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



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                                                  WASHINGTON, D. C. 20549
                                   FORM 10-K/A
(Mark One)
     |X|  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
          SECURITIES EXCHANGE ACT OF 1934
                   For the fiscal year ended December 31, 2001
                                       OR
     |_|  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 incorporation or organization)                     (IRS Employer I.D. No.)
             4551 Cox Road, Suite 300, Glen Allen, Virginia                                      23060
                (Address of principal executive offices)                                       (Zip Code)
                              Registrant's telephone number, including area code: (804) 217-5800


                                 Securities registered pursuant to Section 12(b) of the Act:
         Title of each class                                              Name of each exchange on which registered
         Common Stock, $.01 par value                                     New York Stock Exchange


                                 Securities registered pursuant to Section 12(g) of the Act:

         Title of each class                                                        Name of each exchange on which registered
         Series A 9.75% Cumulative Convertible Preferred Stock, $.01 par value      NASDAQ National Market
         Series B 9.55% Cumulative Convertible Preferred Stock, $.01 par value      NASDAQ National Market
         Series C 9.73% Cumulative Convertible Preferred Stock, $.01 par value      NASDAQ National Market


     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes |X| No ___

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

     As of March 26, 2002,  the aggregate  market value of the voting stock held
by non-affiliates  of the registrant was approximately  $34,470,114 at a closing
price on The New York Stock  Exchange of $3.17.  Common stock  outstanding as of
March 26, 2002 was 10,873,853 shares.


                       DOCUMENTS INCORPORATED BY REFERENCE

     Portions  of  the  Definitive  Proxy  Statement  to be  filed  pursuant  to
Regulation  14A within 120 days from  December 31,  2001,  are  incorporated  by
reference into Part III.

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






                               DYNEX CAPITAL, INC.
                         2001 FORM 10-K/A ANNUAL REPORT

                                TABLE OF CONTENTS

     This filing of Form 10-K/A reflects restatement of the financial statements
as discussed in Note 21 to the consolidated financial statements.



                                                                                                                        Page


                                     PART I
                                                                                                                  

Item 1.        BUSINESS...................................................................................................1

Item 2.        PROPERTIES................................................................................................11

Item 3.        LEGAL PROCEEDINGS.........................................................................................11

Item 4.        SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.......................................................11


                                     PART II

Item 5.        MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.....................................11

Item 6.        SELECTED FINANCIAL DATA...................................................................................12

Item 7.        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
               RESULTS OF OPERATIONS ....................................................................................13

Item 7A.       QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK................................................26

Item 8.        FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA  .............................................................27

Item 9.        CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
               AND FINANCIAL DISCLOSURE..................................................................................28


                                    PART III

Item 10.       DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT........................................................28

Item 11.       EXECUTIVE COMPENSATION....................................................................................28

Item 12.       SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT............................................28

Item 13.       CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS............................................................28


                                     PART IV

Item 14.       EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K...........................................28

SIGNATURES...............................................................................................................30




                                     PART I


Item 1.      BUSINESS


                                     General

         Dynex  Capital,   Inc.  (the   "Company")  was   incorporated   in  the
Commonwealth of Virginia in 1987. 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 proscribed  Internal  Revenue Code  requirements  for a REIT, the Company
will generally not be subject to federal income tax.

         Since 1999, as a result of disruptions in the fixed income markets, the
Company has focused its efforts on conserving  its capital base and repaying its
outstanding  recourse  obligations,  including  both  borrowings  and letters of
credit.  To that end,  the Company  has not paid a dividend on its common  stock
since 1998 and suspended  regular  dividends on its preferred stock in the third
quarter   of   1999.   The   Company   sold   both  its   manufactured   housing
lending/servicing  operations  and its model  home  purchase/leaseback  business
during  1999  and  in  2000  the  Company   phased-out  its  commercial  lending
operations.  Since 2000, the Company's business operations have been essentially
limited to the management of its investment  portfolio and the active collection
of its  portfolio of  delinquent  property tax  receivables.  As of December 31,
2001,  the Company had paid off all its  recourse  obligations  (borrowings  and
letters of credit)  except  for $58.0  million of its senior  notes due July 15,
2002 (the "Senior Notes") and $0.2 million related to a capital lease.  Based on
its projected cash flow from its investment portfolio and the projected proceeds
from a securitization the Company is planning in the second quarter of 2002, the
Company  projects  that it will  payoff its Senior  Notes and  capital  lease in
accordance with their contractual  terms. At such time, the Company will have no
recourse  obligations   remaining,   and  not  be  subject  to  any  contractual
restrictions on its business or investment activities.

         During the fourth quarter of 1999, the board of directors (the "Board")
engaged a financial  advisor to analyze and review various  alternatives for the
Company. Such effort resulted in the Company entering into a merger agreement in
the fourth quarter of 2000 whereby all of the outstanding  equity  securities of
the Company  would be acquired by a privately  owned fund for $90 million.  When
the purchaser  failed to satisfy various  requirements in the merger  agreement,
the Company  terminated  such  agreement in January 2001.  Since such date,  the
Company has received other inquiries for the purchase of all or a portion of its
outstanding  equity  securities;  none of these inquiries were on terms that the
Board felt were adequate and, as a result, were not pursued.  The Company is not
actively soliciting merger proposals.

         In March  2001,  the Company  amended the terms of its Senior  Notes to
allow  for  up to  $26  million  in  distributions  to  holders  of  its  equity
securities.  In  conjunction  with such  amendment,  the Company  also agreed to
purchase  $49.6  million of its Senior Notes from certain  holders at discounted
prices  beginning  in March 2001.  The Company  completed  the $49.6  million in
purchases  over a ten-month  period at a  cumulative  discount of $4.2  million.
During 2001, the Company completed two tender offers for shares of its preferred
stock having an aggregate  liquidation  preference  of $40.9 million for a total
purchase price of $20.0 million.  The Company  believes that these tender offers
provided  liquidity  to those  preferred  shareholders  desiring  to sell  their
shares,  contributed  to the  improvement  in the  market  prices  of  both  the
Company's  preferred and common  shares,  and improved the book value per common
share.  Pursuant  to a  settlement  agreement  with an  insurance  company  that
guaranteed a portion of the outstanding Senior Notes, the Company is effectively
precluded from further  distributions on its equity  securities until the Senior
Notes are paid in full.

         The Board  continues  to  evaluate  strategies  to improve  shareholder
value.  Given  the  improvement  in the  market  value of the  Company's  equity
securities  since  January  2001,  the Board feels that it is unlikely  that any
offer  will be made by a third  party  that  would be at a level  that  would be
approved by both the Board and the  requisite  percentage of  shareholders.  The
Board has also reviewed possible liquidation scenarios,  but the illiquid nature
of many of the  Company's  remaining  assets  and the lack of buyers for many of
such assets  makes such an  alternative  impractical  over any  reasonable  time
horizon.

         As a result,  the Board has  requested  management  of the  Company  to
analyze various business directions for the Company to pursue on a going forward
basis  once the  remaining  Senior  Notes are paid in full,  which  the  Company
expects to be completed  on or before July 15,  2002.  Based on a review of such
alternatives  by the Board in February  2002, the Company has engaged an advisor
to assist it in evaluating the feasibility of the Company forming or acquiring a
depository  institution.  The  Company  had  taken  preliminary  steps  in  that
direction in January 1999 when it visited  with and  submitted a draft  business
plan to the Office of Thrift  Supervision  ("OTS").  However,  the  Company  was
advised by the OTS that the risk profile of the  Company's  lines of business at
such time (essentially the origination and securitization of commercial mortgage
loans,  manufactured  housing loans and sub-prime auto loans) was not compatible
with the  regulatory  guidelines  of the OTS.  As a result,  the Company did not
formally submit an application for a thrift charter at that time.

         The  Company  sees the  benefits of forming or  acquiring a  depository
institution  as  follows:   (i)  as  future   investments  (i.e.,  loans  and/or
securities)  would be owned by the depository  institution  (which has access to
deposits insured by the Federal Deposit Insurance  Corporation and to borrowings
from the Federal Home Loan Bank System),  there would be reduced  liquidity risk
to the Company in the future, a risk that has historically  caused  considerable
losses to specialty finance companies including the Company; (ii) the depository
institution is not dependent on the public or private markets for funding; (iii)
given that the Company's net  operating and capital loss  carry-forwards  exceed
$180 million in the aggregate (the "NOL"), the fact that depository institutions
are  subject to state and federal  income  taxes  should not be a  detriment  to
financial results for the foreseeable  future; (iv) while owning and operating a
depository  institution  would probably  require the Company to give up its REIT
status,  the Company will not for the  foreseeable  future  realize any material
benefits from  maintaining  REIT status  (certain of the Company's  subsidiaries
will maintain REIT status as required while their respective securitizations are
outstanding);  and (v) regulatory  guidelines would likely require an investment
strategy  that would be of lower  risk than the  Company's  historic  investment
strategies.

         The  Company  also sees  various  drawbacks  to forming or  acquiring a
depository  institution  as  follows:  (i) a  depository  institution  is highly
regulated,   and  such  regulation  limits  and  restricts  the  activities  and
operations of a depository institution;  (ii) the Company would become a bank or
thrift  holding  company and subject to various  restrictions  and  regulations;
(iii) depository  institutions operate in a very competitive  environment;  (iv)
the  Company  may not be able to  achieve a return on the equity  invested  in a
depository  institution  that  enhances  shareholder  value  relative  to  other
alternatives  for the Company;  (v) the Company  currently  has no experience in
managing a depository institution;  and (vi) the annual dividend rate on each of
the three  series of preferred  stock  outstanding  would  increase by an amount
equal to approximately 0.50%.

         To the extent the Company  pursues  forming or  acquiring a  depository
institution,  the Company  would  likely use the majority of its cash flow until
the NOL is fully utilized to invest in the depository institution. While subject
to significant uncertainty,  the Company projects that the NOL will not be fully
utilized  until at least 2010.  However,  as the Company  believes  that the two
tender  offers and  partial  dividend  on its  preferred  stock  during 2001 did
contribute to the improvement in the liquidity and the market prices of both the
Company's  preferred  and common  shares,  it is likely that the  Company  would
allocate a portion of its cash flow in the future to make  distributions  on its
preferred  stock.  Such  distributions  would be in the form of dividends and/or
periodic  tender  offers.  Any such  distributions  (and assuming that no equity
securities  were issued) would likely delay further the full  utilization of the
NOL. The Company is precluded from making any  distributions on its common stock
until all dividends are current on its preferred stock.  However, if the Company
does pursue  forming or acquiring a depository  institution,  the Company  would
most likely minimize any future  dividends on its common stock and either retain
earnings or purchase its common  stock in an effort to grow  earnings per common
share.

         At this time,  the  Company  has not  developed  a business  plan for a
depository  institution to submit to a regulatory agency.  However,  the Company
does not anticipate  that the Company would encounter the same response from the
regulatory  agency as it did in early 1999  because  the Company is no longer in
commercial  mortgage lending,  manufactured  housing lending,  or sub-prime auto
lending (the Company currently has no loan origination operations). Any business
plan for a depository  institution  would thus be based on lending or investment
strategies that are compatible with the regulatory requirements. Further, to the
extent the Company does pursue a depository  institution,  the Board may appoint
additional  directors that have recent  oversight or operating  experience  with
depository institutions.

         Prior to December  31, 2000,  the Company  operated the majority of its
lending and servicing activities out of a taxable affiliate, Dynex Holding, Inc.
("DHI"),  and its  subsidiaries,  which  were  not  consolidated  for  financial
reporting or tax  purposes but were  accounted  for in the  Company's  financial
statement in a manner  similar to the equity method.  In December 2000,  certain
DHI  subsidiaries  were sold to the  Company,  and DHI was  liquidated  into the
Company in a taxable  liquidation  transaction.  Since that time,  the surviving
assets  and  liabilities  and  operations  of  DHI  have  been  included  in the
consolidated  financial results of the Company.  Prior to 2000, the consolidated
results of DHI have been included under the equity method of accounting.

Business Focus and Strategy

         The  Company's  business  plan  prior  to its  redirection  in  1999 as
outlined  above,  was to create a diversified  investment  portfolio that in the
aggregate  generated stable income for the Company in a variety of interest rate
environments  and  preserved  the capital base of the  Company.  The Company had
historically  focused  on  markets  where  it  believed  that  it  could  create
investments  for its  portfolio at a lower cost than if those  investments  were
purchased in the secondary market. The markets that the Company has historically
participated  in  have  included  single  family  mortgage  lending,  commercial
mortgage lending,  manufactured  housing lending,  and various specialty finance
businesses,  including  purchase/leaseback  of model homes and the  purchase and
collection of delinquent property tax receivables. During 1998, the Company also
had entered into an arrangement  to purchase  funding notes secured by sub-prime
auto  loans  coupled  with an  option to buy a  majority  interest  in  AutoBond
Acceptance Corporation ("AutoBond"), the counter-party on such funding notes. As
previously  indicated,  the Company has either  sold or  phased-out  its various
lending  businesses,  terminated  its  relationship  with  AutoBond,  and is now
primarily  focused  on  collecting  its  delinquent  property  tax  receivables,
repaying its remaining recourse debt, and improving shareholder value.

         The Company's  principal  source of earnings  historically has been its
net interest  income from its  investment  portfolio.  The Company had generally
created  investments  for its  portfolio  through the  issuance of  non-recourse
collateralized  bonds secured by a pledge of the assets generated or acquired by
its production  operations.  Commensurate with its shift in its business plan in
1999,  the Company's  investment  portfolio has been  declining as the result of
sales and pay-downs,  with little additional  investment having been made by the
Company over the past two years. The Company's  remaining  investment  portfolio
consists  primarily  of  collateral  for  collateralized  bonds  and  delinquent
property tax receivables.  The Company funds its investment  portfolio primarily
through non-recourse  collateralized bonds and funds raised from the issuance of
equity. For the portion of the investment  portfolio funded with  collateralized
bonds or other  borrowings,  the Company  generates  net interest  income to the
extent that there is a positive spread between the yield on the interest-earning
assets and the cost of the borrowed funds. The cost of the Company's  borrowings
may be increased or decreased by interest  rate swap,  cap or floor  agreements.
For the other  portion of the  investment  portfolio  funded  with  equity,  net
interest  income  is  primarily  a  function  of the  yield  generated  from the
interest-earning asset.

         At  December   31,   2001,   the  Company   owned  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
reached a call  trigger,  generally  either 10% or less of the  original  amount
issued or a specified  date. The aggregate  projected  callable  balance of such
securities  at the time of the  projected  call is  approximately  $325 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 2001, three securities reached
their call  trigger,  and the Company did not  exercise its right to call any of
the securities.  The Company has initiated the call on three  securities in 2002
for  approximately  $31 million,  and may initiate the call of eleven additional
securities in 2002 with an estimated balance of $148 million, seven of which the
Company owns the call rights and four for which the Company  expects to purchase
the call rights. The Company may call additional securities in the future.

         The  Company  also owns the right to purchase  or redeem  generally  by
class the collateralized bonds on its balance sheet once the outstanding balance
of such bonds  reaches 35% or less of the original  amount issued or a specified
date.  The Company  purchased  all the  classes of one series of  collateralized
bonds during 2001, and re-offered the bonds at a lower effective  interest rate.
The Company expects that two series of collateralized  bonds will be redeemed in
2002, and that the Company will  resecuritize the underlying  collateral,  which
consists principally of single-family mortgage loans and securities.


                               Lending Operations

         The  Company  had  generally  been  a  vertically   integrated  lender,
performing  the  sourcing,  underwriting,  funding,  and  servicing  of loans to
maximize  efficiency  and provide  superior  customer  service.  The Company had
principally  focused on loan products  that maximize the  advantages of the REIT
tax  election  and had  emphasized  direct  relationships  with the borrower and
minimized, to the extent practical, the use of origination  intermediaries.  The
Company had historically  utilized internally generated guidelines to underwrite
loans for all  product  types  and  maintained  centralized  loan  pricing,  and
performed  the  servicing  function  for loans on which the  Company  has credit
exposure.

         The  Company's  funding  activity  for 2001  included  the  purchase of
approximately  $8.7  million of  delinquent  property  tax  receivables  under a
previously executed contract to purchase.  The Company purchased $7.6 million of
such tax  receivables in 2000. The Company's loan funding  activity  during 2000
also  consisted  of  funding   approximately  $29.5  million  related  to  prior
multifamily loan commitments.  The Company has no remaining  commitments to fund
loans or other assets.


                                Primary Servicing

         The Company no longer  services,  on a primary basis, any of the assets
included  in its  investment  portfolio  other than $3.3  million of  commercial
mortgage loans currently held for sale and its portfolio of delinquent  property
tax receivables.  During 1997, the Company  established a servicing  function in
Pittsburgh,  Pennsylvania,  to manage the collection of the Company's delinquent
property tax  receivables.  The Company's  responsibilities  as servicer include
collecting  voluntary  payments from property owners,  and if collection efforts
fail,  foreclosing,  stabilizing and selling the underlying  properties.  During
1999, the Company also  established a satellite  servicing  office in Cleveland,
Ohio.  As of December 31, 2001,  the Company had a servicing  portfolio  with an
aggregate  redemptive value of approximately $138 million of delinquent property
tax receivables in five states, but with the majority in Pennsylvania and Ohio.

         The Company plans to offer during 2002 third-party  collection services
to  taxing   jurisdictions  for  the  collection  of  delinquent   property  tax
receivables.  The Company plans to initially  target  jurisdictions  in Ohio and
Pennsylvania; however, there can no assurance such effort will be successful.


                                Master Servicing

         The Company performs the function of master servicer for certain of the
securities it has issued.  The master  servicer's  function  typically  includes
monitoring and  reconciling  the loan payments  remitted by the servicers of the
loans,  determining the payments due on the securities and determining  that the
funds  are  correctly  sent  to a  trustee  or  investors  for  each  series  of
securities.  Master  servicing  responsibilities  also  include  monitoring  the
servicers'  compliance with its servicing  guidelines.  As of December 31, 2001,
the Company monitored the performance of twelve third-party  servicers of single
family loans;  the  performance of GMAC Commercial  Mortgage  Corporation as the
servicer of the Company's  securitized  commercial  mortgage  loans,  and Origen
Financial, LLC as the servicer of the Company's manufactured housing loans.

         As master  servicer,  the  Company  is paid a monthly  fee based on the
outstanding  principal  balance of each such loan master serviced or serviced by
the  Company as of the last day of each  month.  As of December  31,  2001,  the
Company master serviced $1.7 billion in securities.


                                 Securitization

         Since late 1995, the Company's predominate securitization structure has
been collateralized bonds. Generally, for accounting and tax purposes, the loans
and securities financed through the issuance of collateralized bonds are treated
as assets of the Company,  and the  collateralized  bonds are treated as debt of
the  Company.  The Company  earns the net interest  spread  between the interest
income  on the  loans  and  securities  and  the  interest  and  other  expenses
associated with the  collateralized  bond financing.  The net interest spread is
directly  impacted  by the  credit  performance  of  the  underlying  loans  and
securities,  by the level of prepayments of the underlying  loans and securities
and,  to the  extent  collateralized  bond  classes  are  variable-rate,  may be
affected  by  changes in  short-term  rates.  The  Company's  investment  in the
collateralized bonds is typically referred to as the over-collateralization. The
Company  analyzes and values its  investment in  collateralized  bonds on a "net
investment  basis"  (i.e.,  the  excess  of  the  collateral  pledged  over  the
outstanding  collateralized  bonds,  and  the  resulting  net  cash  flow to the
Company), as further discussed below.

Investment Portfolio

         Composition. The following table presents the balance sheet composition
of the investment  portfolio by investment  type and the percentage of the total
investments  as of December  31, 2001 and 2000.  Collateral  for  collateralized
bonds and  securities  are presented at amortized  cost basis,  net or estimated
fair value,  other  investments  are presented at amortized cost, and loans held
for sale are presented at the lower of cost or market.



--------------------------------------------- ---------------------------------------------------------------
                                                                    As of December 31,
                                                           2001                            2000
                                              ------------------------------- -------------------------------
(amounts in thousands)                            Balance        % of Total       Balance        % of Total
--------------------------------------------- ----------------- ------------- ----------------- -------------
                                                                                          
Investments:
   Collateral for collateralized bonds
    Loans (at amortized cost, net)               $2,006,165          78.7%       $2,404,644          75.3%
    Debt securities (at fair value)                 467,038          18.3%          717,840          22.5%

   Securities:
     Adjustable-rate mortgage securities              1,740           0.1             4,266           0.1
     Fixed-rate mortgage securities                   1,245           0.1             1,400           0.0
     Derivative and residual securities               2,523           0.1             3,698           0.1
   Other investments                                 63,553           2.5            42,284           1.4
   Loans                                              7,315           0.2            19,102           0.6
--------------------------------------------- ----------------- ------------- ----------------- -------------
       Total investments                         $2,549,579         100.0%       $3,193,234         100.0%
--------------------------------------------- ----------------- ------------- ----------------- -------------


         Collateral for  collateralized  bonds.  Collateral  for  collateralized
bonds consists 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.  Interest  margin on the net investment in  collateralized  bonds
(defined as the principal  balance of collateral for  collateralized  bonds less
the  principal  balance  of the  collateralized  bonds  outstanding)  is derived
primarily  from the  difference  between  (i) the cash flow  generated  from the
collateral  pledged  to secure  the  collateralized  bonds and (ii) the  amounts
required  for  payment on the  collateralized  bonds and related  insurance  and
administrative expenses.  Collateralized bonds are generally non-recourse to the
Company.  The Company's yield on its net investment in  collateralized  bonds is
affected  primarily by changes in interest  rates,  prepayment  rates and credit
losses on the  underlying  loans.  The  Company  may retain  for its  investment
portfolio certain classes of the collateralized bonds issued and in the past has
pledged such classes as collateral for repurchase agreements.

         ARM  securities.  Another  segment of the  Company's  portfolio  is the
investments in adjustable-rate  mortgage ("ARM") securities.  The interest rates
on the majority of the Company's ARM  securities  reset every six months and the
rates are subject to both periodic and lifetime limitations.

         Fixed-rate mortgage securities.  Fixed-rate mortgage securities consist
of securities  that have a fixed-rate of interest over their remaining life. The
Company's  yields on these  securities  are  primarily  affected  by  changes in
prepayment rates.

         Derivative and residual securities.  Derivative and residual securities
consist   primarily  of  interest-only   securities   ("I/Os"),   principal-only
securities  ("P/Os") and residual  interests  that were  generally  created as a
result of the Company's  securitizations.  An I/O is a class of a collateralized
bond or a mortgage  pass-through  security that pays to the holder substantially
all  interest.  A  P/O  is  a  class  of a  collateralized  bond  or a  mortgage
pass-through  security  that pays  substantially  all  principal  to the holder.
Residual  interests  represent  the  excess  cash  flows  on a pool of  mortgage
collateral  after  payment of  principal,  interest  and expenses of the related
mortgage-backed security or repurchase arrangement.  Residual interests may have
little or no principal amount and may not receive scheduled  interest  payments.
The yields on these  securities are affected  primarily by changes in prepayment
rates and by changes in short-term interest rates.

         Other  investments.  Other investments  consist primarily of delinquent
property tax receivables. For December 31, 2000, other investments also includes
a $9.5 million  installment note receivable received in connection with the sale
of the Company's single family mortgage  operations in May 1996. One pool of the
delinquent  property tax  receivables  was previously  pledged as collateral for
collateralized  bonds,  and  in  2001  was  reclassified  to  other  investments
concurrent with the repayment of the associated collateralized bonds outstanding
to third parties. During 2001, the Company collected approximately $16.8 million
on its delinquent  property tax  receivables,  with  collections of $8.3 million
relating to Allegheny  County,  Pennsylvania,  $7.5 million  related to Cuyahoga
County, Ohio and $1.0 million relating to various other jurisdictions.

         Loans. As of December 31, 2001,  loans consist  principally of consumer
installment loans that were previously  securitized,  mezzanine loans secured by
healthcare  properties,  and  participation  in first  mortgage loans secured by
multifamily  and  commercial  mortgage  loans.  As of December 31,  2000,  loans
consisted primarily of multifamily permanent and construction mortgage loans and
mezzanine  loans secured by healthcare  properties.  As of December 31, 2001 and
2000,   loans  with  a  carrying  value  of  $3.7  million  and  $19.1  million,
respectively,  are considered held for sale and are carried at the lower of cost
or market.

Collateralized Bond Securities

         The  Company  analyzes  and values its  investment  in  collateral  for
collateralized  bonds  on a net  investment  basis.  The  Company,  through  its
subsidiaries,   pledges  collateral  (i.e.,  single-family  mortgage  loans  and
securities,  manufactured  housing mortgage loans and securities,  or commercial
mortgage loans) for collateralized bond obligations that are issued based on the
pledge of such collateral.  These  collateralized bonds are recourse only to the
collateral pledged,  and not to the Company. The structure created by the pledge
of collateral  and sale of the  associated  collateralized  bonds is referred to
hereafter  as  a  "collateralized   bond  security".   The  "net  investment  in
collateralized  bond securities"  generally  represents the principal balance of
the  collateral  pledged  (plus  any  premiums  and  related  costs and less any
discounts) less the outstanding balance of the associated  collateralized  bonds
owned by third  parties.  The Company  generally has sold the  investment  grade
classes of the  collateralized  bonds to third  parties,  and has  retained  the
portion of the collateralized  bond security that is below investment grade. The
Company  estimates the fair value of its net investment in  collateralized  bond
securities as the present value of the projected cash flow from the  collateral,
adjusted for the impact of and assumed  level of future  prepayments  and credit
losses,  less the  projected  principal  and  interest due on the bonds owned by
third parties.  Below is a summary as of December 31, 2001, by each series where
the  fair  value  exceeds  $0.5  million  of the  Company's  net  investment  in
collateralized  bond  securities.  The  following  tables show the Company's net
economic investment in each of the securities  presented below, and is not meant
to present the Company's  investment in collateral for  collateralized  bonds or
collateralized bonds in accordance with generally accepted accounting principles
applicable to the Company's  transactions.  As previously  indicated 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                                                              Principal
thousands)                                              Principal        balance of        Principal      Amortized Cost
                                                        balance of     collateralized   Balance of Net     Basis of Net
 Collateralized Bond         Collateral Type            collateral         bonds          Investment        Investment
     Series (1)                                          pledged       outstanding to
                                                                       third parties
---------------------------------------------------------------------------------------------------------------------------

                                                                                                     
MERIT Series 11A      Single-family securities;
                      manufactured housing               $   454,982      $   405,075      $    49,907       $    49,228
                      securities

MERIT Series 12-1     Manufactured housing loans             283,666          254,087           29,579            27,545

MERIT Series 12-2     Single-family loans                    400,259          375,374           24,885            36,466

MERIT Series 13       Manufactured housing loans             344,545          300,379           44,166            39,768

MERIT Series 14-1     Single-family loans                    158,443          157,524              919             4,554

MERIT Series 14-2     Single-family loans                      3,136                -            3,136             3,192

MCA One Series 1      Commercial mortgage loans               88,097           83,354            4,743              (517)

CCA One Series 2      Commercial mortgage loans              300,033          277,930           22,103             8,551

CCA One Series 3      Commercial mortgage loans              415,169          369,881           45,288            58,430
---------------------------------------------------------------------------------------------------------------------------

                                                         $ 2,448,330      $ 2,223,604      $   224,726       $   227,217
---------------------------------------------------------------------------------------------------------------------------


(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,  and the cash flow received from such net  investment  during
2001.



------------------------------------------------------------------------------------------------------------------------------
                                          Fair Value Assumptions                                ($ in thousands)
                        ------------------------------------------------------------
                                                                                                                 Cash flows
                          Weighted-average                         Projected cash   Fair value of               received in
  Collateralized Bond    prepayment speeds          Losses        flow termination       net                   2001, net (2)
        Series                                                          date        investment (1)
------------------------------------------------------------------------------------------------------------------------------

                                                                                                         
MERIT Series 11A         40%-60% CPR on SF
                        securities; 10% CPR  3.5% annually on      Anticipated
                          on MH securities   MH loans             final maturity       $  52,416                  $  22,042
                                                                  in 2025

MERIT Series 12-1              9% CPR        2.8% annually on MH   Anticipated
                                             Loans                final maturity           3,492                        794
                                                                  in 2027

MERIT Series 12-2             35% CPR        0.55% annually        Anticipated
                                                                  call date in            39,565                     19,814
                                                                  2002

MERIT Series 13               10% CPR        4.0% annually         Anticipated
                                                                  final maturity           4,027                        926
                                                                  in 2026

MERIT Series 14-1             35% CPR        0.2% annually         Anticipated
                                                                  call date in             7,311                      7,207
                                                                  2002

MERIT Series 14-2             50% CPR        10.0% annually        Anticipated
                                                                  call date in             2,959                      2,717
                                                                  2002

MCA One Series 1                (3)          Losses of $2,096 in   Anticipated
                                             2004, $1,500 in      final maturity
                                             2006 and $1,000 in   in 2018                  1,466                         63
                                             2008

CCA One Series 2                (4)          0.60% annually        Anticipated
                                             beginning in 2003    call date in             8,113                      1,724
                                                                  2012

CCA One Series 3                (4)          0.60% annually        Anticipated
                                             beginning in 2004     call date in            20,556                      2,778
                                                                   2009
------------------------------------------------------------------------------------------------------------------------------

                                                                                       $ 139,905                  $  58,065
------------------------------------------------------------------------------------------------------------------------------


(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 December  31,  2001,  and  incorporates  the  resetting  of the
     interest rates on the adjustable rate assets to a level consistent with the
     respective  index level as of December 31, 2001.  Increases or decreases in
     interest  rates and index  levels from  December  31, 2001 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) Computed at 0% CPR through June 2008,  then 20% CPR  thereafter
(4) Computed at 0% CPR until the respective call date



Investment Portfolio Risks

         The  Company  is  exposed to  several  types of risks  inherent  in its
investment  portfolio.  These risks include  credit risk  (inherent in the loans
before   securitization  and  the  security  structure  after   securitization),
prepayment/interest  rate risk (inherent in the underlying loan) and margin call
risk  (inherent  in the  security  if it is  used  as  collateral  for  recourse
borrowings).

         Credit  Risk.  Credit risk is the risk of loss to the Company  from the
failure by a borrower (or the proceeds from the  liquidation  of the  underlying
collateral)  to fully repay the principal  balance and interest due on a loan. A
borrower's ability to repay, or the value of the underlying collateral, could be
negatively influenced by economic and market conditions.  These conditions could
be global,  national,  regional or local in nature.  Upon  securitization of the
pool of loans or  securities  backed by loans,  the credit risk  retained by the
Company is generally  limited to its net investment in the  collateralized  bond
structure (also known as  over-collateralization)  and  subordinated  securities
that it may retain from the  securitization.  The Company  provides for reserves
for expected  losses based on the current  performance of the respective pool of
loans;  however, if losses are experienced more rapidly due to market conditions
than the Company has provided for in its  reserves,  the Company may be required
to provide for additional reserves for these losses. The Company has credit risk
related to debt  securities  and  recognizes  losses when  incurred or when such
security is deemed to be impaired on an other than temporary basis.

         The Company  evaluates  and monitors its exposure to credit  losses and
has  established  reserves and discounts  for probable  credit losses based upon
anticipated  future  losses  on  the  loans  and  securities,  general  economic
conditions  and  historical  trends in the  portfolio.  For loans and securities
pledged as collateral for collateralized bonds, the Company considers its credit
exposure  to  include  over-collateralization.  The  Company  has also  retained
subordinated securities from other securitizations. As of December 31, 2001, the
Company's  credit  exposure  on  subordinated   securities  retained  or  as  to
over-collateralization   was  $233.0  million.  The  Company  has  reserves  and
discounts of $79.5 million relative to this credit exposure.

         The Company also has various other forms of credit  enhancement  which,
based upon the performance of the underlying  loans and securities,  may provide
additional  protection against losses.  Specifically,  $169.0 million and $139.3
million of the  commercial  mortgage  loans are subject to  guarantees  of $14.3
million and $14.4 million, respectively, whereby losses on such loans would need
to exceed the respective  guarantee amount before the Company would incur credit
losses;  $308 million of the single family  mortgage  loans in various pools are
subject to various mortgage pool insurance policies whereby losses would need to
exceed  the  remaining  stop  loss of at least 6% on such  policies  before  the
Company would incur  losses;  and $122.1  million of the single family  mortgage
loans are  subject to  various  loss  reimbursement  agreements  totaling  $30.3
million with a remaining aggregate deductible of approximately $1.6 million. The
Company is currently in dispute with the counter-party on the loss reimbursement
agreements  as to what  constitutes  qualifying  losses.  This  matter  is being
pursued through court-ordered arbitration scheduled to begin in May 2002.

         The Company  also has credit risk on the entire  amount of  investments
that are not securitized.  Such investments  include loans and other investments
that aggregated $70.9 million at December 31, 2001.

         Prepayment/Interest  Rate Risk. The interest rate  environment may also
impact the Company. For example, in a rising rate environment, the Company's net
interest  margin may be reduced,  as the interest  cost for its funding  sources
could  increase more rapidly than the interest  earned on the  associated  asset
financed. The Company's floating-rate funding sources are substantially based on
the  one-month  London  InterBank  Offered Rate  ("LIBOR")  and reprice at least
monthly, while the associated assets are principally six-month LIBOR or one-year
Constant  Maturity  Treasury  ("CMT") based and  generally  reprice every six to
twelve  months.  Additionally,  the Company has  approximately  $184  million of
fixed-rate assets financed with floating-rate  collateralized  bond liabilities.
In a declining  rate  environment,  net interest  margin may be enhanced for the
opposite reasons.  In a period of declining interest rates,  however,  loans and
securities in the investment  portfolio  will generally  prepay more rapidly (to
the extent that such loans are not prohibited from prepayment), which may result
in  additional  amortization  expense of asset  premium.  In a flat yield  curve
environment  (i.e.,  when the spread between the yield on the one-year  Treasury
security  and the yield on the  ten-year  Treasury  security is less than 1.0%),
single-family  adjustable  rate mortgage  ("ARM") loans and  securities  tend to
rapidly prepay,  causing additional  amortization of asset premium. In addition,
the spread  between the  Company's  funding  costs and asset  yields  would most
likely  compress,  causing a further  reduction  in the  Company's  net interest
margin.  Lastly,  the Company's  investment  portfolio  may shrink,  or proceeds
returned  from  prepaid  assets may be invested in lower  yielding  assets.  The
severity of the impact of a flat yield curve to the Company  would depend on the
length of time the yield curve remained flat.


                        FEDERAL INCOME TAX CONSIDERATIONS

General

         The  Company  believes  it  has  complied  with  the  requirements  for
qualification  as a REIT under the Internal  Revenue Code (the  "Code").  To the
extent the Company  qualifies  as a REIT for  federal  income tax  purposes,  it
generally  will not be subject to federal income tax on the amount of its income
or gain that is distributed as dividends to shareholders.  While they were still
in existence,  DHI and its subsidiaries were not qualified REIT subsidiaries and
were not  consolidated  with the Company for either tax or  financial  reporting
purposes.

         DHI was  liquidated  pursuant to a plan of  liquidation on December 31,
2000 under Sections 331 and 336 of the Code. The  liquidation of DHI resulted in
the  recognition of an estimated $17.5 million in capital gains for the Company,
which was  wholly  offset by the  Company's  capital  loss  carry-forwards.  The
Company is in the process of completing  its income tax return for 2001,  and it
currently   estimates  that  it  has  a  net  operating  loss  carry-forward  of
approximately $125 million and capital loss  carry-forwards of approximately $61
million at  December  31,  2001.  Substantially  all of the $125  million in net
operating losses  carry-forwards expire in 2014 and 2015, and of the $61 million
of capital  loss  carry-forwards,  $33  million  expires in 2003 and $28 million
expires in 2004.

         The REIT rules generally  require that a REIT invest  primarily in real
estate-related  assets,  that its  activities be passive  rather than active and
that it distribute annually to its shareholders substantially all of its taxable
income. The Company could be subject to income tax if it failed to satisfy those
requirements or if it acquired certain types of income-producing  real property.
Although no complete  assurances can be given,  the Company does not expect that
it will be subject to material amounts of such taxes.

         Failure to satisfy certain Code requirements could cause the Company to
lose its status as a REIT.  If the  Company  failed to qualify as a REIT for any
taxable  year,  it would  be  subject  to  federal  income  tax  (including  any
applicable  alternative  minimum tax) at regular  corporate  rates and would not
receive deductions for dividends paid to shareholders. The Company could utilize
loss carry-forwards to offset any taxable income. In addition, given the size of
its tax loss  carry-forwards,  the Company  could pursue a business  plan in the
future whereby the Company would  voluntarily  forego its REIT status.  Once the
Company loses its status as REIT,  the Company could not elect REIT status again
for five years.

         In December 1999,  with an effective date of January 1, 2001,  Congress
signed into law several changes to the provisions of the Code relating to REITs.
The  most  significant  of  these  changes  relates  to  the  reduction  of  the
distribution requirement from 95% to 90% of taxable income and to the ability of
REITs to own a 100% interest in taxable REIT  subsidiaries.  The Company had one
taxable REIT subsidiary at December 31, 2001.

Qualification of the Company as a REIT

         Qualification  as a REIT requires that the Company satisfy a variety of
tests  relating  to  its  income,  assets,   distributions  and  ownership.  The
significant tests are summarized below.

         Sources of Income.  To continue  qualifying as a REIT, the Company must
satisfy two distinct  tests with respect to the sources of its income:  the "75%
income test" and the "95% income  test".  The 75% income test  requires that the
Company  derive at least 75% of its gross  income  (excluding  gross income from
prohibited  transactions) from certain real estate-related  sources. In order to
satisfy the 95% income test,  95% of the Company's  gross income for the taxable
year must consist either of income that  qualifies  under the 75% income test or
certain other types of passive income.

         If the  Company  fails to meet  either the 75%  income  test or the 95%
income  test,  or both,  in a taxable  year,  it might  nonetheless  continue to
qualify as a REIT,  if its failure was due to  reasonable  cause and not willful
neglect  and the nature and amounts of its items of gross  income were  properly
disclosed to the Internal Revenue Service.  However,  in such a case the Company
would  be  required  to pay a tax  equal  to 100% of any  excess  non-qualifying
income.

         Nature  and  Diversification  of  Assets.  At the end of each  calendar
quarter, three asset tests must be met by the Company. Under the 75% asset test,
at least 75% of the value of the Company's  total assets must  represent cash or
cash items (including receivables), government securities or real estate assets.
Under  the "10%  asset  test",  the  Company  may not own  more  than 10% of the
outstanding voting securities of any single  non-governmental  issuer,  provided
such  securities  do not  qualify  under the 75% asset test or relate to taxable
REIT  subsidiaries.  Under  the "5%  asset  test,"  ownership  of any  stocks or
securities  that do not  qualify  under the 75% asset test must be  limited,  in
respect of any single non-governmental  issuer, to an amount not greater than 5%
of the value of the total assets of the Company.

         If the Company  inadvertently fails to satisfy one or more of the asset
tests at the end of a calendar quarter,  such failure would not cause it to lose
its REIT status,  provided  that (i) it satisfied  all of the asset tests at the
close of a  preceding  calendar  quarter  and (ii) the  discrepancy  between the
values of the  Company's  assets and the  standards  imposed by the asset  tests
either did not exist  immediately  after the acquisition of any particular asset
or was not wholly or partially  caused by such an acquisition.  If the condition
described  in clause  (ii) of the  preceding  sentence  was not  satisfied,  the
Company still could avoid disqualification by eliminating any discrepancy within
30 days after the close of the calendar quarter in which it arose.

         Distributions.  With respect to each taxable year, in order to maintain
its REIT status,  the Company  generally must distribute to its  shareholders an
amount at least equal to 90% of the sum of its "REIT taxable income" (determined
without  regard to the  deduction  for  dividends  paid and by excluding any net
capital gain) and any  after-tax  net income from certain  types of  foreclosure
property   minus  any   "excess   non-cash   income"   (the  "90%   distribution
requirement").  The Code  provides that in certain  circumstances  distributions
relating to a particular  year may be made in the following year for purposes of
the 90%  distribution  requirement.  The Company will balance the benefit to the
shareholders of making these  distributions  and maintaining REIT status against
their  impact on the  liquidity of the Company.  In certain  situations,  it may
benefit the shareholders if the Company retained cash to preserve  liquidity and
thereby lose REIT status.

         Ownership.  In order to maintain its REIT status,  the Company must not
be deemed to be  closely  held and must  have  more than 100  shareholders.  The
closely  held  prohibition  requires  that not more than 50% of the value of the
Company's outstanding shares be owned by five or fewer persons at anytime during
the last half of the Company's taxable year. The more than 100 shareholders rule
requires  that the  Company  have at least  100  shareholders  for 335 days of a
twelve-month  taxable year. In the event that the Company  failed to satisfy the
ownership requirements the Company would be subject to fines and required taking
curative action to meet the ownership requirements in order to maintain its REIT
status.

         For federal  income tax purposes,  the Company is required to recognize
income on an accrual basis and to make  distributions to its  shareholders  when
income  is  recognized.  Accordingly,  it  is  possible  that  income  could  be
recognized  and  distributions  required  to be made in  advance  of the  actual
receipt of such funds by the Company.  The nature of the Company's  investments,
coupled with its tax loss  carry-forwards,  is such that the Company  expects to
have sufficient assets to meet federal income tax distribution requirements.

Taxation of Distributions by the Company

         Assuming  that  the  Company  maintains  its  status  as  a  REIT,  any
distributions  that are properly  designated  as "capital gain  dividends"  will
generally be taxed to shareholders as long-term capital gains, regardless of how
long a  shareholder  has owned his shares.  Any other  distributions  out of the
Company's current or accumulated  earnings and profits will be dividends taxable
as  ordinary  income.  Distributions  in  excess  of the  Company's  current  or
accumulated earnings and profits will be treated as tax-free returns of capital,
to the extent of the  shareholder's  basis in his shares  and,  as gain from the
disposition of shares,  to the extent they exceed such basis.  Shareholders  may
not include on their own tax returns  any of the  Company's  ordinary or capital
losses. Distributions to shareholders attributable to "excess inclusion income"'
of the Company will be  characterized as excess inclusion income in the hands of
the shareholders.  Excess inclusion income can arise from the Company's holdings
of residual interests in real estate mortgage investment conduits and in certain
other types of  mortgage-backed  security  structures created after 1991. Excess
inclusion  income  constitutes  unrelated  business  taxable income ("UBTI") for
tax-exempt entities (including employee benefit plans and individual  retirement
accounts) and it may not be offset by current  deductions or net operating  loss
carryovers.  In the event that the Company's  excess inclusion income is greater
than its taxable income, the Company's  distribution  requirement would be based
on the  Company's  excess  inclusion  income.  Dividends  paid by the Company to
organizations  that  generally are exempt from federal  income tax under Section
501(a) of the Code  should not be  taxable to them as UBTI  except to the extent
that (i)  purchase  of  shares  of the  Company  was  financed  by  "acquisition
indebtedness"  or (ii) such dividends  constitute  excess inclusion  income.  In
2001, the Company paid a dividend on its preferred stocks equal to approximately
$1.6 million,  representing  the Company's  excess inclusion income in 2000. The
Company estimates that excess inclusion income for 2001 was $1.1 million.

Taxable Income

         The Company uses the calendar year for both tax and financial reporting
purposes.  However,  there may be differences  between taxable income and income
computed in accordance with Generally Accepted Accounting  Principles  ("GAAP").
These differences  primarily arise from timing differences in the recognition of
revenue and expense for tax and GAAP purposes.  The Company's  estimated taxable
income for 2001,  excluding  net  operating  losses  carried  forward from prior
years, was $16.9 million,  comprised of $7.4 million in ordinary income and $9.5
million  of  capital  gain  income.  Such  amounts  were  fully  offset  by loss
carry-forwards of a similar amount.


                                   REGULATION

         The Company's existing consumer-related servicing activities consist of
collections on the delinquent  property tax  receivables.  The Company  believes
that such  servicing  operations  are managed in  compliance  with the Fair Debt
Collections Practices Act.

         The  Company  believes  that  it is in  material  compliance  with  all
material rules and regulations to which it is subject.


                                   COMPETITION

         The  Company  competes  with a  number  of  institutions  with  greater
financial  resources in  originating  and  purchasing  loans.  In  addition,  in
purchasing portfolio investments and in issuing securities, the Company competes
with investment banking firms, savings and loan associations,  commercial banks,
mortgage  bankers,  insurance  companies and federal agencies and other entities
purchasing mortgage assets, many of which have greater financial resources and a
lower cost of capital than the Company.


                                    EMPLOYEES

         As of December 31, 2001, the Company had 73 employees.


Item 2.      PROPERTIES

         The  Company's  executive  and  administrative  offices and  operations
offices are both located in Glen Allen,  Virginia,  on properties  leased by the
Company which consist of 11,194 square feet. The address is 4551 Cox Road, Suite
300, Glen Allen,  Virginia  23060.  The lease expires in 2005.  The Company also
occupies  space located in Cleveland,  Ohio,  and the  Pittsburgh,  Pennsylvania
metropolitan area. These locations consist of approximately  16,384 square feet,
and the leases associated with these properties expire in 2004.


Item 3.      LEGAL PROCEEDINGS

         The  Company  is  subject  to  lawsuits  or claims  which  arise 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 4.      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None.

                                     PART II


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

         Dynex  Capital,  Inc.'s  common  stock is traded on the New York  Stock
Exchange under the trading symbol DX. The common stock was held by approximately
3,662 holders of record as of February 28, 2002.  During the last two years, the
high and low closing stock prices and cash  dividends  declared on common stock,
adjusted  for  the  two-for-one  stock  split  effective  May 5,  1997  and  the
one-for-four reverse stock split effective August 2, 1999, were as follows:



---------------------------------------------- ------------- -------------- --------------
                                                                                Cash
                                                                              Dividends
                                                   High           Low         Declared
---------------------------------------------- ------------- -------------- --------------
                                                                        

2001:
   First quarter                               $    1.30     $    0.64      $      -
   Second quarter                                   2.45          0.89             -
   Third quarter                                    2.48          1.91             -
   Fourth quarter                                   2.45          1.86             -

2000:
   First quarter                               $    9.56     $    3.38      $      -
   Second quarter                                   5.25          1.19             -
   Third quarter                                    1.88          0.47             -
   Fourth quarter                                   1.75          0.63             -
---------------------------------------------- ------------- -------------- --------------


Item 6.      SELECTED FINANCIAL DATA

(amounts in thousands except share data)




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

  Years ended December 31,                                   2001 (3)      2000 (3)     1999 (3)     1998 (3)      1997 (3)
------------------------------------------------------------------------------------------------------------------------------
                                                                                                      

  Net interest margin                                     $    28,410     $    2,377   $   54,609    $  72,774    $   86,254
  Net loss on sales, write-downs, and impairment charges      (20,954)       (84,039)    (107,470)     (26,582)       (8,784)
  Equity in net (loss) earnings of Dynex Holding, Inc.              -           (680)      (1,923)       2,456        (1,109)
  Other income (expense)                                          104           (428)       1,673        2,852         1,716
  General and administrative expenses                         (10,526)        (8,712)      (7,740)      (8,973)       (9,531)
  Net administrative fees and expenses to Dynex                     -           (381)     (16,943)     (22,379)      (12,116)
  Holding, Inc.
  Extraordinary item - gain (loss) on extinguishment of         2,972              -       (1,517)        (571)            -
  debt
------------------------------------------------------------------------------------------------------------------------------
  Net (loss) income                                       $    (3,085)    $  (91,863)  $  (75,135)   $  19,577    $   73,998
------------------------------------------------------------------------------------------------------------------------------
  Net income (loss) applicable to common shareholders     $     6,246     $ (104,774)  $  (88,045)   $   6,558    $   59,178
------------------------------------------------------------------------------------------------------------------------------
  Total revenue                                           $   222,864     $  291,160   $  345,625    $ 410,821    $  344,060
------------------------------------------------------------------------------------------------------------------------------
  Total expenses                                          $   228,921     $  383,023   $  423,420    $ 390,673    $  270,062
------------------------------------------------------------------------------------------------------------------------------

  Income (loss) per common share before extraordinary item:
         Basic (1)                                        $      0.29     $    (9.15)  $    (7.53)   $    0.62    $     5.50
         Diluted (1)                                             0.29          (9.15)       (7.53)        0.62          5.48

  Net income (loss) per common share:
         Basic (1)                                        $      0.55     $    (9.15)  $    (7.67)   $    0.57    $     5.50
         Diluted (1)                                             0.55          (9.15)       (7.67)        0.57          5.48

  Dividends declared per share:
    Common (1)                                            $         -     $        -   $        -    $    3.40    $     5.42
    Series A Preferred                                         0.2925              -         1.17         2.37          2.71
    Series B Preferred                                         0.2925              -         1.17         2.37          2.71
    Series C Preferred                                         0.3649              -         1.46         2.92          2.92

------------------------------------------------------------------------------------------------------------------------------
  December 31,                                               2001 (3)       2000 (3)      1999 (3)    1998 (3)      1997 (3)
------------------------------------------------------------------------------------------------------------------------------
  Investments (2)                                         $ 2,549,579     $ 3,193,234  $ 4,136,563  $ 4,971,607  $ 5,211,009
  Total assets                                              2,569,859       3,239,921    4,217,723    5,193,790    5,367,359
  Non-recourse debt                                         2,264,213       2,856,728    3,282,378    3,665,316    3,632,079
  Recourse debt                                                58,134         134,168      537,098    1,032,733    1,133,536
  Total liabilities                                         2,327,749       3,002,465    3,867,444    4,726,044    4,806,504

  Shareholders' equity                                        242,110         237,456      350,277      467,747      560,909
  Number of common shares outstanding                      10,873,853      11,446,206   11,444,099   46,027,426   45,146,242
  Average number of common shares (1)                      11,430,471      11,445,236   11,483,977   11,436,599   10,757,845
  Book value per common share (1)                         $     11.06     $      7.39  $     18.38  $     28.77  $     37.26
------------------------------------------------------------------------------------------------------------------------------


(1)  Adjusted for  two-for-one  common stock split effective May 5, 1997 and the
     one-for-four  reverse common stock split effective  August 2, 1999, and are
     inclusive of the liquidation preference on the Company's preferred stock.
(2)  Investments classified as available for sale are shown at fair value.
(3)  See note 21 to the consolidated financial statements.



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

         As discussed in Note 21 to the consolidated  financial statements,  the
Company has restated its financial  statements  for the years ended December 31,
2001,  2000,  and 1999. The following MD&A takes into account the effects of the
restatement.

         The Company is a financial services company that invests in a portfolio
of securities  and  investments  backed  principally by  single-family  mortgage
loans,  commercial  mortgage loans and manufactured  housing  installment loans.
Such loans have been funded  generally by the  Company's  prior loan  production
operations  or  purchased  in bulk  in the  market.  Loans  funded  through  the
Company's prior production  operations have generally been pooled and pledged as
collateral  using a  collateralized  bond  security  structure,  which  provides
long-term  financing  for the loans while  limiting  credit,  interest  rate and
liquidity risk.

                          CRITICAL ACCOUNTING POLICIES

         The  discussion and analysis of the Company's  financial  condition and
results of operations  are based in large part upon its  consolidated  financial
statements,  which have been prepared in conformity with  accounting  principles
generally  accepted in the United  States of  America.  The  preparation  of the
financial  statements requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the reported amounts of revenue and expenses during the reported period.  Actual
results could differ from those estimates.

         Critical  accounting  policies are defined as those that are reflective
of significant  judgements or uncertainties,  and which may result in materially
different results under different assumptions and conditions, or the application
of which may have a material impact on the Company's financial  statements.  The
following are the Company's critical accounting policies,  excerpt from Footnote
2 to the consolidated financial statements.

         Interest Income. Interest income is recognized when earned according to
the terms of the  underlying  investment and when, in the opinion of management,
it is collectible. The accrual of interest on investments is discontinued or the
rate on which  interest  is accrued is  reduced  at the time the  collection  of
interest is  considered  doubtful.  All interest  accrued but not  collected for
investments  that are placed on  non-accrual  status or  charged-off is reversed
against interest income.  Interest on these  investments is accounted for on the
cash-basis or  cost-recovery  method,  until  qualifying  for return to accrual.
Investments  are returned to accrual  status when all the principal and interest
amounts contractually due are brought current and future payments are reasonably
assured.

         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  net  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 December 31, 2001 and 2000.  Prepayment rate assumptions at December 31, 2001
and 2000 were generally at a "constant  prepayment  rate," or CPR,  ranging from
35%-60% for 2001,  and 28% for 2000, for  collateral  for  collateralized  bonds
consisting of single-family mortgage loans and securities,  and a CPR equivalent
ranging from 9%-10% for 2001 and 7% for 2000, 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
collateralized bond security could be called and retired by the Company if there
is economic value to the Company in calling and retiring the collateralized bond
security.  Such call date is  typically  triggered on the earlier of a specified
date or when the remaining  collateralized  bond security  balance equals 35% of
the original balance (the "Call Date"). The Company estimates anticipated market
prices of the underlying collateral at the Call Date.

         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%.

         Allowance   for  Losses.   The  Company  has  credit  risk  on  certain
investments  in its  portfolio.  An allowance for losses has been  estimated and
established  for current  expected losses based on  management's  judgment.  The
allowance for losses is evaluated and adjusted  periodically by management based
on the actual and projected timing and amount of probable credit losses, as well
as industry loss experience.  Provisions made to increase the allowance  related
to credit  risk are  presented  as  provision  for  losses  in the  accompanying
consolidated  statements of operations.  The Company's  actual credit losses may
differ from those estimates used to establish the allowance.

                               FINANCIAL CONDITION

         Below is a discussion of the Company's financial condition.



------------------------------------------------------ -----------------------------------------
                                                                     December 31,
(amounts in thousands except per share data)                  2001                 2000
------------------------------------------------------ -------------------- --------------------
                                                                                   
Investments:
   Collateral for collateralized bonds                     $  2,473,203         $  3,122,484
   Securities                                                     5,508                9,364
   Other investments                                             63,553               42,284
   Loans                                                          7,315               19,102

Non-recourse debt - collateralized bonds                      2,264,213            2,856,728
Recourse debt                                                    58,134              134,168

Shareholders' equity                                            242,110              237,456

Book value per common share (inclusive of preferred
stock liquidation preference)                              $    11.06           $     7.39

Book value per common share (inclusive of preferred
stock liquidation preference; assuming all financial
instruments at fair value)                                 $     4.30           $     1.16
------------------------------------------------------ -------------------- --------------------


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 properties, 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.  Collateral  for
collateralized  bonds in 2000 also included delinquent property tax receivables.
As of December  31,  2001,  the Company  had 23 series of  collateralized  bonds
outstanding.  The collateral for collateralized  bonds decreased to $2.5 billion
at  December  31, 2001  compared to $3.1  billion at  December  31,  2000.  This
decrease of $0.6 billion is primarily the result of pay-downs on collateral.

Securities

         Securities  at  December  31,  2001  and  2000  consist   primarily  of
adjustable-rate (ARM) and fixed-rate mortgage-backed securities. Securities also
include derivative and residual securities. 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.
Securities  decreased to $5.5  million at December  31,  2001,  compared to $9.4
million at December 31,  2000,  primarily as a result of the sale of certain ARM
securities, which were sold in order to repay recourse debt.

Other Investments

         Other  investments  at December 31, 2001 and 2000 consist  primarily of
delinquent  property tax receivables.  At December 31, 2000,  other  investments
also  included  a note  receivable  with a  remaining  balance  of $9.5  million
received in  connection  with the sale of the Company's  single family  mortgage
operations in May 1996. Other investments increased to $63.6 million at December
31, 2001 compared to $42.3 million at December 31, 2000.  This increase of $21.3
million resulted from the  reclassification in 2001 of a debt security backed by
delinquent property tax receivables  previously pledged to a collateralized bond
security structure,  and the purchase of $8.7 million of additional property tax
receivables  during 2001.  These increases were offset in part by the receipt of
the  $9.5  million  on the  note  receivable,  principal  payments  received  on
delinquent property tax receivables, and impairment charges recorded.

Loans

         Loans decreased to $7.3 million at December 31, 2001 from $19.1 million
at December 31, 2000  principally  due to sales.  The proceeds from the sales of
loans were used to repay associated recourse debt outstanding.

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  to $2.3 billion at December 31, 2001 from $2.9
billion at December 31, 2000.  This decrease was primarily a result of principal
pay-downs made during the year,  from the principal  payments  received from the
associated collateral for collateralized bonds.

Recourse Debt

         Recourse  debt  decreased  from $134.2  million at December 31, 2000 to
$58.1 million at December 31, 2001.  During 2001, the Company repaid a net $35.0
million of repurchase  agreement  financing,  $2.0 million of secured  warehouse
financing,  and purchased a net $39.3 million of the Company's Senior Notes. The
purchase of the Senior Notes was at a net discount to principal of approximately
9.5%.

Shareholders' Equity

         Shareholders' equity increased from $237.5 million at December 31, 2000
to $242.1  million at December 31, 2001.  This  increase  resulted  from a $29.4
million  reduction in accumulated  other  comprehensive  loss.  This increase in
shareholder's  equity was partially  offset by a net loss of $3.1 million during
the year 2001 and a $20.1 million net reduction as a result of the completion of
two preferred  stock tender  offers  during the year.  In addition,  the Company
declared and paid  dividends on the preferred  stock of $1.6 million  during the
year.

                              RESULTS OF OPERATIONS



----------------------------------------------------------------- --------------------------------------------------
                                                                           For the Year Ended December 31,
(amounts in thousands except per share information)                    2001             2000             1999
----------------------------------------------------------------- ---------------- --------------- -----------------

                                                                                                  
Net interest margin before provision for losses                     $   48,082       $   31,487      $   64,169
Provision for losses                                                   (19,672)         (29,110)         (9,560)
Net interest margin                                                     28,410            2,377          54,609
Net loss on sales, write-downs and impairment charges:
   Related to commercial production operations                            (680)         (50,940)        (59,962)
   Related to sales of investments                                        (439)         (15,872)        (16,858)
   Impairment charges                                                  (25,315)          (5,523)         (6,594)
   Related to AutoBond litigation and AutoBond securities                7,095          (11,012)        (31,732)
   Related to sale of loan production operations                          (755)            (228)          7,676
   Other                                                                  (860)            (464)              -
Trading (losses) gains                                                  (3,091)               -           4,176
Equity in losses of DHI                                                      -             (680)         (1,923)
General and administrative expenses                                    (10,526)          (8,712)         (7,740)
Net administrative fees and expenses to DHI                                  -             (381)        (16,943)
Extraordinary item - gain (loss) on extinguishment of debt               2,972                -          (1,517)
Net loss                                                                (3,085)         (91,863)        (75,135)
Preferred stock benefit (charges)                                        9,331          (12,911)        (12,910)
Net income (loss) applicable to common shareholders                 $    6,246       $ (104,774)     $  (88,045)

Basic net income (loss) per common share(1)                         $     0.55       $    (9.15)     $    (7.67)
Diluted net income (loss) per common share(1)                             0.55       $    (9.15)     $    (7.67)

Dividends declared per share:
  Common                                                                     -                -               -
  Series A  and B Preferred                                             0.2925                -            1.17
Series C Preferred                                                      0.3649                -            1.46
----------------------------------------------------------------- ---------------- --------------- -----------------


(1)  Adjusted for both the two-for-one  common stock split effective May 5, 1997
     and the one-for-four reverse common stock split effective August 2, 1999.



2001 Compared to 2000

         The  increase in net income and net income per common share during 2001
as compared  to 2000 is  primarily  the result of an  increase  in net  interest
margin, a decrease in net loss on sales, write-downs, and impairment charges, an
increase in gains from  extinguishment of debt, and a preferred stock benefit in
2001  versus  charges in the prior  year,  partially  offset by an  increase  in
trading losses and general and administrative expenses.

         Net  interest  margin  before  provision  for losses for the year ended
December 31, 2001  increased to $48.1  million,  from $31.5 million for the same
period in 2000. The increase in net interest  margin of $16.6  million,  or 53%,
was the result of the  reduction in the Company's  average cost of funds,  which
declined by approximately  0.70%, as a result of the overall decline in interest
rates  during  2001  and  a  reduction  in  fees  related  to  committed  credit
facilities.

         The  Company has  exposure  to losses on its loans and debt  securities
pledged as  collateral  for  collateralized  bonds.  The  Company  monitors  and
analyzes  its  loss  exposure  on  this   portfolio  of  loans  and   securities
collectively.  The Company provides for losses on its loans and recognizes other
than temporary impairment losses on it debt securities. Provision for losses for
loans  decreased  to $19.7  million  in 2001,  from  $29.1  million  in 2000 and
impairment  losses for debt  securities  increased to $15.8  million in 2001from
$5.5 million in 2000. Provision for losses and  other-than-temporary  impairment
losses  remained  high in 2001  due to the  continued  under-performance  of the
Company's  manufactured  housing loan portfolio,  all of which is collateral for
collateralized  bonds. Loss severity on the manufactured housing loans continued
to increase  during 2001 as a result of the  saturation in the market place with
both new and used  (repossessed)  manufactured  housing units. In addition,  the
Company  has seen an  increase  in  overall  default  rates on its  manufactured
housing loans. The Company  anticipates that market  conditions for manufactured
housing loans will remain unfavorable through 2002.

         Net loss on sales, write-downs and impairment charges decreased from an
aggregate  net loss of $84.0  million in 2000 to an aggregate  net loss of $21.0
million in 2001.  Net loss on sales,  impairment  charges  and  write-downs  are
largely one-time items.  During 2001, the Company settled various litigation for
a net  benefit  to the  Company of $5.4  million  including  a net $7.1  million
benefit related to AutoBond Acceptance Corporation.  The Company incurred losses
in 2001 related  principally  to impairment  charges  incurred on its delinquent
property tax lien  portfolio.  The Company  adjusted the carrying  value of such
portfolio by $7.7 million due to other-than-temporary valuation adjustments, and
$1.8 million for adjustments to net realizable  value on property tax liens that
have been  foreclosed and represent real estate owned.  Impairment  charges also
include other-than-temporary impairment of debt securities pledged as collateral
for  collateralized  bonds of $15.8  million,  $5.5 million and $6.6 million for
2001, 2000, and 1999,  respectively.  The Company also wrote off $0.6 million of
receivables  related  to the sale of its  manufactured  housing  and model  home
businesses in 1999.

         During 2000, the Company  incurred losses related to the phasing-out of
its commercial production  operations,  including the sales of substantially all
of the  Company's  remaining  commercial  and  multifamily  loan  positions.  In
addition,  the  Company  recorded  a loss of $30.3  million  as a result  of the
expiration  of a Company owned option to purchase  $167.8  million of tax-exempt
bonds  secured by  multifamily  mortgage  loans that  expired in June 2000.  The
Company did not exercise this option,  as it did not have the ability to finance
this purchase,  and the counter-party to the agreement retained $30.3 million in
cash  collateral as settlement  as provided for in the related  agreements.  The
Company recorded a charge against earnings of $30.3 million in 2000 as a result.

         In 2001,  the  Company  entered  into three  separate  short  positions
aggregating  $1.3 billion on the June 2001,  September  2001,  and December 2001
ninety-day Eurodollar Futures Contracts.  In addition,  the Company entered into
two short positions on the one-month LIBOR futures contract. The Company entered
into these  positions to, in effect,  lock-in its  borrowing  costs on a forward
basis relative to its floating-rate  liabilities.  These  instruments  failed to
meet the hedge  criteria of SFAS No. 133,  and were  accounted  for on a trading
basis.  Accordingly,  any gains or losses  recognized  on these  contracts  were
included in current period results.  During 2001, given the continued decline in
one-month  LIBOR due to  reductions  in the  targeted  Federal  Funds Rate,  the
Company recognized $3.1 million in losses related to these contracts.

         During  2000,  the Company  settled  the  outstanding  litigation  with
AutoBond for $20  million.  The Company had accrued a reserve as of December 31,
1999, for $27 million  related to the  litigation,  and reversed $5.6 million of
this reserve in 2000 as a result of the  settlement.  In June 2000,  the Company
recorded  permanent  impairment  charges of $16.6  million on  AutoBond  related
securities.  During the fourth quarter 2000,  the Company  completed the sale of
substantially all of the remaining  outstanding  securities and loans related to
AutoBond.

         Also during 2000, the Company recorded  impairment  charges and loss on
sales of  securities  aggregating  $8.5 million,  relating to the  write-down of
basis and then the sale of $33.9 million of  securities.  Such  securities  were
sold in order for the Company to pay-down its recourse  debt  outstanding.  As a
result of the sale of securities,  the Company either sold or terminated related
derivative hedge positions at an aggregate net loss of $7.3 million.

2000 Compared to 1999

         The  decrease in net income and net income per common share during 2000
as  compared  to 1999 is  primarily  the  result of a decrease  in net  interest
margin, which is partially offset by (i) a decrease in net loss on sales, (ii) a
decrease in impairment  charges and write-downs,  and (iii) decreases in general
and administrative expenses and net administrative fees and expenses to DHI.

         Net  interest  margin  before  provision  for losses for the year ended
December 31, 2000 decreased $32.7 million,  or 51% to $31.5 million,  from $64.2
million for the same period for 1999.  The decrease in net  interest  margin was
primarily the result of the decline in average interest-earning assets from $4.6
billion in 1999, to $3.7 billion in 2000. In addition, the average cost of funds
of the Company  increased  to 7.35% in 2000 from 6.21% in 1999 due to an overall
market increase in short-term  interest rates, and to a lesser extent, fees paid
and rate increases associated with the Company's recourse borrowings.

         Provision for losses for loans  increased to $29.1 million in 2000 from
$9.6 million during 1999 and impairment losses for debt securities  decreased to
$5.5  million in 2000 from $6.6  million in 1999.  The net increase in provision
for losses and other-than-temporary  impairment charges resulted from an overall
increase in credit risk retained from the  origination of  manufactured  housing
loans  pledged  to   collateralized   bond  securities  issued  by  the  Company
(principally for securities  issued in the latter portion of 1999), and a charge
of $13.3 million in the fourth quarter of 2000 due to the  under-performance  of
the Company's securitized manufactured housing loan portfolio. The loss severity
on manufactured housing loans increased  dramatically since the end of the third
quarter of 2000 as a result of the  saturation in the market place with both new
and used (repossessed)  manufactured housing units. In addition, overall default
rates increased on the manufactured housing loans.

         Net loss on sales, impairment charges and write-downs decreased from an
aggregated net loss of $107.5 million in 1999, to $84.0 million in 2000.  During
2000, the Company  incurred  losses related to the phasing-out of its commercial
production operations, including the sales of substantially all of the Company's
remaining commercial and multifamily loan positions.  In addition,  as discussed
in Note 14 to the accompanying  financial  statements,  the Company was party to
various  conditional  bond  repurchase  agreements  whereby  the Company had the
option to purchase  $167.8  million of tax-exempt  bonds secured by  multifamily
mortgage  loans which  expired in June 2000.  The Company did not exercise  this
option,  as it did not  have the  ability  to  finance  this  purchase,  and the
counter-party  to the agreement  retained  $30.3  million in cash  collateral as
settlement  as provided for in the related  agreements.  The Company  recorded a
charge against earnings of $30.3 million in 2000 as a result.

         Also during 2000, the Company recorded  impairment  charges and loss on
sales of  securities  aggregating  $8.5 million,  relating to the  write-down of
basis and then the sale of $33.9 million of  securities.  Such  securities  were
sold in order for the Company to pay-down its recourse  debt  outstanding.  As a
result of the sale of securities,  the Company either sold or terminated related
derivative  hedge  positions at an aggregate  net loss of $7.3  million.  During
1999,   the   Company   had   gains  of  $4.2   million   related   to   various
derivative-trading  positions  opened and closed during 1999. The Company had no
such  gains  in  2000.  Impairment  charges  also  include  other-than-temporary
impairment  of debt  securities  of $5.5  million  and $6.6  for 2000 and  1999,
respectively.

         Net administrative fees and expenses to DHI decreased $16.5 million, or
98%,  to $0.4  million for the year ended  December  31, 2000 as compared to the
same period in 1999.  These  decreases are  principally a combined result of the
sale of the Company's model home  purchase/leaseback  and  manufactured  housing
loan production operations during 1999. All general and administrative  expenses
of these businesses were incurred by DHI.

         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.

                  Average Balances and Effective Interest Rates



------------------------------------------- --------------------------------------------------------------------------------
(amounts in thousands)                                                  Year ended December 31,
------------------------------------------- --------------------------------------------------------------------------------
                                                      2001                       2000                       1999
                                            -------------------------- -------------------------- --------------------------
                                               Average     Effective      Average     Effective      Average     Effective
                                               Balance        Rate        Balance        Rate        Balance        Rate
------------------------------------------- -------------- ----------- -------------- ----------- -------------- -----------
                                                                                                    
Interest-earning assets (1):
     Collateral for collateralized bonds       $2,827,387       7.60%     $3,461,008       7.84%     $3,826,994       7.43%
(2) (3)
     Securities                                     8,830       9.60%         55,425       6.49%        226,908       6.27%
     Other investments                             37,185      14.69%         42,188      13.03%        202,111       8.50%
     Loans                                          4,068      12.56%        134,673       7.99%        329,507       7.97%
     Cash Investments                              17,560       5.52%              -           -              -           -
                                            -------------- ----------- -------------- ----------- -------------- -----------
         Total interest-earning assets         $2,895,030       7.70%     $3,693,294       7.89%     $4,585,520       7.46%
                                            ============== =========== ============== =========== ============== ===========
Interest-bearing liabilities:
     Non-recourse debt (3)                     $2,568,716       6.41%     $3,132,550       7.34%     $3,363,095       6.18%
     Recourse debt secured by
       collateralized bonds retained               17,016       6.28%         65,651       7.13%        271,919       5.71%
                                            -------------- ----------- -------------- ----------- -------------- -----------
                                                2,585,732       6.41%      3,198,201       7.33%      3,635,014       6.14%

     Other recourse debt - secured (4)             71,174       8.26%        119,939       5.61%        548,261       6.11%
     Other recourse debt - unsecured                    -           -        101,242       8.54%        121,743       8.78%
                                            -------------- ----------- -------------- ----------- -------------- -----------
       Total interest-bearing liabilities      $2,656,906       6.46%     $3,419,382       7.35%     $4,305,018       6.21%
                                            ============== =========== ============== =========== ============== ===========
Net interest spread on all investments (3)                      1.23%                      0.54%                      1.25%
                                                           ===========                ===========                ===========
Net yield on average interest-earning
 assets (3)                                                     1.77%                      1.08%                      1.63%
                                                           ===========                ===========                ===========

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


(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 $507, $862, and $1,844
    for the years ended December 31, 2001, 2000, and 1999, respectively.
(3) Effective   rates   are   calculated    excluding    non-interest   related
    collateralized bond expenses and provision for credit losses.
(4) The July  2002  Senior  Notes  are  considered  secured  for all of 2001 for
    purposes of this table.



2001 compared to 2000

         The net interest  spread for the year ended December 31, 2001 increased
to 1.23% from 0.54% for the year ended  December  31,  2000.  This  increase was
primarily  due to the  reduction  of  short-term  interest  rates during 2001. A
substantial  portion  of  the  Company's  interest-bearing  liabilities  reprice
monthly, and are indexed to one-month LIBOR, which on average decreased to 3.88%
for 2001, versus 6.41% for 2000. This decrease in one-month LIBOR accounts for a
substantial  portion of the  overall  decrease  in the cost of  interest-bearing
liabilities.  The overall yield on interest-earnings  assets, decreased to 7.70%
for the year ended  December  31,  2001 from 7.89% for the same  period in 2000,
following the  falling-rate  environment,  yet lagging relative to the Company's
liabilities.

         The  net  interest  spread  on  collateral  for  collateralized   bonds
increased 68 basis points,  from 51 basis points for the year ended December 31,
2000 to 119 basis  points  for the same  period  in 2001  (each  basis  point is
0.01%).  This  increase  was  largely  due to the  effect  of  the  decrease  in
short-term  rates  during  the  year.  The net  interest  spread  on  securities
increased to a positive  320 basis points for the year ended  December 31, 2001,
from a negative  206 basis points for the year ended  December  31,  2000.  This
increase was primarily the result of decreased borrowing costs on securities due
to both the decrease in the average  one-month  LIBOR  during the twelve  months
ended December 30, 2001 and the repayment of all outstanding  borrowings  during
2001.  Borrowings  associated with loans were paid off during the fourth quarter
of 2000 while the loans were retained and earned an average of 1256 basis points
during 2001. In addition,  cash investments during the year earned an average of
552 basis points.

2000 compared to 1999

         The net interest  spread for the year ended December 31, 2000 decreased
to 0.54%,  from 1.25% for the year ended  December 31, 1999.  This  decrease was
primarily  due to the  increased  cost of  interest-bearing  liabilities  as the
result of overall increases in short-term rates between the years. A substantial
portion of the Company's  interest-bearing  liabilities reprice monthly, and are
indexed to one-month LIBOR, which on average increased to 6.41% for 2000, versus
5.25% for 1999.  This  increase in one-month  LIBOR  accounts for a  substantial
portion of the overall increase in the cost of interest-bearing liabilities. The
Company also  experienced  overall  increases in borrowing costs on its recourse
debt as a result of extension fees, covenant violations and other related issues
during 2000. The overall yield on interest-earnings  assets,  increased to 7.89%
for the year ended  December  31,  2000 from 7.46% for the same  period in 1999,
benefiting  from  the  rising-rate  environment,  but  lagging  relative  to the
Company's liabilities.

         Individually,  the net interest spread on collateral for collateralized
bonds  decreased  78 basis  points,  from 129 basis  points  for the year  ended
December 31, 1999 to 51 basis points for the same period in 2000.  This decrease
was largely due to the effect of the  increase in  short-term  rates  during the
year.  The net interest  spread on securities  decreased to a negative 206 basis
points for the year ended December 31, 2000, from a negative 24 basis points for
the year ended  December 31, 1999.  This  decrease was  primarily  the result of
increased  borrowing costs on securities due to both the increase in the average
one-month  LIBOR during the nine months ended  September  30, 2000 as well as an
increase in the interest  spread on certain  credit  facilities  during the past
twelve months. The net interest spread on other investments  increased 427 basis
points, from 201 basis points for the year ended December 31, 1999, to 628 basis
points for the same  period in 2000,  primarily  due to the sale or  pay-down of
lower yielding  investments,  leaving principally the higher yielding delinquent
property  tax  receivables.  The net  interest  spread  on  loans  held for sale
decreased  83 basis  points for the year ended  December 31, 1999 from 247 basis
points to 164 basis points for the year ended December 31, 2000,  primarily as a
result of  increased  borrowing  costs due to (a) the  increase  in the  average
one-month  LIBOR during 2000,  (b)  increases in the interest  spread on certain
credit facilities, (c) higher fees as a result of violation of certain covenants
under certain of these  facilities in 2000, and (d) fees for extensions of these
facilities  to  provide  additional  time for the  Company  to sell the  related
collateral, principally loans held for sale and funding notes and securities.

         The following  tables summarize the amount of change in interest income
and interest expense due to changes in interest rates versus changes in volume:



--------------------------------------------------------------------------------------------------------------------
                                                     2001 to 2000                         2000 to 1999
--------------------------------------------------------------------------------------------------------------------
                                             Rate       Volume       Total        Rate       Volume       Total
--------------------------------------------------------------------------------------------------------------------

                                                                                          
  Collateral for collateralized bonds       $ (7,949)   $(48,496)   $(56,445)   $  15,228    $(28,235)   $(13,007)
  Securities                                   1,199      (3,946)     (2,747)         474     (11,107)    (10,633)
  Other investments                             (633)      1,461         828        6,239     (17,923)    (11,684)
  Loans                                        6,096     (16,132)    (10,036)          65     (15,575)    (15,510)
--------------------------------------------------------------------------------------------------------------------

  Total interest income                       (1,287)    (67,113)    (68,400)      22,006     (72,840)    (50,834)
--------------------------------------------------------------------------------------------------------------------

  Non-recourse debt                          (25,183)    (39,970)    (65,153)      37,000     (14,958)     22,042
  Recourse debt - collateralized bonds          (499)     (3,112)     (3,611)       3,130     (13,986)    (10,856)
  retained
--------------------------------------------------------------------------------------------------------------------
    Total collateralized bonds               (25,682)    (43,082)    (68,764)      40,130     (28,944)     11,186
  Other recourse debt secured                   (621)    (10,358)    (10,979)       4,563     (29,851)    (25,288)
  Other recourse debt - unsecured                  -           -           -         (287)     (1,758)     (2,045)
--------------------------------------------------------------------------------------------------------------------

  Total interest expense                     (26,303)    (53,440)    (79,743)      44,406     (60,553)    (16,147)
--------------------------------------------------------------------------------------------------------------------

  Net margin on portfolio                   $ 25,016    $(13,673)   $  1,343     $(22,400)   $(12,287)   $(34,687)
--------------------------------------------------------------------------------------------------------------------


Note: The change in interest income and interest  expense due to changes in both
      volume  and  rate,   which  cannot  be  segregated,   has  been  allocated
      proportionately  to the  change  due to volume and the change due to rate.
      This table  excludes  non-interest  related  collateralized  bond expense,
      other interest expense and provision for credit losses.



Interest Income and Interest-Earning Assets

         Approximately  $1.8 billion of the investment  portfolio as of December
31, 2001, or 72%, is comprised of loans or  securities  that pay a fixed-rate of
interest.  Approximately  $691  million,  or  28%,  is  comprised  of  loans  or
securities  that have coupon  rates which  adjust over time  (subject to certain
periodic and lifetime  limitations)  in  conjunction  with changes in short-term
interest rates. Approximately 67% 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 21% 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 as of December  31,  2001,  December  31, 2000 and December 31,
1999.  The  percentage of fixed-rate  loans to all loans  increased  from 62% at
December 31, 2000,  to 72% at December 31, 2001, as most of the  prepayments  in
the  Company's  investment  portfolio  have  occurred in the  single-family  ARM
portion.   The  table  below  excludes  various  investments  in  the  Company's
portfolio,  including  securities such as derivative and residual securities and
other securities,  and non-securitized  investments  including other investments
and loans. Most of these excluded  investments  would be considered  fixed-rate,
and amounted to approximately $75.2 million at December 31, 2001.

                      Investment Portfolio Composition (1)
                                 ($ in millions)



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

                                                           Other Indices Based
                    LIBOR Based ARM   CMT Based ARM Loans       ARM Loans          Fixed-Rate
     December 31,        Loans                                                       Loans           Total
------------------ ------------------ -------------------- --------------------- --------------- ---------------
                                                                                          
      1999          $     1,048.5      $       430.8        $       121.1         $     2,061.5   $     3,661.9
      2000                  758.6              309.9                 97.4               1,926.3         3,092.2
      2001                  472.4              144.6                 73.6               1,765.8         2,456.4
------------------ ------------------ -------------------- --------------------- --------------- ---------------


       (1) Includes only the principal  amount of collateral for  collateralized
bonds, ARM securities and fixed 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,
premiums  on  the  collateral  for  collateralized  bonds,  ARM  securities  and
fixed-rate  securities at December 31, 2001 were $22.4 million, or approximately
0.91% of the aggregate balance of the related  investments.  Approximately $26.8
million of this premium basis relates to  multifamily  and  commercial  mortgage
loans, with a principal balance of $803.3 million at December 31, 2001, and have
prepayment lockouts or yield maintenance  provisions  generally at least through
2007.  Amortization  expense as a percentage of principal pay-downs decreased to
1.37% for the year ended  December  31,  2001 from 1.55% in 2000 as the  Company
experienced   lower   prepayment   activity   during  2001  on  its  securitized
single-family  loan  portfolio  which it owns above par,  and higher  prepayment
activity for  manufactured  housing  loans  (generally  as a result of increased
defaults)  owned at a discount.  The principal  repayment rate (indicated in the
table below as "CPR  Annualized  Rate") was 24% for the year ended  December 31,
2001. CPR or "constant  prepayment  rate" is a measure of the annual  prepayment
rate on a pool of loans.

                Net Premium Basis and Amortization on Investments
                                 ($ in millions)



-----------------------------------------------------------------------------------------------------
                                                                                      Amortization
                          Net                       CPR Annualized                   Expense as a %
                       Remaining    Amortization         Rate          Principal      of Principal
                        Premium        Expense                          Paydowns        Paydowns
-----------------------------------------------------------------------------------------------------
                                                                            
        1999           $     38.3    $     16.3            20%        $  1,145.8            1.42%
        2000                 30.1           8.1            20%             523.0            1.55%
        2001                 22.4           8.2            24%             600.8            1.37%
-----------------------------------------------------------------------------------------------------


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  structures.  In most instances,  the Company
retained the  "first-loss"  credit risk on pools of loans and securities 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.

                    Credit Reserves and Actual Credit Losses
                                 ($ in millions)



---------------------------------------------------------------------------------------------------------
                                          Credit Exposure,       Actual       Credit Exposure, Net of
                      Outstanding Loan      Net of Credit        Credit          Credit Reserves to
                     Principal Balance        Reserves           Losses       Outstanding Loan Balance
---------------------------------------------------------------------------------------------------------
                                                                              
1999                   $     3,770.3        $       226.6       $    19.7                6.01%
2000                         3,245.3                186.6            26.6                5.75%
2001                         2,588.4                153.5            32.6                5.93%
---------------------------------------------------------------------------------------------------------


         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 structures in which
Dynex has  retained a portion of the direct  credit  risk  included in the table
above. The delinquencies as a percentage of the outstanding collateral decreased
to 1.78% at December 31, 2001,  from 1.96% at December 31, 2000,  primarily from
decreasing  delinquencies  in the Company's  single-family  loan portfolio.  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 December 31, 2001,  management believes the
level of credit  reserves is  sufficient to cover any losses that may occur as a
result of current delinquencies presented in the table below.

                             Delinquency Statistics

--------------------------------------------------------------------
                 60 to 89 days  90 days and over
December 31,       delinquent    delinquent (2)     Total
--------------------------------------------------------------------
1999 (1)             0.27%           1.37%          1.64%
2000                 0.37%           1.59%          1.96%
2001                 0.28%           1.50%          1.78%
--------------------------------------------------------------------

(1) Excludes funding notes and securities.
(2) Includes foreclosures, repossessions and REO.

Recent Accounting Pronouncements

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

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

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

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

         In June 2001,  the FASB  issued  SFAS No.  143,  "Accounting  for Asset
Retirement  Obligations." SFAS 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"  for the disposal of a segment of business.
This statement is effective for fiscal years  beginning after December 15, 2001.
SFAS No. 144  retains  many of the  provisions  of SFAS No. 121,  but  addresses
certain  implementation issues associated with that Statement.  The company does
not believe the adoption of SFAS No. 144 will have a  significant  impact on the
financial position, results of operations or cash flows of the Company.


                         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 re-securitization 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  expected  investment  portfolio  cash  flows,  and
anticipated proceeds from the sale and  re-securitization of assets, the Company
anticipates that it will repay all of its existing  recourse debt obligations in
accordance with their respective terms during 2002.

         The Company's cash flow from its investment  portfolio for the year and
quarter ended December 31, 2001 was  approximately  $77 million and $22 million,
respectively.  Such cash flow is after  payment of principal and interest on the
associated collateralized bonds (i.e., non-recourse debt) outstanding.  From the
cash flow on its investment portfolio,  the Company funds its operating overhead
costs,  including the servicing of its delinquent property tax receivables,  and
repays any  remaining  recourse  debt.  Excluding any cash flow derived from the
sale or  re-securitization of assets, the Company anticipates that the cash flow
from its investment portfolio will decline in 2002 versus 2001 as the investment
portfolio pay downs and if interest  rates, as expected,  increase.  The Company
anticipates, however, that it will have sufficient cash flow from its investment
portfolio  to meet all of its  obligations  on both a short-term  and  long-term
basis.

Recourse Debt

         At December 31, 2001,  the Company had $58.1  million of recourse  debt
outstanding,  consisting  of senior  notes  issued in July 1997 and due July 15,
2002 (the "Senior Notes") and a $0.2 million capital lease obligation which will
be fully paid in 2002.  During 2001,  the Company  reduced its recourse  debt by
approximately  $76.0  million.  Recourse  debt was  reduced  through  the use of
investment  portfolio  cash flows and the sale of various assets of the Company.
In January 2002, the Company purchased $8.6 million of its Senior Notes, at a 4%
discount to par. As of March 22,  2002,  the  Company  has  approximately  $49.3
million in recourse debt remaining  outstanding.  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  as a  result  of the
amendment to the indenture governing the Senior Notes entered into in March 2001
and a  settlement  agreement  entered  into in October  2001 by and  between the
Company and ACA Financial  Guaranty  Corporation  (ACA) as a result of an action
which ACA brought  against the Company in the United States  District  Court for
the  Southern  District  of New York (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.  Additional  exceptions  to the  restrictions
exist  to  the  extent  of  cash   proceeds  of  any   "permitted   subordinated
indebtedness"  and cash  proceeds  of the  issuance  of any  "qualified  capital
stock".  Further,  as a result of the Senior  Note  Agreements,  the Company has
pledged  substantially  all of 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  million  into a  restricted  account.  The  Senior  Note
Agreements  also  require the Company to call and  re-securitize  certain of its
existing  collateralized bond and pass-through securities by April 30, 2002, and
if such  re-securitization  is not completed,  to sell certain other securities.
Should the  Company  fail to close the  re-securitization  by April 30, 2002 and
sell certain  securities by May 31, 2002, ACA has the right,  at its option,  to
cause the sale of certain  securities owned by the Company pursuant to a durable
power of attorney granted to it by the Company.

         The table  below  sets forth the  recourse  debt and  recourse  debt to
equity  ratio of the Company as of December  31,  2001,  2000,  and 1999.  Total
recourse  debt  decreased  from $537.1  million for  December 31, 1999 to $134.2
million in 2000 and $58.1 million in 2001. These decreases are the result of the
Company's  efforts since the end of 1998 to reduce its exposure to recourse debt
through the securitization or sale of assets.

                               Total Recourse Debt
                                 ($ in millions)

--------------------------------------------------------------------------------
                             Total Recourse Debt, Net       Total Recourse
       December 31,                of Issuance           Debt to Equity Ratio
                                      Costs
--------------------------------------------------------------------------------
           1999                    $      537.1                    165%
           2000                    $      134.2                     85%
           2001                    $       58.1                     34%
--------------------------------------------------------------------------------

Non-recourse Debt

         The Company,  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 the Company.  Collateral for collateralized bonds is not subject
to margin calls. The maturity of each class of collateralized  bonds is 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 when the remaining balance of the bonds equals
35% or less of the  original  principal  balance of the bonds.  At December  31,
2001, the Company had $2.3 billion of collateralized bonds outstanding.

Summary of Selected Quarterly Results (as restated) (unaudited)
(amounts in thousands except share data)



----------------------------------------------------- ----------------- ----------------- ----------------- ----------------
                                                           First        Second Quarter     Third Quarter    Fourth Quarter
           Year ended December 31, 2001                   Quarter
----------------------------------------------------- ----------------- ----------------- ----------------- ----------------
                                                                                                      

Operating results:
   Total revenues                                        $   63,505           $58,487           $52,395           $48,373
   Net interest margin (as previously reported)               3,841             6,411            (2,422)            4,740
   Net interest margin (as restated)                          5,624             8,194             1,231            13,361
   Net income (loss)                                         11,650             2,772            (7,483)          (10,024)
   Basic net income (loss) per common share                    0.74              1.16             (0.75)            (0.59)
   Diluted net income (loss) per common share                  0.74              1.16             (0.75)            (0.59)
   Cash dividends declared per common share                       -                 -                 -                 -
----------------------------------------------------- ----------------- ----------------- ----------------- ----------------

Average interest-earning assets                           3,116,556          2,986,595         2,774,778         2,615,966
Average borrowed funds                                    2,911,595          2,746,032         2,595,423         2,358,461
----------------------------------------------------- ----------------- ----------------- ----------------- ----------------

Net interest spread on interest-earning assets                 0.93%              1.31%             1.40%             1.48%
Average asset yield                                            8.09%              7.82%             7.55%             7.40%
Net yield on average interest-earning assets (1)               1.40%              1.83%             1.80%             2.06%
Cost of funds                                                  7.16%              6.52%             6.15%             5.92%
----------------------------------------------------- ----------------- ----------------- ----------------- ----------------

------------------------------------------------------ ---------------- ---------------- --------------- ----------------
                                                           First        Second Quarter   Third Quarter   Fourth Quarter
            Year ended December 31, 2000                  Quarter
------------------------------------------------------ ---------------- ---------------- --------------- ----------------

Operating results:
   Total revenues                                       $      79,092    $      75,435   $       70,485  $        66,148
   Net interest margin (as previously reported)                 5,979            1,901            1,252          (12,278)
   Net interest margin (as restated)                            6,880            3,692            2,667          (10,862)
   Net loss                                                   (10,704)         (68,695)            (835)         (11,629)
   Basic net loss per common share                              (1.22)           (6.28)           (0.35)           (1.30)
   Diluted net loss per common share                            (1.22)           (6.28)           (0.35)           (1.30)
   Cash dividends declared per common share                         -                -                -                -
------------------------------------------------------ ---------------- ---------------- --------------- ----------------

Average interest-earning assets                             4,084,732        3,868,116        3,503,052        3,317,136
Average borrowed funds                                      3,758,559        3,563,818        3,268,035        3,087,114
------------------------------------------------------ ---------------- ---------------- --------------- ----------------

Net interest spread on interest-earning assets                   0.83%            0.46%            0.40%             0.42%
Average asset yield                                              7.75%            7.81%            8.05%             7.98%
Net yield on average interest-earning assets (1)                 1.38%            1.04%            0.92%             0.94%
Cost of funds                                                    6.93%            7.35%            7.65%             7.56%
------------------------------------------------------ ---------------- ---------------- --------------- ----------------


(1)  Computed as net interest margin excluding non-interest collateralized bond
     expenses




                           FORWARD-LOOKING STATEMENTS

         Certain  written  statements  in this Form 10-K/A 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  cash  flow  from  its
investment  portfolio to fund its operations,  and anticipated proceeds from the
call and  re-securitization  of securities  previously  issued by the Company 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 decline in cash flow or
failure to complete  such  re-securitization.  Cash flows from our portfolio are
subject to fluctuation  due to changes in interest  rates,  repayment  rates and
default rates and related losses.  The Company also relies on an investment bank
for  substantially  all of the funds necessary to call securities prior to their
re-securitization.  The failure of such  investment  bank to provide  such funds
would make it difficult to complete the re-securitization. While the Company has
historically been able to sell such collateralized bonds and securities into the
capital markets, the Company's access to capital markets has been reduced, which
may  impair  the  Company's  ability  to call  and  re-securitize  its  existing
securitizations in the future.

         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  $184 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 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; 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
December 31, 2001.

         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.

         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 December 31, 2001
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.


Item 7A.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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

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

         The Company  focuses on the  sensitivity of its cash flow, and measures
such  sensitivity  to changes in interest  rates.  Changes in interest rates are
defined as instantaneous, parallel, and sustained interest rate movements in 100
basis point increments.  The Company estimates its 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 December 31, 2001.  This  analysis  represents
management's  estimate of the percentage change in net interest margin cash flow
given a parallel shift in interest rates, 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
December 31, 2001. At December 31, 2001, One-month LIBOR was 1.87% and Six-month
LIBOR was 1.98%. 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
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                                    (4.3)%
            +100                                    (2.2)%
            Base
            -100                                     2.2%
            -200                                     4.3%

         Approximately $691 million of the Company's  investment portfolio as of
December  31, 2001 is comprised  of loans or  securities  that have coupon rates
which adjust over time (subject to certain periodic and lifetime limitations) in
conjunction with changes in short-term interest rates. Approximately 67% and 21%
of the ARM loans  underlying  the Company's ARM  securities  and  collateral for
collateralized  bonds are indexed to and reset based upon the level of six-month
LIBOR and one-year CMT, respectively.

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

         The  remaining  portion of the  Company's  investment  portfolio  as of
December  31,  2001,  approximately  $1.8  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 December
31, 2001,  and (ii) equity,  which was $242.1  million.  Overall,  the Company's
interest  rate risk is related both to the rate of change in short term interest
rates, and to the level of short-term interest rates.


Item 8.      FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The  consolidated  financial  statements of the Company and the related
notes,  together with the Independent Auditors' Reports thereon are set forth on
pages F-1 through F-25 of this Form 10-K/A.


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

         None.

                                    PART III


Item 10.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         The  information  required  by Item 10 as to  directors  and  executive
officers of the Company is included in the  Company's  proxy  statement  for its
2002 Annual Meeting of Stockholders  (the 2002 Proxy  Statement) in the Election
of Directors and Management of the Company  sections and is incorporated  herein
by reference.


Item 11.     EXECUTIVE COMPENSATION

         The  information  required  by Item 11 is  included  in the 2002  Proxy
Statement in the Management of the Company section and is incorporated herein by
reference.


Item 12.     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The  information  required  by Item 12 is  included  in the 2002  Proxy
Statement in the Ownership of Common Stock section and is incorporated herein by
reference.


Item 13.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The  information  required  by Item 13 is  included  in the 2002  Proxy
Statement in the  Compensation  Committee  Interlocks and Insider  Participation
section and is incorporated herein by reference.

                                     PART IV


Item 14.     EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)      Documents filed as part of this report:

1. and 2.         Financial Statements and Financial Statement Schedule

         The information required by this section of Item 14 is set forth in the
Consolidated  Financial Statements and Independent Auditors' Report beginning at
page F-1 of this Form 10-K/A. The index to the Financial Statements and Schedule
is set forth at page F-2 of this Form 10-K/A.

3.       Exhibits

                                 


Exhibit
Number   Exhibit

3.1      Articles of Incorporation of the Registrant, as amended, effective as of February 4, 1988. (Incorporated
         herein by reference to the Company's Amendment No. 1 to the Registration Statement on Form S-3 (No.
         333-10783) filed March 21, 1997.)

3.2      Amended Bylaws of the Registrant  (Incorporated by reference to the Company's Annual Report on Form 10-K for
         the year ended December 31, 1992, as amended.)

3.4      Amendment to Articles of Incorporation, effective June 27, 1995 (Incorporated herein by reference to the
         Company's Current Report on Form 8-K (File No. 1-9819), dated June 26, 1995.)

3.5      Amendment to Articles of Incorporation, effective October 23, 1995, (Incorporated herein by reference to the
         Company's Current Report on Form 8-K (File No. 1-9819), dated October 19, 1995.)

3.6      Amendment to the Articles of Incorporation, effective October 9, 1996, (Incorporated herein by reference to
         the Registrant's Current Report on Form 8-K, filed October 15, 1996.)

3.7      Amendment to the Articles of Incorporation, effective October 10, 1996, (Incorporated herein by reference to
         the Registrant's Current Report on Form 8-K, filed October 15, 1996.)

3.8      Amendment to the Articles of Incorporation, effective October 19, 1992. (Incorporated herein by reference to
         the Company's Amendment No. 1 to the Registration Statement on Form S-3 (No. 333-10783) filed March 21,
         1997.)

3.9      Amendment to the Articles of Incorporation, effective August 17, 1992.  (Incorporated herein by reference to
         the Company's Amendment No. 1 to the Registration Statement on Form S-3 (No. 333-10783) filed March 21,
         1997.)

3.10     Amendment to Articles of Incorporation, effective April 25, 1997.  (Incorporated herein by reference to the
         Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 1997.)

3.11     Amendment to Articles of Incorporation, effective May 5, 1997.  (Incorporated herein by reference to the
         Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 1997.)

10.1     Dividend Reinvestment and Stock Purchase Plan (Incorporated herein by reference to the Company's
         Registration Statement on Form S-3 (No. 333-35769).)

10.2     Executive Deferred Compensation Plan (Incorporated by reference to the Company's Annual Report on Form 10-K
         for the year ended December 31, 1993 (File No. 1-9819) dated March 21, 1994.)

10.6     The Directors Stock Appreciation Rights Plan (Incorporated herein by reference to the Company's Quarterly
         Report on Form 10-Q for the quarter ended March 31, 1997.)

10.7     1992 Stock Incentive Plan as amended (Incorporated herein by reference to the Company's Quarterly Report on
         Form 10-Q for the quarter ended March 31, 1997.)

10.8     Terms of Employment between Dynex Capital, Inc. and Mr. Thomas H. Potts dated September 4, 2001.

10.9     Terms of Employment between Dynex Capital, Inc. and Mr. Stephen J. Benedetti dated September 4, 2001.

21.1     List of consolidated entities of the Company (filed herewith)

23.1     Consent of Deloitte & Touche LLP (filed herewith)


(b)      Reports on Form 8-K

         None.

                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) 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.
                                  (Registrant)



September 18, 2002                ______________________________________________
                                  Stephen J. Benedetti, Executive Vice President
                                  (Principal Executive Officer)




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

                                                                                 

Signature                                              Capacity                       Date


/s/ Thomas H. Potts                                    Director                       September 18, 2002
_______________________________________
Thomas H. Potts


/s/ Sidney Davemport, IV                               Director                       September 18, 2002
_______________________________________
J. Sidney Davenport, IV


/s/ Barry S. Shein                                     Director                       September 18, 2002
_______________________________________
Barry S. Shein

/s/ Donald B. Vaden                                    Director                       September 18, 2002
_______________________________________
Donald B. Vaden


/s/ Eric P. Von der Porten                             Director                       September 18, 2002
_______________________________________
Eric P. Von der Porten


                               DYNEX CAPITAL, INC.

                      CONSOLIDATED FINANCIAL STATEMENTS AND

                          INDEPENDENT AUDITORS' REPORT

                          For Inclusion in Form 10-K/A

                            Annual Report Filed with

                       Securities and Exchange Commission

                                December 31, 2001

DYNEX CAPITAL, INC.
INDEX TO FINANCIAL STATEMENTS AND SCHEDULE





                                                                                       
Financial Statements:                                                                    Page
 Independent Auditors' Report for the Years Ended                                        F-3
    December 31, 2001, 2000, and 1999
 Consolidated   Balance  Sheets  --  December  31,  2001  and  2000                      F-4
 Consolidated Statements of Operations -- Years ended
     December 31, 2001, 2000 and 1999                                                    F-5
 Consolidated Statements of Shareholders' Equity -- Years ended
   December 31, 2001, 2000 and 1999                                                      F-6
 Consolidated Statements of Cash Flows -- Years ended
  December 31, 2001, 2000 and 1999                                                       F-7
 Notes to Consolidated Financial Statements --
     December 31, 2001, 2000, and 1999                                                   F-8


INDEPENDENT AUDITORS' REPORT


The Board of Directors
Dynex Capital, Inc.


We have audited the accompanying  consolidated  balance sheets of Dynex Capital,
Inc. and subsidiaries  (the "Company") as of December 31, 2001 and 2000, and the
related consolidated  statements of operations,  shareholder's  equity, and cash
flows for each of the three years in the period ended  December 31, 2001.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

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

As discussed in Note 21, the accompanying consolidated financial statements have
been restated.

DELOITTE & TOUCHE LLP


Richmond, Virginia
March 5, 2002 (September 16, 2002 as to the effects of the restatements
 discussed in Note 21)

CONSOLIDATED BALANCE SHEETS
DYNEX CAPITAL, INC.

December 31, 2001 and 2000
(amounts in thousands except share data)



                                                                                         2001                 2000
                                                                                 ------------------    -----------------
ASSETS                                                                                   (As                  (As
                                                                                      restated,            restated,
                                                                                     see Note 21)         see Note 21)
                                                                                                          

Investments:
   Collateral for collateralized bonds                                           $       2,473,203     $      3,122,484
   Other investments                                                                        63,553               42,284
   Securities                                                                                5,508                9,364
   Loans                                                                                     7,315               19,102
                                                                                 ------------------    -----------------
                                                                                         2,549,579            3,193,234


Cash                                                                                         7,129                3,485
Cash - restricted                                                                            4,334               23,288
Accrued interest receivable                                                                     38                  323
Other assets                                                                                 8,779               19,591
                                                                                 ------------------    -----------------
                                                                                 $       2,569,859     $      3,239,921
                                                                                 ==================    =================

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES

Non-recourse debt - collateralized bonds                                         $       2,264,213     $      2,856,728
Recourse debt                                                                               58,134              134,168
                                                                                     --------------       --------------
                                                                                         2,322,347            2,990,896

Accrued interest payable                                                                     2,099                3,775
Accrued expenses and other liabilities                                                       3,303                7,794
                                                                                 ------------------    -----------------
                                                                                         2,327,749            3,002,465
                                                                                 ------------------    -----------------

Commitments and Contingencies (Note 16)                                                          -                    -

SHAREHOLDERS' EQUITY

Preferred stock, par value $.01 per share, 50,000,000 shares authorized:
     9.75% Cumulative Convertible Series A,
       992,038 and 1,309,061, issued and outstanding, respectively                          22,658               29,900
        ($29,322 and $36,012 aggregate liquidation preference, respectively)
     9.55% Cumulative Convertible Series B,
       1,378,807 and 1,912,434 issued and outstanding, respectively                         32,275               44,767
        ($41,443 and $53,568 aggregate liquidation preference, respectively)
     9.73% Cumulative Convertible Series C,
       1,383,532 and 1,840,000 issued and outstanding, respectively                         39,655               52,740
        ($51,101 and $63,259 aggregate liquidation preference, respectively)
Common stock, par value $.01 per share,
   100,000,000 shares authorized,
   10,873,853 and 11,446,206 issued and outstanding, respectively                              109                  114
Additional paid-in capital                                                                 364,740              351,999
Accumulated other comprehensive loss                                                       (14,825)             (44,263)
Accumulated deficit                                                                       (202,502)            (197,801)
                                                                                 ------------------    -----------------
                                                                                           242,110              237,456
                                                                                 ------------------    -----------------
                                                                                 $       2,569,859     $      3,239,921
                                                                                 ==================    =================

See notes to consolidated financial statements.



CONSOLIDATED STATEMENTS OF OPERATIONS
DYNEX CAPITAL, INC.

Years ended December 31, 2001, 2000 and 1999 (amounts in thousands  except share
data)



                                                                       2001                 2000                 1999
                                                                 -------------------  -------------------  -------------------
                                                                                                           
Interest income:                                                    (As restated,        (As restated,        (As restated,
                                                                     see Note 21)         see Note 21)         see Note 21)
   Collateral for collateralized bonds                             $      215,018       $      271,463       $      284,470
   Securities                                                                 848                3,595               14,228
   Other investments                                                        6,164                5,336                4,388
   Loans                                                                      730               10,766               26,276
   Other                                                                        -                    -               12,087
                                                                 -------------------  -------------------  -------------------
                                                                          222,760              291,160              341,449
                                                                 -------------------  -------------------  -------------------

Interest and related expense:
   Non-recourse debt                                                      167,098              232,916              210,794
   Recourse debt                                                            6,975               21,595               59,906
   Other                                                                      605                5,162                6,580
                                                                 -------------------  -------------------  -------------------
                                                                          174,678              259,673              277,280
                                                                 -------------------  -------------------  -------------------

Net interest margin before provision for losses                            48,082               31,487               64,169
Provision for losses                                                      (19,672)             (29,110)              (9,560)
                                                                 -------------------  -------------------  -------------------
Net interest margin                                                        28,410                2,377               54,609

Net loss on sales, write-downs, and impairment charges                    (20,954)             (84,039)            (107,470)
Equity in net loss of Dynex Holding, Inc.                                       -                 (680)              (1,923)
Trading (losses) gains                                                     (3,091)                   -                4,176
Other income (expense)                                                        104                 (428)               1,673
                                                                 -------------------  -------------------  -------------------
                                                                            4,469              (82,770)             (48,935)

General and administrative expenses                                       (10,526)              (8,712)              (7,740)
Net administrative fees and expenses to Dynex Holding, Inc.                     -                 (381)             (16,943)
                                                                 -------------------  -------------------  -------------------
Loss before extraordinary item                                             (6,057)             (91,863)             (73,618)

Extraordinary item - gain (loss) on extinguishment of debt                  2,972                    -               (1,517)
                                                                 --------------------  ------------------      ---------------
Net loss                                                                   (3,085)             (91,863)             (75,135)
Preferred stock benefits (charges)                                          9,331              (12,911)             (12,910)
                                                                 -------------------  -------------------  -------------------
Net income (loss) applicable to common shareholders                $        6,246       $     (104,774)      $      (88,045)
                                                                 ===================  ===================  ===================

Income (loss) per common share before extraordinary item:
   Basic                                                           $          0.29      $         (9.15)     $        (7.53)
                                                                 ===================  ===================  ===================
   Diluted                                                         $          0.29      $         (9.15)     $        (7.53)
                                                                 ===================  ===================  ===================

Net income (loss) per common share :
   Basic                                                           $          0.55      $         (9.15)     $        (7.67)
                                                                 ===================  ===================  ===================
   Diluted                                                         $          0.55      $         (9.15)     $        (7.67)
                                                                 ===================  ===================  ===================

See notes to consolidated financial statements.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
DYNEX CAPITAL, INC.

Years ended December 31, 2001, 2000, and 1999
 (amounts in thousands except share data)


                                                                                     Accumulated         Retained
                                                                    Additional          Other            Earnings
                                            Preferred     Common      Paid-in       Comprehensive      (Accumulated
                                              Stock        Stock      Capital       (Loss) Income        Deficit)       Total
                                          ----------------------------------------------------------------------------------------

                                                                                                         
 Balance at January 1, 1999 (as           $   127,407   $      460  $   352,382     $     (3,097)    $   (24,348)    $   452,804
   previously reported)
 Adjustment to Accumulated Other
   Comprehensive (Loss) Income for
   restatement                                      -            -            -           14,942               -          14,942
                                          ----------------------------------------------------------------------------------------
 Adjusted Balance at January 1, 1999          127,407          460      352,382           11,845         (24,348)        467,746
   (as restated, see Note 21)

Comprehensive loss:
   Net loss - 1999                                  -            -            -                -         (75,135)        (75,135)
   Change in net unrealized loss on
     investments classified as available
     for sale during the period (as                 -            -            -          (35,146)              -         (35,146)
     restated, see Note 21)
                                                                                                                     -------------
 Total comprehensive loss                                                                                               (110,281)

 Issuance of common stock                           -            -           30                -               -              30
 One-for-four reverse common stock
   split                                            -         (345)         345                -               -               -
 Retirement of common stock                         -           (1)        (699)               -               -            (700)
 Issuance of restricted stock awards                -            -            6                -               -               6
 Forfeitures of restricted stock awards             -            -          (69)               -               -             (69)
 Dividends on preferred stock                       -            -            -                -          (6,454)         (6,454)

                                          ----------------------------------------------------------------------------------------
 Balance at December 31, 1999 (as             127,407          114      351,995          (23,301)       (105,937)    350,278
   restated, see Note 21)
Comprehensive loss:
   Net loss - 2000                                  -            -            -                -         (91,863)        (91,863)
   Change in net unrealized loss on
     investments classified as available
     for sale during the period (as                 -            -            -          (20,962)              -         (20,962)
     restated, see Note 21)
                                                                                                                     -------------
 Total comprehensive loss                                                                                               (112,825)

 Issuance of common stock                           -            -            4                -               -               4

                                          ----------------------------------------------------------------------------------------
 Balance at December 31, 2000 (as             127,407          114      351,999          (44,263)       (197,801)        237,456
   restated, see Note 21)

 Comprehensive loss:
   Net loss - 2001                                  -            -            -                -          (3,085)         (3,085)
   Change in net unrealized loss on
     investments classified as available
     for sale during the period (as
     restated, see Note 21)                         -            -            -       29,438                   -          29,438
                                                                                                                     -------------
 Total comprehensive income                                                                                               26,353

 Repurchase of preferred stock                (32,819)           -       12,735                -               -         (20,084)
 Dividends on preferred stock                       -            -            -                -          (1,616)         (1,616)
 Retirement of common stock                         -           (5)           6                -               -               1

                                          ----------------------------------------------------------------------------------------
 Balance at December 31, 2001 (as          $   94,588   $      109   $  364,740     $    (14,825)     $ (202,502)     $  242,110
   restated, see Note 21)
                                          ========================================================================================


See notes to consolidated financial statements.



CONSOLIDATED STATEMENTS OF CASH FLOWS
DYNEX CAPITAL, INC.

Years ended December 31, 2001, 2000 and 1999
 (amounts in thousands  except share data)


                                                                         2001            2000            1999
                                                                    --------------- --------------- ---------------
 Operating activities:                                              (As restated,   (As restated,   (As restated,
                                                                    see Note 21))    see Note21)     see Note 21)
                                                                                                 
   Net loss                                                            $    (3,085)    $   (91,863)    $  (75,135)
   Adjustments to reconcile net loss to cash provided by
     operating activities:
       Provision for losses                                                 19,672          29,110           9,560
       Net loss on sales, write-downs, and impairment charges               20,954          84,039         107,470
       Equity in net loss of Dynex Holding, Inc.                                 -             680           1,923
       Extraordinary item - (gain) loss on extinguishment of debt           (2,972)              -           1,517
       Amortization and depreciation                                        12,278          16,117          28,133
       Decrease in accrued interest receivable                               4,028           2,132           5,080
       Receipt (Payment) of litigation settlements                           7,095         (20,000)              -
       (Decrease) increase in accrued interest payable                      (1,209)            780           3,677
       Net change in restricted cash                                        18,954           8,014          (6,865)
       Net change in accrued interest, other assets and other               (3,345)         (5,629)        (10,630)
         liabilities
                                                                    --------------- --------------- ---------------
           Net cash provided by operating activities                        72,370          23,380          64,730
                                                                    --------------- --------------- ---------------

Investing activities:
   Collateral for collateralized bonds:
     Fundings of investments subsequently securitized                            -               -        (627,290)
     Principal payments on collateral                                      595,822         521,355       1,119,841
     Net decrease (increase) in funds held by trustee                          125             774          (1,051)
   Net decrease in loans                                                     9,622         198,785          81,791
   Purchase of securities and other investments                             (7,865)         (9,476)        (57,085)
   Payments received on securities and other investments                    15,609          24,891          90,263
   Proceeds from sales of securities and other investments                   3,662          24,579          61,415
   Payments for sale of tax-exempt bond obligations                              -         (30,284)              -
   Investment in and advances to Dynex Holding, Inc.                             -           4,134         (26,335)
   Proceeds from sale of loan production operations                          8,820           9,500         213,591
   Capital expenditures                                                       (109)            (92)           (281)
                                                                    --------------- --------------- ---------------
       Net cash provided by investing activities                           625,686         744,166         854,859
                                                                    --------------- --------------- ---------------

Financing activities:
   Collateralized bonds:
     Proceeds from issuance of bonds                                       507,586         140,724       1,069,048
     Principal payments on bonds                                        (1,107,247)       (524,040)     (1,091,216)
   Repayment of senior notes                                               (38,886)        (13,570)        (17,833)
   Repayment of  recourse debt borrowings, net                             (34,164)       (390,310)       (851,771)
   Net proceeds from issuance of stock                                           -               4              30
   Retirement of common stock                                                    -               -            (700)
   Retirement of  preferred stock                                          (20,084)              -               -
   Dividends paid                                                           (1,617)              -          (9,682)
                                                                    --------------- --------------- ---------------
       Net cash used for financing activities                             (694,412)       (787,192)       (902,124)
                                                                    --------------- --------------- ---------------

Net increase (decrease) in cash                                              3,644         (19,646)         17,465
Cash at beginning of period                                                  3,485          23,131           5,666
                                                                    --------------- --------------- ---------------
Cash at end of period                                                 $      7,129    $      3,485    $     23,131
                                                                    =============== =============== ===============

See notes to consolidated financial statements.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DYNEX CAPITAL, INC.

December 31, 2001, 2000, and 1999
(amounts in thousands except share data)

NOTE 1 - BASIS OF PRESENTATION

Basis of Presentation

         The  consolidated  financial  statements  include the accounts of Dynex
Capital,  Inc.,  its qualified  REIT  subsidiaries  and taxable REIT  subsidiary
(together,  the  "Company").  During  2000 and 1999,  the Company  operated  its
lending and servicing activities out of a taxable affiliate, Dynex Holding, Inc.
("DHI"),  which was not  consolidated for financial  reporting  purposes but was
accounted  for under an  accounting  method  similar  to the equity  method.  In
November  2000,  certain  subsidiaries  of DHI were sold to the Company,  and on
December 31, 2000, DHI was liquidated in a taxable transaction into the Company.
As a result of the liquidation, effectively all of the assets and liabilities of
DHI were  transferred  to Company  as of  December  31,  2000.  All  significant
inter-company balances and transactions with Company's consolidated subsidiaries
have been eliminated in consolidation.

Reclassifications

         Certain  reclassifications  have been made to the prior year  financial
statements to conform to the current year presentation.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Federal Income Taxes

         The Company has elected to be taxed as a real estate  investment  trust
("REIT")  under the Internal  Revenue Code. As a result,  the Company  generally
will not be subject to federal income taxation at the corporate level on amounts
distributed to shareholders, provided that it distributes at least 90 percent of
its taxable income to its shareholders within the prescribed period and complies
with certain other requirements. No provision has been made for income taxes for
Dynex Capital,  Inc. and its qualified  REIT  subsidiaries  in the  accompanying
consolidated  financial  statements,  as the Company believes it has met or will
meet the  prescribed  requirements.  In addition,  the Company has net operating
loss carry-forwards of approximately  $125,000,  and capital loss carry-forwards
of  approximately  $61,000.  Substantially  all of the $125,000 in net operating
losses  carry-forwards  expire in 2014 and 2015,  and of the  $61,000 of capital
loss carry-forwards, $33,000 expires in 2003 and $28,000 expires in 2004.

Investments

         Pursuant to the  requirements  of  Statement  of  Financial  Accounting
Standards No. 115 ("SFAS No. 115"),  "Accounting for Certain Investments in Debt
and Equity  Securities,"  the Company is  required  to  classify  certain of its
investments considered debt securities as either trading,  available-for-sale or
held-to-maturity.  In certain  instances the Company may reclassify  investments
from available-for-sale to held-to-maturity, but only when it has the intent and
the  ability  to  hold  such  investments  to  maturity.  At  the  time  of  the
reclassification,  the  carrying  value of the  investment  is  adjusted  to its
estimated fair market value with a corresponding adjustment to accumulated other
comprehensive  income.  In  accordance  with SFAS No. 115,  such  adjustment  is
amortized as an adjustment to earnings on the  associated  investment  using the
effective yield method.

         Collateral for  Collateralized  Bonds.  Collateral  for  collateralized
bonds  consists of collateral  pledged to support the repayment of  non-recourse
collateralized bonds issued by the Company.  Collateral for collateralized bonds
consists of loans and debt securities backed by  adjustable-rate  and fixed-rate
single-family  mortgage  loans,  fixed-rate  mortgage loans on  multifamily  and
commercial  properties and manufactured  housing  installment loans secured by a
UCC filing. The debt securities  portion of collateral for collateralized  bonds
is considered  available-for-sale and is reported at fair value, with unrealized
gains and losses  excluded  from  earnings  and  reported as  accumulated  other
comprehensive  income.  Any decline in the fair value of an investment below its
amortized cost that is deemed to be other than temporary is charged to earnings.
The basis of any securities  sold is computed using the specific  identification
method. Collateral for collateralized bonds can be sold only subject to the lien
of the respective  collateralized bond indenture,  unless the related bonds have
been  redeemed.  The loans portion of  collateral  for  collateralized  bonds is
reported at amortized  cost.  An allowance for losses has been  establiahed  for
expected losses on such loans.

     Securities.  Securities are considered debt  securities  under SFAS No. 115
and are considered available-for-sale.

         Other Investments.  Other investments  considered debt securities under
SFAS  No.  115 are  classified  as  held-to-maturity  and are  carried  at their
amortized  cost basis.  Other  investments  not considered  debt  securities are
carried at their  amortized  cost  basis,  less  reserves as  applicable.  Other
investments  may include  real estate  owned  acquired  through,  or in lieu of,
foreclosure.  Such  investments  are considered  held for sale and are initially
recorded  at fair  value at the  date of  foreclosure,  establishing  a new cost
basis.  Subsequent to foreclosure,  management  periodically performs valuations
and the  investments  are carried at the lower of carrying  amount or fair value
less cost to sell.  Revenue  and  expenses  from  operations  and changes in the
valuation allowance are included in other income (expense).

     Loans. Loans considered held for sale are carried at the lower of amortized
cost or market. All other loans are carried at amortized cost.

         Interest Income. Interest income is recognized when earned according to
the terms of the  underlying  investment and when, in the opinion of management,
it is collectible.  The accrual of interest on investments is  discontinued,  or
the rate on which  interest is accrued is reduced at the time the  collection of
interest is  considered  doubtful.  All interest  accrued but not  collected for
investments  that are placed on  non-accrual  status or  charged-off is reversed
against interest income.  Interest on these  investments is accounted for on the
cash-basis or  cost-recovery  method,  until  qualifying  for return to accrual.
Investments  are returned to accrual  status when all the principal and interest
amounts contractually due are brought current and future payments are reasonably
assured.

Premiums and Discounts

         Premiums and discounts on  investments  and  obligations  are amortized
into  interest  income or  expense,  respectively,  over the life of the related
investment or obligation  using a method that  approximates  the effective yield
method.  Hedging basis adjustments on associated investments and obligations are
included in premiums and discounts.

Deferred Issuance Costs

         Costs incurred in connection with the issuance of collateralized  bonds
and unsecured notes are deferred and amortized over the estimated lives of their
respective debt obligations using a method that approximates the effective yield
method.

Derivative Financial Instruments

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

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

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

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

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

     Statement of Financial  Accounting  Standards ("SFAS") No. 133, "Accounting
for Derivative  Instruments and Hedging Activities," is effective for all fiscal
years  beginning  after June 15,  2000.  SFAS No. 133,  as amended,  establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts,  and for hedging activities.
Under  SFAS  No.  133,  certain  contracts  that  were not  formerly  considered
derivatives  may now meet the  definition of a derivative.  The Company  adopted
SFAS No. 133  effective  January 1, 2001.  The  adoption of SFAS No. 133 did not
have a significant impact on the financial position,  results of operations,  or
cash flows of the Company.

Cash - Restricted

         At December 31, 2001,  $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.  At December 31,
2000,  $23,288 of cash was held as collateral for outstanding  letters of credit
or was held in trust to cover  losses on  securities  not  otherwise  covered by
insurance.  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 restricted
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.  Payments  received  on
certain of the  securities  pledged  to the  indenture  trustee  are held by the
trustee for payment of  principal  on the Senior  Notes.  At December  31, 2001,
$1,240 of cash was held in this account.

Net Income (Loss) Per Common Share

         Net income  (loss) 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  (loss) per common share assumes the  conversion  of the  convertible
preferred  stock into common stock,  using the  if-converted  method,  and stock
appreciation  rights,  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  August  1999 of  Company's  common  stock,  the
preferred stock is convertible  into one share of common stock for two shares of
preferred stock.

Use of Estimates

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

         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 December 31, 2001
and  2000.  Prepayment  rate  assumptions  at  December  31,  2001 and 2000 were
generally  at a "constant  prepayment  rate," or CPR,  ranging  from 35%-60% for
2001, and 28% for 2000, for collateral for  collateralized  bonds  consisting of
single-family  mortgage loans and securities,  and a CPR equivalent ranging from
9%-10%  for  2001 and 7% for  2000,  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 collateralized bond security
could be called and  retired by the  Company if there is  economic  value to the
Company in calling and retiring the collateralized bond security. Such call date
is typically  triggered on the earlier of a specified date or when the remaining
collateralized  bond security  balance  equals 35% of the original  balance (the
"Call Date"). The Company estimates  anticipated market prices of the underlying
collateral at the Call Date.

         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 Company's financial
instruments is based on estimates, actual gains and losses recognized may differ
from those estimates recorded in the consolidated financial statements. The fair
value of all on- and  off-balance  sheet  financial  instruments is presented in
Note 11.

         Allowance  for Losses.  As  discussed in Note 8, the Company has credit
risk on certain  investments in its portfolio.  An allowance for losses has been
estimated and  established  for current  expected  losses based on  management's
judgment.  The allowance for losses is evaluated  and adjusted  periodically  by
management  based on the actual  and  projected  timing  and amount of  probable
credit losses, as well as industry loss experience.  Provisions made to increase
the  allowance  related to credit risk are  presented as provision for losses in
the  accompanying  consolidated  statements of operations.  The Company's actual
credit losses may differ from those estimates used to establish the allowance.

         Derivative and Residual  Securities.  Income on certain  derivative and
residual  securities  is accrued  using the  effective  yield  method based upon
estimates of future cash flows to be received over the estimated remaining lives
of the related securities.  Reductions in carrying value are made when the total
projected  cash  flow is less than the  Company's  basis,  based on  either  the
dealers'  prepayment  assumptions or, if it would  accelerate such  adjustments,
management's expectations of interest rates and future prepayment rates. In some
cases,  derivative  and residual  securities  may also be placed on  non-accrual
status.

Recent Accounting Pronouncements

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

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

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

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

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

         In August  2001,  the FASB  issued SFAS No.  144,  "Accounting  for the
Impairment of Long-lived Assets" which 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"  for the disposal of a segment of business.
This statement is effective for fiscal years  beginning after December 15, 2001.
SFAS No. 144  retains  many of the  provisions  of SFAS No. 121,  but  addresses
certain  implementation issues associated with that Statement.  The Company does
not believe the adoption of SFAS No. 144 will have a  significant  impact on the
financial position, results of operations or cash flows of the Company.

NOTE 3 - SUBSEQUENT EVENTS

         On January 15, 2002, the Company  purchased  $8,642 of its Senior Notes
due July 15, 2002 for an aggregate purchase price of $8,296, or a 4% discount to
par. After such purchase,  the remaining outstanding balance of the Senior Notes
was $49,327.

NOTE 4 - COLLATERAL FOR COLLATERALIZED BONDS

     The  following   table   summarizes   the   components  of  collateral  for
collateralized bonds as of December 31, 2001 and 2000.



---------------------------------------------------- ------------------------------------- ------------------------------------
                                                                     2001                                 2000
                                                                                              
Loans, at amortized cost                                      $     2,027,619                       $     2,431,133
Debt securities, at fair value                                        467,038                               717,840
---------------------------------------------------- ------------------------------------- ------------------------------------
                                                                    2,494,657                             3,148,973
Reserve for loan losses                                               (21,454)                              (26,489)
                                                     ------------------------------------- ------------------------------------
                                                              $     2,473,203                       $     3,122,484
---------------------------------------------------- ------------------------------------- ------------------------------------


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



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

         Debt securities, at amortized cost                         $    463,666                $     759,456
         Gross unrealized gains                                            3,372                        1,457
         Gross unrealized losses                                               -                      (43,073)
       ----------------------------------------------------------- ---------------- -- ------ ----------------- ---
         Estimated fair value                                       $    467,038               $      717,840
       ----------------------------------------------------------- ---------------- -- ------ ----------------- ---


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



---------------------------------------------- --------------------- ----- -----------------
                                                       2001                      2000
---------------------------------------------- --------------------- ----- -----------------
                                                                       
Collateral, net of allowance                     $      2,429,968            $   3,111,413
Funds held by trustees                                        391                      515
Accrued interest receivable                                16,594                   20,622
Unamortized premiums and discounts, net                    22,878                   31,550
Unrealized gain (loss), net                                 3,372                  (41,616)
---------------------------------------------- --------------------- ----- -----------------
                                                $       2,473,203           $    3,122,484
---------------------------------------------- --------------------- ----- -----------------


NOTE 5 - SECURITIES

         The following table  summarizes the Company's  amortized cost basis and
fair value of securities,all of which are classified as  available-for-sale,  as
of December 31, 2001 and 2000, and the related average effective interest rates:




------------------------------------------- ------------------------------ ----- ------------------------------
                                                        2001                                 2000
                                                              Effective                           Effective
                                              Fair Value    Interest Rate         Fair Value    Interest Rate
------------------------------------------- --------------- -------------- ----- -------------- ---------------
                                                                                        
Securities:
   Adjustable-rate mortgage securities           $   600          11.9%          $                    10.9%
                                                                                         5,008
   Fixed-rate mortgage securities                    351          11.8%                  1,505         9.3%
   Derivative and residual securities              4,358           8.0%                  5,553         7.9%
------------------------------------------- --------------- -------------- ----- -------------- ---------------
                                                   5,309                                12,066
   Allowance for losses                              (55)                                  (55)
------------------------------------------- --------------- -------------- ----- -------------- ---------------
     Amortized cost, net                           5,254                                12,011
   Gross unrealized gains                          2,134                                   411
   Gross unrealized losses                        (1,880)                               (3,058)
------------------------------------------- --------------- -------------- ----- -------------- ---------------
                                                $  5,508                          $      9,364
------------------------------------------- --------------- -------------- ----- -------------- ---------------


         Adjustable-rate   mortgage   securities  ("ARM")  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.

         Sensitivity    analysis.    The   Company   owned   interest-only   and
principal-only securities,  some of which were pledged to support certain of the
Company's collateralized bond securities, and purchased from an affiliate during
the period 1992-1995.  These interest-only and principal-only  securities had an
investment basis of $3,073 and $1,287,  respectively,  and estimated fair values
of $1,401 and $1,180, respectively at December 31, 2001. The Company's estimates
of fair value are based on quotes from a third  party  dealer.  The  majority of
these  interest-only and  principal-only  securities are rated `AAA' by at least
one nationally  recognized  ratings agency,  and have very little sensitivity to
the credit risk of the underlying  single-family mortgage loans. The majority of
the risk associated with the Company's investment in these securities relates to
the  prepayment  speeds  of the  underlying  single-family  mortgage  loans.  In
providing  market  prices,   the  third  party  used  average  prepayment  speed
assumptions  of 40% CPR and 25% CPR,  respectively,  for the  interest-only  and
principal-only securities.

         The Company performed a sensitivity analysis on the CPR assumptions for
the interest-only  securities by increasing the CPR 10% and 20%, and performed a
sensitivity analysis on the principal-only  securities by reducing CPR by 5% and
10%. In addition,  the Company performed a sensitivity  analysis on the discount
rate  assumptions  used by the third  party by  increasing  and  decreasing  the
respective  discount  rates by 100 basis  points  and 150 basis  points.  In all
cases,  the  changes  in  value  were  immaterial  to the  overall  value of the
investment portfolio.

         These  sensitivity  analyses are based on management  estimates and are
hypothetical in nature. Actual results will differ from projected results.

NOTE 6 - OTHER INVESTMENTS

         The following table  summarizes the Company's  investment in delinquent
property tax  receivables and real estate owned for the years ended December 31,
2001 and 2000:



----------------------------------------------------------------------------- ---------------------- -- ------------------
                                                                                December 31, 2001        December 31, 2000
                                                                              ----------------------    ------------------

                                                                                                             
  Amortized cost basis of receivables, before discount                            $        75,804        $        30,611
  Discount recorded as adjustment to other comprehensive loss                             (18,452)                     -
-----------------------------------------------------------------------------------------------------    ------------------
  Amortized cost basis of receivables, net                                                 57,354                 30,611
  Real estate owned                                                                         5,928                  1,548
  Note Receivable                                                                               -                  9,500
  Other                                                                                       271                    625
----------------------------------------------------------------------------- ---------------------- -- ------------------
                                                                                  $        63,553        $        42,284
----------------------------------------------------------------------------- ---------------------- -- ------------------


         Other  investments   consist  primarily  of  delinquent   property  tax
receivables  and related real estate owned.  Other  investments  at December 31,
2000 also included an installment  note  receivable  received in connection with
the sale of the Company's  single family  mortgage  operations in May 1996.  One
pool of the  delinquent  property  tax  receivables  was  previously  pledged as
collateral  for  collateralized  bonds,  and in 2001 was  reclassified  to other
investments concurrent with the repayment of the associated collateralized bonds
outstanding to third parties. Such pool is considered a debt security under SFAS
No. 115 and concurrent with its  reclassification  to other investments in 2001,
was reclassified as  held-to-maturity  from  available-for-sale.  At the time of
reclassification,  the carrying value of the delinquent property tax receivables
was adjusted to fair value,  resulting in an impairment charge of $6,774 for the
portion of the adjustment  that was deemed an  other-than-temporary  impairment,
and a charge of $18,452 to accumulated other  comprehensive  loss. The aggregate
fair value of such pool of receivables was determined based on the present value
of the cash flows expected to be received from these receivables,  less costs to
service,  at a discount rate of 12%. In accordance  with the  provisions of SFAS
No. 115, the $18,452 in adjustment to accumulated other  comprehensive loss will
be amortized in accordance  with the level yield method.  The Company  purchased
$8,719 and $7,585 of  delinquent  property tax  receivables  under a preexisting
contract during 2001 and 2000,  respectively.  At December 31, 2001, the Company
has real estate owned with a current  carrying  value of $5,928  resulting  from
foreclosures  on  delinquent  property  tax  receivables.  At December 31, 2001,
$57,354  of  delinquent  property  tax  receivables  is on  non-accrual  status,
consisting of two large pools of property tax  receivables  aggregating  $34,855
and $21,397,  and other pools of property tax  receivables  aggregating  $1,102.
Cash  collections  on  these  pools  of  receivables  during  2001  was  $7,457,
$8,254,and $1,039, respectively.

NOTE 7 - LOANS

         The following table summarizes the Company's carrying basis in loans at
December 31, 2001 and 2000, respectively.



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

Secured by multifamily and commercial properties               $       2,791           $    19,224
Secured by consumer installment contracts                              3,601                   308
Secured by single-family mortgage loans                                  906                     -
-----------------------------------------------------------------------------------------------------
                                                                       7,298                19,532
Net premium (discount)                                                    17                  (123)
Allowance for losses                                                       -                  (307)
-----------------------------------------------------------------------------------------------------
  Total loans                                                  $       7,315           $    19,102
-----------------------------------------------------------------------------------------------------


         The Company did not fund any loans  during 2001 and funded  multifamily
mortgage loans with an aggregate principal balance of $29,529 during 2000. Loans
secured by consumer  installment  contracts at December 31, 2001 were previously
pledged  to  support  non-recourse  collateralized  bonds,  and such  bonds were
paid-off in 2001. Of the above amounts,  loans with a carrying  amount of $3,712
and $19,102  respectively  are considered held for sale at December 31, 2001 and
2000.

NOTE 8 - ALLOWANCE FOR LOSSES

         The Company reserves for credit risk where it has exposure to losses on
various investments in its investment portfolio.  The following table summarizes
the aggregate  activity for the allowance for losses of principal on investments
for the years ended December 31, 2001 and 2000:



--------------------------------------------- ---------------- ----------------- ------------------
                                                   2001              2000              1999
--------------------------------------------- ---------------- ----------------- ------------------
                                                                               

Allowance at beginning of year                  $    26,903       $   17,053       $     3,778
Provision for losses                                 19,672           29,110             9,560
Credit losses, net of recoveries                    (25,067)         (19,260)            3,715
--------------------------------------------- ---------------- ----------------- -----------------
Allowance at end of year                        $    21,508       $   26,903       $    17,053
--------------------------------------------- ---------------- ----------------- -----------------


         Collateral for collateralized bonds. The Company has exposure to credit
risk  retained  on loans and  securities  that it has  securitized  through  the
issuance of  collateralized  bonds.  The  aggregate  loss  exposure is generally
limited to the amount of  collateral  in excess of the related  investment-grade
collateralized bonds issued (commonly referred to as  "over-collateralization"),
excluding  price  premiums  and  discounts  and hedge gains and losses.  In some
cases,  the aggregate  loss exposure may be increased by the use of surplus cash
or cash reserve funds contained  within the security  structure to cover losses.
The  allowance  for losses on the  over-collateralization  totaled  $21,508  and
$26,903  at  December  31,  2001  and  2000  respectively,  and is  included  in
collateral for  collateralized  bonds in the accompanying  consolidated  balance
sheets.

         Securities.  On certain  securities  collateralized  by mortgage  loans
purchased  by the  Company  for which  mortgage  pool  insurance  is used as the
primary  source of credit  enhancement,  the  Company  has  limited  exposure to
certain credit risks such as fraud in the  origination  and special  hazards not
covered by such insurance. An allowance was established based on the estimate of
losses  at the time of  securitization.  The  Company  also has  credit  risk on
certain other  investments.  The allowance for losses for  securities  and other
investments was $54 and $414 at December 31, 2001 and 2000, respectively.

NOTE 9 - NON-RECOURSE DEBT - COLLATERALIZED BONDS

         The Company,  through limited-purpose finance subsidiaries,  has issued
non-recourse  debt  in  the  form  of  collateralized   bonds.  Each  series  of
collateralized bonds may consist of various classes of bonds, either at fixed or
variable   rates  of  interest.   Payments   received  on  the   collateral  for
collateralized  bonds  and any  reinvestment  income  thereon  are  used to make
payments on the  collateralized  bonds (see Note 4). The  obligations  under the
collateralized  bonds are payable solely from the collateral for  collateralized
bonds and are otherwise  non-recourse  to the Company.  The stated maturity date
for each class of bonds is  generally  calculated  based on the final  scheduled
payment date of the underlying  collateral pledged.  The actual maturity of each
class will be 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  when  the  remaining
balance of the bonds equals 35% or less of the original principal balance of the
bonds, or on a specific date. As a result, the actual maturity of any class of a
series  of  collateralized  bonds is  likely to occur  earlier  than its  stated
maturity.

         The Company may retain certain classes of collateralized  bonds issued,
financing  these  retained   collateralized   bonds  through  a  combination  of
repurchase  agreements and equity. Total retained bonds at December 31, 2001 and
2000 were $65,601 and $151,072,  respectively.  As these limited-purpose finance
subsidiaries  are  included  in the  consolidated  financial  statements  of the
Company,  such  retained  bonds are  eliminated  in the  consolidated  financial
statements,  while the associated repurchase agreements outstanding, if any, are
included as recourse debt.

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



------------------------------- ------------------------------------ --- ----------------------------------
                                               2001                                    2000
------------------------------- ------------------------------------ --- ----------------------------------
                                Bonds Outstanding      Range of               Bonds           Range of
                                                    Interest Rates         Outstanding     Interest Rates
------------------------------- ------------------- ---------------- --- ----------------- ----------------
                                                                                    

Variable-rate classes              $    937,973       2.5% - 5.6%           $  1,464,087      6.9% -10.1%
Fixed-rate classes                    1,294,751       6.2% - 11.5%             1,365,085      6.2% -11.5%
Accrued interest payable                  8,935                                   10,144
Deferred bond issuance costs             (7,840)                                  (9,254)
Unamortized net bond premium             30,394                                   26,666
------------------------------- ------------------- ---------------- --- ----------------- ----------------
                                   $  2,264,213                             $  2,856,728
------------------------------- ------------------- ---------------- --- ----------------- ----------------

Range of stated maturities            2009-2033                               2009-2033

Number of series                             23                                      23
------------------------------- ------------------- ---------------- --- ----------------- ----------------


         The  variable  rate  classes are based on  one-month  London  InterBank
Offered Rate (LIBOR). At December 31, 2001, the weighted-average  effective rate
of the variable-rate  classes was 3.2%, and the weighted-average  effective rate
of fixed rate  classes was 7.1%.  The  average  effective  rate of interest  for
non-recourse  debt was 6.4%,  7.3%,  and 6.2% for the years ended  December  31,
2001, 2000, and 1999, respectively.

NOTE 10 - RECOURSE DEBT

         The Company utilizes repurchase  agreements,  secured credit facilities
and  notes  payable  (together,  "recourse  debt")  to  finance  certain  of its
investments.   The  following  table  summarizes  the  Company's  recourse  debt
outstanding and the weighted-average annual rates at December 31, 2001 and 2000:



------------------------------------------ ----------------------------------------- -- -----------------------------------------
                                                             2001                                         2000
------------------------------------------ ----------------------------------------- -- -----------------------------------------
                                                         Weighted-Average                             Weighted-Average
                                                         Annual Rate   Market Value                   Annual Rate   Market Value
                                              Amount                   of Collateral       Amount                   of Collateral
                                           Outstanding                                  Outstanding
------------------------------------------ ------------- ------------- ------------- -- ------------- ------------- -------------
                                                                                                       

   7.875% Senior Notes                     $     57,969     7.88%         See below        $  97,250     7.88%      $     94,183
   Repurchase agreements                              -        -                  -           35,015     7.66%                 -
   Credit facilities                                  -        -                  -            2,000     7.81%             9,658
   Capitalized lease obligations                    244     7.81%               234    ]         430     7.64%               373
   Capitalized costs                                (79)                          -             (527)                          -
------------------------------------------ ------------- ------------- ------------- -- ------------- ------------- -------------
                                           $     58,134                $        234        $ 134,168                 $   104,214
------------------------------------------ ------------- ------------- ------------- -- ------------- ------------- -------------


         At December 31, 2001 and December 31, 2000,  recourse debt consisted of
none and  $35,015,  respectively,  of  repurchase  agreements  secured  by cash,
investments and retained  collateralized  bonds; none and $2,000,  respectively,
outstanding under a revolving credit facility secured by other investments;  and
$244 and $430,  respectively,  of amounts outstanding under a capital lease. The
secured  revolving  credit  facility  was  extinguished  in January 2001 and the
repurchase agreements were fully repaid in November 2001.

         As of December 31, 2001 and December 31, 2000,  the Company had $57,969
and $97,250,  respectively,  outstanding of its Senior Notes. In March 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 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 (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 Company to maintain its REIT status. In addition, in March 2001, 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  prior to  maturity  based on a
computation  of the Company's  available  cash.  Through  December 31, 2001, the
Company  has  retired  $39,281  of Senior  Notes for  $36,364  in cash under the
Purchase  Agreement.  On January 15, 2002, the Company  purchased for $8,296 the
remaining  amount  available  of  $8,642  to be  purchased  under  the  Purchase
Agreement. The Senior Notes mature on July 15, 2002.

         At December 31, 2000,  the Company had a secured  non-revolving  credit
facility  under which $66,765 of letters of credit to support  tax-exempt  bonds
had been issued.  These letters of credit were released during the first quarter
of  2001,  as a result  of the  purchase,  sale or  transfer  of the  underlying
tax-exempt bonds, and the facility was extinguished.

         The Company has entered into capital leases for financing its furniture
and computer  equipment.  Interest expense on these capital leases was $25, $52,
and $177 for the years ended December 31, 2001,  2000,  and 1999,  respectively.
The leases expire in 2002.  The aggregate  payments due under the capital leases
for 2002 is $255.

NOTE 11 - FAIR VALUE AND ADDITIONAL INFORMATION ABOUT FINANCIAL INSTRUMENTS

         SFAS No. 107,  "Disclosures about Fair Value of Financial  Instruments"
requires the disclosure of the estimated fair value of on-and  off-balance-sheet
financial  instruments.  The following  table  presents the  amortized  cost and
estimated fair values of Company's financial instruments as of December 31, 2001
and 2000:



------------------------------------------ ------------------------------ ---- -----------------------------
                                                       2001                                2000
                                           ------------------------------ ---- -----------------------------
                                            Amortized         Fair              Amortized         Fair
                                               Cost           Value                Cost          Value
------------------------------------------ -------------- --------------- ---- -------------- --------------
                                                                                         

Assets:
  Collateral for collateralized bonds       $ 2,429,968     $ 2,473,203         $ 3,111,413    $ 3,122,484
  Securities                                      5,254           5,508              12,011          9,364
  Other investments                              63,553          56,925              42,284         42,284
  Loans                                           7,315           7,493              19,102         19,102
Liabilities:
   Non-recourse debt                          2,264,213       2,264,213           2,856,728      2,856,728
   Recourse debt:
     Repurchase agreements                            -               -              35,015         35,015
     Credit facilities                                -               -               2,000          2,000
     Senior Notes                                57,890          55,650              96,723         87,737

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


         The fair value of  collateral  for  collateralized  bonds,  securities,
other  investments,  and loans is based on actual  market  price  quotes,  or by
determining  the  present  value  of  the  projected  future  cash  flows  using
appropriate discount rates, credit losses and prepayment assumptions. Repurchase
agreements and credit  facilities are short-term in nature and reprice  monthly.
Therefore,  their carrying value approximates the fair value.  Non-recourse debt
is both  floating and fixed,  and is  considered  within the security  structure
along with the associated  collateral for  collateralized  bonds. For the Senior
Notes,  the fair value was  determined by  calculating  the present value of the
projected cash flows using appropriate discount rates.

Derivative Financial Instruments

         At  December  31,  2001  and  2000,  the  Company  had  no  outstanding
derivative financial instruments positions.

         In 2001,  the  Company  entered  into three  separate  short  positions
aggregating  $1,300,000 on the June 2001,  September  2001,  and December  2001,
ninety-day  Eurodollar  Futures  Contracts.   The  Company  entered  into  these
positions to, in effect, lock-in its borrowing costs on a forward basis relative
to a portion of its floating-rate liabilities.  In addition, the Company entered
into  two  short  positions  on the  one-month  LIBOR  futures  contract.  These
instruments  failed to meet the hedge  criteria of SFAS No. 133,  and  therefore
were  accounted  for on a trading  basis.  During 2001,  the Company  recognized
$3,091 in losses related to these positions.

NOTE 12 - EARNINGS PER SHARE

         The following  table  reconciles the numerator and denominator for both
the basic and diluted EPS for the years ended December 31, 2001, 2000, and 1999.



---------------------------------------- ---------------------------- ---------------------------- ----------------------------
                                                    2001                         2000                         1999
---------------------------------------- -------------- ------------- -------------- ------------- -------------- -------------
                                                        Weighted-Average             Weighted-Average             Weighted-Average
                                                         Number of                    Number of                    Number of
                                                           Shares                       Shares                       Shares
                                         Income (loss)                Income (loss)                Income (loss)
---------------------------------------- -------------- ------------- -------------- ------------- -------------- -------------

                                                                                                            
(Loss) before extraordinary item           $ (6,057)                   $ (91,863)                    $(73,618)
Extraordinary item - gain (loss) on
  extinguishment of debt                      2,972                            -                       (1,517)
                                         --------------               --------------               --------------
Net (Loss)                                   (3,085)                     (91,863)                     (75,135)
Preferred stock benefit (charges)             9,331                      (12,911)                      (12,910)
                                         -------------- ------------- -------------- ------------- -------------- -------------
Net income (loss) available to common
  shareholders                             $  6,246       11,430,471   $ (104,774)     11,445,236    $(88,045)      11,483,977

Effect of dividends and additional
  shares of Series A, Series B, and
  Series C preferred stock                        -                -            -              -            -                -
                                         -------------- ------------- -------------- ------------- -------------- -------------
                                           $  6,246       11,430,471   $ (104,774)     11,445,236    $(88,045)      11,483,977
                                         ============== ============= ============== ============= ============== =============

Income (loss) per share before extraordinary item:
   Basic EPS                                              $   0.29                     $  (9.15)                    $  (7.53)
                                                        =============                                             =============
                                                                                     =============
   Diluted EPS                                            $   0.29                     $  (9.15)                    $  (7.53)
                                                        =============                =============                =============

Net income (loss) per share:
   Basic EPS                                              $   0.55                     $  (9.15)                    $  (7.67)
                                                        =============                =============                =============
   Diluted EPS                                            $   0.55                     $  (9.15)                    $  (7.67)
                                                        =============                =============                =============


Dividends and potentially dilutive common
  shares assuming conversion of preferred
  stock:
Series A                                   $    918        591,535     $   3,063        654,531      $  3,063        654,531
Series B                                        950        845,827         4,475        956,217         4,475        956,217
Series C                                      1,536        835,986         5,373        920,000         5,372        920,000
Expense and incremental shares of
   stock appreciation rights                      -              -             -              -             -         28,931
                                         -------------- ------------- -------------- ------------- -------------- -------------
                                           $  3,404     $2,273,348     $  12,911      2,530,748      $ 12,910      2,559,679
---------------------------------------- -------------- ------------- -------------- ------------- -------------- -------------


         During  2001,  the Company  purchased  $39,281 of the Senior  Notes and
recorded an extraordinary gain, net of associated costs, of $2,829. During 2001,
the  Company  exercised  its call  rights  on one  series of  previously  issued
collateralized bonds, subsequently re-offered the bonds called, and as a result,
recognized  an  extraordinary  loss of $1,013.  During 2001,  the Company  fully
extinguished  one  series of  collateralized  bonds at a  discount  of $1,156 to
principal,  resulting in an extraordinary gain of a similar amount. During 1999,
the  Company  exercised  its call  rights  on two  series of  previously  issued
collateralized  bonds and re-securitized  these two series along with six series
of   previously   issued   collateralized   bonds   redeemed   in   1998.   This
re-securitization  resulted in $2,114 of additional  costs in 1999. In addition,
the Company  purchased $2,750 of the Senior Notes during 1999, which resulted in
an  extraordinary  gain of $597.  As a result  of the early  redemptions  of the
above,  both the basic and diluted  earnings per share were  increased  $0.26 in
2001 and reduced by $0.14 in 1999. No such early redemptions occurred in 2000.

NOTE 13 - PREFERRED STOCK

         The  following  table  presents a summary of the  Company's  issued and
outstanding preferred stock:



--------------------------------------------------------------------------------------------------------------------------
                                                                            Issue               Dividends Paid
                                                                            Price                  Per Share
                                                                                      ------------------------------------
                                                                          Per share       2001        2000       1999
--------------------------------------------------------------------------------------------------------------------------

                                                                                                       
Series A 9.75% Cumulative Convertible Preferred Stock ("Series A")          $ 24.00   $   0.2925      $  -      $  1.17
Series B 9.55% Cumulative Convertible Preferred Stock ("Series B")            24.50       0.2925         -         1.17
Series C 9.73% Cumulative Convertible Preferred Stock ("Series C")            30.00       0.3649         -         1.46
--------------------------------------------------------------------------------------------------------------------------


         The Company is authorized to issue up to 50,000,000 shares of preferred
stock.  For all series issued,  dividends are cumulative  from the date of issue
and are payable quarterly in arrears. The dividends are equal, per share, to the
greater  of (i) the per  quarter  base rate of $0.585 for Series A and Series B,
and $0.73 for Series C, or (ii) one-half times the quarterly  dividend  declared
on the Company's common stock. Two shares of Series A, Series B and Series C are
convertible  at any time at the  option of the  holder  into one share of common
stock.  Each series is  redeemable  by the  Company at any time,  in whole or in
part,  (i) two shares of  preferred  stock for one share of common  stock,  plus
accrued  and unpaid  dividends,  provided  that for 20 trading  days  within any
period of 30  consecutive  trading  days,  the closing price of the common stock
equals  or  exceeds  two-times  the issue  price,  or (ii) for cash at the issue
price,  plus any  accrued  and unpaid  dividends.  No shares of Series A, B or C
preferred stock were converted during 2001 or 2000.

         In the event of  liquidation,  the  holders of all series of  preferred
stock will be entitled to receive out of the assets of the Company, prior to any
such distribution to the common shareholders, the issue price per share in cash,
plus any accrued and unpaid dividends.

         In 2001, the Company completed two separate tender offers on its Series
A, Series B, and Series C Preferred  Stock  (together,  the "Preferred  Stock"),
resulting in the purchase by the Company of  1,307,118  shares of the  Preferred
Stock,  consisting of 317,023 shares of Series A, 533,627 shares of Series B and
456,468 shares of Series C, for an aggregate purchase price of $19,998 and which
had an aggregate issue price of $34,376, a book value of $32,819,  and including
dividends in arrears,  a liquidation  preference of $40,854.  The  difference of
$12,735 between the repurchase price and the book value has been included in the
accompanying  financial  statements  as an addition to net income  available  to
common shareholders in the line item captioned Preferred Stock benefit (charges)
as required by EITF's D-42 and D-53.  Also  included in Preferred  Stock benefit
(charges)  is the  cumulative  dividend  in arrears  of $6,736  related to those
shares  tendered,  and which were  effectively  cancelled at such time they were
tendered.  In addition,  Preferred Stock benefit (charges)  includes the current
period dividend accrual amount for the Preferred Stock  outstanding for the year
ended December 31, 2001.

         As of December 31,  2001,  the total amount of dividends in arrears was
$22,771.  Individually,  the amount of dividends in arrears on the Series A, the
Series B and the Series C was $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.

NOTE 14 - NET LOSS ON SALES, WRITE-DOWNS AND IMPAIRMENT CHARGES

         The following  table sets forth the  composition  of net loss on sales,
write-downs and impairment  charges for the years ended December 31, 2001, 2000,
and 1999.



------------------------------------------ --------- ------------------------------------------------
                                                                  For the years ended,
                                                       2001             2000              1999
-----------------------------------------------------------------------------------------------------
                                                                                    
Phase-out of commercial production operations        $     680       $  50,940          $   59,962
Sales of investments                                       439          15,872              16,858
Impairment charges                                      25,315           5,523               6,594
AutoBond litigation and AutoBond securities             (7,095)         11,012              31,732
Sales of loan production operations                        755             228              (7,676)
Other                                                      860             464                   -
-----------------------------------------------------------------------------------------------------
                                                     $  20,954       $  84,039          $  107,470
-----------------------------------------------------------------------------------------------------


         During each of the years ended  December 31, 2001,  2000 and 1999,  the
Company incurred losses related to the phasing-out of its commercial  production
operations,  including the sale of substantially all of the Company's  remaining
commercial and multifamily  loans not previously  securitized.  During 1999, the
Company  reclassified  loans with a principal  balance of $261,925 from held for
securitization  to held for sale, and recognized a loss of $31,597 to adjust the
carrying  value of these  loans to the lower of cost or market at  December  31,
1999.  The  reclassification  was  necessary,  as the  Company no longer had the
intent or the ability to hold such loans to maturity.  During 2000,  the Company
sold  substantially  all of its remaining loans held for sale, and including the
lower of cost or market  adjustment  for those loans held for sale  remaining at
December 31, 2000,  incurred losses aggregating $20,656 during 2000. The Company
also wrote-off $28,365 during 1999 of previously  deferred hedging costs related
to the expiration of the forward commitments to fund $255,577 of multifamily and
commercial loans. During 2000, the Company incurred losses of $30,284 related to
a conditional repurchase option to purchase $167,800 of tax-exempt bonds secured
by  multifamily  mortgage  loans,  and which the Company did not  exercise.  The
counter-party to the option agreement  retained $30,284 of cash in collateral as
a result.

         The  Company  incurred  gross gains of $291,  none,  and $285 and gross
losses of $730, $15,872, and $9,598 related to the sales of investments in 2001,
2000, and 1999,  respectively.  Gross losses included write-downs and impairment
charges  recorded  in  anticipation  of the sale of such  investments.  Sales of
investments  for the year ended December 31, 1999 also includes losses of $7,386
related to the sale of $58,724 of commercial loans during the year.

         During  2001,  the  Company  incurred  other-than-temporary  impairment
charges of $7,678 on its investment in delinquent  property tax  receivables and
valuation  adjustments  of $1,797 for  related  real  estate  owned.  Impairment
charges also include other-than-temporary  impairment of debt securities pledged
as collateral for collateralized  bonds of $15,840,  $5,523 and $6,594 for 2001,
2000 and 1999, respectively.

         As discussed in Note 17, the Company settled the outstanding litigation
with AutoBond Acceptance  Corporation  ("AutoBond") for $20,000 during 2000. The
Company  had  accrued a reserve  in  December  1999 for  $27,000  related to the
litigation.  The Company  reversed  $5,600 of this reserve during the year ended
December 31, 2000. As a condition to the settlement, the Company received all of
the outstanding capital stock of the AutoBond entities (the "AutoBond Entities")
from  which  Company  had  previously  purchased  securities,  and the  AutoBond
Entities were included in the Company's  consolidated  financial statements from
that point forward. The Company recorded permanent impairment charges of $16,612
in 2000,  resulting  from  write-downs  required on securities  that the Company
owned that it had purchased in 1998 and 1999 from the AutoBond Entities.  During
the fourth quarter 2000, the Company  completed the sale of substantially all of
the remaining  outstanding  securities and loans issued or owned by the AutoBond
Entities.  In 1999, the Company recorded an impairment charge of $4,732 relating
to AutoBond  related  securities  held by the Company at December 31,  1999.  In
February 2001,  the Company  resolved a matter related to AutoBond to the mutual
satisfaction of the parties involved.  In connection with the resolution of this
matter,  the  Company  received  $7,500,  and  recorded  a gain of $7,095 net of
expenses.

         In 1999, the Company sold its manufactured  housing lending operations,
which was operated through its affiliate,  Dynex Financial,  Inc. ("DFI"),  to a
subsidiary of Bingham Financial  Services  Corporation (NYSE: BFSC) ("BFSC") for
$18,602.  Under the terms of the sale,  BFSC  purchased  all of the  outstanding
stock of DFI, certain computer software rights, and manufacturing  housing loans
which had been  held in  warehouse  at the time of the sale.  As a result of the
sale, the Company  recorded a net gain of $1,540.  In 2001, the Company  settled
arbitration  with BFSC  related to  amounts  due under the  associated  purchase
agreement.  The  Company  recorded  a charge  of $627 from the  settlement,  and
incurred  additional  charges  of $128  related  to  payments  made  related  to
representations  and  warranties  made at the time of sale. In 1999, the Company
sold its model home purchase/leaseback operations and related assets, which were
operated through its affiliate, Dynex Residential,  Inc., to Residential Funding
Corporation,  an indirect subsidiary of General Motors Corporation for $194,989.
As a  result  of the  sale,  the  Company  recorded  a net gain of  $6,136.  The
provisions of the sale included  indemnification  escrows and reserves  withheld
from the sale proceeds amounting to $3,000. As of December 31, 2001, all escrows
and reserves had been released to the Company.

         Sale of investments. Proceeds from sales of investments totaled $3,662,
$24,579, and $61,415, in 2001, 2000, and 1999, respectively.

NOTE 15 - EMPLOYEE BENEFITS

Stock Incentive Plan

         Pursuant to the  Company's  1992 Stock  Incentive  Plan,  as amended on
April  24,  1997 (the  "Employee  Incentive  Plan"),  the  Company  may grant to
eligible  employees  stock  options,  stock  appreciation  rights  ("SARs")  and
restricted  stock  awards.  An aggregate of 2,400,000  shares of common stock is
available for distribution  pursuant to the Employee Incentive Plan. The Company
may also grant dividend  equivalent rights ("DERs") in connection with the grant
of options or SARs. These SARs and related DERs generally become  exercisable as
to 20 percent of the granted amounts each year after the date of the grant.

         The Company  expensed  $276 for SARs and DERs  related to the  Employee
Incentive Plan during 2000, and there was no expense during 2001 and 1999.

         The  Company  issued  30,000  SARs to an  executive  during  2001 at an
exercise  price of $2.00 and which vest 100% at the earlier of (i) June 30, 2002
or (ii) the termination of the executive by the Company without cause.

Stock Incentive Plan for Outside Directors

         In 1995,  the Company  adopted a Stock  Incentive Plan for its Board of
Directors  (the  "Board  Incentive  Plan")  with terms  similar to the  Employee
Incentive Plan. The maximum number of shares of common stock  encompassed by the
SARs granted under the Board Incentive Plan is 200,000.

         The  Company  expensed  $14 for  SARs  and DERs  related  to the  Board
Incentive Plan during 2000 and there was no expense during 2001 and 1999.

         In  connection  with  the  possible   acquisition  of  the  Company  by
California  Investment  Fund,  LLC ("CIF")  discussed in Note 17, the Company in
2000  redeemed  for cash all SARs and  related  DERs  outstanding  at such time,
valuing the SARs and related DERs pursuant to a commonly  used  option-valuation
model and the consideration for the common stock to be paid by CIF.

         The  following  table  presents a summary of the SARs activity for both
the Employee Incentive Plan and the Board Incentive Plan.



------------------------------------------------------------------------------------------------------------------------------------
                                                                 Years ended December 31,
------------------------------------------------------------------------------------------------------------------------------------
                                       2001                                2000                                1999
------------------------------------------------------------------------------------------------------------------------------------
                                           Weighted-Average                   Weighted-Average                    Weighted-Average
                         Number of Shares  Exercise Price   Number of Shares   Exercise Price   Number of Shares   Exercise Price
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
SARs outstanding at                 -          $       -          278,712         $    42.41         219,695          $    44.72
beginning of year

SARs granted                   30,000               2.00           94,500               8.81         111,858               14.00

SARs forfeited or redeemed          -                  -         (288,151)             27.17         (33,316)              34.15

SARs exercised                      -                  -          (85,061)             26.89         (19,525)              10.86
------------------------------------------------------------------------------------------------------------------------------------

SARs outstanding at            30,000               2.00                -                  -         278,712               33.33
end of year

SARs vested and                     -          $       -                -         $        -         103,458          $    42.41
exercisable
------------------------ ----------------- ---------------- ----------------- ----------------- ----------------- -----------------


Employee Savings Plan

         The Company  provides an Employee  Savings Plan under Section 401(k) of
the Internal Revenue Code. The Employee  Savings Plan allows eligible  employees
to defer up to 12% of their income on a pretax  basis.  The Company  matches the
employees' contribution,  up to 6% of the employees' eligible compensation.  The
Company may also make discretionary  contributions based on the profitability of
the  Company.   The  total  expense  related  to  the  Company's   matching  and
discretionary  contributions  in 2001,  2000,  and 1999 was $91, $130, and $541,
respectively.  The Company does not provide post  employment or post  retirement
benefits to its employees.

401(k) Overflow Plan

         During 1997, the Company adopted a  non-qualifying  overflow plan which
covers  employees who have  contributed to the Employee Savings Plan the maximum
amount  allowed under the Internal  Revenue Code. The excess  contributions  are
made to the overflow plan on an after-tax basis.  However, the Company partially
reimburses  employees  for the  effect  of the  contributions  being  made on an
after-tax basis. The Company matches the employee's contribution up to 6% of the
employee's  eligible  compensation.  The total expense  related to the Company's
reimbursements in 2001, 2000, and 1999 was $21, $8, and $60, respectively.

NOTE 16 - COMMITMENTS AND CONTINGENCIES

         The Company makes various  representations  and warranties  relating to
the sale or  securitization  of loans.  To the extent the Company were to breach
any of these  representations or warranties,  and such breach could not be cured
within the  allowable  time period,  the Company would be required to repurchase
such loans,  and could incur losses.  In the opinion of management,  no material
losses are expected to result from any such representations and warranties.

         As of December 31, 2001, the Company is obligated under  non-cancelable
operating  leases with  expiration  dates through  2005.  Rent and lease expense
under those leases was $444,  $442, and $278,  respectively  in 2001,  2000, and
1999. The future minimum lease payments under these non-cancelable leases are as
follows: 2002--$420; 2003--$383; 2004--$317 and 2005--$102.

NOTE 17 - LITIGATION

         GLS Capital,  Inc. ("GLS"), a subsidiary of the Company,  together with
the County of Allegheny,  Pennsylvania ("Allegheny County"), are 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 is related to the purchase by GLS
of delinquent  property tax receivables from Allegheny County in 1997, 1998, and
1999 for  approximately  $58,258.  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
recoverability  of the  delinquent  property tax  receivables.  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.

         In November  2000,  the Company  entered into an Agreement  and Plan of
Merger with CIF, for the purchase of all of the equity securities of the Company
for $90,000 (the "Merger  Agreement").  In  connection  with  entering  into the
Merger Agreement,  CIF placed into escrow 572,178 shares of Company common stock
and $1,000  (the  "Escrow  Amount").  In January  2001,  when CIF failed to meet
certain  requirements  as  set  forth  in  the  Merger  Agreement,  the  Company
terminated the Merger  Agreement and requested the release to the Company of the
Escrow Amount. Subsequent to the termination,  the Company filed for Declaratory
Judgment in United States  District Court for the Eastern  District of Virginia,
Alexandria Division.  In October 2001, the jury returned a verdict that resulted
in (i) the Escrow  Amount plus interest  being awarded to the Company,  and (ii)
the Company having to pay CIF a termination  fee of $2,000.  The Company and CIF
agreed to settle this matter in accordance  with the jury  verdict.  The Company
recorded  a net  charge of $960 in the  accompanying  financial  statements  and
retired the 572,178 common shares received.

         In February 1999, AutoBond commenced an action in the District Court of
Travis County, Texas (250th Judicial District) against the Company alleging that
the Company  breached the terms of a Credit  Agreement,  dated June 9, 1998. The
terms of the  Credit  Agreement  provided  for the  purchase  by the  Company of
funding notes and collateralized by automobile installment contracts acquired by
AutoBond. The Company suspended purchasing the funding notes in February 1999 on
grounds that AutoBond had violated certain  provisions of the Credit  Agreement.
In June 2000, the Company settled the matter with AutoBond for a cash payment of
$20,000.  In return for the payment,  the Company received a complete release of
all claims against it by AutoBond,  and ownership of the AutoBond  Entities that
own the  underlying  automobile  installment  contracts.  In February  2001, the
Company resolved a matter related to AutoBond to the mutual  satisfaction of the
parties involved.  In connection with the resolution of this matter, the Company
received $7,500.

         The Company is also subject to other  lawsuits or claims which arise 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.

NOTE 18 - SUPPLEMENTAL CONSOLIDATED STATEMENTS OF CASH FLOWS INFORMATION



---------------------------------------------------------- ----------------------------------------------------
                                                                        Years ended December 31,
---------------------------------------------------------- ----------------------------------------------------
                                                                 2001               2000               1999
---------------------------------------------------------- --------------    ---------------    ---------------
                                                                                              

Cash paid for interest                                     $    177,674      $    249,699       $    264,130

Supplemental disclosure of non-cash activities:
  Collateral for collateralized bonds owned
   subsequently securitized                                           -                 -          1,607,891
Securities owned subsequently securitized                             -            71,209              4,986
---------------------------------------------------------- -------------- -- --------------- -- ---------------


NOTE 19 - RELATED PARTY TRANSACTIONS

         Prior to the  liquidation  of DHI in  2000,  the  Company  had a credit
arrangement  with DHI whereby  DHI and any of DHI's  subsidiaries  could  borrow
funds from  Company to  finance  its  operations.  Under this  arrangement,  the
Company could also borrow funds from DHI. The terms of the agreement allowed DHI
and its subsidiaries to borrow up to $50,000 from the Company at a rate of Prime
plus  1.0%.  The  Company  could  borrow  up to  $50,000  from  DHI at a rate of
one-month  LIBOR  plus  1.0%.  As of  December  31,  2000,  as a  result  of the
liquidation,  amounts due to DHI under the borrowing  arrangement were forgiven.
Net  interest  expense  under this  agreement  was $1,403 and $706 for the years
ended December 31, 2000 and 1999, respectively.

         The  Company  had a  funding  agreement  with  Dynex  Commercial,  Inc.
("DCI"), formerly an operating subsidiary of DHI, whereby the Company paid DCI a
fee for  commercial  mortgage  loans  transferred  to the Company  from DCI. The
Company paid DCI none, $288, and $2,147,  respectively  under this agreement for
the years ended December 31, 2001, 2000, and 1999.  Effective December 31, 2000,
DCI is no longer an operating  subsidiary of the Company or DHI and is now owned
by certain officers of the Company.  The Company and DCI have been jointly named
in  litigation  regarding  the  activities  of DCI  while  it  was an  operating
subsidiary  of DHI. The Company and DCI entered  into a Litigation  Cost Sharing
Agreement  whereby  the  parties  set forth how the costs of  defending  against
litigation would be shared,  and whereby the Company agreed to fund all costs of
such  litigation,  including  DCI's portion.  DCI has no assets but has asserted
counterclaims  in the  litigation.  DCI's portion of costs  associated  with the
litigation and funded by the Company is $1,542 and is secured by the proceeds of
any  counterclaims  that DCI may receive in the litigation.  DCI costs funded by
the Company are considered  loans, and bear simple interest at the rate of Prime
plus 8.0% per annum.  At December 31, 2001, the amount due the Company under the
Litigation Cost Sharing  Agreement was $1,583,  which has been fully reserved by
the Company.

         Prior to the sale of its  manufactured  housing  lending  operations in
December  1999, the Company had a loan funding  agreement with Dynex  Financial,
Inc. ("DFI"), an operating  subsidiary of DHI, whereby the Company paid DFI on a
fee plus cost basis for the origination of manufactured  housing loans on behalf
of the Company.  During 1999, the Company paid DFI $12,369 under such agreement.
This  agreement  was  terminated  as a result  of the  sale of the  manufactured
housing operations during 1999.

         Prior  to  its  sale,  the  Company  had  note  agreements  with  Dynex
Residential,  Inc. ("DRI"), formerly an operating subsidiary of DHI, whereby DRI
and its  subsidiaries  could borrow up to $287,000 from the Company on a secured
basis  to  finance  the  acquisition  of model  homes  from  single-family  home
builders.  The interest rate on the note was  adjustable and was based on 30-day
LIBOR  plus  2.875%.  In  November  1999,  DRI was sold to  Residential  Funding
Corporation  and SMFC Funding  Corporation  ("SMFC") at the time an affiliate of
DRI and a subsidiary  of DHI,  assumed  notes from DRI with an unpaid  principal
balance of $4,577.  The  remainder  of the DRI notes was paid at the time of the
sale.  SMFC paid off the notes in 2000.  Interest income recorded by the Company
for the years ended December 31, 2000, and 1999 was $164, and $12,793.

         The Company had entered into  sub-servicing  agreements with DCI, Dynex
Commercial Services,  Inc. ("DCSI"), DFI and GLS Capital Services,  Inc. ("GLS")
to service  commercial,  single  family,  and  consumer  loans and  property tax
receivables.  All of these  entities  were  formerly  subsidiaries  of DHI.  For
servicing the commercial  loans, DCI or DSCI, as applicable,  received an annual
servicing fee of 0.02% of the aggregate unpaid  principal  balance of the loans.
DSCI sold the majority of its commercial mortgage loan-servicing  portfolio to a
third party in 2000.  For  servicing the single  family  mortgage,  consumer and
manufactured  housing loans, DFI received annual fees ranging from sixty dollars
($60) to one hundred  forty-four  dollars ($144) per loan and certain  incentive
fees. The servicing  agreement with DFI was amended and restated due to the sale
of DFI in December  1999.  For  servicing  the  property  tax  receivables,  GLS
receives an annual  servicing  fee of 0.72% of the  aggregate  unpaid  principal
balance of the  property  tax  receivables.  Servicing  fees paid by the Company
under such agreements were $258 and $2,873 in 2000, and 1999, respectively.  GLS
is included in the consolidated financial statements of Company for 2001.

         During 1999,  the Company made a loan to Thomas H. Potts,  president of
the Company, as evidenced by a promissory note in the aggregate principal amount
of $935 (the "Potts Note").  Interest accrued on the outstanding balance through
1999 at a simple interest rate of Prime plus one-half percent per annum, and for
2000 and 2001, at the short-term  monthly  "applicable  federal rate"  (commonly
known as the AFR  rate)  based  on  tables  published  by the  Internal  Revenue
Service.  Mr. Potts directly owns 415,799 shares of common stock of the Company,
all of which have been pledged as collateral to secure the Potts Note, including
stock held in the Company's  401(k) plan which amounts to 17,994  shares.  As of
December  31, 2001,  interest on the Potts Note was current and the  outstanding
balance of the Potts Note was $369.

NOTE 20 - Non-Consolidated Affiliates

         During 1999 and 2000 the Company owned a 99% preferred  stock  interest
in DHI.  Effective  December 31, 2000, DHI was  liquidated  pursuant to Internal
Revenue  Code  Sections  331 and 336 in a taxable  liquidation.  The  results of
operations and financial position of DHI prior to its liquidation are summarized
below:



-------------------------------------------------------------------- -----------------------------------------------------
Consolidated Statement of Operations                                                     December 31,
-------------------------------------------------------------------- -----------------------------------------------------
                                                                                2000                       1999
-------------------------------------------------------------------- --------------------------- -------------------------
                                                                                                   
Total revenues                                                                $    4,157                 $    40,710
Total expenses                                                                     4,838                      42,653
Net income (loss)                                                                   (681)                     (1,943)
-------------------------------------------------------------------- -----------------------------------------------------

Consolidated Balance Sheet                                                               December 31,
-------------------------------------------------------------------- -----------------------------------------------------
                                                                                2000                       1999
-------------------------------------------------------------------- --------------------------- -------------------------
Total assets                                                                        -                    $    36,822
Total liabilities                                                                   -                          9,075
Total equity                                                                        -                         27,747
-------------------------------------------------------------------- --------------------------- -------------------------


         As a result of the  liquidation  of DHI into the  Company  in  December
2000, at December 31, 2001 the Company owned a 1% limited  partnership  interest
in a partnership which owns a low income housing tax credit multifamily  housing
property located in Texas. During 2001, the Company sold a ninety-eight  percent
limited  partnership  interest in partnership to a director for a purchase price
of  $198,  which  was  equal to its  estimated  fair  value.  By  reason  of the
director's  investment  in the  partnership,  the Company has  guaranteed to the
director  the use of the  low-income  housing  tax credits  associated  with the
property,  proportionate  to his investment,  that are reported  annually to the
Internal Revenue Service.  During 2001, the Company loaned the partnership $232,
and the Company through its subsidiary, Commercial Capital Access One, Inc., has
made a first mortgage loan to the  partnership  secured by the Property,  with a
current unpaid principal balance of $1,961. As the Company does not have control
or exercise significant  influence over the operations of this partnership,  its
investment  and advances of $240 at December 31, 2001 is accounted for using the
cost method.

         The  Company has a 99% limited  partnership  interest in a  partnership
that owns a  commercial  office  building  located in St. Paul,  Minnesota.  The
building is leased pursuant to a triple-net master lease to a single-tenant, and
the  second  mortgage  lender  has a bargain  purchase  option to  purchase  the
building in 2007.  Rental  income  derived from the master lease for the term of
the lease  exactly  covers the  operating  cash  requirements  on the  building,
including the payment of debt  service.  The Company,  through its  consolidated
subsidiary  Commercial  Capital Access One, Inc., has made a first mortgage loan
secured by the commercial office building with an unpaid principal balance as of
December  31, 2001 of $25,105.  As the Company does not have control or exercise
significant influence over the operations of this partnership, its investment of
$11 at December 31, 2001 in such  partnership  is  accounted  for using the cost
method.

NOTE 21 - RESTATEMENT OF FINANCIAL STATEMENTS

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

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



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

                                                                                              
Collateral for collateralized bonds              $   2,404,157      $   2,473,203      $   3,042,158      $   3,122,484
Total investments                                    2,480,533          2,549,579          3,112,908          3,193,234
Total assets                                         2,500,812          2,569,859          3,159,596          3,239,921

Accumulated other comprehensive loss                   (83,872)           (14,825)          (124,589)           (44,263)
Total Shareholders' Equity                             173,063            242,110            157,131            237,456
--------------------------------------------- ------------------ ------------------ ------------------ -----------------





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

------------------------------------------------------- ---------------------------------------------------------------
                                     2001                            2000                            1999
------------------------ ------------------------------ ------------------------------- -------------------------------
                              (as                       (as previously                  (as previously
                           previously    (as restated)     reported)     (as restated)     reported)     (as restated)
                           reported)
                                                                                           

Provision for losses       $   (35,512)    $  (19,672)    $  (34,633)      $  (29,110)    $  (16,154)      $   (9,560)
Net interest margin             12,570         28,410         (3,146)           2,377         48,015           54,609
Impairment charges              (5,114)       (20,954)       (78,516)         (84,039)      (100,876)        (107,470)
------------------------ --------------- -------------- ---------------- -------------- ---------------- --------------


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

                                  EXHIBIT INDEX


Exhibit                                                    Sequentially
                                                           Numbered Page

21.1     List of consolidated entities                           I

23.1     Consent of Deloitte & Touche LLP                       II

                                                                    Exhibit 21.1


                               Dynex Capital, Inc.
                          List of Consolidated Entities
                             As of December 31, 2001


AutoBond Funding Corporation 1997-A
Dynex Commercial Services, Inc.
Dynex Healthcare Capital, Inc.
Dynex Home Loan, Inc.
Dynex Securities, Inc.
Financial Asset Securitization, Inc.
GLS Capital Services, Inc.
         GLS Development, Inc.
SMFC Funding Corporation
MSC I L.P.


Issuer Holding Corp.
         Commercial Capital Access One, Inc.
         Resource Finance Co. One
                  Resource Finance Co. Two
                  ND Holding Co.
         Merit Securities Corporation
         GLS Capital, Inc.
                  GLS Properties, LLC
                  Allegheny Commercial Properties I, LLC
                  Allegheny Income Properties I, LLC
                  Allegheny Special Properties, LLC
         GLS Capital Services - Marlborough, Inc.
         GLS Capital - Cuyahoga, Inc.
                  GLS-Cuyahoga Lien Pool One, Inc.

         SHF Corp.





NOTE:    All companies were incorporated in Virginia except for AutoBond Funding
         Corporation   1997-A  (Nevada)  and  GLS  Properties,   LLC,  Allegheny
         Commercial  Properties I, LLC,  Allegheny Income Properties I, LLC, and
         Allegheny Special Properties, LLC (Pennsylvania).

                                                                    Exhibit 23.1


                          INDEPENDENT AUDITORS' CONSENT





     We consent to the incorporation by reference in Registration Statement Nos.
333-22859, 333-10783, 333-10587 and 333-35769 of Dynex Capital, Inc. on Form S-3
and Registration  Statement No. 333-32663 of Dynex Capital,  Inc. on Form S-8 of
our report  dated  March 5, 2002  (September  16,  2002 as to the effects of the
restatement  discussed in Note 21) (which  expresses an unqualified  opinion and
contains an explanatory  paragraph relating to the restatement discussed in Note
21),  appearing in this Annual Report on Form 10-K/A of Dynex Capital,  Inc. for
the year ended December 31, 2001.


DELOITTE & TOUCHE LLP

Richmond, Virginia
September 16, 2002