrant had 10,873,853  shares of common stock of $.01
value outstanding, which is the registrant's only class of common stock.

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

                               DYNEX CAPITAL, INC.
                                    FORM 10-Q


                                      INDEX

THIS FILING OF FORM 10-Q/A REFLECTS  RESTATEMENT OF THE FINANCIAL  STATEMENTS AS
DISCUSSED IN NOTE 12 TO THE CONSOLIDATED FINANCIAL STATEMENTS.

                                                                            Page
PART I        FINANCIAL INFORMATION



   Item 1. Financial Statements

                                                                                             
           Condensed Consolidated Balance Sheets at March 31, 2002
           and December 31, 2001 (unaudited)........................................................1

           Condensed Consolidated Statements of Operations for the three months
           ended March 31, 2002 and 2001 (unaudited)................................................2

           Condensed Consolidated Statements of Cash Flows for
           the three months ended March 31, 2002 and 2001 (unaudited)...............................3

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

   Item 2. Management`s Discussion and Analysis of
           Financial Condition and Results of Operations...........................................10

   Item 3. Quantitative and Qualitative Disclosures about Market Risk..............................23


PART II       OTHER INFORMATION

   Item 1. Legal Proceedings ......................................................................24

   Item 2. Changes in Securities and Use of Proceeds...............................................24

   Item 3. Defaults Upon Senior Securities.........................................................25

   Item 4. Submission of Matters to a Vote of Security Holders.....................................25

   Item 5. Other Information.......................................................................25

   Item 6. Exhibits and Reports on Form 8-K........................................................25


SIGNATURES ........................................................................................26



                                       i



PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS

DYNEX CAPITAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS, UNAUDITED
(amounts in thousands except share data)

                                                                             March 31,     December 31,
                                                                               2002             2001
                                                                            -----------    ------------
                                                                           (As restated,
                                                                           see Note 12)
ASSETS
                                                                                     
  Investments:
  Collateral for collateralized bonds ...................................   $ 2,310,625    $ 2,473,203
  Other investments .....................................................        61,780         63,553
  Securities ............................................................         6,190          5,508
  Loans .................................................................         7,428          7,315
                                                                            -----------    -----------
                                                                              2,386,023      2,549,579
Cash ....................................................................         4,466          7,129
Cash -- restricted ......................................................        12,550          4,334
Other assets ............................................................         8,117          8,817
                                                                            -----------    -----------
                                                                            $ 2,411,156    $ 2,569,859
                                                                            ===========    ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Non-recourse debt - collateralized bonds ................................   $ 2,118,044    $ 2,264,213
Recourse debt ...........................................................        46,975         58,134
                                                                            -----------    -----------
                                                                              2,165,019      2,322,347
Accrued interest payable ................................................           771          2,099
Accrued expenses and other liabilities ..................................         1,477          3,303
                                                                            -----------    -----------
                                                                              2,167,267      2,327,749
                                                                            -----------    -----------
Commitments and contingencies (Note 10) .................................            --             --
SHAREHOLDERS' EQUITY
Preferred stock, par value $.01 per share, 50,000,000 shares authorized:
      9.75% Cumulative Convertible Series A,
        992,038 and 992,038 issued and outstanding, respectively
     ($29,903 and $29,322 aggregate liquidation preference, respectively)        22,658         22,658

      9.55% Cumulative Convertible Series B,
        1,378,807 and 1,378,807 issued and outstanding, respectively
     ($42,084 and $41,443 aggregate liquidation preference, respectively)        32,275         32,275
      9.73% Cumulative Convertible Series C,
        1,383,532 and 1,383,532 issued and outstanding, respectively
     ($51,865 and $51,101 aggregate liquidation preference, respectively)        39,655         39,655
Common stock, par value $.01 per share,
  100,000,000 shares authorized,
  10,873,853 issued and outstanding .....................................           109            109
Additional paid-in capital ..............................................       364,740        364,740
Accumulated other comprehensive loss ....................................       (13,527)       (14,825)
Accumulated deficit .....................................................      (202,021)      (202,502)
                                                                            -----------    -----------
                                                                                243,889        242,110
                                                                            -----------    -----------
                                                                                           -----------
                                                                            $ 2,411,156    $ 2,569,859
                                                                            ===========    ===========

See notes to unaudited condensed consolidated financial statements.



                                       1



DYNEX CAPITAL, INC.
CONDENSED CONSOLIDATED STATEMENTS
  OF OPERATIONS, UNAUDITED
(amounts in thousands except share data)

                                                                 Three Months Ended
                                                                      March 31,
                                                    ------------------------------------------------
                                                          2002                         2001
                                                    --------------------       ---------------------
                                                      (As restated,               (As restated,
                                                      see Note 12)                 see Note 12)
                                                    --------------------       ---------------------
                                                                              
Interest income:
   Collateral for collateralized bonds                $      42,714                 $      61,114
   Securities                                                   122                           309
   Other investments                                             10                         1,928
   Loans                                                         94                           153
                                                    --------------------       ---------------------
                                                             42,940                        63,504
                                                    --------------------       ---------------------

Interest and related expense:
   Non-recourse debt                                         31,966                        50,125
   Recourse debt                                              1,030                         2,587
   Other                                                        444                           363
                                                    --------------------       ---------------------
                                                             33,440                        53,075
                                                    --------------------       ---------------------

Net interest margin before provision for losses               9,500                        10,429
Provision for losses                                         (5,643)                       (4,806)
                                                    --------------------       ---------------------
Net interest margin                                           3,857                         5,623

Net  (loss)  gain  on  sales,   write-downs,                 (2,055)                        5,304
   impairment  charges,  and  litigation
Other income                                                    196                           295
                                                    --------------------       ---------------------
                                                              1,998                        11,222

General and administrative expenses                          (1,894)                       (1,844)
                                                    --------------------       ---------------------
Income before extraordinary item                                104                         9,378

Extraordinary item  - gain on extinguishment of debt            377                         2,271
                                                    --------------------       ---------------------
Net income                                                      481                        11,649
Preferred stock charges                                      (2,396)                       (3,228)
                                                    --------------------       ---------------------
Net (loss) income applicable to common shareholders   $      (1,915)                $       8,421
                                                    ====================       =====================

 (Loss) income per common share before extraordinary item:
   Basic and diluted                                        $ (0.21)                       $ 0.54
                                                    ====================       =====================

Net (loss) income per common share:
   Basic and diluted                                        $ (0.18)                       $ 0.74
                                                    ====================       =====================

Weighted average number of common shares outstanding
   Basic and diluted                                      10,873,853                    11,446,206


See notes to unaudited condensed consolidated financial statements.


                                       2



DYNEX CAPITAL, INC.
CONDENSED CONSOLIDATED STATEMENTS
  OF CASH FLOWS, UNAUDITED
(amounts in thousands)

                                                                                           Three Months Ended
                                                                                               March 31,
                                                                                ----------------------------------------
                                                                                    2002                   2001
                                                                              -------------------    ------------------
                                                                                (As restated,          (As restated,
                                                                                 see Note 12)          see Note 12)
                                                                              -------------------    ------------------
                                                                                                         
Operating activities:
   Net income                                                                     $         481      $          11,649
   Adjustments to reconcile net income to net cash provided  (used) by operating
     activities:
       Provision for losses                                                               5,643                  4,806
       Net  (gain)  loss  on  sales,   write-downs,   impairment  charges  and            2,055                 (5,304)
         litigation
       Extraordinary item  - net gain on extinguishment of debt                            (377)                (2,271)
       Payment (made) received from litigation settlement, net of legal fees               (863)                 7,111
       Amortization and depreciation                                                      4,181                  3,942
       Decrease in accrued interest receivable                                                2                    257
       Change in accrued interest payable                                                  (519)                   437
       Net change in restricted cash                                                     (8,216)                20,301
       Net change in accrued interest, other assets and other liabilities                (2,839)               (14,810)
                                                                              -------------------    ------------------
          Net cash (used) provided by operating activities                                 (452)                26,118
                                                                              -------------------    ------------------
 Investing activities:
   Principal payments on collateral                                                     151,283                142,581
   Net (increase) decrease in funds held by trustee                                        (152)                   104
   Net decrease in loans held for sale or securitization                                  1,621                 15,707
   Purchase of other investments                                                            (38)                     -
   Payments received on other investments                                                 2,602                    554
   Proceeds from sales of other investments                                                   -                    233
   Payments received on securities                                                          393                    276
   Proceeds from sale of loan production operations                                           -                  9,500
   Capital expenditures                                                                      (2)                   (88)
                                                                              -------------------    ------------------
        Net cash provided by investing activities                                       155,707                168,867
                                                                              -------------------    ------------------
 Financing activities:
   Principal payments on bonds                                                         (147,090)              (143,653)
   Repayment of senior notes                                                            (10,828)               (34,519)
                                                                              -------------------    ------------------
        Net cash used for financing activities                                         (157,918)              (178,172)
                                                                              -------------------    ------------------
 Net (decrease) increase in cash                                                         (2,663)                16,813
 Cash at beginning of period                                                              7,129                  3,485
                                                                              -------------------    ------------------
 Cash at end of period                                                            $       4,466          $      20,298
                                                                              ===================    ==================
 Cash paid for interest                                                           $      34,968          $      57,237
                                                                              ===================    ==================

See notes to unaudited condensed consolidated financial statements.



                                       3

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
DYNEX CAPITAL, INC.

March 31, 2002
(amounts in thousands except share data)


NOTE 1--BASIS OF PRESENTATION

The accompanying  condensed consolidated 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 generally accepted  accounting  principles for
complete financial statements.  The condensed  consolidated financial statements
include the accounts of Dynex Capital,  Inc. and its qualified REIT subsidiaries
and  taxable  REIT  subsidiary  ("Dynex"  or  the  "Company").  All  significant
inter-company balances and transactions have been eliminated in consolidation of
Dynex.

In the opinion of  management,  all material  adjustments,  consisting of normal
recurring  adjustments,  considered  necessary  for a fair  presentation  of the
condensed  consolidated  financial statements have been included.  The Condensed
Consolidated  Balance  Sheet at  March  31,  2002,  the  Condensed  Consolidated
Statements of Operations for the three months ended March 31, 2002 and 2001, the
Condensed Consolidated Statements of Cash Flows for the three months ended March
31, 2002 and 2001 and related notes to  consolidated  financial  statements  are
unaudited.  Operating  results for the three months ended March 31, 2002 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 2002. For further  information,  refer to the audited  consolidated
financial statements and footnotes included in the Company's Form 10-K/A for the
year ended December 31, 2001.

Certain reclassifications have been made to the financial statements for 2001 to
conform to presentation for 2002.

Cash -  Restricted.  At March 31,  2002 and  December  31,  2001,  respectively,
$12,550 and $4,334 of cash was held in trust to cover losses on  securities  not
otherwise  covered  by  insurance  or was held in trust  as  collateral  for the
payment of  principal  on the Senior  Notes.  As a result of an amendment to the
indenture  governing  the  Company's  senior  notes due July  2002 (the  "Senior
Notes")  entered into in March 2001 and a settlement  agreement  entered into in
October  2001 with ACA  Financial  Guaranty  Corporation  (ACA),  the  Company's
ability to make  distributions  on its capital  stock and to reinvest  cash flow
from its investment  portfolio and other assets are materially  restricted  (the
amendment  to the  indenture  and the  settlement  agreement,  collectively  the
"Senior Note Agreements").  Until the Senior Notes are defeased or fully repaid,
the Senior Note Agreements  effectively restrict the Company from making any new
distributions on its capital stock, or from making any new  investments,  except
to call securities previously issued by the Company. In addition, as a result of
the Senior Note Agreements, the Company has pledged substantially all its assets
(including the stock of its material  subsidiaries) to the indenture trustee and
deposits cash in excess of a working capital balance of $3,000 into a restricted
account.


NOTE 2 - USE OF ESTIMATES

Fair Value.  The  Company  uses  estimates  in  establishing  fair value for its
financial instruments.  Estimates of fair value for financial instruments may be
based on market prices provided by certain dealers.  Estimates of fair value for
certain other  financial  instruments  are determined by calculating the present
value of the projected cash flows of the instruments using appropriate  discount
rates,   prepayment   rates  and  credit  loss   assumptions.   Collateral   for
collateralized bonds make up a significant portion of the Company's investments.
The estimate of fair value for collateral for collateralized bonds is determined
by calculating the present value of the projected cash flows of the instruments,
using discount rates,  prepayment rate  assumptions and credit loss  assumptions
established by management.  The discount rate used in the  determination of fair
value of the collateral for  collateralized  bonds was 16% at March 31, 2002 and
December 31, 2001.  Prepayment rate  assumptions at March 31, 2002, and December


                                       4

31, 2001,  were generally at a "constant  prepayment  rate," or CPR ranging from
35%-60% for both 2002 and 2001, respectively,  for collateral for collateralized
bonds  consisting of  single-family  mortgage  loans and  securities,  and a CPR
equivalent  ranging  from  9%-10%  for both  2002  and  2001,  respectively  for
collateral for collateralized bonds consisting of manufactured housing loans and
securities collateral. Commercial mortgage loan collateral was generally assumed
to repay in accordance with their  contractual  terms.  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 for
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  could be  called  and  retired  by the  Company  if there is
economic  value to the Company in calling and retiring the  security.  Such call
date is  typically  triggered  on the  earlier of a  specified  date or when the
remaining  collateral  balance  equals 35% of the  original  balance  (the "Call
Date").  The  Company  estimates  anticipated  market  prices of the  underlying
collateral at the Call Date.

As discussed in Note 6, the Company  estimated  the fair value of certain  other
investments  as the present value of expected  future cash flows,  less costs to
service such investments, discounted at a rate of 12%.

Estimates of fair value for other  financial  instruments are based primarily on
management's judgment.  Since the fair value of Dynex's financial instruments is
based on  estimates,  actual gains and losses  recognized  may differ from those
estimates recorded in the consolidated financial statements.


NOTE 3--NET INCOME PER COMMON SHARE

Net income per common  share is  presented on both a basic net income per common
share and  diluted  net income per common  share  basis.  Diluted net income per
common share assumes the  conversion  of the  convertible  preferred  stock into
common stock, using the if-converted  method,  and stock appreciation  rights to
the extent that there are rights  outstanding,  using the treasury stock method,
but only if these items are dilutive.  As a result of the  two-for-one  split in
May 1997 and the  one-for-four  reverse  split in July  2000 of  Dynex's  common
stock, the preferred stock is convertible into one share of common stock for two
shares of preferred stock.


                                       5

The following table  reconciles the numerator and denominator for both the basic
and diluted  net income per common  share for the three  months  ended March 31,
2002 and 2001.



-------------------------------------------------- --------------------------------------------------------------------
                                                                      Three Months Ended March 31,
                                                   --------------------------------------------------------------------
                                                                2002                                2001
-------------------------------------------------- ------------------------------- -- ---------------------------------
                                                                     Weighted-Average                    Weighted-Average
                                                                       Number of                            Number of
                                                       Income            Shares           Income             Shares
                                                       (loss)                             (loss)
                                                   -------------     -------------    --------------     --------------

                                                                                                  
Income before extraordinary item                   $       104                        $        9,378

Extraordinary item - net gain on
  extinguishment of debt                                   377                                 2,271
                                                   -------------                        -------------
Net income                                                 481                                11,649
Preferred stock charges                                 (2,396)                               (3,228)

Net (loss) income applicable to                    $     (1,915)         10,873,853   $        8,421          11,446,206
  common shareholders
Effect of dividends and additional shares
  of Series A, Series B, and Series C
  preferred stock                                             -                   -                -                   -
Diluted                                            $     (1,915)         10,873,853   $        8,421          11,446,206
                                                   =============      =============    ==============     ==============

(Loss) income per share before extraordinary item:
     Basic EPS                                                        $      (0.21)                       $        0.54
                                                                      =============                       ==============
     Diluted EPS                                                      $      (0.21)                       $        0.54
                                                                      =============                       ==============

Net (loss) income per share:
     Basic EPS                                                        $      (0.18)                       $        0.74
                                                                      =============                       ==============
     Diluted EPS                                                      $      (0.18)                       $        0.74
                                                                      =============                       ==============


   Dividends and potentially dilutive common shares
    assuming conversion of preferred stock:
       Series A                                    $       580             496,019    $          766            654,531
       Series B                                            806             689,404             1,119            956,217
       Series C                                          1,010             691,766             1,343            920,000
                                                   -------------     -------------    --------------     --------------
                                                   $     2,396           1,877,189    $        3,228          2,530,748
                                                   =============     =============    ==============     ===============

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



                                       6

NOTE 4 -- COLLATERAL FOR COLLATERALIZED BONDS

The following table  summarizes the components of collateral for  collateralized
bonds as of March 31, 2002 and December 31, 2001:

------------------------------------------ --------------- ---- ----------------
                                           March 31, 2002        December 31,
                                                                     2001
------------------------------------------ --------------- ---- ----------------

  Loans, at amortized cost                 $   1,913,182        $   2,027,619
  Debt securities, at fair value                 419,892              467,038
------------------------------------------ --------------- ---- ----------------
                                               2,333,074            2,494,657
  Reserve for loan losses                        (22,449)             (21,454)
------------------------------------------ --------------- ---- ----------------
                                           $   2,310,625        $   2,473,203
------------------------------------------ --------------- ---- ----------------

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 March 31, 2002 and December 31, 2001 :

       -------------------------------------- -------------- -------------------
                                              March 31, 2002 December 31, 2001
       -------------------------------------- -------------- -------------------

         Debt securities, at amortized cost    $    416,794    $     463,666
         Gross unrealized gains                       3,098            3,372
         Gross unrealized losses                          -                -
       -------------------------------------- -------------- -------------------
         Estimated fair value                  $    419,892   $      467,038
       -------------------------------------- -------------- -------------------

The  components of  collateral  for  collateralized  bonds at March 31, 2002 and
December 31, 2001 are as follows:

--------------------------------------------------------------------------------
                                            March 31, 2002     December 31, 2001
                                            --------------     -----------------
Collateral, net of allowance               $     2,271,229     $      2,429,968
Funds held by trustees                                 542                  391
Accrued interest receivable                         15,294               16,594
Unamortized premiums and discounts, net             20,462               22,878
Unrealized gain, net                                 3,098                3,372
--------------------------------------------------------------------------------
                                          $      2,310,625     $      2,473,203
--------------------------------------------------------------------------------

Collateral  for  collateralized  bonds.   Collateral  for  collateralized  bonds
consists  primarily  of loans  and  securities  backed  by  adjustable-rate  and
fixed-rate  mortgage  loans  secured by first  liens on single  family  housing,
fixed-rate  loans on  multifamily  and commercial  properties  and  manufactured
housing  installment  loans  secured by either a UCC  filing or a motor  vehicle
title. 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.


                                       7

NOTE 5 -- SECURITIES

The following table  summarizes  Dynex's  amortized cost basis and fair value of
investments classified as available-for-sale,  as of March 31, 2002 and December
31, 2001:

-------------------------------------------- --------------- --- ---------------
                                                 March 31,          December 31,
                                                   2002               2001
-------------------------------------------- --------------- --- ---------------

Securities:
  Adjustable-rate mortgage securities        $         600          $      600
  Fixed-rate mortgage securities                       575                 351
  Derivative and residual securities                 4,688               4,358
-------------------------------------------- --------------- --- ---------------
                                                     5,863               5,309
  Allowance for losses                                 (55)                (55)
 ------------------------------------------- --------------- --- ---------------
      Amortized cost, net                            5,808               5,254
  Gross unrealized gains                             2,273               2,134
  Gross unrealized losses                           (1,891)             (1,880)
-------------------------------------------- --------------- --- ---------------
                                             $       6,190         $     5,508
-------------------------------------------- --------------- --- ---------------

Securities.  Adjustable-rate  mortgage  ("ARM")  securities  consist of mortgage
certificates  secured by ARM loans.  Fixed-rate  mortgage  securities consist of
mortgage  certificates  secured  by  mortgage  loans  that have a fixed  rate of
interest  for at  least  one  year  from  the  balance  sheet  date.  Derivative
securities  are  classes  of   collateralized   bonds,   mortgage   pass-through
certificates or mortgage  certificates that pay to the holder  substantially all
interest (i.e.,  an  interest-only  security),  or  substantially  all principal
(i.e., a principal-only  security).  Residual  interests  represent the right to
receive  the excess of (i) the cash flow from the  collateral  pledged to secure
related  mortgage-backed  securities,  together  with  any  reinvestment  income
thereon,  over (ii) the amount  required for principal and interest  payments on
the  mortgage-backed  securities or repurchase  arrangements,  together with any
related administrative expenses.


NOTE 6 -- OTHER INVESTMENTS

The following table summarizes the Company's  investment in delinquent  property
tax  receivables  and real estate  owned as of March 31, 2002 and  December  31,
2001:



-------------------------------------------------------------- ------------------ ------------------
                                                                March 31, 2002     December 31, 2001
                                                               ------------------ ------------------

                                                                             
  Amortized cost basis of receivables, before discount             $     72,465    $        75,805
  Discount recorded as adjustment to other comprehensive loss           (17,007)           (18,451)
-------------------------------------------------------------- ------------------ ------------------
  Amortized cost basis of receivables, net                               55,458             57,354
  Real estate owned                                                       6,091              5,928
  Other                                                                     231                271
-------------------------------------------------------------- ------------------ ------------------
                                                                   $     61,780    $        63,553
-------------------------------------------------------------- ------------------ ------------------


Other  investments at March 31, 2002 and December 31, 2001 consist  primarily of
delinquent  property tax receivables  and related real estate owned.  Delinquent
property tax  receivables  have been  classified  as  non-accrual,  and all cash
collections on such receivables is used to amortize the principal balance of the
Company's investment.  During the three months ended March 31, 2002, the Company
collected  $4.0 million.  The Company also amortized $1.4 million of discount on
the carrying value of the delinquent  property tax receivables as a reduction to
accumulated other comprehensive loss.


                                       8


NOTE 7 -- RECOURSE DEBT

The following table  summarizes  Dynex's  recourse debt outstanding at March 31,
2002 and December 31, 2001:

---------------------------- --------------------- --- -------------------------
                                   March 31, 2002          December 31, 2001
---------------------------- --------------------- --- -------------------------

  7.875% Senior Notes            $        46,830         $          57,969
  Capital lease obligations                  178                       244
  Capital costs                              (33)                      (79)
---------------------------- --------------------- --- -------------------------
                                  $       46,975         $          58,134
---------------------------- --------------------- --- -------------------------

As of March 31, 2002 and  December  31,  2001,  Dynex had  $46,830 and  $57,969,
respectively,  outstanding  of its Senior Notes.  On March 30, 2001, the Company
entered into an amendment to the related  indenture  governing  the Senior Notes
whereby the Company pledged to the Trustee of the Senior Notes substantially all
of the Company's  unencumbered assets in its investment  portfolio and the stock
of its subsidiaries.  In consideration of this pledge, the indenture was further
amended  to  provide  for the  release  of the  Company  from  certain  covenant
restrictions  in the  indenture,  and  specifically  provided for the  Company's
ability to make  distributions  on its capital  stock in an amount not to exceed
the sum of (i) $26,000,  (ii) the cash proceeds of any  "permitted  subordinated
indebtedness", (iii) the cash proceeds of the issuance of any "qualified capital
stock", and (iv) any distributions required in order for the Company to maintain
its REIT status. In addition, the Company entered into a Purchase Agreement with
holders of 50.1% of the Senior Notes which requires the Company to purchase, and
such holders to sell, their respective  Senior Notes at various  discounts prior
to maturity based on a computation of the Company's  available cash.  During the
quarter ended March 31, 2002, the Company  completed the purchase of all amounts
required  pursuant to the Purchase  Agreement and fulfilled all its  obligations
thereunder.  In  addition,  the Company has  purchased  Senior Notes in the open
market from  time-to-time.  In April 2002,  the Company  purchased an additional
$550 of Senior Notes,  and as of April 30, 2002, the remaining  principal amount
of the Senior Notes outstanding is $46,280.


NOTE 8 -- RECENT ACCOUNTING PRONOUNCEMENTS

In June 2001, the Financial  Accounting  Standards Board (FASB) issued Statement
of Financial Accounting StandardS (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 did not have any 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 supercedes 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  (APB 30)" 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


                                       9

addresses  certain  implementation  issues  associated with that Statement.  The
adoption  of SFAS No.  144 did not have a  significant  impact on the  financial
position, results of operations or cash flows of the Company.

In April 2002, the FASB issued SFAS No. 145,  "Recission of FASB  Statements No.
4, 44 and 64,  Amendment of SFAS No. 13 and  Technical  Corrections".  Effective
January 1, 2003, SFAS No. 145 requires gains and losses from the  extinguishment
or repurchase of debt to be classified as extraordinary  items only if they meet
the criteria for such classification in APB 30. Until January 1, 2003, gains and
losses from the  extinguishment  or  repurchase  of debt must be  classified  as
extraordinary  items, as Dynex has done. After January 1, 2003, any gain or loss
resulting  from  the  extinguishment  or  repurchase  of debt  classified  as an
extraordinary  item in a prior  period that does not meet the  criteria for such
classification under APB Opinion 30 must be reclassified.  The Company is in the
process of evaluating SFAS No. 145 but believes  it will not have a  significant
impact on the  financial  position,  results of  operations or cash flows of the
Company.


NOTE 9 -- PREFERRED STOCK

As of March 31, 2002 and December 31, 2001, the total liquidation  preference on
the  Preferred  Stock was $123,852  and  $121,867,  respectively,  and the total
amount of  dividends  in arrears on  Preferred  Stock were  $25,167 and $22,771,
respectively.  Individually, the amount of dividends in arrears on the Series A,
the Series B and the  Series C were  $6,094  ($6.14 per Series A share),  $8,469
($6.14 per Series B share) and $10,604 ($7.66 per Series C share),  respectively
at March 31,  2002 and  $5,513  ($5.56 per  Series A share),  $7,663  ($5.56 per
Series B share) and $9,595 ($6.94 per Series C share),  respectively at December
31, 2001.


NOTE 10 -- COMMITMENTS AND CONTINGENCIES

GLS Capital, Inc. ("GLS"), a subsidiary of the Company, together with the County
of Allegheny, Pennsylvania ("Allegheny County"), were defendants in a lawsuit in
the Commonwealth  Court of Pennsylvania (the  "Commonwealth  Court") wherein the
plaintiffs  challenged the right of Allegheny  County and GLS to collect certain
interest,  costs and expenses related to delinquent  property tax receivables in
Allegheny County.  This lawsuit was related to the purchase by GLS of delinquent
property tax  receivables  from  Allegheny  County in 1997,  1998,  and 1999 for
approximately $58,258. On July 5, 2001, the Commonwealth Court ruling addressed,
among other  things,  (i) the right of the  Company to charge to the  delinquent
taxpayer  a rate  of  interest  of 12%  versus  10%  on  the  collection  of its
delinquent property tax receivables, (ii) the charging of attorney's fees to the
delinquent  taxpayer for the collection of such tax  receivables,  and (iii) the
charging  to the  delinquent  taxpayer  of certain  other  fees and  costs.  The
Commonwealth  Court  remanded for further  consideration  to the Court of Common
Pleas items (i) and (iii),  and ruled that neither  Allegheny County nor GLS had
the right to charge  attorney's fees to the delinquent  taxpayer  related to the
collection  of such  tax  receivables,  reversing  the  Court  of  Common  Pleas
decision.  The  Pennsylvania  Supreme  Court has  accepted the  Application  for
Extraordinary  Jurisdiction  filed by Allegheny  County and GLS. No damages have
been claimed in the action; however, the decision may impact the ultimate amount
recoverable on the delinquent property tax receivables,  including attorney fees
incurred in the collection  process. To date, GLS has incurred attorneys fees of
approximately  $2,000 related to foreclosures  on such  delinquent  property tax
receivables,  approximately  $1,000 of which have been  reimbursed to GLS by the
taxpayer or through liquidation of the underlying real property.

The Company is also subject to other lawsuits or claims which have arisen in the
ordinary  course of its  business,  some of which seek damages in amounts  which
could be material to the  financial  statements.  Although no  assurance  can be
given with respect to the ultimate  outcome of any such litigation or claim, the


                                       10

Company  believes  the  resolution  of such  lawsuits  or claims will not have a
material  effect  on  the  Company's   consolidated  balance  sheet,  but  could
materially affect consolidated results of operations in a given year.


NOTE 11 -- RELATED PARTY TRANSACTIONS

The Company has made a loan to Thomas H. Potts,  president  of the  Company,  as
evidenced by a demand  promissory  note (the "Potts  Note").  Mr. Potts directly
owns  399,502  shares of common  stock of the  Company,  all of which  have been
pledged as collateral to secure the Potts Note. Interest is charged on the Potts
Note at the  applicable  short-term  monthly  applicable  federal rate (commonly
known as the AFR Rate) as published by the Internal Revenue Service. As of March
31, 2002 and December 31, 2001,  the  outstanding  balance of the Potts Note was
$262 and $369, respectively, and interest was current.


NOTE 12 - RESTATEMENT OF FINANCIAL STATEMENTS

Subsequent  to the issuance of its  financial  statements  for the quarter ended
March 31, 2002,  the Company  determined  that certain of 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  condensed
consolidated  financial statements as of March 31, 2002, and for the three month
periods  ended  March 31,  2002 and 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 March 31, 2002

------------------------------------- -----------------------------------------
                                         (As Previously
                                            Reported)          (As Restated)
------------------------------------- ---------------------- ------------------
Collateral for collateralized bonds     $   2,248,716        $ 2,310,625
Total investments                           2,324,114          2,386,023
Total assets                                2,349,247          2,411,156

Accumulated other comprehensive loss          (75,437)            (13,527)
Total Shareholders' Equity                    181,980            243,889
------------------------------------- ---------------------- ------------------


                                For the Three Months Ended March 31,
                                   2002                       2001
                      ----------------------------- ----------------------------
                      (As Previously                (As Previously
                         Reported)   (As Restated)     Reported)   (As Restated)
--------------------- -------------- -------------- ------------- --------------
Provision for losses  $      (7,604) $      (5,643) $     (6,589) $    (4,806)
Net interest margin           1,895          3,857         3,837        5,623
Impairment charges              (94)        (2,055)        7,087        5,304
--------------------- -------------- -------------- ------------- --------------

The  restatement  did not have any  effect on income  before  extraordinary
items or net income.


                                       11

ITEM 2.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
         RESULTS OF OPERATIONS

As  discussed  in Note 12 to the  condensed  consolidated  financial  statements
included in Item 1, the Company has restated its  financial  statements  for the
three month  periods  ended March 31, 2002 and 2001.  The  following  management
discussion and analysis takes into account the effects of the restatement.

The Company is a financial  services  company,  which  invests in a portfolio of
securities and investments  backed  principally by single family mortgage loans,
commercial mortgage loans, manufactured housing installment loans and delinquent
property tax  receivables.  These loans were funded  primarily by the  Company's
loan production operations or purchased in bulk in the market. Historically, the
Company's  loan  production  operations  have  included  single-family  mortgage
lending,  which was sold in 1996,  commercial  mortgage lending and manufactured
housing lending.  Through its specialty finance  business,  the Company also has
provided for the purchase and leaseback of single family model homes to builders
and the purchase and management of delinquent  property tax  receivables.  Loans
funded through the Company's  production  operations  have generally been pooled
and  pledged  (i.e.   securitized)   as  collateral   for   non-recourse   bonds
("collateralized  bonds"),  which  provided  long-term  financing for such loans
while limiting credit, interest rate and liquidity risk. The Company has elected
to be treated as a real estate  investment trust ("REIT") for federal income tax
purposes under the Internal Revenue Code of 1986, as amended, and, as such, must
distribute  substantially  all of its taxable income to  shareholders.  Provided
that the Company meets all of the prescribed  Internal Revenue Code requirements
for a REIT, the Company will generally not be subject to federal income tax.

The  Company  owns the right to call  adjustable-rate  and  fixed-rate  mortgage
pass-through  securities  previously  issued  and sold by the  Company  once the
outstanding balance of such securities reaches a call trigger,  generally either
10% or less of the  original  amount  issued or a specified  date.  At March 31,
2002,  the  aggregate  callable  balance of such  securities  at the time of the
projected call is  approximately  $228 million,  relating to 20 securities.  The
Company  may or may not  elect  to call  one or more of  these  securities  when
eligible to call.  During the first four months of 2002,  the Company  initiated
the call of twelve  securities  with a balance of $143 million.  All  securities
acquired  pursuant to such calls were included in a securitization  completed by
the Company in April 2002.  The Company may call  additional  securities  in the
future.

On April 25,  2002,  the  Company  completed  the  issuance  of $605  million of
collateralized  bonds.  These bonds were  collateralized by single-family  loans
aggregating $602 million,  $447 million of which were loans already owned by the
Company and $155  million of which  represented  new loans from the  purchase of
mortgage backed  securities  from third parties  pursuant to certain call rights
owned by the Company. The transaction will be accounted for as a financing; thus
the loans and associated  bonds will be included in the Company's second quarter
2002 consolidated  balance sheet as assets and liabilities of the Company.  Cash
proceeds from the  securitization,  net of related costs, was  approximately $22
million.  The  Company  will use the  proceeds  from the  securitization  toward
repayment of the Senior Notes due July 15,  2002.  Approximately  $11 million of
foreclosure loans and real estate owned were not included in the transaction and
will be retained by the Company.

Separately,  the  Company  announced  that the  financial  advisor it engaged to
assist in  evaluating  the  feasibility  of the Company  forming or  acquiring a
depository  institution has recommended  that the Company pursue the acquisition
of an existing thrift institution.  The financial advisor recommended  initially
targeting  a thrift  institution  with  assets of $200  million to $300  million
located in Virginia or  neighboring  areas.  The  advisor  recommended  that the
Company  would then acquire  similar-sized  institutions  over the next three to
five  years in order to reach $1 billion in assets  over that time  frame.  As a
result of this recommendation, the Company plans to continue its evaluation of a
depository  institution  business plan.  While the Company plans to continue its
evaluation,  there  are no  definitive  plans at this  time for the  Company  to
acquire a thrift.


                                       12

                          FINANCIAL CONDITION
                        (amounts in thousands)

 ---------------------------------------- ----------------- --------------------
                                          March 31, 2002     December 31, 2001
 ---------------------------------------- ----------------- --------------------
 Investments:
     Collateral for collateralized bonds    $ 2,310,625        $ 2,473,203
     Securities                                   6,190              5,508
     Other investments                           61,780             63,553
     Loans                                        7,428              7,315

 Non-recourse debt - collateralized bonds     2,118,044          2,264,213
 Recourse debt                                   46,975             58,134

 Shareholders' equity                           243,889            242,110

COLLATERAL FOR COLLATERALIZED BONDS

Collateral for  collateralized  bonds consists primarily of loans and securities
backed by adjustable-rate  and fixed-rate  mortgage loans secured by first liens
on single family housing, fixed-rate loans secured by first liens on multifamily
and commercial properties, and manufactured housing installment loans secured by
either a UCC filing or a motor vehicle title.  As of March 31, 2002, the Company
had  23  series  of  collateralized   bonds  outstanding.   The  collateral  for
collateralized  bonds  decreased to $2.31  billion at March 31, 2002 compared to
$2.47 billion at December 31, 2001.  This decrease of $0.16 billion is primarily
the result of $151.3 million in paydowns on the collateral.

Below is a summary as of March 31,  2002,  by each  series  where the fair value
exceeds $0.5 million of the Company's  net  investment  in  collateralized  bond
securities.  The Company master services the majority of its collateralized bond
securities.  Monthly payment reports for those securities master-serviced by the
Company may be found on the Company's website at www.dynexcapital.com.



----------------------------------------------------------------------------------------------------------------------
(amounts in thousands)                                                    Principal
                                                        Principal        balance of      Principal    Amortized Cost
                                                        balance of     collateralized    Balance of    Basis of Net
 Collateralized Bond         Collateral Type            collateral         bonds       Net Investment   Investment
     Series (1)                                          pledged       outstanding to
                                                                       third parties
----------------------------------------------------------------------------------------------------------------------

                                                                                                 
MERIT Series 11A      Single-family loans;
                      manufactured housing loans        $   409,988     $    363,042     $   46,946     $     51,000

MERIT Series 12-1     Manufactured housing loans            276,742          247,535         29,207           23,169

MERIT Series 12-2     Single-family loans                   331,540          311,178         20,362           33,908

MERIT Series 13       Manufactured housing loans            335,463          293,202         42,261           37,757

MERIT Series 14-1     Single-family loans                   136,855          135,936            919            4,033

MERIT Series 14-2     Single-family loans                     2,643                -          2,643            2,687

MCA One Series 1      Commercial mortgage loans              86,187           81,444          4,743             (478)

CCA One Series 2      Commercial mortgage loans             298,791          276,688         22,103            8,445

CCA One Series 3      Commercial mortgage loans             413,399          368,111         45,288           57,169
----------------------------------------------------------------------------------------------------------------------
                                                        $ 2,291,608     $  2,077,136     $  214,472     $    217,690
----------------------------------------------------------------------------------------------------------------------


(1)  MERIT  stands  for  MERIT  Securities  Corporation;   MCA  stands  for
Multifamily  Capital  Access One, Inc. (now known as Commercial  Capital  Access
One,  Inc.);  and CCA stands for  Commercial  Capital Access One, Inc. Each such
entity is a wholly owned limited purpose subsidiary of the Company.

The following table summarizes the fair value of the Company's net investment in
collateralized  bond  securities,  the various  assumptions  made in  estimating
value,  the unrealized  gain (loss) on the Company's net investment and the cash
flow received from such net investment during the first quarter of 2002.


                                       13



                                          Fair Value Assumptions
---------------------------------------------------------------------------------------------------------------------
                                                                                                        Cash flows
                            Weighted-average                            Projected cash    Fair value    received in
  Collateralized Bond      prepayment speeds            Losses         flow termination     of net     2002, net (2)
        Series                                                               date         investment
                                                                                              (1)
---------------------------------------------------------------------------------------------------------------------

                                                                                                 
MERIT Series 11A           40%-60% CPR on SF
                             loans; 10% CPR      3.5% annually on     Anticipated final
                               on MH loans       MH loans             maturity in 2025     $    48,105   $     6,864

MERIT Series 12-1                9% CPR          2.8% annually on     Anticipated final
                                                 MH Loans             maturity in 2027           3,371           127

MERIT Series 12-2               35% CPR          0.55% annually       Anticipated call
                                                                      date in 2002 (3)          34,966         8,979

MERIT Series 13                 10% CPR          4.0% annually        Anticipated
                                                                      final maturity in          3,712           134
                                                                      2026

MERIT Series 14-1               35% CPR          0.2% annually        Anticipated call
                                                                      date in 2002 (3)           7,397         1,800

MERIT Series 14-2               50% CPR          10.0% annually       Anticipated call
                                                                      date in 2002 (3)           2,617           501

MCA One Series 1                  (4)            Losses of $2,096 in  Anticipated
                                                 2004, $1,500 in      final maturity in          1,711            15
                                                 2006 and $1,000 in   2018
                                                 2008

CCA One Series 2                  (5)            0.60% annually       Anticipated call
                                                 beginning in 2003    date in 2012               8,005           430

                                                 0.60% annually       Anticipated call
CCA One Series 3                  (5)            beginning in 2004    date in 2009              20,755           614
---------------------------------------------------------------------------------------------------------------------
                                                                                           $   130,639   $    19,464
---------------------------------------------------------------------------------------------------------------------


(1)  Calculated  as the  net  present  value  of  expected  future  cash  flows,
     discounted at 16%.  Expected cash flows were based on the level of interest
     rates as of March 31, 2002, and  incorporates the resetting of the interest
     rates  on the  adjustable  rate  assets  to a  level  consistent  with  the
     respective  index level as of March 31,  2002.  Increases  or  decreases in
     interest  rates and index  levels  from  March 31,  2002  would  impact the
     calculation of fair value, as would differences in actual prepayment speeds
     and credit losses versus the assumptions set forth above.
(2)  Cash flows received by the Company during the year,  equal to the excess of
     the cash  flows  received  on the  collateral  pledged,  over the cash flow
     requirements of the collateralized bond security
(3)  These series were called in April 2002
(4)  Computed at 0% CPR through June 2008,  then 20% CPR  thereafter
(5)  Computed at 0% CPR until the respective call date


                                       14

The  following  table  compares the fair value of these  investments  at various
discount rates,  but otherwise  using the same  assumptions as set forth for the
two immediately preceding tables:

--------------------------------------------------------------------------------
                                            Fair Value of Net Investment
--------------------------------------------------------------------------------
Collateralized Bond Series ......        12%         16%         20%         25%
MERIT Series 11A ................   $ 53,985    $ 48,105    $ 43,411    $ 38,733
MERIT Series 12-1 ...............      3,492       3,371       3,213       3,000
MERIT Series 12-2 ...............     35,081      34,966      34,851      34,709
MERIT Series 13 .................      3,831       3,712       3,557       3,346
MERIT Series 14-1 ...............      7,422       7,397       7,373       7,343
MERIT Series 14-2 ...............      2,626       2,617       2,609       2,598
MCA One Series 1 ................      2,044       1,711       1,455       1,214
CCA One Series 2 ................      9,653       8,005       6,781       5,659
CCA One Series 3 ................     25,396      20,755      17,134      13,687
---------------------------------   --------    --------    --------    --------
                                    $143,530    $130,639    $120,384    $110,289
---------------------------------   --------    --------    --------    --------

Securities.  Securities  consist  primarily of  adjustable-rate  and  fixed-rate
mortgage-backed  securities.  Securities  also include  derivative  and residual
securities. Securities increased during the three months ended March 31, 2002 by
$0.7 million to $6.2 million at March 31, 2002 from $5.5 million at December 31,
2001  due  primarily  to the  call  of a  fixed-rate  mortgage-backed  security,
previously sold by the Company to a third party.

Other  investments.  Other  investments  at March 31, 2002 consist  primarily of
delinquent  property tax  receivables.  Other  investments  decreased from $63.6
million at December 31, 2001 to $61.8  million at March 31, 2002.  This decrease
is  primarily  the result of pay-downs of  delinquent  property tax  receivables
which  totaled  $4.0  million  during  the  quarter,  partially  offset  by  the
amortization of discounts recorded to accumulated other comprehensive loss.

Loans. Loans increased from $7.3 million at December 31, 2001 to $7.4 million at
March 31, 2002 as the result of the  repurchase of certain  single-family  loans
from  one  of the  Company's  collateralized  securities  for  inclusion  in the
securitization  the Company completed in April 2002. This increase was partially
offset by paydowns on loans during the first three months of 2002.

Non-recourse debt.  Collateralized bonds issued by the Company are recourse only
to the assets  pledged as  collateral,  and are  otherwise  non-recourse  to the
Company.  Collateralized  bonds decreased from $2.3 billion at December 31, 2001
to $2.1  billion at March 31,  2002.  This  decrease  was  primarily a result of
principal payments received on the associated collateral pledged which were used
to  pay  down  the  collateralized  bonds  in  accordance  with  the  respective
indentures.

Recourse  debt.  Recourse debt decreased to $47.0 million at March 31, 2002 from
$58.1  million at December 31, 2001.  This  decrease was due to $11.1 million of
purchases on the Senior Notes due July 2002.

Shareholders' equity.  Shareholders' equity increased to $243.9 million at March
31, 2002 from $242.1 million at December 31, 2001.  This increase was a combined
result of a $1.3  million  decrease in the net  unrealized  loss on  investments
available-for-sale  from $14.8  million at December 31, 2001 to $13.5 million at
March 31,  2002 and net income of $0.5  million  during the three  months  ended
March 31, 2002.


                                       15

                              RESULTS OF OPERATIONS



-----------------------------------------------------------------------------------------------
                                                                     Three Months Ended
                                                                          March 31,
                                                               --------------------------------
(amounts in thousands except per share information)                2002              2001
-----------------------------------------------------------------------------------------------

                                                                          
Net interest margin                                            $       3,857    $       5,623
Net (loss) gain on sales, write-downs, impairment charges
and litigation                                                        (2,055)           5,304
Trading gains                                                              -              238
General and administrative expenses                                    1,894            1,844
Extraordinary item -gain on extinguishment of debt                       377            2,271
Net income                                                               481           11,649

Basic and  diluted  (loss)  income  per  common  share  before $       (0.21)   $        0.54
extraordinary gain

Basic and diluted net (loss) income per common share           $       (0.18)   $        0.74

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


Three Months Ended March 31, 2002 Compared to Three Months Ended March 31, 2001.
The  decrease  in net income and net  income per common  share  during the three
months  ended March 31, 2002 as compared to the same period in 2001 is primarily
the  result of  several  positive  non-recurring  items in 2001,  including  the
favorable  settlement of litigation,  and an  extraordinary  gain related to the
early extinguishment of $11.7 million of the Company's Senior Notes.

Net interest  margin for the three months ended March 31, 2002 decreased to $3.9
million  from $5.6  million  for the same  period for 2001.  This  decrease  was
primarily  the result of an increase  in  provision  for losses to $5.6  million
during the three months ended March 31, 2002 compared to $4.8 million during the
three months ended March 31, 2001.  This  increase in provision for losses was a
result of increasing the reserve for losses on various manufactured housing loan
pools  pledged as  collateral  for  collateralized  bonds  where the Company has
retained credit risk. In addition, average interest-earning assets declined from
$3.2  billion for the three  months ended March 31, 2001 to $2.5 billion for the
three months ended March 31, 2002.  These decreases were partially  offset by an
increase in the net interest  spread from 0.88% for the three months ended March
31, 2001 to 1.21% for the three months ended March 31, 2002. Further, accrual of
interest on the Company's  investment in delinquent property tax receivables was
discontinued in 2002.

Net gain on sales,  write-downs,  impairment charges and litigation  declined by
$7.4  million,  from a gain of $5.3 million  during the three months ended March
31,  2001,  to a loss of $2.1  million  during the three  months ended March 31,
2002.  During the three  months  ended March 31,  2001,  the  Company  favorably
resolved litigation for $7.1 million, net of legal expenses.

The following table summarizes the average balances of  interest-earning  assets
and their  average  effective  yields,  along with the average  interest-bearing
liabilities and the related average  effective  interest rates,  for each of the
periods presented.


                                       16



                  AVERAGE BALANCES AND EFFECTIVE INTEREST RATES

------------------------------------------------------------------------------------------------------------------
                                                                   Three Months Ended March 31,
                                                     -----------------------------------------------------------
                                                                2002                          2001
------------------------------------------------------------------------------------------------------------------
                                                         Average       Effective      Average       Effective
                                                         Balance         Rate         Balance          Rate
                                                     ----------------- ----------- ---------------- ------------

                                                                                             
Interest-earning assets: (1)
   Collateral for collateralized bonds (2)           $     2,365,993       7.22%   $    3,075,898        7.95%
   Securities                                                  5,340       9.16%           11,878        9.82%
   Other investments                                          78,119     (0.12)%           36,131       16.70%
   Loans                                                       2,967      11.79%            6,314       14.20%
   Cash                                                        7,280        2.0%           37,780        5.84%
                                                     ----------------- ----------- ---------------- ------------
     Total interest-earning assets                   $     2,459,699       6.98%   $    3,168,001      8.0504%
                                                     ================= =========== ================ ============

Interest-bearing liabilities:
   Non-recourse debt (3)                             $     2,192,492       5.72%   $    2,781,292        7.13%
   Recourse  debt  secured  by  collateralized  bonds
   retained                                                        -          -%           31,265        6.76%
                                                     ----------------- ----------- ---------------- ------------
                                                            2,192,492      5.72%        2,812,557        7.12%

   Other recourse debt - secured                               50,589      8.13%           99,038        8.25%
                                                     ----------------- ----------- ---------------- ------------
     Total interest-bearing liabilities              $      2,243,081      5.78%   $    2,911,595        7.16%
                                                     ================= =========== ================ ============
Net interest spread on all investments (3)                                 1.21%                         0.88%
                                                                       ===========                  ============
Net yield on average interest-earning assets (3)                           1.71%                         1.46%
                                                                       ===========                  ============

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


(1)  Average  balances  exclude  adjustments made  in accordance  with Statement
     of  Financial   Accounting  Standards  No.  115,  "Accounting  for  Certain
     Investments  in Debt and Equity  Securities"  to record  available-for-sale
     securities at fair value.
(2)  Average  balances  exclude  funds held by trustees of $534 and $437 for the
     three months ended March 31, 2002 and 2001, respectively.
(3)  Effective   rates   are   calculated    excluding    non-interest   related
     collateralized  bond expenses and provision for credit losses. If included,
     the net yield on average  interest-earning  assets would be 0.63% and 0.74%
     for the three months ended March 31, 2002 and 2001, respectively.

The net interest  spread  increased  0.33%,  to 1.21% for the three months ended
March 31, 2002 from 0.88% for the same period in 2001.  The net interest  spread
for the three  months  ended March 31, 2002 also  improved  relative to the same
period in 2001,  to 1.71% from  1.46%.  The  improvement  in the  Company's  net
interest  spread can be attributed to a decline in the cost of  interest-bearing
liabilities from the respective 2001 period,  which have declined as a result in
the decline of One-Month LIBOR due to the reduction in short-term interest rates
by the Federal  Reserve.  This was  partially  offset by the  discontinuance  of
accrual of interest on the  Company's  investment  in  delinquent  property  tax
receivables   in   2001.   The   majority   of   the   Company's   variable-rate
interest-bearing   liabilities   are  priced   relative  to   One-Month   LIBOR.
Interest-bearing liability costs declined 1.38% for the three month period ended
March 31, 2002,  compared to the same period in 2001. For the three month period
ended  March  31,  2002,  there  has  been a  lesser  decline  in the  effective
interest-earning  yield on the  collateral for  collateralized  bonds due to the
`reset' lag and `floors'  (the loans  generally  adjust or `reset'  every six or
twelve  months  and are  generally  limited to  maximum  adjustments  upwards or
downwards  of  1%  each  six  months)  on  the   approximate   $576  million  in
single-family   ARM  loans  that  comprise  a  portion  of  the  collateral  for
collateralized  bonds.  The Company would expect its net interest  spread on its
interest-earning  assets  for the  balance  of  2002 to  decrease  as  rates  on
adjustable   collateral  loans  continue  to  adjust  downward  while  rates  on
collateralized  bonds  remain  flat or  begin  to  adjust  upward.  The  average
One-Month  LIBOR rate declined to 1.85% for the  three-month  period ended March
31, 2002 from 5.51% for the three-month period ended March 31, 2001.


                                       17

From March 31, 2001 to March 31, 2002, average  interest-earning assets declined
$708 million, or approximately 22%. A large portion of such reduction relates to
paydowns on the Company's  adjustable-rate  single-family  mortgage  loans.  The
Company's  portfolio  as of  March  31,  2002  consists  of  $576.1  million  of
adjustable  rate  assets and $1.7  billion of  fixed-rate  assets.  The  Company
currently  finances  approximately  $186.7 million of the fixed-rate assets with
non-recourse LIBOR based floating-rate liabilities. Assuming short-term interest
rates  stay at or about  current  levels,  the  single-family  ARM loans  should
continue to reset  downwards in rate (subject to the floors) which will have the
impact of reducing net interest spread in future periods.

Interest Income and Interest-Earning  Assets. At March 31, 2002, $1.7 billion of
the investment  portfolio  consists of loans which pay a fixed-rate of interest.
Also at March 31, 2002, approximately $576.1 million of the investment portfolio
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  70% of the  ARM  loans
underlying  the ARM  securities  and  collateral  for  collateralized  bonds are
indexed to and reset based upon the level of six-month LIBOR;  approximately 17%
of the ARM loans are indexed to and reset  based upon the level of the  one-year
Constant   Maturity  Treasury  (CMT)  index.  The  following  table  presents  a
breakdown,  by principal balance, of the Company's collateral for collateralized
bonds and ARM and fixed  mortgage  securities by type of underlying  loan.  This
table excludes derivative and residual  securities,  other investments and loans
held for sale.

                      INVESTMENT PORTFOLIO COMPOSITION (1)
                                       ($ in millions)

--------------- ----------- ------------- -------------- ------------ ----------
                                          Other Indices
                LIBOR Based  CMT Based       Based       Fixed-Rate
                 ARM Loans   ARM Loans    ARM Loans         Loans        Total
--------------- ----------- ------------- -------------- ------------ ----------
2000, Quarter 1 $    976.7  $      362.6  $       117.4  $   2,029.4  $  3,486.1
2000, Quarter 2      902.5         375.8          110.8      1,998.2     3,387.3
2000, Quarter 3      830.1         348.9          103.2      1,960.8     3,243.0
2000, Quarter 4      758.6         309.9           97.4      1,926.3     3,092.2
2001, Quarter 1      688.4         271.6           91.3      1,892.8     2,944.1
2001, Quarter 2      604.4         224.0           81.3      1,852.7     2,762.4
2001, Quarter 3      527.4         173.2           78.2      1,802.4     2,581.2
2001, Quarter 4      472.4         144.6           73.6      1,765.8     2,456.4
2002, Quarter 1      410.2         100.2           65.7      1,725.1     2,301.2
--------------- ----------- ------------- -------------- ------------ ----------

(1)  Includes only the principal amount of collateral for collateralized  bonds,
     ARM securities and fixed-rate mortgage securities.

The average  asset yield is reduced for the  amortization  of  premiums,  net of
discounts on the  investment  portfolio.  As  indicated in the table below,  net
premium on the collateral for collateralized  bonds, ARM securities,  fixed-rate
mortgage  securities at March 31, 2002 was $20.0 million, or approximately 0.89%
of the aggregate balance of collateral for collateralized  bonds, ARM securities
and  fixed-rate  securities.  The $20.0  million net  premium  consists of gross
collateral premiums of $45.2 million,  less gross collateral  discounts of $25.2
million.  Of the $45.2 million in gross  premiums on  collateral,  $31.9 million
relates to the  premium on  multifamily  and  commercial  mortgage  loans with a
principal  balance of $799.5  million at March 31,  2002,  and that have average
initial  prepayment  lockouts or yield  maintenance for at least ten years. Such
prepayment  lockouts and yield  maintenance  provisions  generally  extend to at
least  2008.  Net  premium on such  multifamily  and  commercial  loans is $25.9
million.  Amortization  expense  as  a  percentage  of  principal  paydowns  has
increased  to 1.59% for the three months ended March 31, 2002 from 1.43% for the
same period in 2001. The principal prepayment rate for the Company (indicated in
the table below as "CPR Annualized  Rate") was  approximately  26% for the three
months ended March 31, 2002. CPR or "constant  prepayment  rate" is a measure of
the annual prepayment rate on a pool of loans.


                                       18

                     PREMIUM BASIS AND AMORTIZATION
                            ($ in millions)

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

                                             CPR                 Amortization
                      Net   Amortization  Annualized Principal Expense as a %of
                    Premium    Expense       Rate    Paydowns Principal Paydowns
--------------------------------------------------------------------------------
2000, Quarter 1     $  36.2    $   2.0          18%    $  122.6            1.64%
2000, Quarter 2        34.1        2.1          18%       131.6            1.56%
2000, Quarter 3        32.0        2.1          18%       134.1            1.59%
2000, Quarter 4        30.1        1.9          20%       134.7            1.41%
2001, Quarter 1        28.0        2.0          23%       142.6            1.43%
2001, Quarter 2        25.7        2.3          28%       174.6            1.31%
2001, Quarter 3        23.7        2.1          28%       162.9            1.30%
2001, Quarter 4        22.4        1.8          24%       122.0            1.46%
2002, Quarter 1        20.0        2.4          26%       150.9            1.59%

Credit Exposures.  The Company invests in  collateralized  bonds or pass-through
securitization   structures.   Generally  these  securitization  structures  use
over-collateralization,  subordination,  third-party guarantees,  reserve funds,
bond insurance, mortgage pool insurance or any combination of the foregoing as a
form of credit enhancement. The Company generally has retained a limited portion
of the direct credit risk in these  securities.  In most instances,  the Company
retained the "first-loss" credit risk on pools of loans that it has securitized.

The following table summarizes the aggregate  principal amount of collateral for
collateralized  bonds and ARM and fixed-rate  mortgage  pass-through  securities
outstanding;  the direct credit exposure retained by the Company (represented by
the amount of  over-collateralization  pledged and subordinated securities owned
by the  Company),  net of the credit  reserves and  discounts  maintained by the
Company for such exposure;  and the actual credit losses incurred for each year.
For 2001, the table includes any subordinated  security retained by the Company,
whereas in prior years the table  included only  subordinated  securities  rated
below "BBB" by one of the nationally recognized rating agencies.

The table  excludes  other  forms of credit  enhancement  from which the Company
benefits,  and based upon the performance of the underlying  loans,  may provide
additional  protection against losses as discussed above in Investment Portfolio
Risks.  This table  also  excludes  any risks  related  to  representations  and
warranties made on single-family  loans funded by the Company and securitized in
mortgage pass-through securities generally funded prior to 1995. This table also
excludes any credit exposure on loans and other investments.

The Company has settled a dispute with the  counterparty to the $30.3 million in
reimbursement  guarantees.  Such  guarantees  are payable when  cumulative  loss
trigger  levels are reached on certain of the Company's  single-family  mortgage
loan  securitizations.  The Company was paid $0.75 million in settlement of $2.4
million in claims which had been carried on the Company's books at $1.1 million.
As part of the  settlement,  certain  trigger  levels were reset and the reasons
that a loss in the future would be a  `non-qualifying'  loss were  significantly
narrowed.  As of March 31,  2002,  $122  million of loans  were  subject to such
reimbursement guarantees.


                                       19

                    CREDIT RESERVES AND ACTUAL CREDIT LOSSES
                               ($ in millions)

-----------------------------------------------------------------------------
                  OUTSTANDING   CREDIT EXPOSURE, ACTUAL  CREDIT EXPOSURE, NET
                 LOAN PRINCIPAL   NET OF CREDIT  CREDIT  OF CREDIT RESERVES TO
                   BALANCE          RESERVES     LOSSES OUTSTANDING LOAN BALANCE
-----------------------------------------------------------------------------
2000, Quarter 1   $ 3,679.6      $        166.3  $  4.8               4.52%
2000, Quarter 2     3,677.3               195.5     5.4               5.32%
2000, Quarter 3     3,503.1               172.7     6.8               4.93%
2000, Quarter 4     3,245.3               186.6     9.6               5.75%
2001, Quarter 1     3,137.0               142.0     8.1               4.53%
2001, Quarter 2     2,948.0               135.8     8.2               4.61%
2001, Quarter 3     2,771.2               130.4     9.2               4.71%
2001, Quarter 4     2,588.4               153.5     7.1               5.93%
2002, Quarter 1     2,423.0               141.8     6.0               5.85%
-------------------------------------------------------------------------------

The following table summarizes single family mortgage loan, manufactured housing
loan  and  commercial  mortgage  loan  delinquencies  as  a  percentage  of  the
outstanding  collateral balance for those securities in which Dynex has retained
a portion of the direct credit risk.  The  delinquencies  as a percentage of the
outstanding  collateral  balance have  increased to 1.96% at March 31, 2002 from
1.75% at March 31,  2001.  The Company  monitors and  evaluates  its exposure to
credit  losses  and has  established  reserves  based upon  anticipated  losses,
general economic conditions and trends in the investment portfolio.  As of March
31, 2002,  management  believes  the credit  reserves  are  sufficient  to cover
anticipated losses that may occur as a result of current delinquencies presented
in the table below.

                           DELINQUENCY STATISTICS (1)

--------------------------------------------------------------------------------
                 60 TO 90 DAYS         90 DAYS AND OVER
                  DELINQUENT            DELINQUENT(2)                  TOTAL
--------------------------------------------------------------------------------
2000, Quarter 1      0.26%                     1.46%                   1.72%
2000, Quarter 2      0.34%                     1.52%                   1.86%
2000, Quarter 3      0.35%                     1.61%                   1.96%
2000, Quarter 4      0.37%                     1.59%                   1.96%
2001, Quarter 1      0.20%                     1.55%                   1.75%
2001, Quarter 2      0.29%                     1.45%                   1.74%
2001, Quarter 3      0.33%                     1.42%                   1.75%
2001, Quarter 4      0.28%                     1.50%                   1.78%
2002, Quarter 1      0.29%                     1.67%                   1.96%
--------------------------------------------------------------------------------

(1)      Excludes other investments and loans held for sale or securitization.
(2)      Includes foreclosures, repossessions and REO.

Recent  Accounting  Pronouncements.  In  June  2001,  the  Financial  Accounting
Standards Board (FASB) issued Statement of Financial Accounting Standards (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
which it is amortizing,  the adoption of SFAS No. 142 did not have any 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


                                       20


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 supercedes 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  (APB 30)" for the disposal of a segment of a
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
adoption  of SFAS No.  144 did not have a  significant  impact on the  financial
position, results of operations or cash flows of the Company.

In  April  2002,  the  FASB  issued SFAS No. 145,  "Recission of FASB Statements
No. 4, 44 and 64, Amendment of FASB Statement No. 13 and Technical Corrections".
Effective  January 1,  2003,  SFAS No. 145  requires  gains and losses  from the
extinguishment  or repurchase of debt to be  classified as  extraordinary  items
only if they meet the criteria for such  classification in APB 30. Until January
1, 2003, gains and losses from the  extinguishment or repurchase of debt must be
classified as extraordinary items, as Dynex has done. After January 1, 2003, any
gain or loss resulting from the  extinguishment or repurchase of debt classified
as an  extraordinary  item in a prior period that does not meet the criteria for
such classification  under APB Opinion No. 30 must be reclassified.  The Company
is in the  process of  evaluating  SFAS No. 145 but  believes it will not have a
significant  impact on the  financial  position,  results of  operations or cash
flows of the Company.


                         LIQUIDITY AND CAPITAL RESOURCES

The Company has historically  financed its operations from a variety of sources.
These sources have included cash flow generated  from the investment  portfolio,
including net interest  income and principal  payments and  prepayments,  common
stock offerings through the dividend  reinvestment  plan,  short-term  warehouse
lines of credit with commercial and investment banks,  repurchase agreements and
the capital  markets via the  asset-backed  securities  market  (which  provides
long-term  non-recourse  funding of the investment portfolio via the issuance of
collateralized  bonds).  Historically,  cash flow  generated from the investment
portfolio  has  satisfied  its working  capital  needs,  and the Company has had
sufficient access to capital to fund its loan production  operations,  on both a
short-term  (prior  to  securitization,   and  recourse)  and  long-term  (after
securitization,  and  non-recourse)  basis.  However,  market  conditions  since
October 1998 have  substantially  reduced the Company's  access to capital.  The
Company has been unable to access  short-term  warehouse  lines of credit,  and,
with the exception for the  resecuritization of seasoned loans in its investment
portfolio,  has been unable to efficiently  access the  asset-backed  securities
market to meet its long-term funding needs. Largely as a result of its inability
to access  additional  capital,  the Company sold its  manufactured  housing and
model  home  purchase/leaseback  operations  in 1999,  and  ceased  issuing  new
commitments in its commercial  lending  operations.  Since 1999, the Company has
focused on  substantially  reducing its recourse debt and minimizing its capital
requirements.  The  Company  has made  substantial  progress in both areas since
1999, and based upon its available cash, the expected investment  portfolio cash
flows, and the proceeds from the  resecuritization  of assets completed in April
2002,  the  Company  anticipates  that it will  repay all of its  recourse  debt
obligations  in  accordance  with their  respective  terms.  Such  repayment  is
expected in July 2002.  At such time,  the Company  expects  that it would again
have access to short-term credit lines.

Non-recourse Debt. Dynex,  through  limited-purpose  finance  subsidiaries,  has
issued  non-recourse  debt  in the  form of  collateralized  bonds  to fund  the
majority of its investment  portfolio.  The obligations under the collateralized
bonds are payable solely from the collateral  for  collateralized  bonds and are
otherwise  non-recourse  to Dynex.  Collateral for  collateralized  bonds is not
subject to margin calls. The maturity of each class of  collateralized  bonds is


                                       21

directly  affected  by  the  rate  of  principal   prepayments  on  the  related
collateral.  Each series is also  subject to  redemption  according  to specific
terms of the respective indentures, generally on the earlier of a specified date
or when the  remaining  balance of the bonds  equals 35% or less of the original
principal  balance of the bonds.  At March 31,  2002,  Dynex had $2.1 billion of
collateralized bonds outstanding.

Recourse  Debt.  As of March  31,  2002,  the  Company  has  $46.8  million
outstanding  of its senior  notes issued in July 1997 and due July 15, 2002 (the
"Senior Notes"). On March 30, 2001, the Company entered into an amendment to the
related  indenture  governing  the Senior Notes (the  "Supplemental  Indenture")
whereby the Company pledged to the Trustee of the Senior Notes substantially all
of the Company's unencumbered assets and the stock of its material subsidiaries.
In  consideration  of this pledge,  the indenture was further amended to provide
for the  release  of the  Company  from  certain  covenant  restrictions  in the
indenture,   and  specifically  provided  for  the  Company's  ability  to  make
distributions on its capital stock in an amount not to exceed the sum of (a) $26
million, (b) the cash proceeds of any "permitted subordinated indebtedness", (c)
the cash proceeds of the issuance of any "qualified  capital stock", and (d) any
distributions  required in order for the Company to  maintain  its REIT  status.
Pursuant  to its  settlement  with ACA (see Item 1 below),  the  Company  is not
permitted to make any further  distributions  on its capital  stock  pursuant to
clause (a) above.  In addition,  the Company  entered into a Purchase  Agreement
with  holders  of 50.1% of the  Senior  Notes  which  required  the  Company  to
purchase,  and such holders to sell,  their  respective  Senior Notes at various
discounts based on a computation of the Company's  available cash. The discounts
provided for under the  Purchase  Agreement  are as follows:  by April 15, 2001,
10%; by July 15, 2001,  8%; by October 15, 2001, 6%; by January 15, 2002, 4%; by
March 1, 2002, 2%;  thereafter  until maturity,  0%. Through March 31, 2002, the
Company  has  retired  $50,420  of Senior  Notes for  $46,297  in cash under the
Purchase  Agreement,  and the  Company  had no  further  obligations  under such
Purchase  Agreement.  In April,  2002, an  additional  $550 of Senior Notes were
purchased in the open market at a discount of 0.4%.

The Company's  ability to incur additional  indebtedness has been  substantially
limited by the Supplemental  Indenture.  The only remaining recourse debt of the
Company is the Senior  Notes.  Based on  available  cash,  the  proceeds  of the
securitization  completed in April 2002, and a pro-forma  analysis of cash flows
from its investment  portfolio,  the Company  anticipates  that the Senior Notes
will be repaid in accordance with their contractual terms,  although no complete
assurance can be given of such repayment.

On April 25, 2002, the Company  completed a securitization  where it issued $605
million  of   collateralized   bonds.   These  bonds  were   collateralized   by
single-family  loans aggregating $602 million,  $447 million of which were loans
already  owned by the Company and $155  million of which  represented  new loans
from the purchase of mortgage backed  securities from third parties  pursuant to
certain call rights owned by the Company.  The transaction will be accounted for
as a  financing;  thus the loans and  associated  bonds will be  included in the
Company's  second  quarter  2002  consolidated   balance  sheet  as  assets  and
liabilities of the Company.


                                       22

                                     TABLE 1
                         NON-GAAP NET BALANCE SHEET (1)
                                ($ IN THOUSANDS)

                                                                   MARCH 31,
                                                                      2002
                                                               -----------------

ASSETS
Investments:
   Collateral for collateralized bonds                            $   2,310,625
   Less:  Collateralized bonds issued                                (2,118,260)
                                                               -----------------
     Net investment in collateralized bonds                             192,365
   Securities                                                             6,190
   Other investments                                                     61,780
   Loans held for sale                                                    7,428
                                                               -----------------
                                                                        267,763

   Cash, including restricted                                            17,016
   Accrued interest receivable                                              251
   Other assets                                                           8,082
                                                               -----------------
        Total Assets                                              $     293,112
                                                               =================

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
   Notes payable                                                         46,975
   Accrued interest payable                                                 771
   Other liabilities                                                      1,477
                                                               -----------------
         Total Liabilities                                               49,223
                                                               -----------------

Shareholders' Equity:
   Preferred stock, par value $.01 per share                             94,588

Common stock, par value $.01 per share,                                     109
   Additional paid-in capital                                           364,740
   Accumulated other comprehensive loss                                 (13,527)
   Accumulated deficit                                                 (202,021)
                                                               -----------------
         Total Shareholders' Equity                                     243,889
                                                               -----------------
         Total Liabilities and Shareholders' Equity                $    293,112
                                                               =================

(1)  This presents the balance sheet where the collateralized bonds are "netted"
     against the collateral for collateralized bonds. This presentation does not
     comply with  generally  accepted  accounting  principles  applicable to the
     Company's  transactions.  Management  has included this table to illustrate
     the Company's net investment in the collateralized  bonds, which represents
     its economic interest in the collateralized bond securities.


                                       23

                           FORWARD-LOOKING STATEMENTS

Certain written  statements in this Form 10-Q made by the Company,  that are not
historical fact constitute  "forward-looking  statements"  within the meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities Exchange Act of 1934, as amended. Such forward-looking statements may
involve  factors  that could  cause the actual  results of the Company to differ
materially from historical  results or from any results  expressed or implied by
such  forward-looking  statements.  The Company cautions the public not to place
undue reliance on forward-looking statements,  which may be based on assumptions
and anticipated events that do not materialize.  The Company does not undertake,
and the Securities Litigation Reform Act specifically relieves the Company from,
any obligation to update any forward-looking statements.

Factors that may cause actual results to differ from historical  results or from
any  results  expressed  or implied by  forward-looking  statements  include the
following:

Economic Conditions. The Company is affected by general economic conditions. The
risk of defaults and credit losses could increase during an economic slowdown or
recession.  This  could  have  an  adverse  effect  on the  Company's  financial
performance and the performance on the Company's securitized loan pools.

Capital  Resources.  The Company will rely on available  cash and cash flow from
its  investment  portfolio  to  fund  its  operations  to  repay  the  remaining
outstanding  Senior Notes due July 15, 2002.  The Company may be unable to repay
such notes  when due in the event of a  material  decline in cash flow in May or
June 2002.  Cash flows from our  portfolio  are  subject to  fluctuation  due to
changes in interest rates, repayment rates and default rates and related losses.

Interest Rate Fluctuations.  The Company's income depends on its ability to earn
greater  interest on its  investments  than the interest  cost to finance  these
investments.  Interest rates in the markets served by the Company generally rise
or fall with  interest  rates as a whole.  A  majority  of the  loans  currently
pledged as collateral for  collateralized  bonds by the Company are  fixed-rate.
The Company  currently  finances these  fixed-rate  assets through  non-recourse
debt,  approximately  $186.7 million of which is variable  rate. In addition,  a
significant  amount of the  investments  held by the Company is  adjustable-rate
collateral for  collateralized  bonds.  These  investments are financed  through
non-recourse  long-term  collateralized bonds. The net interest spread for these
investments  could  decrease  materially  during  a  period  of  rapidly  rising
short-term  interest rates, since the investments  generally have interest rates
which reset on a delayed basis and have periodic interest rate caps, whereas the
related borrowing have no delayed resets or such interest rate caps.

Defaults.  Defaults by  borrowers  on loans  retained by the Company may have an
adverse impact on the Company's financial  performance,  if actual credit losses
differ  materially from estimates made by the Company.  The allowance for losses
is  calculated  on the basis of  historical  experience  and  management's  best
estimates.  Actual  default rates or loss severity may differ from the Company's
estimate as a result of economic conditions. In particular, the default rate and
loss severity on the Company's portfolio of manufactured  housing loans has been
higher than  initially  estimated.  Actual  defaults  on ARM loans may  increase
during a  rising  interest  rate  environment.  The  Company  believes  that its
reserves are adequate for such risks on loans that were  delinquent  as of March
31, 2002.

Third-party  Servicers.  Third-party  servicers  service  the  majority  of  the
Company's  investment  portfolio.   To  the  extent  that  these  servicers  are
financially impaired,  the performance of the Company's investment portfolio may
deteriorate, and defaults and credit losses may be greater than estimated.

Prepayments.  Prepayments  by borrowers on loans  securitized by the Company may
have an adverse impact on the Company's financial  performance.  Prepayments are
expected  to  increase  during a  declining  interest  rate or flat yield  curve
environment.  The Company's  exposure to rapid  prepayments is primarily (i) the
faster amortization of premium on the investments and, to the extent applicable,
amortization  of bond discount,  and (ii) the  replacement of investments in its
portfolio with lower yield securities.


                                       24

Depository Institution Strategy. The Company intends to explore the formation or
acquisition of a depository  institution.  However, the pursuit of this strategy
is subject to the outcome of the Company's  investigation.  No business plan has
been prepared for such strategy.  Therefore, any forward-looking  statement made
in the report is subject to the outcome of a variety of factors that are unknown
at this time.

Competition.  The financial  services industry is a highly  competitive  market.
Increased  competition in the market has adversely affected the Company, and may
continue to do so.

Regulatory  Changes.  The  Company's  businesses  as of March  31,  2002 are not
subject to any material federal or state  regulation or licensing  requirements.
However,  changes in  existing  laws and  regulations  or in the  interpretation
thereof, or the introduction of new laws and regulations, could adversely affect
the Company and the performance of the Company's  securitized  loan pools or its
ability to collect on its delinquent property tax receivables.

Risks  and  Uncertainties.  See  Note  1  to  the  Company's  audited  financial
statements for the year ended December 31, 2001.


ITEM 3.  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 net interest margin 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 March 31, 2002. This analysis represents management's
estimate  of the  percentage  change in net  interest  margin  cash flow given a
parallel shift in interest  rates,  as discussed  above.  Other  investments are
excluded from this analysis  because they are not interest rate  sensitive.  The
"Base" case  represents the interest rate  environment as it existed as of March
31, 2002. At March 31, 2002,  one-month  LIBOR was 2.33% and six-month LIBOR was
1.88%. 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
significantly  from  the  modeled  results.   In  addition,   certain  financial
instruments  provide  a degree of  "optionality."  The most  significant  option


                                       25


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, the 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
          INCREASE (DECREASE)                        CASH FLOW FROM
           IN INTEREST RATES                           BASE CASE
     ------------------------------            ---------------------------
                 +200                                    (5.1)%
                 +100                                    (2.6)%
                 Base
                 -100                                     2.6%
                 -200                                     5.1%

Approximately $576 million of the Company's investment portfolio as of March 31,
2002 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 70% and 17% 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  investment  portfolio as of March 31,
2002, approximately $1.73 billion, is comprised of loans or securities that have
coupon rates that are fixed. The Company has substantially  limited its interest
rate  risk  on  such   investments   through  (i)  the  issuance  of  fixed-rate
collateralized  bonds which  approximated $1.3 billion as of March 31, 2002, and
(ii) equity, which was $243.9 million. Overall, the Company's interest rate risk
is primarily  related both to the rate of change in short term  interest  rates,
and to the level of short-term interest rates.



PART II.  OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS

GLS Capital, Inc. ("GLS"), a subsidiary of the Company, together with the County
of Allegheny, Pennsylvania ("Allegheny County"), were defendants in a lawsuit in
the Commonwealth  Court of Pennsylvania (the  "Commonwealth  Court") wherein the
plaintiffs  challenged the right of Allegheny  County and GLS to collect certain


                                       26

interest,  costs and expenses related to delinquent  property tax receivables in
Allegheny County.  This lawsuit was related to the purchase by GLS of delinquent
property tax  receivables  from  Allegheny  County in 1997,  1998,  and 1999 for
approximately  $58.3  million.  In July  2001,  the  Commonwealth  Court  ruling
addressed,  among  other  things,  (i) the right of the Company to charge to the
delinquent  taxpayer a rate of interest of 12% versus 10% on the  collection  of
its delinquent property tax receivables, (ii) the charging of attorney's fees to
the delinquent  taxpayer for the collection of such tax  receivables,  and (iii)
the charging to the  delinquent  taxpayer of certain  other fees and costs.  The
Commonwealth  Court  remanded for further  consideration  to the Court of Common
Pleas items (i) and (iii),  and ruled that neither  Allegheny County nor GLS had
the right to charge  attorney's fees to the delinquent  taxpayer  related to the
collection  of such  tax  receivables,  reversing  the  Court  of  Common  Pleas
decision.  The  Pennsylvania  Supreme  Court has  accepted the  Application  for
Extraordinary  Jurisdiction  filed by Allegheny  County and GLS. No damages have
been claimed in the action; however, the decision may impact the ultimate amount
recoverable on the delinquent property tax receivables,  including attorney fees
incurred in the collection  process. To date, GLS has incurred attorneys fees of
approximately  $2.0 million related to foreclosures on such delinquent  property
tax receivables, approximately $1.0 million of which have been reimbursed to GLS
by the taxpayer or through liquidation of the underlying real property.

The Company is also subject to other lawsuits or claims which have arisen in the
ordinary  course of its  business,  some of which seek damages in amounts  which
could be material to the  financial  statements.  Although no  assurance  can be
given with respect to the ultimate  outcome of any such litigation or claim, the
Company  believes  the  resolution  of such  lawsuits  or claims will not have a
material  effect  on  the  Company's   consolidated  balance  sheet,  but  could
materially affect consolidated results of operations in a given year.


ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

         Not applicable


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         See Note 9 to accompanying  condensed consolidated financial statements
         in Part I Item 1.


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

         Not applicable


ITEM 5.  OTHER INFORMATION

         None


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)  Exhibits

              Exhibit 10.10  Terms of Employment between Dynex Capital, Inc. and
                             Mr. Stephen J. Benedetti dated March 18, 2002.


         (b)  Reports on Form 8-K  None.



                                       27




                                     - 28 -
                                   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.

                                  DYNEX CAPITAL, INC.




                                  By:  /s/ Stephen J. Benedetti
                                       -----------------------------------------
                                       Stephen J. Benedetti
                                       Executive Vice President
                                       (Principal Executive Officer)

Dated:  October 7, 2002


                                       28