DYNEX CAPITAL INC
10-Q, 1997-05-16
REAL ESTATE INVESTMENT TRUSTS
Previous: VANGUARD EQUITY INCOME FUND INC, 497, 1997-05-16
Next: GENISYS RESERVATION SYSTEMS INC, SC 13D/A, 1997-05-16


     


                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q

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

                      For the quarter ended March 31, 1997

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

                          Commission file number 1-9819


                               DYNEX CAPITAL, INC.
                     (formerly Resource Mortgage Capital, Inc.)

               (Exact name of registrant as specified in its charter)




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



      10900 Nuckols Road, 3rd Floor, Glen Allen, Virginia        23060
       (Address of principal executive offices)                 (Zip Code)

                                   (804) 217-5800

                (Registrant's telephone number, including area code)

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



On April 30, 1997, the registrant had 42,422,208  shares of common stock of $.01
value outstanding, which is the registrant's only class of common stock.



<PAGE>
                              
                             

 
<TABLE>
<CAPTION>

                                                           
                                                DYNEX CAPITAL, INC.
                                                     FORM 10-Q

                                                       INDEX



                                                                                                           PAGE

PART I.           FINANCIAL INFORMATION
           <S>                                           <C>                                                <C>
   
         Item 1.  Financial Statements

                           Consolidated Balance Sheets at March 31, 1997 and
                           December 31, 1996...................................................................3

                           Consolidated Statements of Operations for the three months
                           ended March 31, 1997 and 1996.......................................................4

                           Consolidated Statement of Shareholders' Equity for
                           the three months ended March 31, 1997...............................................5

                           Consolidated Statements of Cash Flows for
                           the three months ended March 31, 1997 and 1996......................................6

                           Notes to Unaudited Consolidated Financial
                           Statements................................7

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


PART II.          OTHER INFORMATION

         Item 1.  Legal Proceedings............................................................................30

         Item 2.  Changes in Securities........................................................................30

         Item 3.  Defaults Upon Senior Securities..............................................................30

         Item 4.  Submission of Matters to a Vote of Security Holders..........................................30

         Item 5.  Other Information............................................................................30

         Item 6.  Exhibits and Reports on Form 8-K.............................................................30


         SIGNATURES............................................................................................31

</TABLE>

<PAGE>



PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements

<TABLE>
<CAPTION>
DYNEX CAPITAL, INC.
CONSOLIDATED BALANCE SHEETS
(amounts in thousands except share data)
                                                        March 31,     December 31,
                                                          1997          1996
                                                      ------------  ------------
ASSETS
<S>                                                        <C>          <C>
Investments:
   Portfolio assets:
    Collateral for collateralized bonds               $ 2,498,964   $ 2,702,294
    Mortgage securities                                   911,973       892,037
    Other                                                 118,628        96,236
   Loans held for securitization                          388,077       265,537
                                                      ------------  ------------
                                                        3,917,642     3,956,104

Cash                                                        8,415        11,396
Accrued interest receivable                                 8,643         8,078
Other assets                                               15,166        11,879
                                                      ------------  ------------
                                                      $ 3,949,866   $ 3,987,457
                                                      ============  ============

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES:
Collateralized bonds                                  $ 2,325,372   $ 2,519,708
Repurchase agreements                                     842,167       756,448
Notes payable                                             243,153       177,124
Accrued interest payable                                    3,029         2,717
Other liabilities                                          31,196        27,843
                                                      ------------  ------------
                                                        3,444,917     3,483,840
                                                      ------------  ------------

SHAREHOLDERS' EQUITY:
Preferred stock, par value $.01 per share, 50,000,000 shares authorized:

    9.75% Cumulative Convertible Series A,
       1,499,300 and 1,552,500 issued and                  34,245        35,460
    outstanding, respectively
    9.55% Cumulative Convertible Series B,
       2,106,743 and 2,196,824 issued and                  49,316        51,425
    outstanding, respectively
    9.73% Cumulative Convertible Series C,
 
       1,840,000 issued and outstanding, respectively      52,740        52,740
Common stock, par value $.01 per share, 100,000,000
shares authorized,
   42,053,042 (1) and 20,653,593 issued and                   421           207
   outstanding, respectively
Additional paid-in capital                                301,045       291,637
Net unrealized gain on investments available-for-sale      58,480        64,402
Retained earnings                                           8,702         7,746
                                                      ------------  ------------
                                                          504,949       503,617
                                                      ------------  ------------
                                                      $ 3,949,866   $ 3,987,457
                                                      ============  ============
<FN>
(1)Reflects the two-for-one  common stock split which will be distributed on May 23, 1997.
See notes to unaudited consolidated financial statements.
</FN>
</TABLE>


<PAGE>



<TABLE>
<CAPTION>
DYNEX CAPITAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(amounts in thousands except share data)

                                              Three Months Ended
                                                 March 31,
                                             1997          1996
                                          -----------   ----------
<S>                                              <C>        <C>
 Interest income:
   Collateral for collateralized          $   48,462    $   23,509
   bonds
   Mortgage securities                        19,681        36,537
   Other portfolio assets                      2,362           668
   Loans held for securitization               6,556        11,451
                                          -----------   ----------
                                              77,061        72,165
                                          -----------   ----------

  Interest and related expense:
   Collateralized bonds                       39,352        17,773
   Repurchase agreements                      12,328        33,104
   Notes payable                               3,200         2,508
   Other                                         556           561
   Provision for losses                          995           400
                                          -----------   ----------
                                              56,431        54,346
                                          -----------   ----------

  Net interest margin                         20,630        17,819

  Gain on sale of assets, net of               2,487           201
  associated costs
  Other income                                   412           616
  General and administrative expenses         (5,219)       (5,951)
                                          ===========   ==========
  Net income                              $   18,310    $   12,685
                                          ===========   ==========

  Net income                                  18,310        12,685
  Dividends on preferred stock                (3,687 )      (2,193)
                                          ===========   ==========
  Net income available to common          $   14,623     $  10,492
  shareholders
                                          ===========   ==========

  Net income per common share             $     0.35     $    0.26
                                          ===========   ==========

  Weighted average number of common        41,666,720   40,530,398
  shares outstanding
                                          ===========   ==========

<FN>
See notes to unaudited consolidated financial statements.
</FN>
</TABLE>


<PAGE>


<TABLE>
<CAPTION>

DYNEX CAPITAL, INC.
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
(amounts in thousands except share data)

                                                     
                                                 
                                                                                 
                                                                                Net
                                                            Additional   Unrealized Gain    
                                    Preferred    Common     Paid-in        on Investments     Retained
                                     Stock       Stock       Capital       Available-for       Earnings        Total
                                   --------     -------       --------     --------------      ---------     --------

<S>                                <C>         <C>            <C>              <C>               <C>            <C>     
Balance at December 31, 1996       $139,625    $ 207         $291,637         $   64,402         $ 7,746      $503,617

Net income - three months ended                        
  March 31, 1997                       -           -               -                   -           18,310       18,310
Issuance of common stock               -           2            6,296                  -                -        6,298
Conversion of                       (3,324)        1            3,323                  -                -         -
  preferred stock
Two-for-one stock split                211                       (211)
Change in net
  unrealized gain on                   -          -                -              (5,922)               -        (5,922)
  investments available-for-sale
Dividends on common stock              -          -                -                   -           (13,667)      (13,66)
    at $0.325 per share
Dividends on  preferred stock          -          -                -                   -            (3,687)      (6,687)
                                    --------  ---------     ----------       -----------          ----------    ---------

Balance at March 31, 1997          $136,301   $ 421         $301,045          $   58,480            $ 8,702     $504,949
                                   ========= ========        =========        ============         ==========   =========

<FN>

See notes to unaudited consolidated financial statements.
</FN>
</TABLE>

<PAGE>


<TABLE>
<CAPTION>

DYNEX CAPITAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS                     Three Months Ended
(amounts in thousands)                                        March 31,
                                                       1997             1996
                                                  --------------- ---------------
<S>                                                         <C>          <C>
Operating activities:
  Net income                                        $    14,623      $   10,492
  Adjustments to reconcile net income to net cash

    provided by (used for) operating activities:

   Provision for losses                                     995            400
   Net gain from sale of portfolio assets                (2,487)          (201)
   Amortization and depreciation                          6,101           5,124
   Net change in accrued interest, other                  7,004         (27,275)
 
assets and other liabilities
                                                    -------------    ------------
 
      Net cash provided by (used for)                    26,236         (11,460)
operating activities
                                                   -------------    ------------

Investing activities:
    Collateral for collateralized bonds:
   Fundings of loans subsequently securitized                 -        (608,084)
   Principal payments on collateral                     193,514          67,116
   Net change in funds held by trustees                     751           3,056
                                                    -------------    ------------
                                                        194,265        (537,912)

    Net increase in loans held for securitization      (122,824)       (141,024)

    Purchase of other portfolio assets                  (34,754)             -
    Payments on other portfolio assets                   12,236           2,658
  Purchase of mortgage securities                       (47,407)        (22,606)
  Payments on mortgage securities                        20,094         108,003
  Proceeds from sales of mortgage securities              3,454               -
  Capital  expenditures                                  (1,575)         (1,122)
                                                    -------------    ------------
      Net cash provided by (used for)                    23,489        (592,003)
      investing activities
                                                    -------------    ------------

Financing activities:
  Collateralized bonds:
   Proceeds from issuance of securities                       -         583,023
   Principal payments on securities                    (194,518)        (53,032)
                                                    -------------    ------------
                                                       (194,518)        529,991

 
  Proceeds from borrowings, net                         151,748          69,323
  Proceeds from stock offerings, net                      6,298           1,998
  Dividends paid                                        (16,234)        (11,533)
 
                                                    -------------    ------------
 
      Net cash (used for) provided by                   (52,706)        589,779
      financing activities
                                                   -------------    ------------

Net decrease in cash                                     (2,981)        (13,684)
Cash at beginning of period                              11,396          22,229      
                                                    =============    ============
Cash at end of period                             $       8,415    $      8,545
                                                    =============    ============

Cash paid for interest                            $      53,329    $     52,749
                                                    =============    ============
<FN>
See notes to unaudited consolidated
financial statements.
</FN>
</TABLE>


<PAGE>


DYNEX CAPITAL, INC.
NOTES TO UNAUDITED  CONSOLIDATED FINANCIAL STATEMENTS March 31, 1997 (amounts in
thousands except share data)

NOTE 1--BASIS OF PRESENTATION

The  accompanying  consolidated  financial  statements  have  been  prepared  in
accordance  with the  instructions  to Form 10-Q and do not  include  all of the
information and notes required by generally accepted  accounting  principles for
complete financial statements. The consolidated financial statements include the
accounts of Dynex Capital, Inc. (formerly Resource Mortgage Capital,  Inc.), its
wholly-owned  subsidiaries,  and certain  other  entities.  As used herein,  the
"Company" refers to Dynex Capital, Inc. (Dynex) and each of the entities that is
consolidated  with  Dynex for  financial  reporting  purposes.  A portion of the
Company's  operations are operated by taxable corporations that are consolidated
with Dynex for financial reporting purposes, but are not consolidated for income
tax purposes.  All significant  intercompany balances and transactions have been
eliminated in consolidation.

 
In the opinion of  management,  all material  adjustments,  consisting of normal
recurring  adjustments,  considered  necessary  for a fair  presentation  of the
consolidated  financial statements have been included.  The Consolidated Balance
Sheets at March 31, 1997 and December 31, 1996, the  Consolidated  Statements of
Operations for the three months ended March 31, 1997 and 1996, the  Consolidated
Statement of Shareholders' Equity for the three months ended March 31, 1997, the
Consolidated  Statements of Cash Flows for the three months ended March 31, 1997
and 1996 and related notes to consolidated  financial  statements are unaudited.
Operating  results for the three months ended March 31, 1997 are not necessarily
indicative of the results that may be expected for the year ending  December 31,
1997.  For  further  information,  refer to the audited  consolidated  financial
statements and footnotes  included in the Company's Form 10-K for the year ended
December 31, 1996.
 

Certain amounts for 1996 have been reclassified to conform with the presentation
for 1997.


NOTE 2--NET INCOME PER COMMON SHARE

Net  income  per  common  share  as  shown  on the  consolidated  statements  of
operations  for the three  months  ended  March 31, 1997 and 1996 is primary net
income per common share.  Fully diluted net income per common share basis is not
presented as the dilutive effect of the Preferred  Stock and Stock  Appreciation
Rights was less than 3%. As a result of the  two-for-one  split of the Company's
common stock  discussed in Note 8, the Company's  Preferred Stock is convertible
into two shares of common stock for one share of Preferred Stock.



<PAGE>


NOTE 3--PORTFOLIO ASSETS

The Company has classified  collateral for collateralized bonds and all mortgage
securities as  available-for-sale.  The following table summarizes the Company's
amortized cost basis and fair value of collateral for  collateralized  bonds and
mortgage  securities  held at March 31,  1997 and  December  31,  1996,  and the
related average effective interest rates (calculated  excluding unrealized gains
and losses) for the month ended March 31, 1997 and December 31, 1996:

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------
                                  March 31, 1997               December 31, 1996
- ---------------------------------------------------------------------------------                 
                                              Effective                     Effective
                                Fair Value  Interest  Rate   Fair Value   Interest Rate
- -----------------------------------------------------------------------------------
<S>                              <C>         <C>             <C>             <C>
Collateral for
collateralized bonds:
   Amortized cost           $   2,470,073      7.8%   $   2,668,633         7.9%
   Allowance for losses           (30,707 )                 (31,732)
- -----------------------------------------------------------------------------------
      Amortized cost, net       2,439,366                 2,636,901
   Gross unrealized gains          70,739                    73,696
   Gross unrealized losses        (11,141 )                  (8,303)
- -----------------------------------------------------------------------------------
                            $   2,498,964             $   2,702,294
- -----------------------------------------------------------------------------------

Mortgage securities:
   Adjustable-rate          $     777,173      7.4%   $     780,259         6.9%
mortgage securities
   Fixed-rate mortgage             21,609      9.2%          29,505        10.9%
securities
   Other mortgage                 119,183     17.5%          88,198        16.4%
securities
- -----------------------------------------------------------------------------------
                                  917,965                   897,962
   Allowance for losses            (4,874)                   (4,934)
- -----------------------------------------------------------------------------------
      Amortized cost, net         913,091                   893,028
   Gross unrealized gains          24,002                    23,591
   Gross unrealized losses        (25,120)                  (24,582)
- -----------------------------------------------------------------------------------
                            $     911,973             $     892,037
- -----------------------------------------------------------------------------------
</TABLE>



NOTE 4--GAIN ON SALE OF ASSETS

Mortgage  securities  with an  aggregate  principal  balance of $3,284 were sold
during the three months ended March 31, 1997 for an aggregate  net gain of $170.
The specific  identification  method is used to calculate  the basis of mortgage
investments  sold.  Gain on sale of assets also  includes  premiums  received of
$2,438 on  $400,000  notional  balance of call  options  written  which  expired
unexercised during the first quarter.



<PAGE>



NOTE 5--ADOPTION OF FINANCIAL ACCOUNTING STANDARDS

In January 1997, the Company  adopted the Financial  Accounting  Standards Board
Statement No. 125,  "Accounting for Transfers and Servicing of Financial  Assets
and  Extinguishments  of  Liabilities"  (FAS  No.  125).  FAS No.  125  provides
accounting  and  reporting  standards  for  transfers and servicing of financial
assets and  extinguishments of liabilities based on consistent  application of a
financial  components  approach that focuses on control of the respective assets
and liabilities.  It distinguishes  transfers of financial assets that are sales
from  transfers  that are  secured  borrowings.  FAS No.  125 is  effective  for
transfers and servicing of financial assets and  extinguishments  of liabilities
occurring  after  December 31,  1996.  The impact of adopting FAS No 125 did not
result in a material change to the Company's  financial  position and results of
operations.

NOTE 6 -- OTHER MATTERS

 
During the period from March 12, 1997 through March 31,1997,  the Company issued
84,000 shares of its common  stock,  adjusted for the  two-for-one  stock split,
pursuant to a  registration  statement  filed with the  Securities  and Exchange
Commission.  The net proceeds from the issuance were  approximately  $1,256. The
Company  also  issued  376,314  shares of its  common  stock,  adjusted  for the
two-for-one stock split,  pursuant to its dividend  reinvestment program for net
proceeds of $5,057.
 


NOTE 7- CHANGE OF COMPANY NAME

Effective  April 25,  1997,  the  Company  changed its name from  Resource  
Mortgage Capital, Inc. to Dynex Capital, Inc.


NOTE 8 -- SUBSEQUENT EVENTS

 
At the annual meeting of shareholders,  held on April 24, 1997, the shareholders
approved an amendment to the Articles of  Incorporation  to effect a two-for-one
split of the  issued and  outstanding  shares of the  Company's  $0.01 par value
common stock to holders of record on May 5, 1997 and also to increase the number
of authorized  shares of common stock to 100,000,000.  As a result of the split,
approximately 21.2 million additional shares were issued.  All references in 
the accompanying  financial  statements to the number of shares for 1997 have 
been restated to reflect the stock split. All references in the accompanying 
financial statements to the per share amounts for 1996 and 1997 have also been 
restated to reflect the stock split.
 








<PAGE>


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

Summary

   Dynex  Capital,  Inc.  (the  "Company")  is a mortgage and  consumer  finance
company which uses its loan production  operations to create investments for its
portfolio.  Currently,  the Company's primary loan production operations include
the  origination  of mortgage loans secured by  multi-family  properties and the
origination of loans secured by  manufactured  homes.  During the first quarter,
the  Company  expanded  its  production  sources by  including  other  financial
products,  such as  commercial  real estate  loans.  The Company will  generally
securitize the loans funded as collateral for collateralized bonds, limiting its
credit risk and providing long-term financing for its portfolio. The Company has
elected to be treated  as a real  estate  investment  trust  (REIT) for  federal
income tax  purposes  and, as such,  must  distribute  substantially  all of its
taxable  income to  shareholders  and will  generally  not be subject to federal
income tax.

   The  Company's  principal  source of earnings is net  interest  income on its
investment portfolio. The Company's investment portfolio consists principally of
collateral for collateralized bonds,  adjustable-rate  mortgage securities (ARM)
and loans held for securitization.  The Company funds its portfolio  investments
with both  borrowings  and cash  raised  from the  issuance  of equity.  For the
portion  of the  portfolio  investments  funded  with  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 borrowed funds.
The cost of the Company's  borrowings  may be increased or decreased by interest
rate swap, cap or floor agreements. For the portion of the balance sheet that is
funded with  equity,  net  interest  income is primarily a function of the yield
generated from the interest-earning asset.

Business Focus and Strategy

   The  Company's  overall  level of earnings is  dependent  upon (i) the spread
between  interest earned on its investment  portfolio,  and the cost of borrowed
funds to finance those assets; and (ii) the aggregate amount of interest-earning
assets that the Company has on its balance sheet.  The Company strives to create
a diversified  portfolio of investments  that in the aggregate  generates stable
income in a variety  of  interest  rate and  prepayment  rate  environments  and
preserves  the capital base of the Company.  In many  instances,  the  Company's
investment  strategy has involved  not only the creation or  acquisition  of the
asset, but also structuring the related  borrowings  through the  securitization
process to create a stable yield profile.

Investment Portfolio Strategies

   The Company  adheres to the  following  business  strategies  in managing its
investment portfolio:

       use of its  loan  origination  capabilities  to  provide  assets  for its
      investment  portfolio,  generally  at  a  lower  effective  cost  than  if
      investments of comparable  risk profiles where  purchased in the secondary
      market;

       securitization of its loan production to provide long-term  financing and
      to reduce the Company's liquidity, interest rate and credit risk for these
      long-term assets;

       utilization of leverage to finance  purchases of loans and investments in
      line with  prudent  capital  allocation  guidelines  which are designed to
      balance the risk in certain assets,  thereby increasing  potential returns
      to shareholders while seeking to protect the Company's equity base;

       structuring  borrowings  to have  interest  rate  adjustment  indices and
      interest rate adjustment  periods that, on an aggregate  basis,  generally
      correspond  (within a range of one to six  months)  to the  interest  rate
      adjustment  indices and interest  rate  adjustment  periods of the related
      asset; and

       utilization  of interest  rate caps,  swaps and similar  instruments  and
      securitization vehicles with such instruments embodied in the structure to
      mitigate the risk of the cost of its variable rate liabilities  increasing
      at a faster rate than the earnings on its assets during a period of rising
      interest rates.

Lending Strategies

   The Company  generally  adheres to the following  business  strategies in its
lending operations:

     developing  loan  production  capabilities  to  originate  and acquire
     financial assets in order to create attractively priced investments for its
     portfolio,  generally at a lower cost than if investments  with  comparable
     risk profiles were purchased in the secondary market;

     focusing on loan  products  that  maximize the  advantages  of the REIT tax
     election;

     emphasizing direct  relationships  with the borrower and minimize,  to
     the  extent  practical,  the  use  of  origination  intermediaries;   using
     internally  generated  guidelines to underwrite loans for all product types
     and maintain centralized loan pricing;

     performing  the servicing  function for loans on which the Company has
     credit  exposure;  emphasize  the  use of  early  intervention,  aggressive
     collection  and loss  mitigation  techniques  in the  servicing  process to
     manage  and seek to  reduce  delinquencies  and to  minimize  losses in its
     securitized loan pools; and

     vertical integration of the loan origination process by performing the
     sourcing,  underwriting,   funding  and  servicing  of  loans  to  maximize
     efficiency and provide superior customer service.



<PAGE>


<TABLE>
<CAPTION>

                              RESULTS OF OPERATIONS

- -------------------------------------------------------------------------
                                                    Three Months Ended
                                                         March 31,
                                                  -----------------------
(amounts in thousands except per share               1997        1996
information)
                                                  -----------------------
<S>                                                  <C>         <C>
Net interest margin                                $  20,630  $  17,819
Gain on sale of assets, net of associated costs        2,487        201
General and administrative expenses                    5,219      5,951
Net income                                            18,310     12,685
Primary net income per common share (1)                 0.35       0.26

Principal balance of fundings through the            175,146    767,630
  production operations

  Dividends declared per share:
     Common (1)                                   $   0.325   $   0.255
     Series A Preferred                               0.650       0.585
     Series B Preferred                               0.650       0.585
     Series C Preferred                               0.730           -
- ---------------------------------------------------------------------------
<FN>
(1)  Adjusted for two-for-one common stock split.
</FN>
</TABLE>

Three Months Ended March 31, 1997 Compared to Three Months Ended March 31, 1996.
The increase in the Company's  earnings  during the three months ended March 31,
1997 as  compared  to the same  period in 1996 is  primarily  the  result of the
increase in net interest margin. In addition, the increase can also be partially
attributed to the increased  gain on sale of assets and reduction in general and
administrative expenses.

   Net interest  margin for the three  months ended March 31, 1997  increased to
$20.6 million, or 16%, over the $17.8 million for the same period for 1996. This
increase was the result of the increased contribution from the net investment in
collateralized  bonds  issued  during 1996 and the  increase  in other  mortgage
securities  during the past several  quarters.  These  increases  were partially
offset  by  a  decrease  in the contribution from ARM  securities  as a result
of securitizing several of the ARM securities  in  a collateralized bond issued 
in September 1996.

 
   The gain on sale of  assets  increased  to a net $2.5  million  for the three
months ended March 31, 1997,  from $0.2 million for the three months ended March
31,  1996.  The  increase  in the net gain is  primarily  the result of premiums
received of $2.4 million on $400 million  notional  call options  which  expired
unexercised  during the first  quarter.  In  addition,  the Company sold certain
investments during the three months ended March 31, 1997, which generated a gain
of $0.2 million.  During the three months ended March 31, 1996,  the Company did
not sell any of its investments.
 

   General and administrative  expenses decreased $0.7 million,  or 12%, to $5.2
million for the three months ended March 31, 1997 as compared to the same period
for 1996.  The decrease is a result of the sale of  single-family  operations on
May  13,  1996  offset  partially  by  the  growth  in  the  current  production
operations.  General and administrative expenses should increase on a quarter by
quarter  basis  during 1997 as the  Company  continues  to build its  production
infrastructure.

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


<PAGE>


<TABLE>
<CAPTION>

      
                    Average Balances and Effective Interest Rates

- ---------------------------------------------------------------------------------------
                                                Three Months Ended March 31,
                                     --------------------------------------------------
(amounts in thousands)                         1997                     1996
                                     ------------------------- ------------------------
                                        Average   Effective      Average    Effective
                                       Balance       Rate        Balance      Rate
                                     ------------------------- ------------------------
<S>                                      <C>           <C>            <C>      <C>
   Interest-earning assets : (1)
    Collateral for collateralized      2,500,179     7.75 %    $ 1,079,600    8.71 %                            
    bonds (2) (3)
    Adjustable-rate mortgage             774,059     7.36        1,987,569    6.83
    securities
    Fixed-rate mortgage securities        27,231     9.22           39,855    9.68
    Other mortgage securities            111,575    17.22           62,418   10.63
    Other portfolio assets                99,010     9.54           25,680   10.43
    Loans held for securitization        310,424     8.45          551,227    8.30
                                      ------------  -------      ----------- -------
           Total interest-earning      3,822,478     8.06 %    $ 3,746,349    7.70 %    
                                     =============  =======    ============= =======

 Interest-bearing liabilities:
      Collateralized bonds (3)         2,382,985     6.43 %    $ 1,028,572    6.57 %                  
      Repurchase agreements:
          Adjustable-rate mortgage       718,665     6.15        1,917,513    5.65
          securities
          Fixed-rate mortgage             26,471     5.72           25,528    5.77
          securities
          Other mortgage securities       10,428     5.83            7,382    5.74
          Loans held for                  31,561     5.95          362,231    6.10
          securitization
     Notes payable:
          Other portfolio assets          13,776     7.93              547    5.85
          Loans held for                 156,740     5.11           84,027    6.03
          securitization
                                     =============  ======    ============= =======
            Total interest-bearing     3,340,626     6.30 %    $ 3,425,800    5.99 %                          
            liabilities
                                     =============   =======   ============= =======
  
 Net interest spread on all investments              1.76 %                   1.71 %
                                                    =======                  =======
 Net yield on average                                2.56 %                   2.23 %
 interest-earning assets
                                                    =======                  =======
 --------------------------------------------------------------------------------------

<FN>
(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 $2,285 and
     $3,168  for the  three  months  ended  March 31,  1997 and March 31,  1996,
     respectively.
(3)  Effective   rates   are   calculated    excluding    non-interest   related
     collateralized bond expenses and provision for credit losses.
</FN>
</TABLE>


   The slight  increase in net interest  spread for the three months ended March
31,  1997  relative to the same  period in 1996 is  primarily  the result of the
increased  spread on the other  mortgage  securities  and to a lesser extent ARM
securities,  offset by a decrease  in the net spread on both net  investment  in
collateralized  bonds  (defined  as  collateral  for  collateralized  bonds less
collateralized bonds) and other portfolio assets. The Company's overall yield on
interest-earning  assets increased to 8.06% for the three months ended March 31,
1997 from 7.70% for the same  period in 1996.  The  weighted  average  borrowing
costs also  increased  to 6.30% for the three  months  ended March 31, 1997 from
5.99% for the three months ended March 31, 1996.  During the first part of 1996,
the net  interest  spread  temporarily  benefited  by the  declining  short-term
interest  rate  environment,  which had the  impact of  reducing  the  Company's
borrowing   costs   faster  than  it  reduced   the  yields  on  the   Company's
interest-earning  assets. After remaining fairly stable during most of the first
quarter 1997, short-term interest rates rose by approximately 25 basis points at
the end of the quarter.

   Individually,  the net interest spread on  collateralized  bonds decreased 82
basis  points,  from 214 basis points for the three months ended March 31, 1996,
to 132 basis points for the three months ended March 31, 1997.  This decline was
primarily due to the securitization of lower coupon  collateral,  principally A+
quality  single-family  mortgage  loans.  In  addition,  the  spread  on the net
investment in collateralized  bonds decreased due to higher premium amortization
during the first quarter 1997 due to higher prepayments. The net interest spread
on ARM securities  increased 3 basis points, from 118 basis points for the three
months ended March 31, 1996, to 121 basis points during the same period in 1997.
The net interest  spread on other mortgage  securities  increased to 1,139 basis
points for the three  months  ended March 31, 1997 from 489 basis points for the
three months ended March 31, 1996.  This  increase is due to the purchase of $38
million of residual trusts during the three months ended March 31, 1997. The net
interest spread on other portfolio assets  decreased 297 basis points,  from 458
basis points from the three months ended March 31, 1996, to 161 basis points for
the three months ended March 31, 1997.  This decrease in net interest  spread is
due to the  inclusion in 1997 of the $38 million note  receivable  from the 1996
sale of the Company's  single-family  operations which has a 6.5% fixed interest
rate,  plus higher  borrowing  costs  associated  with the Company's  model home
purchase and lending business.

                                PORTFOLIO RESULTS

   The core of the  earnings  is  derived  from its  investment  portfolio.  The
Company's investment strategy is to create a diversified portfolio of securities
that in the aggregate  generate  stable income in a variety of interest rate and
prepayment rate environments and preserves the capital base of the Company.  The
Company has pursued its strategy of concentrating  on its production  activities
to create investments with attractive  yields. In many instances,  the Company's
investment  strategy has involved  not only the creation or  acquisition  of the
asset, but also structuring the related  borrowings  through the  securitization
process to create a stable yield profile.

   Approximately $3.2 billion of the Company's  investment portfolio as of March
31, 1997 are  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.  Generally,  during a
period of rising 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,  while the associated  borrowings have
no such limitation. As 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
cost or proceeds of interest rate swap, cap or floor agreements.

Interest Income and Interest-Earning Assets

   The Company's  average  interest-earning  assets were $3.8 billion during the
three  months  ended March 31,  1997,  an  increase  of 2% from $3.7  billion of
average  interest-earning  assets during the same period of 1996. Total interest
income rose 7%, from $72.2  million for the three months ended March 31, 1996 to
$77.1   million   for  the  same   period  of  1997.   Overall,   the  yield  on
interest-earning  assets rose to 8.06% for the three months ended March 31, 1997
from 7.70% for the three  months  ended March 31,  1996,  as the  investment  in
higher   yielding   assets  grew.  On  a  quarter  to  quarter  basis,   average
interest-earning  assets for the quarter ended December,  1996 were $4.3 billion
versus $3.8  billion for the quarter  ended  March 31,  1997.  This  decrease in
average  interest-earnings  assets was the result of higher  prepayments  speeds
during the first  quarter of 1997 in the  investment  portfolio  and the sale of
approximately  $400 million of ARM securities in December  1996.  Total interest
income for the quarter ended  December 31, 1996 was $83.2  million  versus $77.1
million for the quarter ended March 31, 1997.  The decrease was due to the lower
average interest-earning assets. As indicated in the table below, average yields
for these periods were 7.72% and 8.06%, respectively, which were 2.12% and 2.37%
higher  than the  average  daily  London  InterBank  Offered  Rate  (LIBOR)  for
six-month deposits  (six-month LIBOR) during those periods.  The majority 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.  As a result of the six-month LIBOR daily average  increasing  during the
first  quarter  of 1997,  the  Company  expects  that the yield on the ARM loans
underlying the ARM securities and certain  collateral for  collateralized  bonds
will trend upward  during the second and third quarter since the majority of the
ARM  loans   underlying   the  Company's  ARM   securities  and  collateral  for
collateralized  bonds reset generally every six months and on a one-to-two month
lag.

<PAGE>

<TABLE>
<CAPTION>

                               Earning Asset Yield
                                 ($ in millions)

- --------------------- --------------- - ------------ -- -------------- --- ---------------- -----------------
                          Average                                               Daily             Asset
                         Interest-                          Average            Average       Yield versus
                         Earning         Interest           Asset              Month           Six Month 
                         Assets          Income             Yield              LIBOR            LIBOR
- --------------------- --------------- - ------------ -- -------------- --- ---------------- -----------------
   <S>                     <C>             <C>               <C>                 <C>              <C>  
1995, Quarter 1       $    3,406.9    $     60.8            7.14%               6.60%            0.54%
1995, Quarter 2            3,181.4          61.3            7.71%               6.14%            1.57%
1995, Quarter 3            3,450.4          66.8            7.74%               5.89%            1.85%
1995, Quarter 4            3,360.8          64.5            7.67%               5.75%            1.92%
1996, Quarter 1            3,746.3          72.1            7.70%               5.34%            2.36%
1996, Quarter 2            4,164.8          78.3            7.52%               5.64%            1.88%
1996, Quarter 3            4,106.5          78.4            7.64%               5.80%            1.84%
1996, Quarter 4            4,308.6          83.2            7.72%               5.60%            2.12%
1997, Quarter 1            3,822.5          77.1            8.06%               5.69%            2.37%
- --------------------- --- ----------- -- ----------- -- -------------- --- ---------------- -----------------
</TABLE>


   The net yield on average  interest-earning  assets increased to 2.56% for the
three months ended March 31, 1997,  compared to 2.25% for the three months ended
December  31,  1996 and 2.23% for the three  months  ended March 31,  1996.  The
increase from the three months ended December 31, 1996 is principally due to the
increase in the spread earned on the interest-earning  assets. The increase from
the three  months  ended March 31, 1996 is due to the  increased  investment  in
higher  yielding  assets.  The net yield  percentages  presented  below  exclude
non-interest  collateralized bonds expenses such as provision for credit losses,
and interest on senior notes payable. For the three months ended March 31, 1997,
if these  expenses  were  included,  the net yield on  average  interest-earning
assets would be 2.16%.
<TABLE>
<CAPTION>

                         Net Yield on Average Interest-Earning Assets
                                 ($ in millions)

- -------------------------- ---------------------- -- -------------------- -- -----------------
                                                         
                                                             Net Yield 
                             Average Interest-             Average Interest-     Net Average
                              Earning Assets                 Earning Assets       Assets (1)
- -------------------------- ---------------------- -- -------------------- -- -----------------
<S>                                <C>                       <C>                 <C>
1995, Quarter 1            $       3,406.9                  1.23%         $      3,259.8
1995, Quarter 2                    3,181.4                  1.60%                3,036.6
1995, Quarter 3                    3,450.4                  1.74%                3,031.5
1995, Quarter 4                    3,360.8                  2.00%                2,800.4
1996, Quarter 1                    3,746.3                  2.23%                2,757.5
1996, Quarter 2                    4,164.8                  2.11%                2,937.9
1996, Quarter 3                    4,106.5                  2.21%                2,734.3
1996, Quarter 4                    4,308.6                  2.25%                2,333.5
1997, Quarter 1                    3,822.5                  2.56%                2,033.9
- -------------------------- -- ------------------- -- -------------------- -- -----------------
<FN>
(1)  Average interest-earning assets less non-recourse collateralized bonds.
</FN>
</TABLE>





<PAGE>


The  average  asset  yield is  reduced  for the  amortization  of premium on the
Company's  investment  portfolio.   By  creating  its  investments  through  its
production  operations,  the Company believes that premium amounts are less than
if the investments were acquired in the market. As indicated in the table below,
premiums on the Company's ARM securities,  fixed-rate  securities and collateral
for collateralized  bonds at March 31, 1997 were $50.2 million, or approximately
1.58% of the aggregate  investment  portfolio  balance.  The mortgage  principal
repayment rate for the Company  (indicated in the table below as "CPR Annualized
Rate") was 29% for the three months ended March 31,  1997.  The Company  expects
that the long-term prepayment speeds will range between 24% and 28%. The CPR for
the first quarter of 1997 is currently within this range and the Company expects
it will remain within this range for the second  quarter of 1997. CPR stands for
"constant  prepayment rate" and is a measure of the annual  prepayment rate on a
pool of loans.

<TABLE>
<CAPTION>

                           Premium Basis and Amortization
                                 ($ in millions)

- ---------------------------------------------------------------------------------------------------------------------
                                                                                       Ending          Amortization
                                                                    CPR              Investment       Expense as a %
                        Net Premium         Amortization        Annualized           Principal           of Average
                        (Discount)            Expense              Rate             Balance (2)           Assets
- ---------------------------------------------------------------------------------------------------------------------
<S>                          <C>              <C>                   <C>                 <C>              <C>                        
1995, Quarter 1       $      26.6        $       1.0                (1)         $     2,454.2            0.12%
1995, Quarter 2              23.7                1.6                (1)               2,432.5            0.21%
1995, Quarter 3              35.3                2.5                (1)               2,705.0            0.30%
1995, Quarter 4              39.3                2.8                (1)               2,772.9            0.33%
1996, Quarter 1              49.3                3.2                30%               3,214.4            0.34%
1996, Quarter 2              56.0                4.0                28%               3,557.7            0.38%
1996, Quarter 3              60.8                2.8                19%               3,808.3            0.28%
1996, Quarter 4              54.1                3.7                24%               3,379.0            0.34%
1997, Quarter 1              50.2                3.8                29%               3,176.9            0.40%
- ---------------------------------------------------------------------------------------------------------------------
<FN>
(1) CPR rates were not available for those periods.
(2) Includes only  collateral  for  collateralized  bonds,  ARM  securities  and fixed-rate securities.
</FN>
</TABLE>




<PAGE>


Interest Expense and Cost of Funds

   The Company's  largest expense is the interest cost on borrowed funds.  Funds
to finance  the  investment  portfolio  are  generally  borrowed  in the form of
collateralized  bonds or  repurchase  agreements,  both of which  are  primarily
indexed to one-month LIBOR.  For the three-month  period ended March 31, 1997 as
compared to the same period in 1996, interest expense increased to $52.6 million
from $51.3 million while the average cost of funds  increased to 6.30%  compared
to 5.99%.  The increased cost of funds for the first quarter of 1997 compared to
the first quarter of 1996 was due primarily to increased  cost of funds for both
other portfolio  assets and ARM securities.  On a quarter to quarter basis,  the
cost of funds rose from 6.16% for the three months ended  December 31, 1996,  to
6.30% for the three months ended March 31, 1997,  which was due primarily to the
increased cost of funds on  collateralized  bonds.  The Company may use interest
rate swaps, caps and financial futures to manage its interest rate risk. The net
cost of these  instruments  is  included  in the cost of funds  table below as a
component of interest expense for the period to which it relates.

<TABLE>
<CAPTION>

                                  Cost of Funds
                                 ($ in millions)

- ----------------------------------------------------------------------------------------
                             Average              Cost             Average
                           Borrowed              Interest          of         One-month
                              Funds              Expense (1)       Funds        LIBOR
- ----------------------------------------------------------------------------------------
<S>                            <C>                <C>             <C>             <C>  
1995, Quarter 1         $     3,058.1       $     50.3           6.58%           6.06%
1995, Quarter 2               2,906.1             48.5           6.68%           6.08%
1995, Quarter 3               3,159.7             51.0           6.46%           5.88%
1995, Quarter 4               3,025.3             47.6           6.30%           5.86%
1996, Quarter 1               3,425.8             51.3           5.99%           5.43%
1996, Quarter 2               3,735.8             56.4           6.04%           5.45%
1996, Quarter 3               3,667.9             55.7           6.07%           5.46%
1996, Quarter 4               3,825.1             59.0           6.16%           5.46%
1997, Quarter 1               3,340.6             52.6           6.30%           5.46%
- ----------------------------------------------------------------------------------------
<FN>
(1) Excludes non-interest  collateralized  bond-related expenses and interest on
non-portfolio related notes payable
</FN>
</TABLE>


Interest Rate Agreements

   As part of its asset/liability  management  process,  the Company enters into
interest  rate  agreements  such as interest  rate caps and swaps and  financial
futures contracts.  These agreements are used to reduce interest rate risk which
arises  from the  lifetime  yield  caps on the ARM  securities,  the  mismatched
repricing of portfolio  investments  versus borrowed funds, and finally,  assets
repricing  on  indices  such as the prime  rate which  differ  from the  related
borrowing  indices.  The agreements are designed to protect the portfolio's cash
flow, and to provide income and capital appreciation to the Company in the event
that short-term interest rates rise quickly.



<PAGE>


The following  table  includes all interest rate  agreements in effect as of the
various quarter ends for asset/liability management of the investment portfolio.
This table  excludes all interest  rate  agreements  in effect for the Company's
production  operations.  Generally,  interest  rate  swaps  and caps are used to
manage the  interest  rate risk  associated  with assets that have  periodic and
annual  interest rate reset  limitations  financed with  borrowings that have no
such limitations. Financial futures contracts and options on futures are used to
lengthen the terms of repurchase agreement  financing,  generally from one month
to three and six months.  Amounts presented are aggregate  notional amounts.  To
the  extent  any of these  agreements  are  terminated,  gains  and  losses  are
generally amortized over the remaining period of the original agreement.
<TABLE>
<CAPTION>

  
                              Instruments Used for Interest Rate Risk Management Purposes (1)
                                                       ($ in millions)

- ---------------------------------------------------------------------------------------------------
                                    Interest         Interest        Financial         Options
Notional Amounts                    Rate Caps       Rate Swaps        Futures        on Futures
- ---------------------------------------------------------------------------------------------------
<S>                                    <C>              <C>              <C>              <C>

1995, Quarter 1                 $     1,475      $       200       $       -      $        -
1995, Quarter 2                       1,475              200             1,000            500
1995, Quarter 3                       1,475              220             1,000            500
1995, Quarter 4                       1,575             1,227            1,000           2,130
1996, Quarter 1                       1,575             1,631            1,000           1,250
1996, Quarter 2                       1,575             1,559             400             880
1996, Quarter 3                       1,499             1,480            1,550             -
1996, Quarter 4                       1,499             1,453              -               -
1997, Quarter 1                       1,499             1,427              -               -
- ---------------------------------------------------------------------------------------------------
<FN>
(1) Excludes all interest rate agreements in effect for the Company's production operations.
</FN>
</TABLE>




<PAGE>


Net Interest Rate Agreement Expense

   The net interest rate agreement expense, or hedging expense,  equals the cost
of the agreements,  net of any benefits received from these agreements.  For the
quarter  ended March 31, 1997,  net hedging  expense  amounted to $2.65  million
versus $2.67 million and $1.63 million for the quarters  ended December 31, 1996
and March 31,  1996,  respectively.  The  increase  in hedging  expense  for the
quarter  ended March 31, 1997  compared to March 31,  1996,  relates to costs on
financial futures used to lengthen  repurchase  agreement  maturities during the
quarter. Such amounts exclude the hedging costs and benefits associated with the
Company's  production  activities  as these  amounts are deferred as  additional
premium or discount on the loans funded and amortized over the life of the loans
as an adjustment to their yield.

<TABLE>
<CAPTION>

                         Net Interest Rate Agreement Expense
                                 ($ in millions)

- ---------------------------------------------------------------------------------------------------
                                                                              Net Expense as
                                                       Net Expense              Percentage of 
                             Net Interest             as Percentage             Average
                            Rate Agreement             of Average               Borrowings 
                                Expense            Assets (annualized)         (annualized)
- ---------------------------------------------------------------------------------------------------
<S>                               <C>                    <C>                        <C>                        
1995, Quarter 1               $ 1.38                     0.160%                     0.180%
1995, Quarter 2                 1.30                     0.163%                     0.179%
1995, Quarter 3                 0.86                     0.100%                     0.109%
1995, Quarter 4                 0.16                     0.018%                     0.020%
1996, Quarter 1                 1.63                     0.174%                     0.191%
1996, Quarter 2                 1.02                     0.100%                     0.110%
1996, Quarter 3                 1.29                     0.126%                     0.141%
1996, Quarter 4                 2.67                     0.248%                     0.280%
1997, Quarter 1                 2.65                     0.277%                     0.317%
- ---------------------------------------------------------------------------------------------------
</TABLE>


Fair Value

   The fair value of the available-for-sale  portion of the Company's investment
portfolio  as of March 31,  1997,  as  measured  by the net  unrealized  gain on
investments  available-for-sale,  was $58.5 million above its cost basis,  which
represents a $44.9 million  improvement  from March 31, 1996. At March 31, 1996,
the fair value of the  available-for-sale  portion of the  Company's  investment
portfolio was above its amortized  cost by $13.6  million.  This increase in the
portfolio's value is primarily  attributable to the increase in the value of the
collateral for collateralized  bonds relative to the collateralized bonds issued
during the last twelve months,  as well as an increase in value of the Company's
ARM  securities due  principally  to the ARM  securities  becoming fully indexed
during 1996.  The portfolio  also benefited from the reduction in amortized cost
basis of its investments through additional provision for losses. The fair value
of the available-for-sale portion of the Company's investment portfolio at March
31, 1997, decreased $5.9 million from the fair value at December 31, 1996, which
was $64.4 million above the amortized  cost of its  investment  portfolio.  This
decrease was primarily  the result of the increase in interest  rates during the
quarter and the increase in prepayment  speeds for the Company's  collateral for
collateralized bonds.



<PAGE>


Credit Exposures

   The  Company   has   historically   securitized   its  loan   production   in
collateralized  bonds or  pass-through  securitization  structures.  With either
structure,  the Company may use  overcollateralization,  subordination,  reserve
funds,  bond  insurance,  mortgage  pool  insurance  or any  combination  of the
foregoing for credit enhancement.  Regardless of the form of credit enhancement,
the  Company  may  retain a limited  portion  of the  direct  credit  risk after
securitization.  This risk can  include  risk of loss  related  to  hazards  not
covered under standard hazard  insurance  policies and credit risks on loans not
covered by standard borrower mortgage insurance, or pool insurance.

   Beginning in 1994,  the Company  issued  pass-through  securities  which used
subordination structures as their form of credit enhancement. The credit risk of
subordinated pass-through securities is concentrated in the subordinated classes
(which may  themselves  partially be credit  enhanced with reserve funds or pool
insurance) of the securities, thus allowing the senior classes of the securities
to receive the higher  credit  rating.  To the extent  credit losses are greater
than  expected (or exceed the  protection  provided by any reserve funds or pool
insurance),  the holders of the subordinated  securities will experience a lower
yield (which may be negative) than expected on their  investments.  At March 31,
1997,  the Company  retained  $18.4  million in  aggregate  principal  amount of
subordinated  securities,  which are  carried at a book  value of $1.7  million,
reflecting such potential credit loss exposure.

   With  collateralized  bond  structures,  the Company also retains credit risk
relative to the amount of overcollateralization required in conjunction with the
bond insurance.  Losses are generally first applied to the overcollateralization
amount,  with any losses in excess of that amount  borne by the bond  insurer or
the holders of the  collateralized  bonds. The Company only incurs credit losses
to the extent that losses are incurred in the repossession, foreclosure and sale
of the  underlying  collateral.  Such losses  generally  equal the excess of the
principal  amount  outstanding,  less  any  proceeds  from  mortgage  or  hazard
insurance,  over the  liquidation  value of the  collateral.  To compensate  the
Company for retaining  this loss  exposure,  the Company  generally  receives an
excess  yield  on  the  collateralized  loans  relative  to  the  yield  on  the
collateralized  bonds. At March 31, 1997, the Company  retained $87.2 million in
aggregate  principal  amount  of  overcollateralization,  and had  reserves,  or
otherwise had provided  coverage on $61.0  million of the potential  credit loss
exposure.  This reserve includes a provision recorded as a result of the sale of
the single-family  operations of approximately $31.0 million for possible losses
on  securitized  single-family  loans where the  Company,  which  performed  the
servicing of such loans prior to the sale,  has retained a portion of the credit
risk on  these  loans.  Also,  as a result  from  the sale of the  single-family
operations,  a $30.3 million loss reimbursement guarantee from Dominion Mortgage
Services, Inc. has been included in the reserves at March 31, 1997.

   The  Company   principally  used  pool  insurance  as  its  means  of  credit
enhancement  for  years  prior  to  1994.  Pool  insurance  has  generally  been
unavailable as a means of credit  enhancement  since the beginning of 1994. Pool
insurance  covered  substantially  all  credit  risk for the  security  with the
exception of fraud in the  origination  or certain  special  hazard risks.  Loss
exposure  due to special  hazards is  generally  limited to an amount equal to a
fixed  percentage of the principal  balance of the pool of mortgage loans at the
time of securitization.  Fraud in the origination  exposure is generally limited
to those loans which  default  within one year of  origination.  The reserve for
potential  losses on these risks was $6.5 million at March 31,  1997,  which the
Company believes represents its maximum exposure from these risks.

   The following table  summarizes the aggregate  principal amount of collateral
for  collateralized  bonds and  pass-through  securities  outstanding  which are
subject to credit  exposure;  the maximum  credit  exposure  held by the Company
represented  by the amount of  overcollateralization  and first loss  securities
owned by the  Company;  the credit  reserves  available  to the Company for such
exposure  through  provision for losses;  indemnifications  or insurance and the
actual credit losses  incurred.  The table  excludes  reserves and losses due to
fraud and special hazard exposure. Additionally, for purposes of this table, the
aggregate  principal  amount of subordinated  securities held by the Company are
included in the Maximum Credit Exposure column, with the difference between this
amount and the carrying amount of these  securities as reported in the Company's
consolidated financial statements included in Credit Reserves.

<PAGE>
<TABLE>
<CAPTION>


                    Credit Reserves and Actual Credit Losses
                                 ($ in millions)

- -----------------------------------------------------------------------------------------------------------------
                                                                                                
                                                                                     Credit       Credit Reserves  
                      Outstanding   Maximum Credit                Actual Credit   Reserves to       to Maximum
                     Loan Balance      Exposure        Credit         Losses     Average Assets   Credit Exposure
- -----------------------------------------------------------------------------------------------------------------
<S>                        <C>        <C>              <C>             <C>           <C>                 <C>             
1995, Quarter 2      $     2,435    $      49.6     $     14.6    $       -           0.46%           29.44%
1995, Quarter 3            2,462           51.3           16.4            -           0.48%           31.97%
1995, Quarter 4            2,504           65.9           18.5            -           0.55%           28.07%
1996, Quarter 1            2,888           79.2           19.3            -           0.52%           24.37%
1996, Quarter 2            3,131          106.7           79.0           1.1          1.90%           74.04%
1996, Quarter 3            3,919          109.5           80.0           2.0          1.95%           73.06%
1996, Quarter 4            3,848          116.0           86.0           2.1          2.00%           74.14%
1997, Quarter 1            3,583          114.0           84.4           2.6          2.21%           74.01%
- -----------------------------------------------------------------------------------------------------------------
</TABLE>


   The following table summarizes the single-family  mortgage loan delinquencies
as a percentage of the  outstanding  loan balance for the total  collateral  for
collateralized bonds and pass-through  securities  outstanding where the Company
has retained a portion of the credit risk either through  holding a subordinated
security or through  overcollateralization.  There were no  delinquencies on any
multi-family  loans where the Company has  retained a portion of the credit risk
either through holding a subordinated security or through overcollateralization.
As of March  31,  1997,  the  Company  believes  that its  credit  reserves  are
sufficient  to  cover  any  losses  which  may  occur  as a  result  of  current
delinquencies presented in the table below.

<TABLE>
<CAPTION>

                                              Delinquency Statistics

- -----------------------------------------------------------------------------------------------------
                               60 to 90 days           90 days and over delinquent
                             days delinquent        (includes REO and foreclosures)        Total
- -----------------------------------------------------------------------------------------------------
<S>                            <C>                               <C>                       <C>  
1995, Quarter 2                 0.54%                           1.24%                     1.78%
1995, Quarter 3                 0.78%                           1.77%                     2.55%
1995, Quarter 4                 2.50%                           3.23%                     5.73%
1996, Quarter 1                 0.90%                           2.95%                     3.85%
1996, Quarter 2                 1.91%                           3.47%                     5.38%
1996, Quarter 3                 0.73%                           3.01%                     3.74%
1996, Quarter 4                 0.88%                           3.40%                     4.28%
1997, Quarter 1                 0.95%                           4.16%                     5.11%
- -----------------------------------------------------------------------------------------------------
</TABLE>



<PAGE>


The following  table  summarizes the credit rating for  investments  held in the
Company's  portfolio  assets.  This table excludes the Company's  other mortgage
securities  (as  the  risk  on  such  securities  is   prepayment-related,   not
credit-related) and other portfolio assets. In preparing the table, the carrying
balances  of the  investments  rated  below A are  net of  credit  reserves  and
discounts.  The average credit rating of the Company's  mortgage  investments at
the end of the first quarter of 1997 was AAA. At March 31, 1997, securities with
a credit  rating of AA or better were $3.2  billion,  or 99.1% of the  Company's
total mortgage  investments compared to 99.1% and 96.5% at December 31, 1996 and
March 31,  1996,  respectively.  At the end of the first  quarter  1997,  $469.7
million of all mortgage  investments  were split rated between rating  agencies.
Where  investments  were  split-rated,  for purposes of this table,  the Company
classified such investments based on the higher credit rating.


<TABLE>
<CAPTION>
                       Portfolio Assets by Credit Rating (1)
                                 ($ in millions)

- -------------------- -- ---------- --- ---------- -- ---------- --- ---------- ----------- ----------- --------- -----------
                            AAA            AA        A Carrying     Below A    AAA Percent  AA Percent A Percent Below A
                         Carrying       Carrying        Value       Carrying     of Total    of Total   of Total Percent
                           Value          Value                       Value                                       of Total
- -------------------- -- ---------- --- ---------- -- ---------- --- ---------- ----------- ----------- --------- -----------
<S>                       <C>             <C>           <C>            <C>        <C>         <C>         <C>        <C> 
1996, Quarter 1      $   2,487.3    $    943.1    $    64.2      $    60.6       70.0%       26.5%       1.8%       1.7%
1996, Quarter 2          2,935.2         914.0         63.6           28.7       74.5%       23.2%       1.6%       0.7%
1996, Quarter 3          3,333.3         766.4         17.1           31.1       80.3%       18.5%       0.4%       0.8%
1996, Quarter 4          2,708.4         752.8           -            29.9       77.5%       21.6%        -         0.9%
1997, Quarter 1          2,504.1         739.4           -            29.4       76.5%       22.6%        -         0.9%
- -------------------- -- ---------- --- ---------- -- ---------- --- ---------- ----------- ----------- --------- -----------
<FN>
(1)  Excludes other mortgage securities and other portfolio assets.
</FN>
</TABLE>


Purchase, Securitization and Sale of Portfolio Assets

   During the three  months  ended  March 31,  1997,  the Company  sold  various
portfolio  investments  due  to  favorable  market  conditions.   The  aggregate
principal  amount of  investments  sold during the three  months ended March 31,
1997 was $3.3 million, consisting primarily of other mortgage securities,  which
resulted in gains of $0.2 million.  Also during the three months ended March 31,
1997, the Company  exercised its call right or otherwise  purchased $7.8 million
of ARM  securities,  $1.4 million of fixed-rate  mortgage  securities  and $38.1
million of other mortgage securities.


                              PRODUCTION ACTIVITIES

   Since the sale of its single-family  mortgage operations to Dominion in 1996,
the Company's  primary  production  operations have been focused on multi-family
and manufactured housing lending.  During the first quarter of 1997, the Company
broadened  its  multi-family  lending  capabilities  to include  other  types of
commercial  real  estate  loans  including   commercial   industrial   warehouse
properties.  Future commercial lending efforts may include apartment  properties
which have not  received  low-income  housing tax credits,  assisted  living and
retirement housing,  limited and full service hotels,  urban and suburban office
buildings,  retail shopping strips and centers, other light industrial buildings
and  manufactured  housing parks. The Company has also expanded its manufactured
housing lending during the first quarter of 1997 to include inventory  financing
to manufactured  housing dealers. In addition to these production  sources,  the
Company may also  purchase  single-family  loans on a "bulk"  basis from time to
time and may originate such loans on a retail basis.

   The purpose of the Company's  production  operations is to enhance the return
on  shareholders'  equity (ROE) by earning a favorable net interest spread while
loans are being accumulated for securitization or sale and creating  investments
for its  portfolio  through the  securitization  process at a lower cost than if
such  investments  were  purchased  from third  parties.  The  creation  of such
investments   generally  involves  the  issuance  of  collateralized   bonds  or
pass-through securities collateralized by the loans generated from the Company's
production  activities,  and  the  retention  of  one  or  more  classes  of the
securities or  collateralized  bonds relating to such issuance.  The issuance of
collateralized bonds and pass-through  securities generally limits the Company's
credit and interest rate risk in contrast to retaining loans in its portfolio in
whole-loan form.

   When a  sufficient  volume of loans is  accumulated,  the  Company  generally
securitizes  the  loans  through  the  issuance  of   collateralized   bonds  or
pass-through  securities.   The  Company  believes  that  securitization  is  an
efficient and cost effective way for the Company to (i) reduce capital otherwise
required to own the loans in whole loan form; (ii) limit the Company's  exposure
to credit  risk on the loans;  (iii)  lower the overall  cost of  financing  the
loans; and (iv) depending on the securitization  structure,  limit the Company's
exposure to interest rate and/or valuation risk. As a result of the reduction in
the  availability of mortgage pool insurance,  and the Company's  desire to both
reduce its recourse  borrowings  as a percentage of its overall  borrowings,  as
well  as  the  variability  of  its  earnings,  the  Company  has  utilized  the
collateralized  bond structure for  securitizing  substantially  all of its loan
production since the beginning of 1995.

The  following  table  summarizes  the  production  activity for the three month
periods ended March 31, 1997 and 1996.

<TABLE>
<CAPTION>
                               Production Activity
                                ($ in thousands)

- -------------------------------------------------------------
                               Three Months Ended
                                    March 31,
                               ---------------------------
                                  1997          1996
                               ----------  ---------------
<S>                                  <C>          <C>          
Multi-family                    $   8,063    $      11,121
Commercial                          4,613                -
Manufactured housing               29,240                -
Single-family                      98,144          756,431
Specialty finance                  35,086               78
                                 ========     ============
   Total principal amount of
   fundings through the         $ 175,146    $     767,630
   production operations
                                 ========     ============

Principal amount securitized    $       -    $     595,387
or sold
                                 ========     ============
- -------------------------------------------------------------
</TABLE>

   Manufactured  housing  lending  commenced  during the second quarter of 1996.
Since  commencement,  the  Company  has opened  five  regional  offices in North
Carolina,  Georgia,  Texas,  Michigan and Washington.  As of March 31, 1997, the
Company had $67.1 million in principal balance of manufactured  housing loans in
inventory,  and had  commitments  outstanding  of  approximately  $71.6 million.
Principally all funding volume to date has been obtained  through  relationships
with  manufactured  housing  dealers  and, to a lesser  extent,  through  direct
marketing to consumers.  In the future,  the Company plans to expand its sources
of  origination  to  nearly  all  sources  for  manufactured  housing  loans  by
establishing  relationships with park owners, developers of manufactured housing
communities,  manufacturers of manufactured  homes,  brokers and correspondents.
Once certain volume levels are achieved at a particular region, district offices
may be opened in an effort to further  market  penetration.  The first  district
office is expected to be opened in the third quarter of 1997.

     As of March 31, 1997, the Company had $220.5  million in principal  balance
of multi-family loans held for  securitization.  The Company funded $8.1 million
in  multi-family  loans during the three months ended March 31, 1997 compared to
$60.4 million for the three months ended December 31, 1996 and $11.1 million for
the three months ended March 31, 1996.  The lower  funding  volume for the first
quarter of 1997  compared  to the fourth  quarter of 1996 is due to longer  than
expected lease-up periods and construction delays.  Principally all fundings are
under the Company's lending programs for properties that have been allocated low
income  housing  tax  credits.   As  of  March  31,  1997  commitments  to  fund
multi-family  loans over the next 20 months were  approximately  $516.6 million.
The  Company  expects  that it will  have  funded  volume  sufficient  enough to
securitize  a  portion  of its  multi-family  loans in the  second  half of 1997
through the issuance of collateralized  bonds. The Company will retain a portion
of the credit risk after  securitization  and intends to continue  servicing the
loans.

   As  previously  mentioned,  during  the  first  quarter  of 1997 the  Company
expanded its  production  operations to include  commercial  loans.  The Company
funded  $4.6  million  of  commercial  loans  during  the first  quarter.  These
commercial loans will be securitized with the Company's multi-family production.

     Included in the first quarter  specialty finance fundings are $33.1 million
of model homes  purchased  from home builders which were  simultaneously  leased
back to the builders. The terms of these leases are generally twelve to eighteen
months at lease rates of typically  one-month LIBOR plus a spread. At the end of
each lease,  the Company will sell the home.  As of March 31, 1997,  the Company
had leases on $66.3 million of model homes, and had otherwise provided financing
to home builders for model homes for an additional $13.0 million.

   Additionally,  during the first  quarter of 1997,  the Company  purchased $98
million of single-family  loans through two bulk purchases.  This is compared to
$409  million  purchased  during the first  quarter of 1996.  The  Company  will
continue to  purchase  single-family  loans on a bulk basis to the extent,  upon
securitization,  such purchases would generate a favorable  return on a proforma
basis.


                                   OTHER ITEMS

General and Administrative Expenses

   General  and  administrative  expenses  (G&A  expense)  consist  of  expenses
incurred in conducting  the  Company's  production  activities  and managing the
investment portfolio,  as well as various other corporate expenses.  G&A expense
decreased  for the  three-month  period  ended March 31, 1997 as compared to the
same  period  in  1996  primarily  as a  result  of the  sale  of the  Company's
single-family  mortgage operations during the second quarter of 1996. Offsetting
a portion of this  decrease is the addition of G&A expenses  resulting  from the
current  production  operations.  G&A related to the production  operations will
continue to increase over time as the Company expands its production  activities
with current and new product types.

   The following  table  summarizes the Company's  efficiency,  the ratio of G&A
expense to average  interest-  earning  assets,  and the ratio of G&A expense to
average total equity.

<TABLE>
<CAPTION>
                            Operating Expense Ratios

- ---------------------------------------------------------------------
                                        G&A                G&A
                      G&A         Expense/Average    Expense/Average
                  Efficiency     Interest-Earning     Total Equity
                   Ratio (1)          Assets               (2)
                                   (Annualized)       (Annualized)
- ---------------------------------------------------------------------
<S>                  <C>               <C>                <C>  
1995, Quarter 1      7.26%             0.52%              6.48%
1995, Quarter 2      7.07%             0.54%              6.13%
1995, Quarter 3      6.68%             0.51%              5.71%
1995, Quarter 4      7.51%             0.59%              5.50%
1996, Quarter 1      8.25%             0.64%              6.53%
1996, Quarter 2      6.77%             0.51%              5.60%
1996, Quarter 3      5.67%             0.43%              4.60%
1996, Quarter 4      6.09%             0.47%              4.57%
1997, Quarter 1      6.77%             0.55%              4.65%
- ---------------------------------------------------------------------
<FN>
(1)  G&A expense as a percentage of interest income.
(2)  Average total equity excludes net unrealized gain (loss) on investments
     available-for-sale.
 </FN>
</TABLE>

Net Income and Return on Equity

   Net income  increased from $12.7 million for the three months ended March 31,
1996 to $18.3  million  for the three  months  ended March 31,  1997.  Return on
common equity  (excluding the impact of the net  unrealized  gain on investments
available-for-sale)  also increased from 15.12% for the three months ended March
31, 1996 to 18.82% for the three months  ended March 31,  1997.  The majority of
the  increase  in both the net  income  and the  return on common  equity is due
mostly to the increased  net interest  margin  related to an increased  level of
interest-earning  assets  and,  to a  lesser  extent,  the  increase  in the net
interest spread on interest-earning assets.

<TABLE>
<CAPTION>

                                              Components of Return on Equity

- --------------------------------------------------------------------------------------------------------------------------
                                                  Gains and        G&A          Preferred
                  Net Interest     Provision        Other         Expense/      Dividend/      Return on
                     Margin/      for Losses       Income        Average        Average        Average        Net Income
                     Average    /Average Common   /Average       Common         Common          Common      Available to
                  Common Equity     Equity      Common Equity     Equity        Equity           Equity       Common
                  (annualized)   (annualized)   (annualized)    (annualized)   (annualized)  (annualized)   Shareholders
- ----------------------------------------------------------------------------------------------------------------------------
<S>                    <C>             <C>            <C>           <C>                            <C>        <C>       
1995, Quarter 1      11.17%          0.31%          5.30%         6.48%            N/A           9.68%      $    6,596
1995, Quarter 2      13.91%          0.37%          4.64%         6.36%            N/A          11.81%           8,041
1995, Quarter 3      19.19%          1.72%          3.85%         6.45%           1.33%         13.53%          10,128
1995, Quarter 4      21.99%          1.82%          4.68%         7.22%           2.67%         14.96%          12,145
1996, Quarter 1      26.26%          0.58%          1.18%         8.58%           3.16%         15.12%          10,492
1996, Quarter 2      25.59%          0.55%         17.67%         7.26%           3.00%         32.45%          23,704
1996, Quarter 3      26.56%          1.20%          2.67%         5.93%           2.93%         19.17%          14,363
1996, Quarter 4      28.26%          1.87%          4.24%         6.75%           4.57%         19.31%          14,480
1997, Quarter 1      27.85%          1.28%          3.73%         6.72%           4.76%         18.82%          14,623
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>

Dividends and Taxable Income

   The Company and its qualified REIT subsidiaries  (collectively  "Dynex REIT")
have elected to be treated as a real estate  investment trust for federal income
tax purposes.  The REIT  provisions  of the Internal  Revenue Code require Dynex
REIT to  distribute to  shareholders  substantially  all of its taxable  income,
thereby  restricting  its  ability to retain  earnings.  The  Company  may issue
additional  common stock,  preferred stock or other  securities in the future in
order to fund  growth in its  operations,  growth in its  portfolio  of mortgage
investments, or for other purposes.

   The Company  intends to declare and pay out as dividends  100% of its taxable
income  over time.  The  Company's  current  practice  is to  declare  quarterly
dividends  per share.  Generally,  the  Company  strives to declare a  quarterly
dividend per share which,  in conjunction  with the other  quarterly  dividends,
will  result in the  distribution  of most or all of the taxable  income  earned
during the calendar year. At the time of the dividend announcement, however, the
total  level of taxable  income for the quarter is  unknown.  Additionally,  the
Company has considerations  other than the desire to pay out most of its taxable
earnings, which may take precedence when determining the level of dividends.


<PAGE>
<TABLE>
<CAPTION>

                              Dividend Summary
                   ($ in thousands, except per share amounts)
- ---------------------------------------------------------------------------------------------
                              Taxable Net
                               Income         Income    Dividend
                              Available to
                                Common             
- ---------------------------------------------------------------------------------------------
<S>                          <C>             <C>         <C>          <C>         <C>         
1995, Quarter 1      $     5,070      $   0.126    $   0.180       144%      $   1,507
1995, Quarter 2            5,577          0.139        0.200       143%           (956)
1995, Quarter 3            11,223         0.279        0.220        79%           1,410
1995, Quarter 4            13,176         0.325        0.240        74%           4,882
1996, Quarter 1            12,719         0.314        0.255        81%           7,249
1996, Quarter 2            13,359         0.328        0.275        84%           9,376
1996, Quarter 3            13,973         0.341        0.293        86%          11,194
1996, Quarter 4            8,831          0.214        0.310       145%           5,672
1997, Quarter 1            23,849         0.572        0.325        57%          15,854
- ---------------------------------------------------------------------------------------------
<FN>
(1)   Adjusted for two-for-one common stock split.
</FN>
</TABLE>

   Taxable  income  differs  from the  financial  statement  net income which is
determined in accordance with generally accepted  accounting  principles (GAAP).
For the three months ended March 31, 1997,  the Company's  taxable  earnings per
share of $0.572 were higher than the  Company's  declared  dividend per share of
$0.325.  The majority of the difference  was caused by GAAP and tax  differences
related to the sale of the single-family operations.  For tax purposes, the sale
is accounted  for on an  installment  sale basis with annual  taxable  income of
approximately  $10 million  from 1996  through  2001.  Cumulative  undistributed
taxable  income  represents  timing  differences  in the amounts  earned for tax
purposes versus the amounts distributed. Such amounts can be distributed for tax
purposes in the subsequent year as a portion of the normal  quarterly  dividend.
Such amounts also include  certain  estimates of taxable  income until such time
the company files its federal income tax returns for each year.


                         LIQUIDITY AND CAPITAL RESOURCES

   The  Company  has  various  sources of cash flow upon which it relies for its
working capital needs.  Sources of cash flow from operations  include  primarily
the return of principal  on its  portfolio  of  investments  and the issuance of
collateralized  bonds. Other borrowings provide the Company with additional cash
flow in the  event  that  it is  necessary.  Historically,  these  sources  have
provided  sufficient  liquidity  for the  conduct of the  Company's  operations.
However,  if a  significant  decline  in  the  market  value  of  the  Company's
investment  portfolio should occur, the Company's available liquidity from these
other  borrowings may be reduced.  As a result of such a reduction in liquidity,
the  Company  may be forced to sell  certain  investments  in order to  maintain
liquidity.  If  required,  these  sales  could be made at prices  lower than the
carrying value of such assets, which could result in losses.

     In order to grow its equity base, the Company may issue additional capital
 stock.  Management  strives to issue such additional shares when it
believes existing shareholders are likely to benefit from such offerings through
higher  earnings  and  dividends  per  share  than as  compared  to the level of
earnings and dividends the Company would likely generate without such offerings.

   The Company borrows funds on a short-term  basis to support the  accumulation
of loans prior to the sale of such loans or the issuance of collateralized bonds
and mortgage- or  asset-backed  securities.  These  borrowings may bear fixed or
variable interest rates, may require additional collateral in the event that the
value of the existing collateral declines,  and may be due on demand or upon the
occurrence of certain  events.  If borrowing costs are higher than the yields on
the assets  financed with such funds,  the Company's  ability to acquire or fund
additional  assets may be  substantially  reduced and it may experience  losses.
These  short-term  borrowings  consist  of the  Company's  lines of  credit  and
repurchase agreements. These borrowings are paid down as the Company securitizes
or sells loans.

   A  substantial  portion of the assets of the  Company  are  pledged to secure
indebtedness  incurred by the  Company.  Accordingly,  those assets would not be
available for  distribution to any general  creditors or the stockholders of the
Company in the event of the Company's liquidation, except to the extent that the
value of such assets exceeds the amount of the indebtedness they secure.

Lines of Credit

   At March 31, 1997, the Company has three credit  facilities  aggregating $500
million to finance loan fundings and for working capital  purposes of which $300
million  expires  in 1997  and  $200  million  expires  in  1998.  One of  these
facilities  includes several sublines  aggregating $300 million to serve various
purposes, such as multi-family loan fundings,  working capital, and manufactured
housing  loan  fundings,  which may not,  in the  aggregate,  exceed the overall
facility  commitment  of $150 million at any time.  Working  capital  borrowings
under this facility are limited to $30 million.  The Company  expects that these
credit facilities will be renewed, if necessary,  at their respective expiration
dates,  although there can be no assurance of such renewal.  The lines of credit
contain certain financial  covenants which the Company met as of March 31, 1997.
However,  changes in asset levels or results of  operations  could result in the
violation of one or more covenants in the future.

Repurchase Agreements

   The  Company   finances  the  majority  of  its  portfolio   assets   through
collateralized  bonds  and  repurchase  agreements.   Collateralized  bonds  are
non-recourse  to the Company.  Repurchase  agreements  allow the Company to sell
portfolio  assets for cash together with a simultaneous  agreement to repurchase
the same portfolio  assets on a specified date for a price which is equal to the
original sales price plus an interest component.  At March 31, 1997, the Company
had outstanding obligations of $1.1 billion under such repurchase agreements. As
of March 31,  1997,  $350  million of various  classes of  collateralized  bonds
issued by the Company have been retained by the Company and have been pledged as
security for $365 million of  repurchase  agreements.  For  financial  statement
presentation  purposes,  the Company  classified  the $365 million of repurchase
agreements,   secured  by   collateralized   bonds,  as   collateralized   bonds
outstanding.  The  remainder of the  repurchase  agreements  were secured by ARM
securities -- $716.3 million,  fixed-rate  securities -- $20.5 million and other
mortgage securities -- $9.7 million.

   Increases in either  short-term  interest  rates or long-term  interest rates
could negatively impact the valuation of these mortgage securities and may limit
the  Company's  borrowing  ability or cause various  lenders to initiate  margin
calls. Additionally, certain of the Company's ARM securities are AAA or AA rated
classes that are  subordinate  to related AAA rated classes from the same series
of securities.  Such AAA or AA rated classes have less liquidity than securities
that are not subordinated and the value of such classes is more dependent on the
credit rating of the related insurer or the credit performance of the underlying
mortgage loans.  In instances of a downgrade of an insurer or the  deterioration
of the credit quality of the underlying mortgage collateral,  the Company may be
required to sell certain  portfolio  assets in order to maintain  liquidity.  If
required,  these sales could be made at prices lower than the carrying  value of
the assets, which could result in losses.

   In addition to the lines of credit, the Company also may finance a portion of
its loans held for securitization  with repurchase  agreements on an uncommitted
basis. At March 31, 1997, the Company had $95.7 million outstanding  obligations
under such repurchase agreements.

   To reduce the Company's  exposure to changes in short-term  interest rates on
its  repurchase  agreements,  the  Company  may  lengthen  the  duration  of its
repurchase  agreements  secured by mortgage  securities by entering into certain
futures and/or option  contracts.  As of March 31, 1997, the Company had no such
financial futures or option contracts outstanding.  During the quarter, however,
the Company settled several such positions,  which have effectively extended the
duration of approximately $500 million notional amount of repurchases agreements
through the first half of 1998.

   Potential  immediate  sources  of  liquidity  for the  Company  include  cash
balances and unused availability on the credit facilities described above.

<TABLE>
<CAPTION>
                                    Potential Immediate Sources of Liquidity
                                          ($ in millions)

- --------------------------------------------------------------------------------------------------------------------
                                                                                       Potential Immediate Sources
                                         Estimated Unused           Potential            of Liquidity as a % of
                                        Borrowing Capacity     Immediate Sources of      Recourse Borrowings (1)
                       Cash Balance                                 Liquidity
- --------------------------------------------------------------------------------------------------------------------
<S>                          <C>              <C>                    <C>                           <C>  
1996, Quarter 1      $       8.5      $         32.6         $          41.1                      1.79%
1996, Quarter 2             20.9               102.8                   123.7                      6.56%
1996, Quarter 3             13.8               118.7                   132.5                     10.13%
1996, Quarter 4             11.4               131.8                   143.2                     10.16%
1997, Quarter 1              8.4               139.9                   148.3                     10.26%
- --------------------------------------------------------------------------------------------------------------------
<FN>
(1)   Excludes borrowings, such as collateralized bonds, that are non-recourse to the Company.
</FN>
</TABLE>


Unsecured Borrowings

   The Company issued two series of unsecured notes payable totaling $50 million
in 1994.  The  proceeds  from  this  issuance  were used for  general  corporate
purposes.  These notes payable have an outstanding  balance at March 31, 1997 of
$44 million. The first principal repayment on one of the series of notes payable
was due October 1995 and annually  thereafter,  with quarterly interest payments
due.  Principal  repayment on the second note payable is  contracted to begin in
October  1998.  The notes mature  between 1999 and 2001 and bear fixed  interest
rates of 9.56% and 10.03%,  respectively.  The note  agreements  contain certain
financial covenants which the Company met as of March 31, 1997. However, changes
in asset levels or results of operations could result in the violation of one or
more  covenants in the future.  The Company also has various  acquisition  notes
payable totaling $2.0 million at March 31, 1997.

                           FORWARD-LOOKING STATEMENTS

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

   Factors that may causes 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  consumer  demand  for
manufactured housing, multi-family housing and other products which it finances.
A material  decline in demand for these  goods and  services  would  result in a
reduction in the volume of loans originated by the Company. 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  relies on various  credit  facilities  and
repurchase  agreements  with certain  investment  banking firms to help meet the
Company's   short-term  funding  needs.  The  Company  believes  that  as  these
agreements  expire,  they will  continue to be  available  or will be able to be
replaced;  however  no  assurance  can be given as to such  availability  or the
prospective terms and conditions of such agreements or replacements.

     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
originated  by the Company are  fixed-rate.  The  profitability  of a particular
securitization  may be reduced if interest rates increase  substantially  before
these loans are securitized.  In addition,  the majority of the investments held
by the  Company  are  variable  rate  collateral  for  collateralized  bonds and
adjustable-rate investments. These investments are financed through non-recourse
long-term  collateralized bonds and recourse short-term  repurchase  agreements.
The net interest spread for these  investments could decrease during a period of
rapidly rising  interest rates,  since the  investments  generally have periodic
interest rate caps and the related borrowing have no such interest rate caps.
   
     Defaults.  Defaults may have an adverse  impact on the Company's  financial
performance,  if actual credit losses differ  materially  from estimates made by
the  Company  at the  time  of  securitization.  The  allowance  for  losses  is
calculated  on  the  basis  of  historical   experience  and  management's  best
estimates. Actual defaults may differ from the Company's estimate as a result of
economic  conditions.  Actual defaults on ARM loans may increase during a rising
interest rate  environment.  The Company believes that its reserves are adequate
for such risks.

   Prepayments.  Prepayments  may  have  an  adverse  impact  on  the  Company's
financial  performance,  if prepayments differ materially from estimates made by
the  Company.  The  prepayment  rate is  calculated  on the basis of  historical
experience and management's best estimates.  Actual rates of prepayment may vary
as a result  of the  prevailing  interest  rate.  Prepayments  are  expected  to
increase during a declining interest rate environment. The Company's exposure to
more  rapid  prepayments  is (i)  the  faster  amortization  of  premium  on the
investments  and (ii) the replacement of investments in its portfolio with lower
yield securities.

   Competition.  The financial services industry is a highly competitive market.
Increased  competition in the market could adversely affect the Company's market
share  within  the  industry  and  hamper  the  Company's  efforts to expand its
production sources.

   Regulatory  Changes.  The Company's  business is subject to federal and state
regulation  which,  among other things  require the Company to maintain  various
licenses and  qualifications  and require  specific  disclosures  to  borrowers.
Changes in existing laws and regulations or in the  interpretation  thereof,  or
the  introduction  of new laws  and  regulations,  could  adversely  affect  the
Company's operation and the performance of the Company's securitized loan pools.

   New  Production  Sources.  The Company  has  expanded  both its  manufactured
housing and  commercial  lending  businesses.  The Company is  incurring or will
incur  expenditures  related  to the  start-up  of  these  businesses,  with  no
guarantee that  production  targets set by the Company will be met or that these
businesses  will be  profitable.  Various  factors such as economic  conditions,
interest rates,  competition  and the lack of the Company's prior  experience in
these businesses could all impact these new production sources.


<PAGE>



PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

            On March  20,  1997,  American  Model  Homes  ("Plaintiff")  filed a
            complaint  against  the  Company  in Federal  District  Court in the
            Central  District of  California  alleging  that the Company,  among
            other  things,   misappropriated   Plaintiff's   trade  secrets  and
            confidential   information   in   connection   with  the   Company's
            establishment  of its model home  lending  business.  The  Plaintiff
            seeks injunctive relief and money damages.  The Company believes the
            claims are without  merit and will  vigorously  defend  against such
            claims.

Item 2.  Changes in Securities
            Not applicable

Item 3.  Defaults Upon Senior Securities
            Not applicable

Item 4.  Submission of Matters to a Vote of Security Holders
   None

Item 5.  Other Information
            None

Item 6.  Exhibits and Reports on Form 8-K
<TABLE>
<CAPTION>

      (a)  Exhibits
             <S>         <C>

            3.10    Amendment to Articles of  Incorporation, effective  April 25, 1997 (filed herewith.)

            3.11    Amendment to Articles of  Incorporation, effective May 5, 1997 (filed herewith.)

            10.10   Directors   Stock   Appreciation Rights  Plan  (filed  herewith.)

            10.11   1992 Stock Incentive Plan as amended (filed herewith.)
</TABLE>



      (b)Reports on Form 8-K
         Current  Report on Form 8-K filed with the  Commission  on February 27,
         1997,  regarding  the  consolidated  financial  statements  of Resource
         Mortgage  Capital,  Inc. and the independent  auditor's report thereon,
         for the year ended December 31, 1996.



<PAGE>







                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.




                                         DYNEX CAPITAL, INC.


                                       By:/s/ Thomas H. Potts
                                          Thomas H. Potts, President
                                          authorized officer of registrant)




                                          /s/ Lynn K. Geurin
                                          Lynn K. Geurin, Executive Vice
                                          President and Chief Financial Officer
                                          (principal accounting officer)

    Dated:  May 15, 1997







<PAGE>
<TABLE>
<CAPTION>


                                  EXHIBIT INDEX

                                                              Sequentially
Exhibit                                                        Numbered
                                                                  Page
<S>       <C>                                                      <C>

3.10     Amendment to Articles of Incorporation, effective         I
         April 25, 1997

3.11     Amendment to Articles of Incorporation, effective May     II
         5, 1997

10.10    Directors Stock Appreciation Rights Plan                 III

10.11    1992 Stock Incentive Plan as amended                      IV
</TABLE>





     

                                                                    

                              ARTICLES OF AMENDMENT
                                       TO
                            ARTICLES OF INCORPORATION
                                       OF
                         RESOURCE MORTGAGE CAPITAL, INC.

      1.    The name of the corporation is Resource Mortgage Capital, Inc.

      2.    The first  sentence of Article I shall be deleted  and in place  
thereof shall be the following sentence:

            The name of the  corporation  is Dynex  Capital,  Inc.  (the
            "Corporation").

      3. This  amendment  to the Articles of  Incorporation  was proposed by the
Board of Directors and submitted to the  shareholders for approval in accordance
with  Section  13.1-707  of the  Virginia  Stock  Corporation  Act at the annual
meeting on April 24, 1997.

      4. The  designation,  number of  outstanding  shares  and  number of votes
entitled to be cast by each voting  group  entitled  to vote  separately  on the
amendment are as follows:
<TABLE>
<CAPTION>

- ----------------------------------------------------------------------
<S>                               <C>                        <C>
   Designation of
    Voting Group                                  
      Entitled             Number of Shares        Number of Votes
 to Vote Separately         Outstanding           Entitled to be Cast
- ----------------------------------------------------------------------

     Holders of           Common Stock -          Common Stock -
    Common Stock            20,822,465              20,822,465
- ----------------------------------------------------------------------
</TABLE>

      5.  There were  18,759,383  undisputed  votes  cast by the  holders of the
Company's common stock in favor of the amendment and these votes were sufficient
for approval of the amendment.

      6.    The effective date of this amendment is April 25, 1997 at 5:00 p.m.

            IN WITNESS WHEREOF, the undersigned President of the Corporation has
executed these Articles of Amendment on behalf of the Corporation.

Dated:      April 24, 1997                    RESOURCE MORTGAGE CAPITAL, INC.



                                  By:   /S/ Thomas H. Potts
                                        Thomas H. Potts
                                        President





                                                                    Exhibit 3.11

                              ARTICLES OF AMENDMENT
                                       TO
                            ARTICLES OF INCORPORATION
                                       OF
                               DYNEX CAPITAL, INC.

      1.    The name of the corporation is Dynex Capital, Inc.

      2.    The first  sentence of Article III shall be deleted and in place 
            thereof shall be the following sentences:

            The number of shares of Common Stock that the Corporation shall have
            the authority to issue shall be  100,000,000  shares of Common Stock
            with the par value of $.01 each. Each issued and  outstanding  share
            of Common  Stock,  par  value  $.01 per  share,  as of the date this
            amendment  to  the  Articles  of  Incorporation  shall  have  become
            effective,  shall be changed  into two shares of Common  Stock,  par
            value $.01 per share and at the close of business on such date, each
            holder of record of Common Stock,  without further action,  shall be
            and  become  the  holder of one  additional  share for each share of
            Common Stock held of record immediately prior thereto.

      3. This  amendment  to the Articles of  Incorporation  was proposed by the
Board of Directors and submitted to the  shareholders for approval in accordance
with  Section  13.1-707  of the  Virginia  Stock  Corporation  Act at the annual
meeting on April 24, 1997.

      4. The  designation,  number of  outstanding  shares  and  number of votes
entitled to be cast by each voting  group  entitled  to vote  separately  on the
amendment are as follows:

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------
<S>                                <C>                        <C>
 Designation of
    Voting Group                             
      Entitled              Number of Shares          Number of Votes
 to Vote Separately           Outstanding            Entitled to be Cast
- ----------------------------------------------------------------------

     Holders of           Common Stock -          Common Stock -
    Common Stock            20,822,465              20,822,465
- ----------------------------------------------------------------------
</TABLE>

      5.  There were  18,911,262  undisputed  votes  cast by the  holders of the
Company's common stock in favor of the amendment and these votes were sufficient
for approval of the amendment.

      6.    The effective date of this amendment shall be May 5, 1997.

            IN WITNESS WHEREOF, the undersigned President of the Corporation has
executed these Articles of Amendment on behalf of the Corporation.

Dated: April 24, 1997                   RESOURCE MORTGAGE CAPITAL, INC.



                                  By:     /S/ Thomas H. Potts
                                          Thomas H. Potts
                                          President






                                                                  

                         RESOURCE MORTGAGE CAPITAL, INC.

                       1995 DIRECTORS STOCK INCENTIVE PLAN

      SECTION 1. Purpose.  The purpose of this Resource Mortgage Capital,  Inc.,
1995 Directors' Stock Incentive Plan (the "Plan") are to promote the interest of
Resource  Mortgage  Capital,  Inc.  (together  with any successor  thereto,  the
"Company") and its  stockholders by (i) attracting and retaining the services of
experienced and  knowledgeable  directors,  (ii)  encouraging  such directors to
acquire a proprietary  and vested  interest in the growth and performance of the
Company and (iii)  generating  an  increased  incentive  for such  directors  to
contribute to the Company's  future success and  prosperity,  thus enhancing the
value of the Company for the benefit of its  stockholders.  The Plan is intended
to permit the grant of SARs and the award of DERs.

      SECTION 2.  Definitions.  As used in the Plan, the following terms shall
 have the meanings set forth below:

      "Affiliate"  shall  mean (i) any  entity  that,  directly  or  indirectly,
controls  or is  controlled  by the  Company,  and (ii) any  entity in which the
Company has a significant equity interest.

      "Average  Net Worth" shall for any period mean the  arithmetic  average of
the Net Worth of the Company at the  beginning  of such period and at the end of
such period.

      "Average Ten Year Treasury Rate" shall be an the arithmetic average of the
weekly per annum average yield to maturity for actively  traded  marketable U.S.
Treasury fixed rate  securities  (adjusted to constant  maturities of ten years)
published by the Federal Reserve Board.

      "Board" shall mean the Board of Directors of the Company.

      "Code" shall mean the Internal  Revenue Code of 1986, as amended from time
to time.

      "Common  Equivalent  Share" shall mean any Share that would be outstanding
if all  contingent  issuances  of Shares and all other shares  convertible  into
Shares were exercised.

      "Dividend  Equivalent  Right" shall mean any right  granted  under Section
6(c) of the Plan.

      "Eligible Director" shall mean each director of the Company, who is not an
employee of the Company or any of the Company's Affiliates.

      "ERISA" shall mean the Employee Retirement Income Security Act of 1974, as
amended.

      "Exchange Act" shall bean the Securities Exchange Act of 1934, as amended.

      "Fair Market Value" shall mean, on any given date,  the closing price of a
share of Common Stock as reported on the New York Stock Exchange  composite tape
on such  date,  or if the  Common  Stock was not  traded  on the New York  Stock
Exchange on such day,  then on the next  preceding day that the Common Stock was
traded on such exchange, all as reported by such source as the Administrator may
select.

      "Net  Worth"  shall  mean  the  excess  of  the   Company's   assets  over
liabilities,  as determined in accordance  with  generally  accepted  accounting
principles.

      "Participant" shall mean any Eligible Director granted an award under the
Plan.

      "Person" shall mean any individual, corporation, partnership, association,
joint-stock company, trust, unincorporated organization, government or political
sub-division thereof or other entity.

      "Rule  16b-3"  shall  mean  Rule  16b-3  promulgated  by the SEC under the
Exchange Act, or any successor rule or regulation thereto as in effect from time
to time.

      "SAR  Agreement"  shall mean any  written  agreement,  contract,  or other
instrument or document  evidencing any SAR, which may, but need not, be executed
or acknowledged by a Participant.

      "SAR"  means a stock  appreciation  right  that  entitles  the  holder  to
receive,  with respect to each share of Common Stock encompassed by the exercise
of such SAR, the amount  determined  by the  Administrator  and  specified in an
Agreement. In the absence of such a determination,  the holder shall be entitled
to  receive,  with  respect to each  share of Common  Stock  encompassed  by the
exercise  of such  SAR,  the  excess  of the  Fair  Market  Value on the date of
exercise over the Initial Value. References to "SARs" include both Corresponding
SARs  and SARs  granted  independently  of SARs,  unless  the  context  requires
otherwise.

      "SEC" shall mean the Securities and Exchange Commission, or any successor
thereto.

      "Shares" shall mean the common shares of the Company.

      SECTION 3.  Administration.  The Plan shall be administered by the Board.
Subject to the terms of the Plan, the Board shall have the power to interpret 
the provisions and supervise the administration of the Plan.

      SECTION 4. SARs. On May 1, 1995, each Eligible Director,  as of such date,
shall be granted an SAR Award of ten thousand  (10,000)  Shares.  Any individual
who becomes an Eligible Director after May 1, 1995 shall be granted an SAR Award
of ten  thousand  (10,000)  Shares as of the date  such  individual  becomes  an
Eligible  Director.  On May 1, 1996 and on May 1 of each subsequent year through
and including the year 2005, each Eligible  Director,  as of the relevant May 1,
shall be granted an SAR Award to acquire one thousand (1,000) Shares.

      (a)  Exercise Price.  The exercise price per Share under an SAR Award 
shall be the per Share Fair Market Value on the date of the grant of such SAR.

      (b) Dividend  Equivalent  Rights.  Each SAR will accrue, at no cost to the
Participant,  Dividend Equivalent Rights. Dividend Equivalent Rights will accrue
on May 2, 1995 and on each May 1,  excluding  the May 1 on which the  particular
SAR was granted,  (a"DER Award Date") in an amount  determined  by the following
formula:  the number of Shares  subject to the SAR,  including  for this purpose
only the number of Shares subject to Dividend  Equivalent Rights accrued on such
SAR,  will be  multiplied by the Dividend  Excess (as  hereinafter  defined) per
Common  Equivalent  Share and the resulting  product will be divided by the Fair
Market  Value per Share on the DER award Date.  The  "Divided  Excess",  if any,
shall equal the excess of dividends  actually  paid by the Company on Shares and
preferred  shares during the calendar year  preceding the DER Award Date,  which
excess shall not exceed the Company's net income for such  calendar  year,  over
the Benchmark  Earnings (as  hereinafter  defined) for such calendar  year.  The
Benchmark Earnings shall equal the product of the Average Ten Year Treasury Rate
for the  relevant  calendar  year plus one  percentage  point and the  Company's
Average Net Worth during such calendar year.

      (c) Time and Method of  Exercise.  Except as  otherwise  provided  in this
Plan,  each SAR shall be  immediately  exercisable  upon grant and shall  remain
exercisable  until the expiration  date of such SAR. Upon exercise of the SAR, a
number  of  accrued  Dividend  Equivalent  Rights  shall be  deemed to have been
exercised equal to the total number of such accrued Dividend  Equivalent  Rights
on such  exercise date  multiplied by a fraction,  the numerator of which is the
number of Shares  for which the SAR is being  exercised  on such  date,  and the
denominator  of which is the  maximum  number of Shares  for which the SAR could
have been exercised immediately prior to such exercise;  provided, however, that
any fractional  Dividend Equivalent Rights resulting from this calculation shall
not be deemed to have been  exercised.  Each  Dividend  Equivalent  Right  shall
entitle  the SAR holder to receive  one Share upon the deemed  exercise  of such
Right.  Fractional  Dividend  Equivalent  Rights  shall  continue to accrue with
respect to any SAR that has not been totally exercised.  Upon the total exercise
of any SAR,  any  fractional  Dividend  Equivalent  Rights  accrued with respect
thereto shall be canceled.

      (d) Limits on Transfer of SARs.  Each SAR and each DER under any SAR shall
be  exercisable  only by the  Participant,  any  individual who received the SAR
pursuant to a qualified domestic relations order as defined in the Code or Title
I of ERISA (or the rules thereunder), or any guardian or legal representative of
the Participant or any such individual if permissible under applicable law.

      No SAR and no DER under any such SAR may be assigned,  alienated, pledged,
attached, sold or otherwise transferred or encumbered by a Participant otherwise
than  by will or by the  laws of  descent  and  distribution  or  pursuant  to a
qualified  domestic  relations order as defined in the Code or Title I of ERISA,
or the rules thereunder, and any such purported assignment,  alienation, pledge,
attachment,  sale,  transfer  or  encumbrance  shall be void  and  unenforceable
against  the  Company or any  Affiliate;  provided,  that the  designation  of a
beneficiary shall not constitute an assignment,  alienation, pledge, attachment,
sale, transfer or encumbrance.

      (e) Term of SARs.  The  maximum  period  in which an SAR may be  exercised
shall not  exceed  10 years  from the date of grant;  provided,  that  under the
applicable SAR Agreement the SAR may expire within a shorter period.

      (f)  Payment Terms for Exercise of SARs.  The payment of the SAR price and
corresponding DER shall be made in cash.

      (g)  Termination  of Service.  If a  Participant's  service as an Eligible
director is terminated for any reason,  any SAR held by such  Participant  shall
remain  exercisable for 90 days after such  termination,  but in no event beyond
the expiration date of such SAR. Upon the expiration of such 90 day period,  any
unexercised SARs held by such Participant shall be canceled.

      (h)  Shareholder Rights.  No Participant shall have any rights as a
stockholder with respect to shares subject to his SAR.

      SECTION 5. Amendment and  Termination  Except to the extent  prohibited by
applicable law and unless otherwise expressly provided in an SAR Agreement or in
the Plan:

      (a)  Amendments  to  the  Plan.  The  Board  may  amend,  alter,  suspend,
discontinue,   or  terminate  the  Plan;  provided,  that  any  such  amendment,
alteration,  suspension,  discontinuation,  or termination that would materially
impair  the  rights  of  any  Participant  or a  beneficiary  thereof  as to any
outstanding  SAR shall not to that extent be  effective  without the approval of
the  affected   Participant  or   beneficiary;   and  provided   further,   that
notwithstanding  any other  provision of the Plan or any SAR Agreement,  no such
amendment, alteration, suspension, discontinuation, or termination shall be made
that would:

                  (i) permit SARs  encompassing  rights to purchase Shares to be
      granted with per Share  exercise or purchase  prices of less than the Fair
      Market Value of Share on the date of grant thereof; or

                  (iii) otherwise cause the Plan to cease to comply with any tax
      or regulatory  requirement,  including for these  purposes any approval or
      other  requirement  which is a  prerequisite  for  exemptive  relief  from
      Section 16(b) of the Exchange Act.

      (b)  Limitation  on  Amendments.  This Plan shall not be amended more than
once every six months, other than to comport with changed in the Code.

      (c) Correction of Defects,  Omissions and  Inconsistencies.  The Board may
correct any defect,  supply any omission,  or reconcile any inconsistency in the
Plan or any SAR or SAR  Agreement  in the manner and to the extent it shall deem
desirable to carry the Plan into effect.  In the event of a conflict between any
term or provision  contained in SAR or an SAR  Agreement and a term or provision
contained in the Plan,  the  applicable  terms and  conditions of the Plan shall
govern and prevail.

      SECTION 6.  General Provisions.

      (a) No Rights to SAR Awards.  No Person shall have any claim to be granted
any SAR, and there is no obligation for uniformity of treatment of  Participants
or holders or  beneficiaries  of SARs. The terms and conditions of SARs need not
be the same with respect to each recipient.

      (b)  Withholding.  The Company or any  Affiliate is hereby  authorized  to
withhold  from  any  payment  pursuant  to the  exercise  of an SAR or from  any
compensation or other amount owing to a Participant the amount of any applicable
withholding  taxes in respect of the  exercise  of an SAR and to take such other
action  as may be  necessary  in the  opinion  of the  Company  to  satisfy  all
obligations for the payment of such taxes.

      (c) No Limit on Other Compensation Arrangements.  Nothing contained in the
Plan shall prevent the Company or any  Affiliate  from adopting or continuing in
effect other  compensation  arrangements,  and such  arrangements  may be either
generally applicable or applicable only in specific cases.

      (d)  Governing Law.   The validity, construction, and effect of the Plan
and any rules and regulations relating to the Plan shall be determined in 
accordance with the laws of the Commonwealth of Virginia.

      (e) Severability.  If any provision of the Plan or any Award is or becomes
or is deemed to be invalid,  illegal, or unenforceable in any jurisdiction or as
to any  Person  or SAR,  or would  disqualify  the Plan or any SAR under any law
deemed  applicable  by the Board,  such  provision  shall be construed or deemed
amended to  conform  applicable  laws,  or if it cannot be  construed  or deemed
amended  without,  in the  determination of the Board,  materially  altering the
intent of the Plan or the Award,  such  provision  shall be  stricken as to such
jurisdiction, Person or SAR and the remainder of the Plan and any such SAR shall
remain in full force and effect.

      (f) No Trust or Fund Created. Neither the Plan nor any SAR shall create or
be  construed  to  create a trust or  separate  fund of any kind or a  fiduciary
relationship between the Company or any Affiliate and a Participant or any other
Person.  To the extent that any Person acquires a right to receive payments from
the Company or any Affiliate  pursuant to an SAR, such right shall be no greater
than  the  right  of  any  unsecured  general  creditor  of the  Company  or any
Affiliate.

      (g) Headings.  Headings are given to the Sections and  subsections  of the
Plan solely as a convenience to facilitate reference. Such headings shall not be
deemed in any way material or relevant to the construction or  interpretation of
the Plan or any provision thereof.

      SECTION 7.  Effective Date of the Plan.  The Plan shall be effective as of
May 1, 1995.






                                                                  Exhibit 10.11


                         RESOURCE MORTGAGE CAPITAL, INC.

                            1992 STOCK INCENTIVE PLAN


                                  (As Amended)


<PAGE>


                                TABLE OF CONTENTS

                                                                       Page
<TABLE>
<CAPTION>
<S>                   <C>                                              <C>

ARTICLE I         DEFINITIONS.....................................      A-4

ARTICLE II        PURPOSES........................................      A-5

ARTICLE III       ADMINISTRATION..................................      A-5

ARTICLE IV        ELIGIBILITY.....................................      A-6

      4.01        General.........................................      A-6
      4.02        Grants..........................................      A-6

ARTICLE V         STOCK SUBJECT TO GRANTS.........................      A-6

ARTICLE VI        OPTION PRICE....................................      A-7

ARTICLE VII       EXERCISE OF OPTIONS.............................      A-7

      7.01        Maximum Option or SAR Period....................      A-7
      7.02        Nontransferability..............................      A-7
      7.03        Employee Status.................................      A-7

ARTICLE VIII      METHOD OF EXERCISE..............................      A-7

      8.01        Exercise........................................      A-7
      8.02        Payment Terms for Exercise of Options...........      A-8
      8.03        Determination of Payment of Cash and/or
                  Common Stock Upon Exercise of SAR...............      A-8
      8.04        Shareholder Rights..............................      A-8

ARTICLE IX        DIVIDEND EQUIVALENT RIGHTS......................      A-8

      9.01        Dividend Equivalent Rights......................      A-8
      9.02        Time and Method of Exercise.....................      A-8

ARTICLE X         RESTRICTED STOCK................................      A-9

      10.01       Award...........................................      A-9
      10.02       Vesting.........................................      A-9
      10.03       Shareholder Rights..............................      A-9

ARTICLE XI        ADJUSTMENT UPON CHANGE IN
                  COMMON STOCK....................................      A-9

ARTICLE XII       COMPLIANCE WITH LAW AND APPROVAL
                  OF REGULATORY BODIES............................     A-10

ARTICLE XIII      GENERAL PROVISIONS..............................     A-10

      13.01       Effect on Employment............................     A-10
      13.02       Unfunded Plan...................................     A-10
      13.03       Rules of Construction...........................     A-10

ARTICLE XIV       AMENDMENT.......................................     A-10

ARTICLE XV        DURATION OF PLAN................................     A-11

ARTICLE XVI       EFFECTIVE DATE OF PLAN..........................     A-11
</TABLE>


<PAGE>


                         RESOURCE MORTGAGE CAPITAL, INC.
                            1992 STOCK INCENTIVE PLAN
                                  (As Amended)


                                    ARTICLE I
                                   DEFINITIONS

1.01  Administrator means the Committee.

1.02  Affiliate  means any entity in which the Company has a significant  equity
interest, as determined by the Company.

1.03 Agreement means a written agreement  (including any amendment or supplement
thereto)  between  the  Company  and a  Participant  specifying  the  terms  and
conditions of an award of  Restricted  Stock or an Option or SAR granted to such
Participant.

1.04  Average Net Worth means for any period the  arithmetic  average of the Net
Worth of the  Company  at the  beginning  of such  period and at the end of such
period.

1.05  Board means the Board of Directors of the Company.

1.06  Code means the Internal Revenue Code of 1986, and any amendments thereto.

1.07  Committee  means a  committee  of the  Board;  such  Committee  may be the
Compensation  Committee  of the  Board,  a  subcommittee  thereof,  or any other
committee the Board may appoint, and in all events shall consist of at least two
members.

1.08  Common Stock means the Common Stock of the Company.

1.09  Company means Resource Mortgage Capital, Inc., or any successor thereto.

1.10  Corresponding SAR means an SAR that is granted in relation to a particular
Option  and that  can be  exercised  only  upon the  surrender  to the  Company,
unexercised, of that portion of the Option to which the SAR relates.

1.11 DER Accrual Period means any period that begins with the previous DER Award
Date,  or any date  determined  by the  Committee  after the  grant  date of the
related  Option or SAR if there is no previous  DER Award Date,  and ends on the
next DER Award Date.

1.12 DER Award Date means any date determined by the Committee on which Dividend
Equivalent Rights are awarded.

1.13 Dividend Equivalent Right means any right granted under Section 9.01 of the
Plan.

1.14 Fair Market Value means, on any given date, the closing price of a share of
Common Stock as reported on the New York Stock  Exchange  composite tape on such
date,  or if the Common  Stock was not traded on the New York Stock  Exchange on
such day,  then on the next  preceding  day that the Common  Stock was traded on
such exchange, all as reported by such source as the Administrator may select.

1.15 Initial  Value means,  with respect to an SAR, the Fair Market Value of one
share of Common Stock on the date of grant.

1.16 Net Worth means the excess of the  Company's  assets over  liabilities,  as
determined in accordance with generally accepted accounting principles.

1.17 Option means a stock option that  entitles the holder to purchase  from the
Company a stated  number of shares of Common  Stock at the price set forth in an
Agreement.

1.18 Participant means a key employee of the Company or an Affiliate,  including
an employee who is a member of the Board and is selected by the Administrator to
receive a Restricted Stock award, an Option, an SAR, or a combination thereof.

1.19  Plan means the Resource Mortgage Capital, Inc. 1992 Stock Incentive Plan.
      

1.20 Restricted Stock means Common Stock awarded to a Participant  under Article
X. Shares of Common Stock shall cease to be Restricted Stock when, in accordance
with the terms of the applicable Agreement, they become transferable and free of
substantial risks of forfeiture.

1.21 SAR means a stock  appreciation  right that entitles the holder to receive,
with respect to each share of Common Stock  encompassed  by the exercise of such
SAR, the amount  determined by the  Administrator and specified in an Agreement.
In the absence of such a determination, the holder shall be entitled to receive,
with respect to each share of Common Stock  encompassed  by the exercise of such
SAR,  the  excess  of the Fair  Market  Value on the date of  exercise  over the
Initial  Value.  References to "SARs" include both  Corresponding  SARs and SARs
granted independently of Options, unless the context requires otherwise.


                                   ARTICLE II
                                    PURPOSES

2.01 The Plan is  intended  to assist the Company in  recruiting  and  retaining
individuals  with ability and initiative who provide  services to the Company or
an Affiliate by enabling such persons to  participate  in its future success and
to associate their interests with those of the Company and its shareholders. The
Plan is intended to permit the award of shares of Restricted Stock, the grant of
SARs,  the grant of Options  not  qualifying  for special  tax  treatment  under
Section  422 of the  Code and the  award  of  Dividend  Equivalent  Rights.  The
proceeds  received by the Company from the sale of any Common Stock  pursuant to
this Plan shall be used for general corporate purposes.

                                   ARTICLE III
                                 ADMINISTRATION

3.01 The Plan shall be  administered  by the  Administrator.  The  Administrator
shall have  authority to award  Restricted  Stock and to grant  Options (with or
without  Dividend   Equivalent  Rights)  and  SARs  (with  or  without  Dividend
Equivalent Rights) upon such terms (not inconsistent with the provisions of this
Plan) as the  Administrator  may  consider  appropriate.  Such terms may include
conditions (in addition to those  contained in this Plan) on the  exercisability
of all or any part of an Option, an SAR or Dividend  Equivalent Rights or on the
transferability  or  forfeitability  of Restricted Stock. Such conditions may be
based on business  criteria  contemplated  by Section 162(m) of the Code and may
include  earnings per share,  share  price,  revenue  growth,  return on equity,
return  on  assets  or net  assets,  timely  completion  of  specific  projects,
retention or hiring of key employees,  net interest margin, income or net income
(before  or after  taxes),  sales,  operating  income or net  operating  income,
operating margin,  return on operating revenue,  delinquency ratios, credit loss
levels, market share, cash flow, expenses, total shareholders' equity, return on
capital,  return  on  portfolio  assets,  portfolio  growth,  servicing  volume,
production  volume,  total  return  and  dividends.   Notwithstanding  any  such
conditions,  the  Administrator  may, in its discretion,  accelerate the time at
which any Option, SAR or Dividend Equivalent Rights may be exercised or the time
at  which  Restricted  Stock  may  become  transferable  or  nonforfeitable.  In
addition,  the  Administrator  shall have  complete  authority to interpret  all
provisions of this Plan; to prescribe the form of Agreements;  to adopt,  amend,
and rescind rules and regulations  pertaining to the administration of the Plan;
and  to  make  all  other   determinations   necessary  or  advisable   for  the
administration of this Plan. The express grant in the Plan of any specific power
to the  Administrator  shall not be construed as limiting any power or authority
of the  Administrator.  Any decision made, or action taken, by the Administrator
or in  connection  with the  administration  of this  Plan  shall  be final  and
conclusive.  Neither the  Administrator nor any member of the Committee shall be
liable  for  any act  done  in  good  faith  with  respect  to this  Plan or any
Agreement, Option, SAR, Dividend Equivalent Right or Restricted Stock award. All
expenses of administering this Plan shall be borne by the Company.

3.02  Anything in the Plan to the contrary  notwithstanding,  all members of the
Committee  shall be persons  who qualify as  "outside  directors"  as defined in
Section 162 of the Code. The Board may require that all members of the Committee
also be "non-employee  directors" as defined in Rule 16b-3 of the Securities and
Exchange  Commission.  Unless otherwise  provided by the Board, the Compensation
Committee of the Board (or such members of the  Compensation  Committee as shall
constitute  "outside  directors" if all such members do not constitute  "outside
directors") shall constitute the Committee hereunder.


                                   ARTICLE IV
                                   ELIGIBILITY

4.01  General.  Any  employee  of  the  Company  or an  Affiliate  (including  a
corporation  that  becomes  an  Affiliate  after the  adoption  of this Plan) is
eligible  to  participate  in  this  Plan  if the  Administrator,  in  its  sole
discretion,  determines that such person has contributed significantly or can be
expected to contribute  significantly to the profits or growth of the Company or
an Affiliate.  Directors of the Company (whether or not employees of the Company
or an Affiliate) may also be selected to participate in this Plan.

4.02 Grants.  The  Administrator  will  designate  individuals to whom shares of
Restricted Stock are to be awarded and to whom Options (with or without Dividend
Equivalent Rights) and SARs (with or without Dividend  Equivalent Rights) are to
be granted and will specify the number of shares of Common Stock subject to each
award or grant.  An Option may be granted  with or without a related SAR. An SAR
may be granted with or without a related Option.  All shares of Restricted Stock
awarded,  and all Options,  SARs and Dividend  Equivalent Rights granted,  under
this Plan shall be evidenced by Agreements  which shall be subject to applicable
provisions of this Plan and to such other  provisions as the  Administrator  may
adopt.


                                    ARTICLE V
                             STOCK SUBJECT TO GRANTS

5.01  Upon the  award of  shares  of  Restricted  Stock  the  Company  may issue
authorized but unissued  Common Stock.  Upon the exercise of any Option,  SAR or
Dividend  Equivalent  Right,  the Company may deliver to the Participant (or the
Participant's  broker if the  Participant  so directs),  authorized but unissued
Common Stock. The maximum aggregate number of shares of Common Stock that may be
issued pursuant to the exercise of Options,  SARs and Dividend Equivalent Rights
and the award of Restricted Stock under this Plan is 1,200,000.  Anything in the
Plan to the contrary notwithstanding, no Participant, in any fiscal year, may be
awarded grants  hereunder  covering in the aggregate more than 100,000 shares of
Common Stock; provided, however, that shares of Common Stock underlying a tandem
grant  of  Options  and  Corresponding  SARs  shall  be  counted  only  once  in
calculating this limit.  The maximum  aggregate number of shares of Common Stock
that may be issued  under this Plan as a whole,  as well as the per  Participant
limit described in the immediately  preceding sentence hereof,  shall be subject
to adjustment as provided in Article XI. If an Option is terminated, in whole or
in  part,  for  any  reason  other  than  its  exercise  or  the  exercise  of a
Corresponding  SAR, the number of shares of Common Stock allocated to the Option
and any related Dividend Equivalent Rights or portion thereof may be reallocated
to other Options,  SARs,  Dividend Equivalent Rights and Restricted Stock awards
to be granted under this Plan.  Upon the  termination  of an SAR, in whole or in
part,  other than in connection  with its exercise (or the exercise of a related
Option)  for  shares  of Common  Stock,  the  number  of shares of Common  Stock
allocated  to the SAR and any  related  Dividend  Equivalent  Rights or  portion
thereof may be reallocated to other Options,  SARs,  Dividend  Equivalent Rights
and Restricted Stock awards to be granted under this Plan.


                                   ARTICLE VI
                                  OPTION PRICE

6.01 The price per share for Common Stock purchased on the exercise of an Option
shall be determined by the Committee on the date of grant.


                                   ARTICLE VII
                               EXERCISE OF OPTIONS

7.01 Maximum Option or SAR Period.  The maximum period in which an Option or SAR
may be exercised shall be determined by the  Administrator on the date of grant,
but will not exceed 10 years from the date of the grant.

7.02  Nontransferability.  Any Option, SAR or Dividend  Equivalent Right granted
under  this  Plan  shall  be  nontransferable  except  by will or by the laws of
descent and  distribution or as permitted by the Committee.  In the event of any
such transfer, the Option and any Corresponding SAR or Dividend Equivalent Right
that relates to such Option must be transferred to the same person or person(s).
During the  lifetime  of the  Participant  to whom the  Option,  SAR or Dividend
Equivalent Right is granted, the Option, SAR or Dividend Equivalent Right may be
exercised only by the Participant.  No right or interest of a Participant in any
Option, SAR or Dividend Equivalent Right shall be liable for, or subject to, any
lien, obligation, or liability of such Participant.

7.03  Employee  Status.  The terms of any Option or SAR may provide for exercise
within a period following termination of employment. In the event that the terms
of any Option or SAR provide that it may be exercised only during  employment or
continued  service or within a  specified  period of time after  termination  of
employment  or service,  the  Administrator  may decide to what extent leaves of
absence for governmental or military service, illness,  temporary disability, or
other reasons  shall not be deemed  interruptions  of  continuous  employment or
service.


                                  ARTICLE VIII
                               METHOD OF EXERCISE

8.01  Exercise.  Subject to the provisions of Articles VII and XII, an Option or
SAR may be  exercised  in whole at any time or in part from time to time at such
times  and in  compliance  with such  requirements  as the  Administrator  shall
determine.  An Option or SAR  granted  under  this  Plan may be  exercised  with
respect to any number of whole  shares  less than the full  number for which the
Option or SAR could be exercised.  A partial  exercise of an Option or SAR shall
not  affect  the  right to  exercise  the  Option  or SAR  from  time to time in
accordance  with this Plan and the  applicable  Agreement  with  respect  to the
remaining  shares  subject to the Option or related to the SAR.  The exercise of
either an Option or  Corresponding  SAR shall result in the  termination  of the
other to the extent of the number of shares with  respect to which the Option or
Corresponding SAR is exercised.

8.02 Payment  Terms for Exercise of Options.  Unless  otherwise  provided by the
Agreement,  payment  of the  Option  price  shall  be  made  in  cash  or a cash
equivalent acceptable to the Administrator.  If the Agreement provides,  payment
of all or part of the Option price may be made by surrendering  shares of Common
Stock to the  Company.  If Common Stock is used to pay all or part of the Option
price, the shares  surrendered  must have a Fair Market Value  (determined as of
the day preceding the date of exercise)  that is not less than such Option price
or such portion of the Option price paid by surrender of shares.

8.03  Determination of Payment of Cash and/or Common Stock Upon Exercise of SAR.
At the  Administrator's  discretion,  the  amount  payable  as a  result  of the
exercise of an SAR (and any related DERs) may be settled in cash,  Common Stock,
or a  combination  of cash  and  Common  Stock.  No  fractional  share  shall be
deliverable  upon the exercise of an SAR but a cash payment will be made in lieu
thereof.

8.04 Shareholder  Rights.  No Participant shall have any rights as a stockholder
with  respect to shares  subject to his Option or SAR until the date of exercise
of such  Option or SAR and then only to the  extent  shares of Common  Stock are
issued.


                                   ARTICLE IX
                           DIVIDEND EQUIVALENT RIGHTS

9.01 Dividend Equivalent Rights. If provided in an Agreement,  any Option or SAR
granted hereunder will accrue Dividend  Equivalent Rights on each DER Award Date
following  the  grant  of such  Option  or SAR in an  amount  determined  by the
following formula: the number of shares of Common Stock subject to the Option or
SAR  (including for this purpose the number of shares of Common Stock subject to
Dividend  Equivalent  Rights  previously  accrued on such Option or SAR) will be
multiplied by the Dividend Excess (as hereinafter defined) per outstanding share
of Common Stock,  and the  resulting  product will be divided by the Fair Market
Value on the DER Award Date.  The  "Dividend  Excess," if any, for any DER Award
Date shall equal the excess of dividends actually paid on shares of Common Stock
during the DER Accrual Period ending with the DER Award Date, which excess shall
not exceed the Company's net income for such period, over the Benchmark Earnings
(as hereinafter  defined).  The Benchmark  Earnings for any DER Award Date shall
equal the product of (i) the Designated  Yield (as hereinafter  defined) for the
DER Accrual  Period ending with the DER Award Date,  (ii) the Company's  Average
Net Worth during such DER Accrual Period and (iii) a fraction,  the numerator of
which is the number of days in the DER Accrual  Period ending with the DER Award
Date and the  denominator of which is 365. The Designated  Yield shall be set by
the  Committee  on each  DER  Award  Date,  but will  not be less  than 2%.  The
Committee  will  determine if the DERs are to be paid in additional  Options (if
Options were  granted),  in additional  SARs (if SARs were  granted),  in Common
Stock or in cash.

9.02 Time and  Method of  Exercise.  Upon  exercise  of the Option or the SAR, a
number  of  accrued  Dividend  Equivalent  Rights  shall be  deemed to have been
exercised equal to the total number of such accrued Dividend  Equivalent  Rights
as of the end of the month  preceding  the  month of  exercise  multiplied  by a
fraction,  the  numerator  of which is the number of shares of Common  Stock for
which the Option or SAR is being  exercised on such date, and the denominator of
which is the  maximum  number of shares of Common  Stock for which the Option or
the SAR could have been exercised immediately prior to such exercise;  provided,
however,  that any fractional  Dividend  Equivalent  Rights  resulting from this
calculation  shall  not be  deemed to have been  exercised.  As  provided  in an
Agreement,  each Dividend  Equivalent  Right shall entitle the Option or the SAR
holder to receive  either (i)  additional  Options or SARs,  as the case may be;
(ii)  Common  Stock or  (iii)  cash  upon the  deemed  exercise  of such  Right.
Fractional  Dividend  Equivalent Rights shall continue to accrue with respect to
any Option or SAR that has not been totally  exercised.  Upon the total exercise
of any  Option or SAR,  any  remaining  fractional  Dividend  Equivalent  Rights
accrued  with  respect  thereto  shall be  canceled  if paid in stock.  Upon the
exercise  of the  Dividend  Equivalent  Rights on an Option,  the  proportionate
number of Dividend  Equivalent  Rights on any Corresponding SAR will be canceled
and vice versa.


                                    ARTICLE X
                                RESTRICTED STOCK

10.01 Award. In accordance with the provisions of Article IV, the  Administrator
will  designate  each  individual to whom an award of Restricted  Stock is to be
made and will specify the number of shares of Common Stock covered by the award.

10.02 Vesting. The Administrator, on the date of the award, may prescribe that a
Participant's  rights in the Restricted  Stock shall be forfeitable or otherwise
restricted  for a period of time set forth in the  Agreement.  By way of example
and not of limitation,  the  restrictions  may postpone  transferability  of the
shares or may  provide  that the shares  will be  forfeited  if the  Participant
separates  from  the  service  of the  Company  and its  Affiliates  before  the
expiration of a stated term or if the Company, the Company and its Affiliates or
the Participant fails to achieve stated objectives.

10.03  Shareholder  Rights.  If  provided  in  the  Agreement,  prior  to  their
forfeiture (in  accordance  with the terms of the Agreement and while the shares
are Restricted  Stock), a Participant will have all rights of a shareholder with
respect to Restricted  Stock,  including the right to receive dividends and vote
the shares;  provided,  however,  that (i) a Participant may not sell, transfer,
pledge,  exchange,  hypothecate,  or otherwise dispose of Restricted Stock, (ii)
the  Company  shall  retain  custody of the  certificates  evidencing  shares of
Restricted  Stock, and (iii) the Participant will deliver to the Company a stock
power,  endorsed in blank,  with respect to each award of Restricted  Stock. The
limitations set forth in the preceding sentence shall not apply after the shares
cease to be Restricted Stock.


                                   ARTICLE XI
                     ADJUSTMENT UPON CHANGE IN COMMON STOCK

11.01 The maximum number of shares as to which  Restricted  Stock may be awarded
and as to which  Options,  SARs and  Dividend  Equivalent  Rights may be granted
under this Plan shall be proportionately  adjusted, and the terms of outstanding
Restricted Stock awards,  Options,  SARs and Dividend Equivalent Rights shall be
adjusted,  as the Administrator  shall determine to be equitably required in the
event  that (a) the  Company  (i)  effects  one or more stock  dividends,  stock
split-ups,  subdivisions  or  consolidations  of  shares  or (ii)  engages  in a
transaction  described  in Section 424 of the Code or (b) there occurs any other
extraordinary   event  which,   according  to  generally   accepted   accounting
principles,  necessitates such action. Any determination made under this Article
XI by the Administrator shall be final and conclusive.

11.02 The issuance by the Company of shares of stock of any class, or securities
convertible  into  shares of stock of any class,  for cash or  property,  or for
labor or  services,  either upon  direct sale or upon the  exercise of rights or
warrants to subscribe  therefor,  or upon conversion of shares or obligations of
the Company convertible into such shares or other securities,  shall not affect,
and no adjustment by reason  thereof shall be made with respect to,  outstanding
awards of Restricted Stock, Options, SARs and Dividend Equivalent Rights.

11.03 The  Administrator may award shares of Restricted Stock, may grant Options
(with or  without  Dividend  Equivalent  Rights),  and may grant  SARs  (with or
without  Dividend  Equivalent  Rights) in substitution  for stock awards,  stock
options,  stock appreciation rights, or similar awards held by an individual who
becomes  an  employee  of the  Company  or an  Affiliate  in  connection  with a
transaction described in the first paragraph of this Article XI. Notwithstanding
any provision of the Plan (other than the limitation of Article V), the terms of
such substituted  Restricted Stock awards and Option, SAR or Dividend Equivalent
Rights grants shall be as the  Administrator,  in its discretion,  determines is
appropriate.


                                   ARTICLE XII
               COMPLIANCE WITH LAW AND APPROVAL OF REGULATORY BODIES

12.01 No Option or SAR shall be exercisable, no Common Stock shall be issued, no
certificates for shares of Common Stock shall be delivered, and no payment shall
be made under this Plan except in  compliance  with all  applicable  federal and
state laws and  regulations  (including,  without  limitation,  withholding  tax
requirements),  any listing  agreement to which the Company is a party,  and the
rules of all  domestic  stock  exchanges  on which the  Company's  shares may be
listed. The Company shall have the right to rely on an opinion of its counsel as
to such compliance.  Any share  certificate  issued to evidence Common Stock for
which  shares of  Restricted  Stock are awarded or for which an Option or SAR is
exercised  may bear such legends and  statements as the  Administrator  may deem
advisable to assure  compliance with federal and state laws and regulations.  No
Option or SAR shall be  exercisable,  no Restricted  Stock shall be awarded,  no
Common Stock shall be issued, no certificate for shares shall be delivered,  and
no payment  shall be made under this Plan until the  Company has  obtained  such
consent or approval as the  Administrator  may deem  advisable  from  regulatory
bodies having jurisdiction over such matters.


                                  ARTICLE XIII
                               GENERAL PROVISIONS

13.01 Effect on  Employment.  Neither the adoption of this Plan,  its operation,
nor any  documents  describing  or referring to this Plan (or any part  thereof)
shall confer upon any  individual any right to continue in the employ or service
of the Company or an  Affiliate  or in any way affect any right and power of the
Company or an Affiliate to terminate the employment or service of any individual
at any time with or without assigning a reason therefor.

13.02  Unfunded  Plan.  The Plan,  insofar as it provides  for grants,  shall be
unfunded, and the Company shall not be required to segregate any assets that may
at any time be  represented  by grants  under this Plan.  Any  liability  of the
Company to any person  with  respect to any grant under this Plan shall be based
solely upon any  contractual  obligations  that may be created  pursuant to this
Plan.  No such  obligation  of the Company  shall be deemed to be secured by any
pledge of, or other encumbrance on, any property of the Company.

13.03 Rules of Construction.  Headings are given to the articles and sections of
this Plan solely as a convenience to facilitate reference.  The reference to any
statute,  regulation,  or other  provision of law shall be construed to refer to
any amendment to or successor of such provision of law.


                                   ARTICLE XIV
                                    AMENDMENT

14.01 The Board may at any time amend or terminate this Plan. The Board,  in its
discretion,  may require any Plan amendments to be submitted for approval by the
shareholders of the Company,  including, but not limited to, cases in which such
approval  is  deemed  necessary  for  compliance  with  Section  162(m) or other
requirements of the Code or with the requirements of any listing exchange, or to
secure  exemption from Section 16(b) of the Securities  Exchange Act of 1934. No
amendment shall, without a Participant's consent, adversely affect any rights of
such  Participant  under any  outstanding  Restricted  Stock  award or under any
Option or SAR outstanding at the time such amendment is made.


                                   ARTICLE XV
                                DURATION OF PLAN

15.01 No shares  of  Restricted  Stock  may be  awarded  and no  Option,  SAR or
Dividend  Equivalent  Right may be  granted  under this Plan more than ten years
after the  earlier of the date that the Plan is adopted by the Board or the date
that the Plan is approved by shareholders as provided in Article XV.  Restricted
Stock awards and Options,  SARs and Dividend  Equivalent  Rights  granted before
that date shall remain valid in accordance with their terms.


                                   ARTICLE XVI
                             EFFECTIVE DATE OF PLAN

16.01 Shares of Restricted  Stock may be awarded and Options,  SARs and Dividend
Equivalent Rights may be granted under this Plan upon its adoption by the Board,
provided  that no Restricted  Stock award,  Option,  SAR or Dividend  Equivalent
Right will be effective  unless this Plan is approved by a majority of the votes
entitled to be cast by the Company's shareholders, voting either in person or by
proxy,  at a duly  held  shareholders'  meeting  within  twelve  months  of such
adoption.


<TABLE> <S> <C>


                                   
<S>                               <C>
<ARTICLE>                         5
<MULTIPLIER>                      1,000
                          
<PERIOD-TYPE>                     3-mos
<FISCAL-YEAR-END>                 Dec-31-1997              
<PERIOD-START>                    Jan-01-1997              
<PERIOD-END>                      Mar-31-1997
<CASH>                            8,415       
<SECURITIES>                      3,917,642         
<RECEIVABLES>                     8,643           
<ALLOWANCES>                      0         
<INVENTORY>                       0           
<CURRENT-ASSETS>                  0<F1>            
<PP&E>                            0 
<DEPRECIATION>                    0            
<TOTAL-ASSETS>                    3,949,866          
<CURRENT-LIABILITIES>             0<F1>
<BONDS>                           2,325,372    
             0           
                       136,301         
<COMMON>                          421             
<OTHER-SE>                        368,227           
<TOTAL-LIABILITY-AND-EQUITY>      3,949,866            
<SALES>                           0             
<TOTAL-REVENUES>                  79,960          
<CGS>                             0       
<TOTAL-COSTS>                     0            
<OTHER-EXPENSES>                  9,462           
<LOSS-PROVISION>                  54,880       
<INTEREST-EXPENSE>                14,623         
<INCOME-PRETAX>                   0      
<INCOME-TAX>                      0          
<INCOME-CONTINUING>               0            
<DISCONTINUED>                    14,623           
<EXTRAORDINARY>                   0            
<CHANGES>                         0            
<NET-INCOME>                      14,623          
<EPS-PRIMARY>                     0.35            
<EPS-DILUTED>                     0.35            
<FN>                    
<F1>                    The Company's balance sheet is unclassified
</FN>
        
       

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission