DYNEX CAPITAL INC
10-K, 2000-04-18
REAL ESTATE INVESTMENT TRUSTS
Previous: BRUNSWICK TECHNOLOGIES INC, 8-A12G, 2000-04-18
Next: CONDEV LAND FUND II LTD, 10-Q, 2000-04-18






                                                       UNITED STATES
                                            SECURITIES AND EXCHANGE COMMISSION
                                                  Washington, D. C. 20549
                                                         FORM 10-K
(Mark One)
     |X|  ANNUAL  REPORT  PURSUANT  TO  SECTION  13 OR 15(d)  OF THE  SECURITIES
          EXCHANGE ACT OF 1934
                                     For the fiscal year ended December 31, 1999
                                                            OR
     |_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934
                                               Commission file number 1-9819

                                                    DYNEX CAPITAL, INC.
                          (Exact name of registrant as specified in its charter)
<TABLE>
<CAPTION>
<S>                                                                             <C>
                     Virginia                                                52-1549373
(State or other jurisdiction of incorporation or organization)        (I.R.S. Employer I.D. No.)
10900 Nuckols Road, 3rd Floor, Glen Allen, Virginia                             23060
(Address of principal executive offices)                                      (Zip Code)
</TABLE>
              Registrant's telephone number, including area code: (804) 217-5800

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

                     Securities registered pursuant to Section 12(g) of the Act:
<TABLE>
<CAPTION>
<S>                                                                     <C>
             Title of each class                                 Name of each exchange on which registered
Series A 9.75%  Cumulative Convertible Preferred Stock,          Nasdaq National Market
$.01 par value
Series B 9.55% Cumulative Convertible Preferred Stock, $.01      Nasdaq National Market
par value
Series C 9.73% Cumulative Convertible Preferred Stock, $.01      Nasdaq National Market
par value
</TABLE>

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

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

     As of March 31, 2000,  the aggregate  market value of the voting stock held
by non-affiliates of the registrant was  approximately  $64,373,558  (11,444,188
shares at a closing  price on The New York Stock  Exchange  of  $5.625).  Common
stock outstanding as of March 31, 2000 was 11,444,188 shares.

     DOCUMENTS  INCORPORATED  BY  REFERENCE  Portions  of the  Definitive  Proxy
Statement to be filed  pursuant to Regulation  14A within 120 days from December
31, 1999, are incorporated by reference into Part III.



                                                    DYNEX CAPITAL, INC.
                                               1999 FORM 10-K ANNUAL REPORT

                                                     TABLE OF CONTENTS
                                                                            PAGE
                                                          PART I

Item 1.           BUSINESS..............................................       3

Item 2.           PROPERTIES...........................................       12

Item 3.           LEGAL PROCEEDINGS....................................       12

Item 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS...      13

                                                          PART II

Item 5.           MARKET FOR REGISTRANT'S COMMON EQUITY
                  AND RELATED STOCKHOLDER MATTERS......................       13

Item 6.           SELECTED FINANCIAL DATA..............................       14

Item 7.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS........       15

Item 7A.          QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT
                  MARKET RISK..........................................       29

Item 8.           FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA..........       31

Item 9.           CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                  ON ACCOUNTING AND FINANCIAL DISCLOSURE...............       31

                                                         PART III

Item 10.          DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT...       31

Item 11.          EXECUTIVE COMPENSATION...............................       32

Item 12.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                  OWNERS AND MANAGEMENT................................       32

Item 13.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.......       32

                                                          PART IV

Item 14.         EXHIBITS, FINANCIAL STATEMENT SCHEDULES
                  AND REPORTS ON FORM 8-K..............................       32

SIGNATURES        .....................................................       34

Item 1.    BUSINESS

                                                          GENERAL

     Dynex Capital, Inc. (the "Company") was incorporated in the Commonwealth of
Virginia in 1987. The Company is a financial services company which invests in a
portfolio of securities  and  investments  backed  principally  by single family
mortgage loans,  commercial mortgage loans and manufactured  housing installment
loans.  Such loans have been funded  generally by the Company's loan  production
operations  or  purchased  in bulk in the market.  The  Company's  primary  loan
production  operations have included commercial mortgage lending,  single family
mortgage  lending  (which  was sold in 1996) and  manufactured  housing  lending
(which was sold in 1999).  Through its specialty finance  business,  the Company
also has provided for the purchase and leaseback of single family model homes to
builders  (which was sold in 1999) and the purchase and management of delinquent
property  tax  receivables.   Loans  funded  through  the  Company's  production
operations  have  generally  been  pooled  and  pledged  (i.e.  securitized)  as
collateral  for  non-recourse  bonds  ("collateralized  bonds"),  which provides
long-term  financing  for such loans while  limiting  credit,  interest rate and
liquidity risk.

     The Company's  principal source of earnings is net interest income from its
investment  portfolio.  The Company's investment portfolio consists primarily of
collateral for collateralized bonds,  asset-backed securities and loans held for
sale or  securitization.  The Company funds its  investment  portfolio with both
borrowings and funds raised from the issuance of equity.  For the portion of the
investment portfolio 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 other portion of the investment portfolio funded with
equity,  net interest income is primarily a function of the yield generated from
the interest-earning asset.

     References  to "Dynex  REIT" mean the parent  company and its  wholly-owned
subsidiaries, consolidated for financial reporting purposes, while references to
the "Company" mean the parent company,  its wholly-owned  subsidiaries and Dynex
Holding,  Inc.  ("DHI") and its  subsidiaries,  which are not  consolidated  for
financial reporting or tax purposes. All of the outstanding non-voting preferred
stock (which  represents a 99% economic interest in DHI) is owned by Dynex REIT.
All of the  outstanding  voting  common  stock  (which  represents a 1% economic
interest in DHI) is owned by certain senior  officers of Dynex REIT. In light of
these factors, DHI is accounted for under a method similar to the equity method.
Dynex REIT has elected to be treated as a real estate  investment trust ("REIT")
for federal  income tax  purposes  under the Internal  Revenue Code of 1986,  as
amended,  and, as such, must distribute  substantially all of its taxable income
to shareholders and will generally not be subject to federal income tax.

     During 1999, as a result of the difficult market  environment for specialty
finance  companies such as the Company,  the Company sold both its  manufactured
housing  lending   operations  and  model  home   purchase/leaseback   business.
Additionally,  to conserve capital and to minimize its recourse borrowings,  the
Company decided in the fourth quarter of 1999 not to extend approximately $255.6
million of forward  commitments  to fund  commercial  mortgage loans and to sell
versus  securitize  the  commercial  loans the Company held in  inventory.  This
difficult market  environment was a result of the disruption in the fixed income
markets  during the  fourth  quarter  of 1998.  As a result of such  disruption,
investors in fixed income securities  generally  demanded higher yields in order
to purchase securities issued by such specialty finance companies. Additionally,
the Company  believes the ratings  agencies  imposed  higher credit  enhancement
levels and other requirements on securitizations  sponsered by specialty finance
companies.  The net result of such  changes in the  market  (which  appear to be
permanent  versus  temporary  at this time)  reduced  the  Company's  ability to
compete  against  larger  finance  companies,  investment  banks and  depository
institutions,  which  generally  have not been penalized by investors or ratings
agencies when issuing fixed income securities. In addition, interim lenders that
provided   short-term   funding  to  support  the   accumulation  of  loans  for
securitization  have generally  reduced their credit lines to specialty  finance
companies  and  otherwise  tightened  terms.  As a result of the decision not to
extend the forward  commitments  on  commercial  mortgage  loans and the related
decision to sell (versus  securitize)  many of the commercial  mortgage loans in
inventory,  the Company recorded a charge in the fourth quarter of 1999 of $54.6
million.

     As  more  fully  described  in  Note  1 in  the  accompanying  consolidated
financial  statements,  the Company is currently subject to certain  significant
risks and uncertainties, including violations of covenants in credit facilities,
litigation, and the lack of access to new sources of capital. Management's plans
concerning these risks and uncertainties are discussed in Note 1.


                                                Business Focus and Strategy

     The Company  strives to create a diversified  investment  portfolio that in
the aggregate  generates  stable income for the Company in a variety of interest
rate  environments  and preserves  the capital base of the Company.  The Company
historically  focused  on  markets  where it  believed  that it  could  generate
investments  for its  portfolio at a lower cost than if these  investments  were
purchased in the secondary  market.  Over the past five years,  the markets that
the Company has  participated in have included  single family mortgage  lending,
commercial mortgage lending, manufactured housing lending, and various specialty
finance businesses, including purchase/leaseback of model homes and the purchase
and collection of delinquent property tax receivables.  As previously indicated,
the  Company  sold  its  single  family  lending   business  in  1996,  and  its
manufactured  housing lending operations and its  purchase/leaseback  model home
business in 1999.  As a result of these sales and the decision not to extend the
forward  commitments  on commercial  mortgage  loans,  the Company  expects very
limited direct fundings in the foreseeable future.

     The Company has sought to generate  growth in earnings  and  dividends  per
share in a variety of ways,  including (i) adding  investments  to its portfolio
when  opportunities  in the market are  favorable;  (ii)  developing  production
capabilities  to  originate  and  acquire  financial  assets  in order to create
attractively  priced  investments  for its  portfolio,  as well as  control  the
underwriting and servicing of these assets;  and (iii) increasing the efficiency
with which the  Company  utilizes  its equity  capital  over time.  To  increase
potential returns to shareholders, the Company has employed leverage through the
use of secured  borrowings  and  repurchase  agreements to fund a portion of its
investment portfolio.

Prior Lending Operations

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

     The following table  summarizes the loan production  activity for the three
years ended December 31, 1999, 1998 and 1997.

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

   ------------------------------------------------ ------------------------------------------------------------
                                                                  For the Years Ended December 31
                                                    ------------------------------------------------------------
                                                           1999                1998                1997
   ------------------------------------------------ ------------------- ------------------- --------------------
<S>                                                           <C>               <C>                  <C>

   Commercial (1)                                     $     224,264       $     674,086       $     290,988
   Manufactured housing                                     494,081             482,979             265,906
   Specialty finance                                        140,763             196,224             168,965
   ------------------------------------------------ ------------------- ------------------- --------------------
      Total fundings through direct production              859,108           1,353,289             725,859
   Secured funding notes (2)                                 13,654             149,189                   -
   Securities acquired through bond calls                       224             455,714             493,152
   Single family fundings through bulk purchases                  -             562,045           1,271,479
   ------------------------------------------------ ------------------- ------------------- --------------------
     Total fundings                                   $     872,986       $   2,520,237       $   2,490,490
   ------------------------------------------------ ------------------- ------------------- --------------------

   Principal amount of loans and securities
     securitized or sold                              $     738,711       $   1,891,075       $   2,278,633
   ------------------------------------------------ ------------------- ------------------- --------------------
<FN>
      (1)          Included in  commercial  fundings  were $136.7  million,  $228.6  million,  and $49.2 million of
      multifamily construction loans closed during years ended December 31, 1999, 1998 and 1997,  respectively.  As
      of December 31, 1999, $414.5 million of multifamily  construction loans have closed, of which only the amount
      drawn  for  these  loans  of  $115.5  million  is  included  in the  balance  of the  loans  held for sale or
      securitization at December 31, 1999.
      (2)          Secured by automobile installment contracts
</FN>
</TABLE>

     During  1999,  the  Company  funded  $224.3  million  of  commercial  loans
consisting of $136.7 million of construction loans, $57.3 million of multifamily
loans and $30.3 million in other types of commercial  loans. The majority of the
multifamily  loans funded in 1999 consist of mortgage  loans on properties  that
have been  allocated  low income  housing  tax  credits.  As of March 31,  2000,
commitments to fund  commercial  loans were  approximately  $26.0  million.

     Prior to the sale of the manufactured housing lending operations to Bingham
Financial Services Corporation  ("Bingham") (NASDAQ: BSFC) in December 1999, the
Company  funded $494.1  million of  manufactured  housing loans during 1999. The
Company  sold  $77.3  million  of such  loans  to  Bingham  as part of the  sale
transaction.   The  Company  securitized  a  total  of  $601.8  million  of  its
manufactured  housing  loans  (including  current and prior  years'  production)
through the issuance of collateralized bonds during 1999.

     At December 31, 1999, the Company owned the right to call $353.9 million of
securities previously issued by the Company once the outstanding balance of such
securities reaches 10% or less of the original amount issued.

     The Company did not purchase any loans on a bulk basis in 1999, compared to
$562.0 million of single family adjustable-rate  ("ARM") loans bulk purchased in
1998.  All of the single  family ARM loans  purchased  in 1998 were  securitized
through the issuance of collateralized bonds.

     During June 1998,  the Company  entered  into a series of  agreements  with
AutoBond  Acceptance  Corporation  ("AutoBond") (OTC: AUBD) to purchase "funding
notes" secured by automobile contracts originated by AutoBond.  The gross amount
of funding notes purchased by the Company was $162.8 million.  In February 1999,
the Company  suspended  purchasing the funding notes as a result of the findings
of  compliance  reviews  done  by  third  parties  and  other  breeches  of  the
agreements.  As a result,  AutoBond and related entities sued the Company in the
district  court of Travis  County,  Texas.  On March 9, 2000,  a jury  entered a
verdict in favor of AutoBond in an amount  approximating  $69 million.  On April
17, 2000,  based on motions filed by the Company,  the judge  presiding over the
matter in Travis County proposed a judgement of approximately $27 million (which
includes estimated prejudgment interest), in lieu of the approximate $69 million
jury verdict. As a result, the Company recorded a litigation  provision of $27.0
million  effective  for the year  ended  December  31,  1999.  See Item 3. Legal
Proceedings.

Asset Servicing

     As mentioned above, the Company's philosophy is generally to service assets
that it has  originated  due to the retention of a portion of the credit risk on
that asset.  The Company  established  the capability to service both commercial
and manufactured housing loans funded through its production operations in 1996.
The manufactured housing servicing  operations,  and the associated $1.1 billion
servicing portfolio, were sold in December 1999. The Company has retained credit
risk on these loans through overcollateralization of approximately $110 million.
As of December 31, 1999, the 60-plus day  delinquencies on these $1.1 billion of
loans was 1.42%. As of December 31, 1999, the Company had a commercial servicing
portfolio  totaling $1.2 billion.  There were no delinquencies in the commercial
loan  servicing  portfolio  as of December  31,  1999.  The Company may sell its
commercial loan servicing portfolio during 2000.

     During 1997,  the Company  established a servicing  function in Pittsburgh,
Pennsylvania,  to manage the collection of the Company's delinquent property tax
receivables.  The  Company's  responsibilities  as servicer  include  contacting
property owners, collecting voluntary payments, and foreclosing,  rehabilitating
and selling  remaining  properties if collection  efforts fail. During 1999, the
Company also established a satellite servicing office in Cleveland,  Ohio. As of
December 31,  1999,  the Company had a servicing  portfolio of $84.6  million of
property tax receivables in seven states.

Securitization

     The Company  historically has used funds provided by its senior notes, bank
borrowings,  repurchase  agreements and equity to finance loan  production  when
loans are initially  funded.  When a sufficient volume of loans was accumulated,
generally  between $300 million and $1 billion in  principal  amount,  the loans
were securitized through the issuance of mortgage or asset-backed  securities in
the form of  collateralized  bonds.  The length of time between when the Company
committed to fund the loan and when it securitized the loan varied  depending on
certain  factors,  including the length of the loan  commitment (the Company has
committed to fund various  commercial and multifamily loans on a forward-basis),
the loan volume by product type,  market  forces (e.g.,  whether there exists in
the  market  place   sufficient   purchasers  of  these  types  of  mortgage  or
asset-backed  securities),  and  variations in the  securitization  process.  In
adverse  market  conditions,  the Company may be unable to securitize the loans.
Though the Company utilizes primarily  committed  facilities to finance its loan
production prior to securitization,  in adverse market  conditions,  the Company
may have to sell  loans at losses  in order to repay  these  facilities.  In the
current environment, the Company is unable to economically securitize commercial
mortgage  loans.  As a  result,  commercial  mortgage  loans  remaining  in  the
Company's inventory as of December 31, 1999 are now considered held for sale.

     Since late 1995,  the Company's  predominate  securitization  structure has
been collateralized bonds. Generally, for accounting and tax purposes, the loans
and securities financed through the issuance of collateralized bonds are treated
as assets of the Company,  and the  collateralized  bonds are treated as debt of
the  Company.  The Company  earns the net interest  spread  between the interest
income on the securities and the interest and other expenses associated with the
collateralized  bond financing.  The net interest spread is directly impacted by
the levels of prepayments  of the  underlying  mortgage loans and, to the extent
collateralized  bond  classes are  variable-rate,  may be affected by changes in
short-term rates. The Company retains an investment in the collateralized bonds,
typically referred to as the overcollateralization.

Master Servicing

     The Company  performs  the  function of master  servicer for certain of the
securities it has issued.  The master  servicer's  function  typically  includes
monitoring and  reconciling  the loan payments  remitted by the servicers of the
loans,  determining the payments due on the securities and determining  that the
funds  are  correctly  sent  to a  trustee  or  investors  for  each  series  of
securities.  Master  servicing  responsibilities  also  include  monitoring  the
servicers'  compliance with its servicing  guidelines.  As master servicer,  the
Company is paid a monthly fee based on the outstanding principal balance of each
such loan master  serviced or serviced by the Company as of the last day of each
month.  As of December 31, 1999,  the Company  master  serviced  $3.0 billion in
securities.



                                                   Investment Portfolio

     The  core  of  the  Company's  earnings  is  derived  from  its  investment
portfolio.  The Company's  strategy for its investment  portfolio is to create a
diversified  portfolio of high quality  assets that in the  aggregate  generates
stable  income in a variety of interest  rate and  prepayment  environments  and
preserves the Company's capital base. In many instances, the investment strategy
involves not only the creation of the asset,  but also  structuring  the related
securitization or borrowing to create a stable yield profile and reduce interest
rate and credit risk.

     The Company  continuously  monitors the aggregate cash flow,  projected net
yield and market value of its investment  portfolio under various  interest rate
and prepayment environments.  While certain investments may perform poorly in an
increasing or decreasing  interest rate  environment,  certain other investments
may perform well, and others may not be impacted at all. Generally,  the Company
adds   investments  to  its  portfolio   which  are  designed  to  increase  the
diversification  and  reduce  the  variability  of  the  yield  produced  by the
portfolio in different interest rate environments.

     Credit Quality.  Excluding  certain  securities where the risk is primarily
the rate of  prepayments  and not credit,  90.0 % of the  Company's  investments
relate  to  securities  rated  AA or AAA by at least  one  nationally-recognized
rating agency. These ratings are based on AAA rated bond insurance,  third-party
guarantees,  mortgage pool insurance or  subordination.  On securities where the
Company  has  retained a portion of the credit risk below the  investment  grade
level (BBB), the Company's  exposure to credit losses below the investment grade
level was $229.3  million as of  December  31,  1999.  This  credit  exposure is
reduced by reserves, discounts and third party guarantees of $49.9 million.

     Composition.  The following table presents the balance sheet composition of
the  investment  portfolio  at fair  market  value  by  investment  type and the
percentage of the total investments as of December 31, 1999 and 1998.
<TABLE>
<CAPTION>

- -------------------------------------------- --------------------------------------------------------------
                                                                  As of December 31,
                                                          1999                           1998
                                             ------------------------------- ------------------------------
(amounts in thousands)                           Balance        % of Total       Balance       % of Total
- -------------------------------------------- ----------------- ------------- ---------------- -------------
<S>                                                 <C>            <C>               <C>             <C>
Investments:
   Collateral for collateralized bonds        $  3,700,714          90.0%      $  4,293,528        86.6%
   Securities:
     Funding Notes and Securities                   95,027           2.3            122,009         2.5
     Adjustable-rate mortgage securities            11,410           0.3             47,728         1.0
     Fixed-rate mortgage securities                  9,623           0.2             28,981         0.6
     Derivative and residual securities             11,651           0.3             18,894         0.4
     Other securities                                    -             -             26,372         0.5
   Other investments                                48,927           1.2             30,371         0.6
   Loans held for sale or securitization           232,384           5.7            388,782         7.8
- -------------------------------------------- ----------------- ------------- ---------------- -------------

       Total investments                      $  4,109,736           100%      $  4,956,665         100%
- -------------------------------------------- ----------------- ------------- ---------------- -------------
</TABLE>

     Collateral for collateralized  bonds.  Collateral for collateralized  bonds
represents the single largest investment in the Company's portfolio.  Collateral
for collateralized bonds is composed primarily of securities backed primarily by
adjustable-rate  and fixed-rate  mortgage loans secured by first liens on single
family  homes,  fixed-rate  mortgage  loans secured by  multifamily  residential
housing properties and commercial  properties,  manufactured housing installment
loans secured by either a UCC filing or a motor vehicle title,  and property tax
receivables.  Interest  margin on the net  investment  in  collateralized  bonds
(defined as the principal  balance of collateral for  collateralized  bonds less
the  principal  balance  of the  collateralized  bonds  outstanding)  is derived
primarily  from the  difference  between  (i) the cash flow  generated  from the
collateral  pledged  to secure  the  collateralized  bonds and (ii) the  amounts
required  for  payment on the  collateralized  bonds and related  insurance  and
administrative expenses.  Collateralized bonds are generally non-recourse to the
Company.  The Company's yield on its net investment in  collateralized  bonds is
affected  primarily by changes in interest rates and prepayment rates and credit
losses on the  underlying  loans.  The  Company  may retain  for its  investment
portfolio  certain  classes of the  collateralized  bonds issued and pledge such
classes as collateral for repurchase agreements.

     Funding  Notes and  Securities.  Funding  Notes and  Securities  consist of
fixed-rate  securities secured by fixed-rate  automobile  installment  contracts
made to borrowers  with limited access to  traditional  sources of credit.  Such
Funding Notes and Securities were purchased from limited purpose subsidiaries of
AutoBond.  The Funding Notes and Securities  are carried at their  estimated net
realizable value.

     ARM  securities.   Another  segment  of  the  Company's  portfolio  is  the
investments  in ARM  securities.  The  interest  rates  on the  majority  of the
Company's  ARM  securities  reset  every six months and the rates are subject to
both  periodic  and  lifetime  limitations.  Generally,  the Company  finances a
portion of its ARM securities  with  repurchase  agreements,  which have a fixed
rate of interest over a term that ranges from 30 to 90 days and, therefore,  are
not subject to repricing  limitations.  As a result,  the net interest margin on
the ARM  securities  could  decline if the spread  between  the yield on the ARM
security versus the interest rate on the repurchase agreement was reduced.

     Fixed-rate mortgage  securities.  Fixed-rate mortgage securities consist of
securities that have a fixed-rate of interest for specified periods of time. The
Company's  yields on these  securities  are  primarily  affected  by  changes in
prepayment  rates. Such yields will decline with an increase in prepayment rates
and will  increase with a decrease in prepayment  rates.  The Company  generally
borrows against its fixed-rate mortgage securities through the use of repurchase
agreements.  Additionally,  the net interest margin the Company  realizes on its
fixed-rate  mortgage  securities will be subject to the spread between the yield
on the fixed-rate  mortgage  securities  and the effective  interest rate on the
repurchase agreements. The effective interest rates on the repurchase agreements
generally resets within 30-day intervals.

     Derivative  and residual  securities.  Derivative  and residual  securities
consist   primarily  of  interest-only   securities   ("I/Os"),   principal-only
securities  ("P/Os") and residual  interests which were either purchased or were
created  through the  Company's  production  operations.  An I/O is a class of a
collateralized bond or a mortgage  pass-through security that pays to the holder
substantially  all  interest.  A P/O is a class  of a  collateralized  bond or a
mortgage  pass-through  security  that  pays  to the  holder  substantially  all
principal.  Residual  interests  represent  the  excess  cash flows on a pool of
mortgage  collateral  after payment of  principal,  interest and expenses of the
related mortgage-backed  security or repurchase arrangement.  Residual interests
may have little or no principal  amount and may not receive  scheduled  interest
payments.  Included in the  residual  interests  at  December  31, 1999 was $8.6
million of equity  ownership in residual  trusts which own  collateral  financed
with  repurchase  agreements,  which  had a fair  value  of  $2.8  million.  The
Company's  borrowings against its derivative and residual  securities is limited
by certain loan  covenants to 3% of  shareholders'  equity.  The yields on these
securities are affected  primarily by changes in prepayment rates and by changes
in short-term interest rates.

     Other securities.  Other securities consisted primarily of a corporate bond
at December 31, 1998.

     Other investments.  Other investments  consists primarily of an installment
note  receivable  received in connection  with the sale of the Company's  single
family mortgage operations in May 1996, and property tax receivables.

     Loans held for sale or  securitization.  As of December 31, 1999, all loans
are  held  for  sale  and  consist  principally  of  multifamily  permanent  and
construction  mortgage loans. Since these loans are held for sale, the loans are
carried at the lower of cost or market.  Loans as of December 31, 1998 consisted
principally of multifamily permanent and construction mortgage loans, commercial
mortgage loans and manufactured  housing loans.  These loans were primarily held
for securitization as of that date.


Investment Portfolio Risks

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

     Credit  Risk.  Credit  risk is the  risk of loss to the  Company  from  the
failure by a borrower (or the proceeds from the  liquidation  of the  underlying
collateral)  to fully repay the principal  balance and interest due on a loan. A
borrower's ability to repay, or the value of the underlying collateral, could be
negatively influenced by economic and market conditions.  These conditions could
be global,  national,  regional  or local in  nature.  When a loan is funded and
becomes part of the Company's investment  portfolio,  the Company has all of the
credit risk on the loan should it default.  Upon  securitization  of the pool of
loans,  the credit risk retained by the Company is generally  limited to the net
investment in  collateralized  bonds and  subordinated  securities.  The Company
provides for reserves for expected  losses based on the current  performance  of
the respective pool of loans;  however,  if losses are experienced  more rapidly
due to market conditions than the Company has provided for in its reserves,  the
Company may be required to provide for additional reserves for these losses.

     The  Company  began to retain a portion of the credit  risk on  securitized
mortgage loans in 1994 as mortgage pool  insurance  became less available in the
market and as the Company diversified into other products. The Company evaluates
and  monitors  its exposure to credit  losses and has  established  reserves and
discounts for probable credit losses based upon anticipated future losses on the
loans, general economic conditions and historical trends in the portfolio. As of
December 31, 1999,  the  Company's  credit  exposure on  securities  rated below
investment grade or as to overcollateralization  was $229.3 million. This amount
excludes  funding  notes and  securities  which are  carried  at  estimated  net
realizable  value,  other  investments and loans held for sale or securitization
which are  carried  at the lower of cost or  market.  This  amount is reduced by
on-balance  sheet  reserves  and  discounts  of $19.6  million,  and third party
guarantees of $30.3 million.

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

     The Company strives to structure its investment portfolio to provide stable
spread income in a variety of prepayment and interest rate scenarios.  To manage
prepayment risk (i.e. from a decline in long-term rates on fixed rate assets, or
a flattening or inverse yield curve as to ARM assets), the Company minimizes the
amount of "interest-only"  investments or premium on assets. The Company has, in
aggregate,  $30.2  million of asset premium  relating to assets with  prepayment
lockouts  or yield  maintenance  provision  for at least seven  years,  and $3.9
million of asset premium on its remaining assets.  In addition,  future earnings
may be lower as a result of the  reduction in the  interest-earning  assets from
increased  prepayment  speeds or if the Company is otherwise unable to invest in
new assets.

     The Company also views its hedging  activities as a tool to manage interest
rate risk. As mentioned  previously,  the Company  finances its  adjustable-rate
assets,  which primarily  reprice  typically every six months based on six-month
LIBOR and one-year CMT and typically are limited to an interest rate  adjustment
of 1%  increase  every six months or a 2% increase  every  twelve  months,  with
borrowings  that reprice monthly indexed to one-month LIBOR and have no periodic
caps. To manage the periodic  interest rate risk  associated  with the Company's
borrowings  to the extent that  interest  rates rise more than 1% in a six-month
period,  the Company has entered into an interest rate swap  agreement  that has
effectively  capped the  increase  in the  borrowing  costs on $1.02  billion of
borrowings  to 1% during any  six-month  period.  The terms of the swap are such
that the Company pays the lesser of current six-month LIBOR, or six-month LIBOR,
in effect 180 days prior plus 1%, and receives current  six-month LIBOR. As this
is an interest rate swap  agreement,  the Company  recognizes the net additional
interest  income or expense  from the  interest  rate swap as an  adjustment  to
interest expense  recognized on the borrowings.  This swap agreement  expires in
2001. As the  adjustable-rate  assets also have lifetime interest rate caps, the
Company has $1.4 billion in interest rate cap agreements  (with contracted rates
between 9.0% and 11.5% based on six-month LIBOR and one-year CMT) to provide the
Company with additional cash flow should  short-term  rates rise  significantly.
These cap agreements expire from 2001 to 2004.

     Margin  Call Risk.  The Company  uses  repurchase  agreements  to finance a
portion  of its  investment  portfolio.  Margin  call  risk is the risk that the
Company will be required to provide additional  collateral to the counterparties
of its  secured  recourse  borrowings  should the value of the asset  pledged as
collateral for the recourse borrowings decline.  Generally,  the Company pledges
only investment grade rated securities or whole loans as collateral for recourse
borrowings.  The value of the pledged  security or loan is impacted by a variety
of factors,  including  the perceived  credit risk of the security or loan,  the
type and  performance  of the underlying  loans in the security,  current market
volatility,  and the general  amount of  liquidity  in the market  place for the
asset financed.  In instances where market  volatility is high, there are credit
issues on the  collateral,  or where  overall  liquidity  in the market has been
reduced, the Company may experience margin calls from its lenders.  Depending on
the  Company's  current  liquidity  position,  the Company may be forced to sell
assets to meet margin calls, which may result in losses. The Company attempts to
manage its margin call risk,  and thereby limit its liquidity  risk, by limiting
the  amount of its  recourse  borrowings  to less than 2.5 times  equity.  As of
December 31, 1999, the Company had repurchase  agreements  outstanding of $163.0
million. As of March 31, 2000, the Company had reduced the repurchase agreements
outstanding to approximately $81.0 million.

     The Company also has liquidity  risk inherent to its  investment in certain
residual  trusts.  These trusts are subject to margin calls and the Company,  at
its option,  may provide additional equity to the trust to meet the margin call.
Should the Company not provide the  additional  equity,  the assets of the trust
could be sold to meet the trusts' obligations,  resulting in a potential loss to
the Company. At December 31, 1999, the total amount of such investments was $8.6
million.

     Since 1996,  the  Company  has  structured  all of its  securitizations  as
non-recourse  collateralized bonds, with the financing, in effect,  incorporated
into the bond  structure.  This  structure  eliminates  the need for  repurchase
agreements on such collateral,  and consequently eliminates the margin call risk
and to a lesser degree the interest rate risk.  During 1999,  1998 and 1997, the
Company  issued  approximately  $2.1  billion,  $2.0  billion and $2.6  billion,
respectively,  in collateralized  bonds. To the extent the Company were to issue
securities in the future,  the Company  plans to continue to use  collateralized
bonds as its primary securitization vehicle.


                                             FEDERAL INCOME TAX CONSIDERATIONS

General

     Dynex REIT believes it has complied  and,  intends to comply in the future,
with the  requirements  for  qualification  as a REIT under the Internal Revenue
Code (the "Code"). To the extent that Dynex REIT qualifies as a REIT for federal
income tax purposes,  it generally  will not be subject to federal income tax on
the amount of its income or gain that is  distributed to  shareholders.  DHI and
its  subsidiaries,  which conduct the production  operations,  are not qualified
REIT  subsidiaries  and are not  consolidated  with Dynex REIT for either tax or
financial  reporting purposes.  Consequently,  the taxable income of DHI and its
subsidiaries  is subject  to federal  and state  income  taxes.  Dynex REIT will
include  in  taxable  income  amounts  earned  by DHI only when DHI  remits  its
after-tax earnings in the form of a dividend to Dynex REIT.

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

     Failure to satisfy certain Code requirements could cause Dynex REIT to lose
its status as a REIT.  If Dynex REIT failed to qualify as a REIT for any taxable
year,  it would be subject  to federal  income  tax  (including  any  applicable
alternative  minimum  tax) at  regular  corporate  rates and  would not  receive
deductions  for  dividends  paid to  shareholders.  As a result,  the  amount of
after-tax  earnings  available for  distribution to shareholders  would decrease
substantially.  While the Board of  Directors  intends  to cause  Dynex  REIT to
operate in a manner that will  enable it to qualify as a REIT in future  taxable
years, there can be no certainty that such intention will be realized.

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

Qualification of the Company as a REIT

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

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

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

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

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

     Distributions.  With respect to each taxable year, in order to maintain its
REIT status,  Dynex REIT generally must distribute to its shareholders an amount
at  least  equal  to 95% of the sum of its  "REIT  taxable  income"  (determined
without  regard to the  deduction  for  dividends  paid and by excluding any net
capital gain) and any  after-tax  net income from certain  types of  foreclosure
property minus any "excess noncash income." The Code provides that distributions
relating to a  particular  year may be made in the  following  year,  in certain
circumstances. Dynex REIT will balance the benefit to the shareholders of making
these  distributions  and  maintaining  REIT status  against their impact on the
liquidity  of  Dynex  REIT.  In  an  unlikely  situation,  it  may  benefit  the
shareholders if Dynex REIT retained cash to preserve  liquidity and thereby lose
REIT status.  Effective  January 1, 2001, the Code has reduced the  distribution
requirement from 95% of REIT taxable income to 90% of REIT taxable income.

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

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



Taxation of Distributions by Dynex REIT

     Assuming that Dynex REIT maintains its status as a REIT, any  distributions
that are properly designated as "capital gain dividends" will generally be taxed
to shareholders as long-term or mid-term capital gains, regardless of how long a
shareholder has owned his shares.  Any other  distributions  out of Dynex REIT's
current  or  accumulated  earnings  and  profits  will be  dividends  taxable as
ordinary income.  Distributions in excess of Dynex REIT's current or accumulated
earnings  and  profits  will be treated as tax-free  returns of capital,  to the
extent  of  the  shareholder's  basis  in his  shares  and,  as  gain  from  the
disposition of shares,  to the extent they exceed such basis.  Shareholders  may
not  include  on their own tax  returns  any of Dynex REIT  ordinary  or capital
losses. Distributions to shareholders attributable to "excess inclusion income"
of Dynex REIT will be  characterized  as excess inclusion income in the hands of
the  shareholders.  Excess inclusion income can arise from Dynex REIT's holdings
of residual interests in real estate mortgage investment conduits and in certain
other types of  mortgage-backed  security  structures created after 1991. Excess
inclusion  income  constitutes  unrelated  business  taxable income ("UBTI") for
tax-exempt entities (including employee benefit plans and individual  retirement
accounts) and it may not be offset by current  deductions or net operating  loss
carryovers.  In the unlikely event that Dynex REIT's excess  inclusion income is
greater than its taxable  income,  Dynex REIT's  distribution  would be based on
Dynex  REIT's  excess  inclusion  income.   Dividends  paid  by  Dynex  REIT  to
organizations  that  generally are exempt from federal  income tax under Section
501(a) of the Code  should not be  taxable to them as UBTI  except to the extent
that  (i)  purchase  of  shares  of  Dynex  REIT was  financed  by  "acquisition
indebtedness"  or (ii) such dividends  constitute  excess inclusion  income.  In
1999, Dynex REIT's excess inclusion income was de minimus.

Taxable Income

     Dynex  REIT uses the  calendar  year for both tax and  financial  reporting
purposes.  However,  there may be differences  between taxable income and income
computed in accordance with GAAP. These differences  primarily arise from timing
differences in the recognition of revenue and expense for tax and GAAP purposes.
Dynex REIT has not yet finalized the determination of its taxable income for the
year ended December 31, 1999. However,  the Company believes that it has met all
of the REIT distribution requirements of the Code.

                                                        REGULATION

     Prior  to the  sale of its  manufactured  housing  lending  operation,  the
Company was an approved mortgage and consumer loan originator and servicer,  and
therefore was subject to various federal and state  regulations.  A violation of
such  regulations  while the Company  owned such  business may still result in a
loss to the Company as a result of various  representations  and warranties made
by the Company in regard to the sale of such business.

     Such rules and regulations, among other things, prohibit discrimination and
establish  underwriting  guidelines that include  provisions for inspections and
appraisals, require credit reports on prospective borrowers and fix maximum loan
amounts. In particular,  the Company was subject to, among other laws, the Equal
Credit  Opportunity  Act,  Federal  Truth-in-Lending  Act  and the  Real  Estate
Settlement  Procedures  Act  and the  regulations  promulgated  thereunder  that
prohibit  discrimination and require the disclosure of certain basic information
to  mortgagors  concerning  credit terms and  settlement  costs.  The  Company's
servicing  activities  were also subject to,  among other laws,  the Fair Credit
Reporting  Act and the  Fair  Debt  Collections  Practices  Act.  The  Company's
existing  consumer-related  servicing  activities  consist of collections on the
delinquent  property tax receivables.  Such servicing  operations are managed in
compliance with the Fair Debt Collections Practices Act.

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

                                                        COMPETITION

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


                                                         EMPLOYEES

     As of  December  31,  1999,  Dynex  REIT  had 31  employees  and DHI had 65
employees.

Item 2.    PROPERTIES

     The Company's  executive and administrative  offices and operations offices
are both located in Glen Allen,  Virginia,  on properties  leased by the Company
which consist of approximately  32,000 square feet. The address is 10900 Nuckols
Road, 3rd Floor, Glen Allen,  Virginia 23060. The lease expires in 2003. DHI and
subsidiaries  also occupy space located in Glen Allen,  Virginia;  Shrewesberry,
New  Jersey;  Cleveland,   Ohio;  Pittsburgh,   Pennsylvania;   and  Versailles,
Pennsylvania.  These locations consist of approximately  14,250 square feet, and
the leases  associated  with these  properties,  if any,  expire in 2000 through
2001.

Item 3.    LEGAL PROCEEDINGS

     On February 8, 1999, AutoBond Acceptance Corporation ("AutoBond"), AutoBond
Master  Funding  Corporation  V  ("Funding"),  and its  three  principal  common
shareholders  (collectively,  the  "Plaintiffs")  commenced  an  action  in  the
District Court of Travis County,  Texas (250th  Judicial  District)  against the
Company and James  Dolph  (collectively,  the  "Defendants")  alleging  that the
Company breached the terms of the Credit  Agreement,  dated June 9, 1998, by and
among  AutoBond,  Funding  and the  Company.  The terms of the Credit  Agreement
provided for the purchase by the Company of funding notes issued by Funding, and
collateralized by automobile  installment  contracts ("Auto Contracts") acquired
by AutoBond. The Company suspended purchasing the funding notes in February 1999
on grounds  that  AutoBond and Funding had violated  certain  provisions  of the
Credit Agreement.  The Plaintiffs also alleged that the Defendants  conspired to
misrepresent and mischaracterize AutoBond's credit underwriting criteria and its
compliance  with such  criteria with the  intention of  interfering  and causing
actual damage to AutoBond's business, prospective business and contracts.

     On August 26, 1999, the District  Court of Travis County  ordered  AutoBond
and  Funding,  through a temporary  injunction  action,  to  cooperate  with the
Company and permit the  transfer of the  servicing  of the Auto  Contracts  from
AutoBond to a third party  servicer  selected by the Company.  The servicing was
transferred on September 3, 1999.

     On March 9, 2000, a jury in the AutoBond action returned a verdict in favor
of the Plaintiffs, and awarded AutoBond and Funding $18.7 million in direct lost
profits and $50.5 million in lost future profits,  for a total of $69.2 million.
The  Company  filed on March 24,  2000 with the Court  motions  to set aside the
verdict and to reduce the amount of the verdict,  and on the same date, AutoBond
filed a motion to the court to enter judgment. On April 17, 2000, in response to
the various motions filed,  the judge presiding over the matter in Travis County
reduced  the $69.2  million  verdict  awarded by the jury to  approximately  $27
million  (which  includes  estimated  prejudgment  interest).  As a result,  the
Company  recorded a litigation  provision of $27.0 million for the amount of the
reduced judgment.  Should AutoBond not accept the proposed  judgment,  the judge
has indicated that he will grant Dynex a new trial.  Should  AutoBond accept the
judgment, the Company is evaluating its options in the matter, which may include
the appeal of the verdict and the resulting judgment. Factors for the Company to
consider  include the  potential  inability of the Company to post the amount of
appeal  bond  necessary  to secure an appeal.  Should  Dynex REIT not be able to
secure  an appeal  bond for the full  amount of the  proposed  judgement  of $27
million,  Texas  State law would  allow for Dynex  REIT to present  evidence  to
reduce the required amount of the appeal bond or to provide other collateral for
the appeal.  There can be no assurance that Dynex REIT will be allowed to post a
reduced bond.

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


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

None.


                                                          PART II


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

     Dynex Capital, Inc.'s common stock is traded on the New York Stock Exchange
under the trading  symbol DX. The common stock was held by  approximately  3,663
holders of record as of February 29, 2000.  During the last two years,  the high
and low  closing  stock  prices and cash  dividends  declared  on common  stock,
adjusted  for  the  two-for-one  stock  split  effective  May 5,  1997  and  the
one-for-four reverse stock split effective August 2, 1999, were as follows:

- --------------------------------------- -------------- ------------- -----------
                                                                         Cash
                                                                      Dividends
                                            High           Low         Declared
- --------------------------------------- -------------- ------------- -----------
1999:
   First quarter                        $  22          $  11          $      -
   Second quarter                          16             8 1/4              -
   Third quarter                           13 3/16        5 1/2              -
   Fourth quarter                          8 5/8          6                  -
1998:
   First quarter                        $  54 1/2      $  47 3/4         $1.20
   Second quarter                          49 1/2         39 3/4          1.20
   Third quarter                           46             32 1/2          1.00
   Fourth quarter                          32 1/2         17 1/4             -
- ----------------------------------- -------------- ------------- ---------------


Item 6.    SELECTED FINANCIAL DATA
(amounts in thousands except share data)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
  Years ended December 31,                                   1999          1998         1997         1996         1995
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>            <C>          <C>          <C>          <C>
  Net interest margin                                     $    48,015    $  66,538    $  83,454    $  73,750    $   41,778
  Write-downs associated with commercial production           (59,962)  -            -            -            -
    operations
  (Loss) gain on sale of investments and trading          (12,682)      (2,714)      11,584       (385)        (7,060)
  activities
  Gain on sale of loan production operations              7,676         -            -            21,512       -
  Impairment charge and litigation provision - AutoBond     (31,732)      (17,632)     -            -            -
  Equity in net (loss) earnings of Dynex Holding, Inc.    (1,923)       2,456        (1,109)      (4,309)      11,600
  Other income                                            1,673         2,852        1,716        606          294
  General and administrative expenses                     (7,740)       (8,973)      (9,531)      (8,365)      (5,036)
  Net administrative fees and expenses to Dynex           (16,943)      (22,379)     (12,116)     (9,761)      (4,666)
  Holding, Inc.
  Extraordinary item - loss on extinguishment of debt     (1,517)       (571)        -            -            -
- ----------------------------------------------------------------------------------------------------------------------------
  Net (loss) income                                       $   (75,135)   $  19,577    $  73,998    $  73,048    $   36,910
- ----------------------------------------------------------------------------------------------------------------------------
  Total revenue                                           $   350,798    $ 410,821    $ 346,859    $ 333,029    $  250,830
- ----------------------------------------------------------------------------------------------------------------------------
  Total expenses                                          $   425,933    $ 391,244    $ 272,861    $ 259,981    $  213,920
- ----------------------------------------------------------------------------------------------------------------------------

  Income per common share before extraordinary item:
         Basic(1)                                         $    (7.53)    $     0.62   $     5.50   $     6.17   $     3.40
         Diluted (1)                                           (7.53)          0.62         5.48         5.94         3.40
  Net income per common share after extraordinary item:
         Basic(1)                                         $    (7.67)    $     0.57   $     5.50   $     6.17   $     3.40
         Diluted (1)                                           (7.67)          0.57         5.48         5.94         3.40
  Dividends declared per share:
    Common (1)                                            $     -        $    3.40    $    5.42    $    4.532   $     3.36
         Series A Preferred                                  1.17             2.37         2.71         2.375        1.17
         Series B Preferred                                  1.17             2.37         2.71         2.375        0.42
         Series C Preferred                                  1.46             2.92         2.92         0.600        -
  Return on average common shareholders' equity (2)        (27.3%)            2.0%         17.9%         21.6%        12.5%
  Total fundings                                      $   872,986       $2,520,237   $2,490,490    $1,508,780   $  916,570
- ----------------------------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------------------------
  December 31,                                                1999         1998         1997         1996         1995
- ----------------------------------------------------------------------------------------------------------------------------
  Investments (3)                                           $4,109,736   $4,956,665   $5,211,009   $3,918,989   $3,421,470
  Total assets                                             4,190,896    5,178,848    5,367,413    3,980,820    3,482,702
  Non-recourse debt                                        3,282,378    3,665,316    3,632,079    2,149,068    843,856
  Recourse debt                                            537,098      1,032,733    1,133,536    1,294,972    2,237,571
  Total liabilities                                        3,865,824    4,726,044    4,806,504    3,477,203    3,127,879
  Shareholders' equity                                     325,072      452,804      560,909      503,617      354,823
  Number of common shares outstanding                      11,444,099   46,027,426   45,146,242   20,653,593   20,198,654
  Average number of common shares (1)                      11,483,977   11,436,599   10,757,845   10,222,395   10,061,386
  Book value per common share (1)                           $    17.53   $    27.75   $    37.59   $    34.60   $    26.11
- ----------------------------------------------------------------------------------------------------------------------------
<FN>
(1)   Adjusted for two-for-one  common stock split effective May 5, 1997 and the  one-for-four  reverse common stock split effective
     August 2, 1999.
(2)   Excludes unrealized gain/loss on investments available-for-sale.
(3)   Investments classified as available  for sale are shown at fair value.
</FN>
</TABLE>

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

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

- --------------------------------------------------------------------------------
                                                          December 31,
(amounts in thousands except per share data)       1999                 1998
- ----------------------------------------------------------- --------------------

Investments:
   Collateral for collateralized bonds        $   3,700,714       $    4,293,528
   Securities                                       127,711              243,984
   Other investments                                 48,927               30,371
   Loans held for sale securitization               232,384              388,782

Non-recourse debt                                 3,282,378            3,665,316
Recourse debt                                       537,098            1,032,733

Shareholders' equity                                325,072              452,804

Book value per common share                           17.53                27.75
- -------------------------------------- -------------------- --------------------

     Collateral for  Collateralized  Bonds Collateral for  collateralized  bonds
consists  primarily  of  securities  backed by  adjustable-rate  and  fixed-rate
mortgage  loans secured by first liens on single family  properties,  fixed-rate
loans  secured  by  first  liens  on  multifamily  and  commercial   properties,
manufactured housing installment loans secured by either a UCC filing or a motor
vehicle title and property tax receivables.  As of December 31, 1999, Dynex REIT
had  27  series  of  collateralized   bonds  outstanding.   The  collateral  for
collateralized  bonds decreased to $3.7 billion at December 31, 1999 compared to
$4.3 billion at December 31,  1998.  This  decrease of $0.6 billion is primarily
the result of $1.1 billion in paydowns on collateral, offset by the net addition
of $0.6  billion of  collateral  as a result of the  issuance of three series of
collateralized bonds during 1999.

     Securities  Securities  consist primarily of fixed-rate  "funding notes and
securities" secured by automobile  installment contracts and adjustable-rate and
fixed-rate  mortgage-backed  securities.  Securities also include derivative and
residual securities.  Derivative securities are classes of collateralized bonds,
mortgage  pass-through  certificates  or mortgage  certificates  that pay to the
holder  substantially  all  interest  (i.e.,  an  interest-only   security),  or
substantially  all  principal  (i.e.,  a  principal-only   security).   Residual
interests  represent  the right to receive  the excess of (i) the cash flow from
the collateral pledged to secure related  mortgage-backed  securities,  together
with any  reinvestment  income  thereon,  over  (ii)  the  amount  required  for
principal and interest payments on the mortgage-backed  securities or repurchase
arrangements,  together  with any related  administrative  expenses.  Securities
decreased to $127.7  million at December 31, 1999 compared to $244.0  million at
December 31, 1998.  The decrease was  primarily  the result of $79.0  million of
paydowns  and the  sale of  $70.7  million  of  securities  during  1999.  These
decreases were  partially  offset by the purchase of $23.7 million of securities
during 1999.

     Other  Investments  Other  investments  consist  primarily  of property tax
receivables  and a note  receivable  received in connection with the sale of the
Company's  single  family  mortgage  operations in May 1996.  Other  investments
increased  from $30.4  million at December 31, 1998 to $48.9 million at December
31, 1999. This increase of $18.5 million is primarily the result of the purchase
of $20.5 million of property tax receivables during 1999.

     Loans Held for Sale or Securitization Loans held for sale or securitization
decreased from $388.8 million at December 31, 1998 to $232.4 million at December
31,  1999.  This  decrease was  primarily  due to the  securitization  of $605.2
million  of loans as  collateral  for  collateralized  bonds,  the sale of $62.9
million of loans and the receipt of $27.7  million of paydowns  during 1999.  In
addition,  Dynex REIT recorded  $31.6  million of  writedowns on the  commercial
loans held for sale and wrote-off  $28.4 million of deferred  hedging  positions
which related to expired  commercial  loan  commitments.  These  decreases  were
partially offset by new loan fundings from the Company's  production  operations
totaling $639.3 million during 1999.

     Non-recourse  Debt  Collateralized  bonds issued by Dynex REIT are recourse
only to the assets  pledged as  collateral,  and are otherwise  non-recourse  to
Dynex REIT.  Collateralized bonds decreased to $3.3 billion at December 31, 1999
from $3.7 billion at December 31, 1998.  This decrease was primarily a result of
principal paydowns made on all collateralized bonds of $1.1 billion during 1999.
This  decrease  was  partially  offset by Dynex  REIT  adding  $2.1  billion  of
collateralized bonds during 1999. Of this $2.1 billion of collateralized  bonds,
$1.5 billion  related to the collapse  and  resecuritization  of eight series of
previously issued collateralized bonds.

     Recourse Debt Recourse debt  decreased to $0.5 billion at December 31, 1999
from $1.0 billion at December 31, 1998.  This  decrease was primarily due to the
securitization of $601.8 million of manufactured housing loans as collateral for
collateralized  bonds during 1999.  These loans and securities  were  previously
financed with $190.7  million of  repurchase  agreements  and $328.4  million of
notes payable. In addition,  Dynex REIT paid off $175.8 million of notes payable
primarily as a result of the sale of the Company's model home purchase/leaseback
operations  during  1999 and sold  $70.7  million of  securities  which had been
financed  with  $48.1  million  of  repurchase  agreements  during  1999.  Also,
repurchase   agreements   decreased   $88.0   million   as  a   result   of  the
re-securitization  of the collateral on the previously  retained  collateralized
bonds during 1999.  These  decreases  were  partially  offset by the addition of
$391.8 million of notes payable as a result of additional  loan fundings  during
1999.

     Shareholders'  Equity  Shareholders'  equity decreased to $334.1 million at
December 31, 1999 from $452.8 million at December 31, 1998.  This decrease was a
combined  result  of a $45.4  million  increase  in the net  unrealized  loss on
investments  available  for sale from $3.1 million at December 31, 1998 to $48.5
million at December  31, 1999 and a net loss after  extraordinary  item of $66.1
million during 1999.  Dynex REIT also declared  dividends of $6.5 million during
1999,  resulting  in a  decline  in  shareholder's  equity  of such  amount.  In
addition,  Dynex REIT  repurchased  66,100 of its common  shares at an aggregate
purchase price of $0.7 million during 1999.

                                                   RESULTS OF OPERATIONS

<TABLE>
<CAPTION>
- ---------------------------------------------------------------- -------------------------------------------------
                                                                         For the Year Ended December 31,
(amounts in thousands except per share information)                   1999             1998            1997
- ---------------------------------------------------------------- ---------------- --------------- ----------------
<S>                                                                       <C>           <C>              <C>

Net interest margin                                                $     48,015     $     66,538    $     83,454
Write-downs associated with commercial production operations
                                                                        (59,962)               -               -
(Loss) gain on sale of investments and trading activities               (12,682)          (2,714)         11,584
Gain on sale of loan production operations                                7,676                -               -
Impairment charge and litigation provision - AutoBond                   (31,732)         (17,632)              -
Equity in (losses) earnings of DHI                                       (1,923)           2,456          (1,109)
General and administrative expenses                                       7,740            8,973           9,531
Net administrative fees and expenses to Dynex Holding, Inc.              16,943           22,379          12,116
Net income (loss) before preferred stock dividends                      (75,135)          19,577          73,998

Basic net income (loss) per common share(1)                      $       (7.67)   $        0.57   $        5.50
Diluted net income (loss) per common share(1)                    $       (7.67)   $        0.57   $        5.48

Dividends declared per share:
   Common(1)                                                     $           -            3.40            5.42
   Series A  and B Preferred                                              1.17            2.37            2.71
   Series C Preferred                                                     1.46            2.92            2.92
- ---------------------------------------------------------------- ---------------- --------------- ----------------
<FN>
      (1)Adjusted for both the two-for-one common stock split effective May 5, 1997 and the one-for-four reverse common
      stock split effective August 2, 1999.
</FN>
</TABLE>

     1999 Compared to 1998. The decrease in net income and net income per common
share during 1999 as compared to 1998 is primarily  the result of (i) a decrease
in net interest  margin (ii) an increase in the loss on sale of investments  and
trading  activities and (iii)  write-downs  associated  with the commercial loan
production operations. These decreases were partially offset by the reduction in
general and administrative  expenses and net administrative fees and expenses to
Dynex   Holding,   Inc.   and  the   gain  on  the  sale  of  the   model   home
purchase/leaseback and the manufactured housing lending operations in 1999.

     Net interest margin for the year ended December 31, 1999 decreased to $48.0
million, or 27.8%, over net interest margin of $66.5 million for the same period
in 1998.  This  decrease in net interest  margin was primarily the result of the
decline in average  interest-earning assets from $5.4 billion for the year ended
December  31, 1998 to $4.6  billion for the year ended  December  31,  1999.  In
addition,  provision  for  losses  increased  to  $16.2  million  or 0.35% on an
annualized basis of interest-earnings  assets during the year ended December 31,
1999,  compared to $6.4 million and 0.12%  during the same period in 1998.  This
increase  in  provision  for losses was a result of  increasing  the reserve for
probable   losses  on  the  various  loan  pools  pledged  as   collateral   for
collateralized bonds where the Company has retained credit risk.

     During 1999,  Dynex REIT  recorded a loss of $31.6  million  related to the
writedown of $261.9 million of multifamily and commercial loans held for sale at
December 31, 1999. In addition,  the Company  realized  losses of $28.4 million,
which were  primarily  related to the write-off of previously  deferred  hedging
costs on $255.6 million of multifamily  and commercial  loan  commitments  which
expired and were not extended by the Company  during the fourth  quarter of 1999
or during the first  quarter of 2000.  These  costs were  related to  now-closed
options and futures positions entered into by the Company in 1998 and 1999.

     The net loss on sale of  investments  and trading  activities  for the year
ended December 31, 1999 increased to $12.7 million,  as compared to $2.7 million
for the same period in 1998.  The increase for the year ended  December 31, 1999
is primarily  the result of a $9.3 million loss on the sale of $70.7  million of
securities  during 1999 and a $7.4 million loss on the sale of $58.7  million of
commercial  loans during 1999.  These  increases were  partially  offset by $4.2
million of realized gains on various  derivative  trading positions entered into
during 1999. The loss on sale of investments and trading  activities during 1998
is  primarily  the results of net losses  recognized  of $1.4 million on trading
positions entered into during 1998.

     During  1999,  Dynex REIT  recorded an  impairment  charge of $4.7  million
relating to the funding notes and other AutoBond  securities held by the Company
at December 31, 1999. In addition, Dynex REIT recorded a charge of $27.0 million
related to the establishment of a reserve for the AutoBond litigation  discussed
in Item 3.  Legal  Proceedings.  During  1998,  Dynex REIT  recorded  charges to
earnings  totaling  $17.6  million in regard to AutoBond  related  assets.  This
charge  included an impairment  charge on the funding notes of $14.0 million and
$3.6 million to other AutoBond related securities.

     Net administrative fees and expenses to Dynex Holding,  Inc. decreased $5.5
million,  or 24.3%,  to $16.9 million in the year ended December 31, 1999.  This
decrease  is  primarily  the  result  of  decreased  origination  volume  of the
Company's  commercial loan  production  operations and the sale of the Company's
model  home   purchase/leaseback   and  manufactured   housing  loan  production
operations during 1999.

     1998  Compared to 1997.  The decrease in net income during 1998 as compared
to 1997 is primarily the result of (i) a decrease in net interest margin, (ii) a
decrease in the gain on sale of  investments  and trading  activities,  (iii) an
impairment  charge on  AutoBond  related  assets,  and (iv) an  increase  in net
administrative  fees and  expenses to Dynex  Holding,  Inc.  The decrease in net
income per common share  during 1998 as compared to 1997 is the combined  result
of the  decrease in net income and an  increase in the average  number of common
shares  outstanding  due to the  issuance  of new common  stock and the  partial
conversion of outstanding preferred stock.

     Net interest margin for the year ended December 31, 1998 decreased to $66.5
million, or 20.3%, over net interest margin of $83.5 million for the same period
in 1997. This decrease in net interest margin was primarily the result of a $9.1
million increase in premium  amortization expense during the year ended December
31, 1998 compared to the year ended  December 31, 1997.  The increase in premium
amortization  resulted  from a  higher  rate of  prepayments  in the  investment
portfolio during the year ended December 31, 1998 than during the same period in
1997. In addition, the net interest spread on the investment portfolio decreased
to 1.20% for the year ended  December 31, 1998 from 1.42% for the same period in
1997.  The decrease in the net interest  spread is also  primarily the result of
higher premium amortization as a result of the increase in principal prepayments
as  well  as  the  decrease  in  spreads   between  the  indices  on  which  the
interest-earning  assets  (primarily  six-month LIBOR and the one-year  Constant
Maturity Treasury) and interest-bearing  liabilities (primarily one-month LIBOR)
are based.

     The (loss)  gain on sale of  investments  and trading  activities  for 1998
decreased to a $2.7 million  loss, as compared to a $11.6 million gain for 1997.
This decrease is primarily  the result of net losses  recognized of $1.4 million
on trading  positions  entered into during the twelve months ended  December 31,
1998. The gain on sale of assets during 1997 is primarily the result of premiums
received of $9.9 million on covered call options and put options  written during
1997 and gains generated of $0.6 million on the sale of certain investments.

     The Company recorded  charges to earnings  totaling $17.6 million in regard
to AutoBond  related assets.  This charge  included an impairment  charge on the
funding notes of $14.0  million.  It also included a $0.6 million  charge to the
Company's investment in AutoBond common and preferred stock to its quoted market
value at December 31, 1998. The Company also fully reserved for the $3.0 million
senior convertible note it acquired from AutoBond.

     Net  administrative  fees and expenses to DHI increased  $10.3 million,  or
84.7%,  to $22.4  million in 1998.  This  increase was primarily a result of the
continued  growth  in the  Company's  production  operations,  primarily  in the
manufactured housing and commercial lending business.

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

<TABLE>
<CAPTION>
                                       Average Balances and Effective Interest Rates

- ----------------------------------------- ---------------------------------------------------------------------------------
(amounts in thousands)                                                Year ended December 31,
- ----------------------------------------- ---------------------------------------------------------------------------------
                                                     1999                       1998                       1997
                                             Average      Effective      Average     Effective      Average     Effective
                                             Balance        Rate         Balance        Rate        Balance        Rate
- ----------------------------------------- -------------- ------------ -------------- ----------- -------------- -----------
<S>                                           <C>              <C>         <C>            <C>         <C>           <C>

Interest-earning assets (1):
   Collateral for collateralized bonds     $ 3,828,007        7.43%    $ 4,094,030       7.43%    $2,775,494        7.53%
   (2) (3)
   Securities                                  226,908        6.27         565,625       7.62      1,110,646        8.36
   Other investments                           202,111        8.50         196,759       8.17        136,189        8.27
   Loans held for sale or securitization       329,507        7.97         546,272       8.14        499,115        7.95
                                          -------------- ------------ -------------- ----------- -------------- -----------
                                          ============== ============ ============== =========== ============== ===========
     Total interest-earning assets         $ 4,586,533        7.46%    $ 5,402,686       7.54%    $4,521,444        7.80%
                                          ============== ============ ============== =========== ============== ===========
                                          ============== ============ ============== =========== ============== ===========

Interest-bearing liabilities:
   Non-recourse debt (3)                   $ 3,363,095        6.18%    $ 3,544,898       6.41%    $2,226,894        6.67%
   Recourse debt - collateralized bonds        271,919        5.71         523,208       5.90        419,621        5.82
   retained
                                          -------------- ------------ -------------- ----------- -------------- -----------
                                             3,635,014        6.14       4,068,106       6.34      2,646,515        6.53
   Recourse debt secured by investments:
     Securities                                143,392        6.51         422,164       5.91        931,334        5.74
     Other investments                         145,808        6.49         108,361       6.83         24,611        7.05
     Loans held for sale or                    259,061        5.50         415,778       5.57        354,116        5.83
     securitization
   Recourse debt - unsecured                   121,743        8.78         143,378       8.97         87,881        9.23
                                          ============== ============ ============== =========== ============== ===========
       Total interest-bearing              $ 4,305,018        6.21%    $ 5,157,787       6.34%    $4,044,457        6.38%
       liabilities
                                          ============== ============ ============== =========== ============== ===========
                                          ============== ============ ============== =========== ============== ===========

Net interest spread on all investments                        1.25%                      1.20%                      1.42%
(3)
                                                         ============                ===========                ===========
                                                         ============                ===========                ===========

Net yield on average interest-earning                         1.63%                      1.49%                      2.10%
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 $1,844,  $3,189 and $2,481 for the years ended December 31, 1999,
     1998 and 1997, respectively.
(3)  Effective rates are calculated excluding  non-interest  related  collateralized bond expenses and provision for credit
     losses.
</FN>
</TABLE>

     1999 compared to 1998. The net interest  spread  increased to 1.25% for the
year  ended  December  31,  1999 from  1.20% for the same  period in 1998.  This
increase  was  primarily  due to a  reduction  in premium  amortization  expense
related to collateral  for  collateralized  bonds,  which  decreased  from $27.5
million for the year ended December 31, 1998 to $16.3 million for the year ended
December 31, 1999. The overall yield on  interest-earnings  assets  decreased to
7.46% for the year ended  December  31,  1999 from 7.54% for the same  period in
1998. The cost of interest-bearing  liabilities  decreased to 6.21% for the year
ended December 31, 1999 from 6.34% for the same period in 1998.

     Individually,  the net interest  spread on  collateral  for  collateralized
bonds  increased  20 basis  points,  from 109 basis  points  from the year ended
December 31, 1998 to 129 basis points for the same period in 1999. This increase
was primarily due to lower premium amortization caused by decreased  prepayments
during the year ended December 31, 1999 compared to the same period in 1998. The
net interest  spread on securities  decreased  195 basis points,  from 171 basis
points for the year ended  December  31, 1998 to a negative 24 basis  points for
the year ended  December 31, 1999.  This  decrease was primarily the result of a
150 basis point  increase  during 1999 of the interest rate on the notes payable
secured by the Funding  Notes,  from  one-month  LIBOR plus 150 basis  points to
one-month  LIBOR plus 300 basis  points,  and the sale of certain  higher coupon
collateral  during  the third  quarter  of 1998.  In  addition,  several  of the
Company's residual ARM trusts were placed on non-accrual status during the third
quarter of 1998. The net interest spread on other investments increased 67 basis
points,  from 134 basis points for the year ended December 31, 1998 to 201 basis
points for the same  period in 1999,  primarily  due to the  purchase  of higher
yielding property tax receivables  during 1999. The net interest spread on loans
held for sale or securitization decreased 10 basis points, from 257 basis points
for the year ended December 31, 1998, to 247 basis points for the same period in
1999.  This  decrease is primarily  attributable  to the funding of lower coupon
collateral during 1999.

     1998 compared to 1997. The net interest  spread  decreased to 1.20% for the
year  ended  December  31,  1998 from  1.42% for the same  period in 1997.  This
decrease  was  due  to the  reduction  in  interest-earning  asset  yields  from
increased premium amortization expense and the addition of lower yielding assets
to the  investment  portfolio.  The  overall  yield on  interest-earning  assets
decreased to 7.54% for year ended  December  31,  1998,  from 7.80% for the same
period  in  1997  while  the  cost  of  interest-bearing   liabilities  remained
relatively flat for the year ended December 31, 1998 compared to the same period
in 1997.

     Individually,  the net interest spread on collateralized  bonds increased 9
basis points,  from 100 basis points for the year ended December 31, 1997 to 109
basis points for the same period in 1998. This slight increase was primarily due
to the securitization of collateral which has a lower premium as a percentage of
principal,  during the second  quarter of 1998.  In  addition,  one-month  LIBOR
decreased 27 basis points during the fourth quarter of 1998 which  increased the
net interest spread on  collateralized  bonds since the ARM loans underlying the
collateralized  bonds  take on  average  three to six  months to adjust to lower
interest rates. The net interest spread on securities decreased 91 basis points,
from 262 basis  points for the year ended  December 31, 1997 to 171 basis points
for the year ended December 31, 1998.  This decrease was primarily the result of
the sale of certain  higher coupon  collateral  during the third quarter of 1998
along with the purchase of lower coupon  fixed-rate  mortgage  securities during
the  first  quarter  of  1998.  In  addition,  certain  assets  were  placed  on
non-accrual  status during 1998.  The net interest  spread on other  investments
increased 12 basis points, from 122 basis points for the year ended December 31,
1997, to 134 basis points for the year ended December 31, 1998, due primarily to
lower  borrowing costs  associated  with the Company's  single family model home
purchase and leaseback  business  during 1998. The net interest  spread on loans
held for securitization increased 45 basis points, from 212 basis points for the
year ended  December 31, 1997,  to 257 basis points for the same period in 1998.
This increase is primarily  attributable to lower borrowing costs as a result of
higher level of  compensating  cash balances  during the year ended December 31,
1998 compared to the same period in 1997. Credits earned from these compensating
cash balances are used by the Company to offset interest expense.



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

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                     1999 to 1998                         1998 to 1997
- --------------------------------------------------------------------------------------------------------------------
                                             Rate       Volume       Total        Rate       Volume       Total
- --------------------------------------------------------------------------------------------------------------------
<S>                                         <C>           <C>           <C>         <C>         <C>         <C>

  Collateral for collateralized bonds      $ 245   $  (19,769)  $ (19,524)   $  (2,895)  $   97,943   $  95,048
  Securities                              (6,582)     (22,280)    (28,862)      (7,583)     (42,135)    (49,718)
  Other investments                          667          444       1,111         (141)       4,949       4,808
  Loans held for sale or securitization     (870)     (17,303)    (18,173)         933        3,820       4,753
- --------------------------------------------------------------------------------------------------------------------

  Total interest income                   (6,540)     (58,908)    (65,448)      (9,686)      64,577      54,891
- --------------------------------------------------------------------------------------------------------------------

  Non-recourse debt                       (7,905)     (11,401)    (19,306)      (5,991)      84,638      78,647
  Recourse debt - collateralized bonds      (939)     (14,386)    (15,325)         342        6,106       6,448
  retained
- --------------------------------------------------------------------------------------------------------------------
    Total collateralized bonds            (8,844)     (25,787)    (34,631)      (5,649)      90,744      85,095
  Recourse debt secured by investments:
    Securities                             2,322      (18,174)    (15,852)       1,603      (30,484)    (28,881)
    Other investments                       (391)       2,481       2,090          (55)       5,804       5,749
    Loans held for sale or securitization   (281)      (8,739)     (9,020)        (990)       3,514       2,524
  Recourse debt - unsecured                 (267)      (1,905)     (2,172)        (235)       4,986       4,751
- --------------------------------------------------------------------------------------------------------------------

  Total interest expense                  (7,461)     (52,124)    (59,585)      (5,326)      74,564      69,238
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------

  Net margin on portfolio                $   921   $   (6,784)  $  (5,863)   $  (4,360)  $   (9,987)  $ (14,347)
- --------------------------------------------------------------------------------------------------------------------

<FN>
Note: The change in interest  income and interest  expense due to changes in both volume and rate,  which cannot be
segregated,  has been  allocated  proportionately  to the change  due to volume  and the  change due to rate.  This
table excludes net interest income on advances to DHI, other interest expense and provision for credit losses.
</FN>
</TABLE>

Interest Income and Interest-Earning Assets

     Approximately  $1.6 billion of the investment  portfolio as of December 31,
1999 is  comprised  of loans or  securities  that have coupon rates which adjust
over time (subject to certain periodic and lifetime  limitations) in conjunction
with changes in short-term  interest rates.  Approximately  64% of the ARM loans
underlying  the ARM  securities  and  collateral  for  collateralized  bonds are
indexed to and reset based upon the level of six-month LIBOR;  approximately 27%
are indexed to and reset based upon the level of the one-year  Constant Maturity
Treasury (CMT) index.  The following  table  presents a breakdown,  by principal
balance, of the Company's  collateral for collateralized bonds and ARM and fixed
mortgage  securities  by type of  underlying  loan.  This table  excludes  other
derivative and residual  securities,  other  securities,  other  investments and
loans held for securitization.

<TABLE>
<CAPTION>
                                           Investment Portfolio Composition (1)
                                                      ($ in millions)

- ------------------------------- ------------------ ------------------- --------------------- --------------- ---------------
                                                                       Other Indices Based
                                 LIBOR Based ARM     CMT Based ARM          ARM Loans          Fixed-Rate
December 31,                          Loans              Loans                                   Loans           Total
- ------------------------------- ------------------ ------------------- --------------------- --------------- ---------------
<S>                                      <C>                <C>                 <C>                   <C>             <C>
1998                              $    1,644.0       $      720.4        $     195.4           $    1,704.0    $    4,263.8
1999                                   1,048.5              430.8              121.1                2,061.5         3,661.9
- ------------------------------- ------------------ ------------------- --------------------- --------------- ---------------
<FN>
     (1)  Includes only the principal amount of collateral for collateralized bonds, ARM securities and fixed securities.
</FN>
</TABLE>

     The average asset yield is reduced for the amortization of premiums, net of
discounts on the investment portfolio. As indicated in the table below, premiums
on the  collateral  for  collateralized  bonds,  ARM  securities  and fixed-rate
securities at December 31, 1999 were $38.3 million,  or  approximately  1.03% of
the aggregate balance of collateral for collateralized bonds, ARM securities and
fixed-rate  securities.  Of this $38.3  million,  $34.5  million  relates to the
premium on  multifamily  and  commercial  mortgage  loans  that have  prepayment
lockouts or yield maintenance for at least seven years.  Amortization expense as
a  percentage  of principal  paydowns has  increased to 1.43% for the year ended
December 31, 1999 from 1.24%  primarily due to the  multifamily  and  commercial
securitization  during the fourth quarter of 1998. The amortization expense as a
percentage  of  principal  paydowns  decreased  from  1.85%  for the year  ended
December  31,  1997 to  1.24%  for the  same  period  in 1998 as the  investment
portfolio mix changed to assets funded  primarily at par or at a discount during
1998.  The  principal  repayment  rate  (indicated  in the  table  below as "CPR
Annualized  Rate")  was 20 % for  the  year  ended  December  31,  1999.  CPR or
"constant  prepayment rate" is a measure of the annual prepayment rate on a pool
of loans.  Excluded  from this table are loans held for sale or  securitization,
which are carried at the lower of cost or market as of December 31, 1999.

<TABLE>
<CAPTION>
                                              Premium Basis and Amortization
                                                      ($ in millions)

- -----------------------------------------------------------------------------------------------------
                                                                                      Amortization
                                                   CPR Annualized                    Expense as a %
                     Net Premium    Amortization        Rate          Principal       of Principal
                                      Expense                          Paydowns         Paydowns
- -----------------------------------------------------------------------------------------------------
<S>                    <C>            <C>                <C>           <C>                <C>
1997                 $  56.9        $   18.4             37%       $     993.2           1.85%
1998                    77.8            27.5             41%           2,215.2           1.24%
1999                    38.3            16.3             20%           1,145.8           1.43%
- -----------------------------------------------------------------------------------------------------
</TABLE>

Credit Exposures

     The Company  securitizes its loan production into  collateralized  bonds or
pass-through  securitization structures.  With either structure, the Company may
use overcollateralization, subordination, third-party guarantees, reserve funds,
bond insurance, mortgage pool insurance or any combination of the foregoing as a
form of credit enhancement.  With all forms of credit  enhancement,  the Company
may retain a limited portion of the direct credit risk after securitization.

     The following table summarizes the aggregate principal amount of collateral
for collateralized bonds and ARM and fixed-rate mortgage pass-through securities
outstanding;  the direct credit exposure retained by the Company (represented by
the amount of overcollateralization pledged and subordinated securities owned by
the  Company  and rated  below BBB by one of the  nationally  recognized  rating
agencies),  net of the  credit  reserves  maintained  by the  Company  for  such
exposure;  and the actual credit losses incurred for each year.  Credit reserves
maintained by the Company and included in the table below  includes  third-party
reimbursement  guarantees of $30.3 million. The table excludes any risks related
to  representations  and  warranties  made on loans  funded by the  Company  and
securitized in mortgage pass-through  securities generally funded prior to 1995.
This  table  also  excludes  any  credit  exposure  on  loans  held  for sale or
securitization,  funding  notes  and  securities,  and  other  investments.  The
increase  in  net  credit  exposure  as a  percentage  of the  outstanding  loan
principal  balance from 3.64% at December 31, 1998 to 4.86% at December 31, 1999
is related  primarily  to the credit  exposure  retained  by the  Company on its
manufactured housing securitizations issued during 1999.

<TABLE>
<CAPTION>
                                        Credit Reserves and Actual Credit Losses
                                                      ($ in millions)

- -------------------------------------------------------------------------------------------------------------
                                          Credit Exposure,                      Credit Exposure, Net of
                      Outstanding Loan          Net          Actual Credit   Credit Reserves to Outstanding
                     Principal Balance   of Credit Reserves     Losses                Loan Balance
- -------------------------------------------------------------------------------------------------------------
<S>                         <C>                     <C>            <C>                    <C>
1997                   $     5,153.1           $    86.6      $  19.8                    1.68%
1998                         4,389.7               159.7         20.3                    3.64%
1999                         3,770.3               183.2         19.7                    4.86%
- -------------------------------------------------------------------------------------------------------------
</TABLE>

     The following table  summarizes  single family mortgage loan,  manufactured
housing loan and commercial  mortgage loan  delinquencies as a percentage of the
outstanding  collateral  balance  for those  securities  in which Dynex REIT has
retained a portion of the direct credit risk. The  delinquencies as a percentage
of the outstanding collateral decreased to 1.64% at December 31, 1999 from 2.36%
at December 31, 1998. The Company  monitors and evaluates its exposure to credit
losses and has  established  reserves  based upon  anticipated  losses,  general
economic conditions and trends in the investment  portfolio.  As of December 31,
1999,  management  believes the level of credit reserves are sufficient to cover
any losses which may occur as a result of current delinquencies presented in the
table below.

                                 Delinquency Statistics (1)

- --------------------------------------------------------------------------------
             60 to 89 days delinquent      90 days and over
December 31,                                delinquent (2)                 Total
- --------------------------------------------------------------------------------
1997                  0.51%                     2.82%                      3.33%
1998                  0.25%                     2.11%                      2.36%
1999                  0.27%                     1.37%                      1.64%
- --------------------------------------------------------------------------------
             (1)   Excludes funding notes and securities.
             (2)   Includes foreclosures, repossessions and REO.


     The  following  table  summarizes  the  credit  rating for  collateral  for
collateralized  bonds,  securities  and certain  other  investments  held in the
investment portfolio, presented on a gross basis (i.e., the collateralized bonds
are not netted against the associated pledged  collateral).  This table excludes
$18.1 million of other  derivative and residual  securities (as the risk on such
securities  is  primarily   prepayment-related,   not   credit-related),   other
investments and loans held for sale or  securitization.  The table also excludes
the Funding  Notes and  Securities,  aggregating  $90.7  million,  which are not
rated.  The balance of the investments  rated below A are net of credit reserves
and discounts.  All balances  exclude the related  mark-to-market  adjustment on
such  assets.  At December 31, 1999,  securities  with a credit  rating of AA or
better were $3.2 billion, or 90.4% of the total.

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

- ----------------- ------------- ------------- ------------- ------------- -------------- ------------- ------------- -------------
                                                             Below BBB
                     AAA/AA                       BBB         Carrying       AAA/AA                    BBB Percent    Below BBB
                    Carrying     A Carrying     Carrying       Value       Percent of     A Percent      of Total     Percent of
December 31,         Value         Value         Value                        Total        of Total                     Total
- ----------------- ------------- ------------- ------------- ------------- -------------- ------------- ------------- -------------
<S>                  <C>             <C>           <C>           <C>           <C>             <C>          <C>           <C>
1998              $  3,815.6      $  206.2      $   97.6      $   14.4        92.3%           5.0%         2.4%          0.3%
1999                 3,154.4         191.4         123.3          19.8        90.4%           5.5%         3.5%          0.6%
- ----------------- ------------- ------------- ------------- ------------- -------------- ------------- ------------- -------------
<FN>
(1)   Carrying value does not include funding notes and securities, derivative and residual securities, certain other investments
     which are not debt securities and loans held for securitization.  Balances also exclude the mark-to-market adjustment.
     Carrying value also excludes $238.3 million of overcollateralization, net of $55.1 million of reserves.
</FN>
</TABLE>

Recent Accounting Pronouncements

     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial Accounting  Standards No. 133, "Accounting for Derivative  Instruments
and Hedging Activities" ("FAS No. 133"). FAS No. 133 establishes  accounting and
reporting standards for derivative  instruments and for hedging  activities.  It
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated  as (a) a hedge of the  exposure  to  changes  in the fair value of a
recognized asset or liability or an unrecognized firm commitment, (b) a hedge of
the exposure to variable cash flows of a forecasted transaction,  or (c) a hedge
of the foreign currency exposure of a net investment in a foreign operation,  an
unrecognized   firm   commitment,   an   available-for-sale   security,   or   a
foreign-currency-denominated forecasted transaction. In June 1999, the Financial
Accounting  Standards Board issued Statement of Financial  Accounting  Standards
No.  137,  "Accounting  for  Derivative  Instruments  and Hedging  Activities  -
Deferral of the Effective Date of FASB  Statement No, 133" ("FAS No. 137").  FAS
No. 137 amends FAS No. 133 to defer its effective date to all fiscal quarters of
all fiscal years beginning after June 15, 2000. The Company is in the process of
determining the impact of adopting FAS No. 133.



                                              LIQUIDITY AND CAPITAL RESOURCES

     The  Company  finances  its  operations  from a variety of  sources.  These
sources include cash flow generated from the investment portfolio, including net
interest income and principal  payments and prepayments,  common stock offerings
through the dividend  reinvestment  plan,  short-term  warehouse lines of credit
with  commercial and  investment  banks,  repurchase  agreements and the capital
markets  via  the  asset-backed  securities  market  (which  provides  long-term
non-recourse   funding  of  the   investment   portfolio  via  the  issuance  of
collateralized  bonds).  Historically,  cash flow  generated from the investment
portfolio  has  satisfied  its working  capital  needs,  and the Company has had
sufficient access to capital to fund its loan production  operations,  on both a
short-term (prior to securitization) and long-term (after securitization) basis.
However,  market  conditions since October 1998 have  substantially  reduced the
Company's  access  to  capital.  The  Company  is  currently  unable  to  access
additional  short-term  warehouse lines of credit to replace maturing lines, and
is unable to access  efficiently the asset-backed  securities market to meet its
long-term  funding  needs.  Largely  as a  result  of its  inability  to  access
additional  capital,  the Company sold its  manufactured  housing and model home
purchase/leaseback operations in 1999, and ceased issuing new commitments in its
commercial lending operations. The Company is attempting to substantially reduce
both its short-term debt and capital  requirements.  The Company's current focus
is the repayment of its recourse debt, which includes  substantially  all of the
short-term warehouse lines of credit and repurchase agreements.

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

     As more  fully  described  below,  the  Company  was in  default of certain
covenants in its secured credit facilities and its unsecured senior notes issued
in September 1994. As of April 14, 2000, the Company had not secured waivers for
all of the defaults;  however,  none of the respective  lenders had  accelerated
amounts  outstanding  as of that date as a result of the  defaults.  See further
discussion  in  Liquidity  and  Capital  Resources  and  Notes  1 and  7 in  the
accompanying consolidated financial statements.

Non-recourse Debt

     Dynex  REIT,  through  limited-purpose  finance  subsidiaries,  has  issued
non-recourse  debt in the form of  collateralized  bonds to fund the majority of
its investment  portfolio.  The obligations under the  collateralized  bonds are
payable solely from the collateral  for  collateralized  bonds and are otherwise
non-recourse to Dynex REIT.  Collateral for collateralized bonds are not subject
to margin calls. The maturity of each class of collateralized  bonds is directly
affected by the rate of principal  prepayments on the related  collateral.  Each
series  is also  subject  to  redemption  according  to  specific  terms  of the
respective indentures,  generally when the remaining balance of the bonds equals
35% or less of the  original  principal  balance of the bonds.  At December  31,
1999,  Dynex  REIT had $3.3  billion  of  collateralized  bonds  outstanding  as
compared to $3.7 billion at December 31, 1998.

Recourse Debt

     Secured.  At  December  31,  1999,  Dynex  REIT had four  committed  credit
facilities  aggregating  $699  million,  comprised of (i) a $195 million  credit
line,  expiring on May 29, 2000, from a consortium of commercial banks primarily
for the warehousing of multifamily  construction  and permanent loans (including
providing  the  letters of credit for  tax-exempt  bonds),  (ii) a $400  million
credit line,  expiring on April 28, 2000 from an investment  bank  primarily for
the  warehousing of permanent  loans on multifamily  and commercial  properties,
(iii) a $100 million  credit line,  expiring on May 10, 2000 from an  investment
bank for the  warehousing  of the funding  notes and  securities , and (iv) a $4
million credit line,  expiring on December 15, 2000,  from a finance company for
the warehousing of model homes not included in the sale of the related business.
While Dynex REIT has received bids for the sale of a substantial  portion of the
assets that secure the credit lines expiring on April 28, 2000 and May 29, 2000,
it is unlikely  that Dynex REIT will be able to payoff such credit  lines by the
respective  maturity  dates.  Although,  the Company will seek extensions to the
maturity  dates,  there can be no assurances that the lenders will agree to such
extensions.  In the event  that the  lenders  declare an event of  default,  the
underlying  credit line  agreements  provide for the  liquidation of the pledged
collateral.  In such a scenario it is likely that the Company will suffer losses
on the sale of the collateral.  For the credit line expiring May 10, 2000, Dynex
REIT and the lender executed a letter of intent dated April 10, 2000 whereby the
collateral   currently   pledged   to  the  line  is   instead   pledged   to  a
senior/subordinate security structure. Under the terms of the letter, the lender
will  "purchase"  the senior  security,  the  proceeds of which are then used to
repay the remaining  amount  outstanding  under the credit line. Dynex REIT will
retain  the  subordinate   class.   The  security  will  provide  for  the  full
amortization of the senior class before any cash flow is paid on the subordinate
class. The above lines of credit include various  representations and covenants.
Dynex REIT was in violation of certain covenants on the credit lines expiring on
April 28,  2000 and May 29,  2000  relating  primarily  to minimum net worth and
minimum  senior  unsecured  ratings  requirements,  and the  receipt  of a going
concern  opinion from its  auditors.  Dynex REIT has  received  waivers from the
investment  bank on the credit  line  expiring on April 28, 2000 for the minimum
senior unsecured ratings and minimum net worth requirements.  Dynex REIT has not
received a waiver for the uncured covenant  violation for the receipt of a going
concern opinion.  As of April 14, 2000, the investment bank has not notified the
Company  formally in writing as required by the loan  agreement  that it has (i)
terminated its commitments to lend or (ii) declared all or a portion of the loan
due and  payable.  Dynex  REIT has also not  received  waivers  for any  uncured
covenant  violations from the bank consortium on the credit line expiring on May
29, 2000. As of April 14, 2000,  the bank  syndicate  has not formally  notified
Dynex REIT in writing as  required  by the loan  documentation,  that it has (i)
terminated  its commitment to lend or (ii) declared all or a portion of the loan
due and payable.  The Company's  recourse credit  facilities  generally  contain
cross-default  provisions  whereby a default under any one credit  facility is a
default on each of the other credit facilities.

     The following table summarizes the committed credit  facilities at December
31, 1999 expiring in 2000. Dynex REIT had $246.2 million  outstanding  under its
committed credit facilities at December 31, 1999.

<TABLE>
<CAPTION>
                                                Committed Credit Facilities
                                                   At December 31, 1999
                                                      ($ in millions)

- -------------------------------------------- ----------------- ---------------- ----------------- -----------------------
                                                                   Current         Balance of
                                                                 Outstanding        Pledged       Expiration of Facility
Collateral Type                                Credit Limit      Borrowings        Collateral
- -------------------------------------------- ----------------- ---------------- ----------------- -----------------------
<S>                                                    <C>            <C>          <C>                        <C>
Various    (primarily     commercial    and
   manufactured housing)                     $       195.0     $      111.6         $135.9                 May 29, 2000
Commercial                                           400.0             83.6          135.4            April 28, 2000
Funding Notes and Securities                         100.0             47.8          115.8             May 10, 2000
Model homes                                            3.7              3.7            4.1          December 15, 2000
                                             ----------------- ---------------- ----------------- -----------------------
                                                     698.7            246.7          391.2
Less:  deferred facility expenses                      -               (0.5)           -
- -------------------------------------------- ----------------- ---------------- ----------------- -----------------------
Total                                         $      698.7     $      246.2         $391.2
- -------------------------------------------- ----------------- ---------------- ----------------- -----------------------
</TABLE>

     Dynex  REIT also uses  repurchase  agreements  to  finance a portion of its
investments,  which generally have maturities of thirty-days or less. Repurchase
agreements  allow  Dynex  REIT to sell  investments  for  cash  together  with a
simultaneous  agreement to repurchase  the same  investments on a specified date
for a price  which  is  equal  to the  original  sales  price  plus an  interest
component.  At December 31, 1999,  outstanding  obligations under all repurchase
agreements  totaled  $163.0  million  compared to $529.1 million at December 31,
1998. As of April 14, 2000, Dynex REIT had repurchase agreements  outstanding of
$74.7 million, substantially all with one counterparty.  Dynex REIT has provided
collateral  worth an estimated fair market value of $91.1 million to support the
amount of the repurchase agreement  outstanding.  All repurchase agreements with
such  counterparty  are on an "overnight" or one-day basis.  The following table
summarizes the outstanding balances of repurchase agreements by credit rating of
the related assets pledged as collateral to support such  repurchase  agreements
as of December 31, 1999 and 1998. The table excludes repurchase  agreements used
to finance loans held for sale or securitization.

<TABLE>
<CAPTION>
                                  Repurchase Agreements by Rating of Investments Financed
                                                      ($ in millions)

- --------------------------- -------------- --------------- --------------- --------------- --------------- --------------
December 31,                     AAA             AA              A              BBB          Below BBB         Total
- --------------------------- -------------- --------------- --------------- --------------- --------------- --------------
<S>                          <C>            <C>              <C>             <C>              <C>            <C>
1998                         $   124.5      $   109.5        $   91.4        $   65.6         $   -          $   391.0
1999                              77.9           14.9             4.4            65.3             0.5            163.0
- --------------------------- -------------- --------------- --------------- --------------- --------------- --------------
</TABLE>

     Increases in short-term interest rates,  long-term interest rates or market
risk could  negatively  impact the valuation of  securities  and may limit Dynex
REIT's  borrowing  ability or cause various lenders to initiate margin calls for
securities   financed  using  repurchase   agreements.   Additionally,   certain
investments are classes of securities  rated AA, A or BBB that are  subordinated
to other classes from the same series of securities.  Such subordinated  classes
may 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 loans or receivables. In instances of a
downgrade  of an  insurer  or the  deterioration  of the  credit  quality of the
underlying collateral, Dynex REIT may be required to sell certain investments 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.

     Unsecured.  Since 1994,  Dynex REIT has issued  three  series of  unsecured
notes  payable  totaling $150  million.  These notes payable had an  outstanding
balance at December 31, 1999 of $110.8  million.  The Company has $97.3  million
outstanding  of its July 2002 senior notes (the "2002  Notes") and $13.5 million
outstanding  on notes issued in September  1994 (the "1994  Notes").  During the
year ended December 31, 1999, Dynex REIT extinguished  $2.75 million of the 2002
Notes resulting in a $0.6 million  extraordinary  gain.  Effective May 15, 1999,
the  Company  amended  the 1994 Notes.  In return for  certain  covenant  relief
related to the fixed-charge coverage requirements of the 1994 Notes, the Company
agreed to (i) convert the principal  amortization  of the 1994 Notes from annual
to monthly and (ii) shorten the remaining principal  amortization period from 30
months to 16 months. Monthly amortization for the 1994 Notes through August 2000
approximates $1.7 million per month. As of December 31, 1999, the Company was in
violation of certain covenants in the 1994 Notes including the minimum net worth
requirement  and the covenant  requiring an  unqualified  audit  opinion.  These
violations  resulted in an immediate event of default;  however,  the holders of
the 1994 Notes have not accelerated the remaining amounts due.

     The 2002 Notes also contain covenants which provide for the acceleration of
amounts  outstanding  under the 2002 Notes should Dynex REIT default under other
credit agreements in excess of $10 million,  and such amounts  outstanding under
the other credit agreements are accelerated by the respective lender.

     Total  recourse debt  decreased  from $1.0 billion for December 31, 1998 to
$0.5  billion for  December 31, 1999.  This  decrease was  primarily  due to the
securitization of $601.8 million of manufactured housing loans as collateral for
collateralized  bonds during 1999.  These loans and securities  were  previously
financed with $190.7  million of  repurchase  agreements  and $328.4  million of
notes payable. In addition,  Dynex REIT paid off $175.8 million of notes payable
as a result of the sale of the  Company's  model home and  manufactured  housing
operation  during  1999 and sold  $70.7  million  of  securities  which had been
financed  with $48.1  million  of  repurchased  agreements  during  1999.  Also,
repurchase   agreements   decreased   $88.0   million   as  a   result   of  the
re-securitization  of the collateral on the previously  retained  collateralized
bonds during 1999.  These  decreases  were  partially  offset by the addition of
$391.8 million of notes payable as a result of additional  loan fundings  during
1999.  Total recourse debt should  continue to decline during 2000 as Dynex REIT
continues  to sell  loans held for sale and  receives  payments  on the  funding
notes.

<TABLE>
<CAPTION>
                                                    Total Recourse Debt
                                                      ($ in millions)

- ----------------------------------------------------------------------------------------------------------
                                                        Total Recourse Debt to      Recourse Interest
December 31,                   Total Recourse Debt              Equity                Coverage Ratio
- ----------------------------------------------------------------------------------------------------------
<S>                              <C>                             <C>                       <C>
1997                             $      1,133.5                  212%                     1.82%
1998                                    1,032.7                  194%                     1.20%
1999                                      537.1                  151%                     0.26%
- -----------------------------------------------------------------------------------------------------------
</TABLE>


     In  connection  with the AutoBond  litigation  as discussed in Item 3 Legal
Proceedings, in order to appeal the approximately $27 million proposed judgment,
Dynex REIT is  generally  required to post an appeal bond in an amount  equal to
the judgment.  Dynex REIT's ability to secure an appeal bond is dependent on the
amount of the collateral required by the surety bond provider. Generally, appeal
bonds are  substantially  secured by letters of credit or cash.  Dynex REIT does
not have  sufficient cash reserves to fully  collateralize  an appeal bond or to
post a letter of credit.  Should Dynex REIT not be able to secure an appeal bond
for the full amount of the judgment,  Texas State law would allow for Dynex REIT
to present  evidence  to reduce  the  required  amount of the appeal  bond or to
provide other  collateral  for the appeal.  There can be no assurance that Dynex
REIT will be allowed to post a reduced bond.


FOURTH QUARTER REVIEW


     The Company  reported a net loss of $72.3 million for the fourth quarter of
1999 and a net loss per common  share of $6.60.  These  results were an increase
from the  fourth  quarter of 1998 net loss of $16.9  million  and a net loss per
common share of $1.75.  The increase in the fourth  quarter of 1999  compared to
the same period in 1998 is primarily  due to a decrease in net interest  margin,
write-downs  associated  with the commercial  loan operations and the litigation
reserve.

     Net  interest  margin for the fourth  quarter of 1999  totaled $9.9 million
compared with $17.6 million for the fourth  quarter of 1998. The decrease in the
net  interest  margin for the fourth  quarter  of 1999 was  primarily  due to an
increase  in  provision  for losses and a $0.8  billion  decrease in the average
interest-earnings  assets for the fourth  quarter of 1999  compared  to the same
period in 1998.

     The  average  interest-earning  assets  were $4.3  billion  for the  fourth
quarter of 1999 and $5.1 billion for same period in 1998.  However,  the average
asset yield for the quarter ended  December 31, 1999 increased to 7.80% compared
to 7.46% for the fourth  quarter of 1998.  The  increase in the yield during the
fourth quarter of 1999 was primarily due to lower premium amortization caused by
decreased  prepayments  during the fourth  quarter  of 1999.  Additionally,  the
average interest-bearing  liabilities decreased $0.9 billion to $4.0 billion for
the fourth  quarter of 1999  compared to $4.9 billion for the fourth  quarter of
1998.  The average cost of funds  increased from 6.13% for the fourth quarter of
1998 to 6.59% for the fourth  quarter of 1999.  The increase in the average cost
of funds was due primarily to an increase in the average one-month LIBOR for the
fourth quarter of 1999 compared to the fourth quarter of 1998.

     For the fourth quarter of 1999,  the Company  recognized a $4.2 million net
loss on the sale of  investments  and trading  activities  compared to a loss of
$9.0 million in the fourth  quarter of 1998.  The loss in the fourth  quarter of
1999 was  primarily  due to $4.5  million  of net  losses  on $21.9  million  of
commercial  loans sold during the fourth quarter of 1999, while the loss of $9.0
million in the fourth  quarter of 1998 was primarily a result of $8.6 million of
net losses on $113.9  million of  securities  sold during the fourth  quarter of
1998.

     On March 9, 2000, the jury in the AutoBond  related  litigation  returned a
verdict in favor of AutoBond,  and awarded  AutoBond $69 million in damages.  On
April 17, 2000, based on motions filed by the Company,  the judge presiding over
the matter in Travis  County,  Texas  proposed a judgment of  approximately  $27
million  (which  includes  estimated   prejudgment  interest)  in  lieu  of  the
approximate $69 million verdict. See Item 3. Legal Proceedings. As a result, the
Company  recorded  a  litigation  provision  of $27.0  million.  The  charge was
reflected in impairment  charges and  litigation  provision in the  accompanying
financial statements






<TABLE>
<CAPTION>
Summary of Selected Quarterly Results (unaudited)
(amounts in thousands except share data)

- ----------------------------------------------------- ---------------- --------------- ---------------- ----------------
                                                          First           Second       Third Quarter    Fourth Quarter
Year ended December 31, 1999                             Quarter          Quarter
- ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

<S>                                                        <C>                 <C>             <C>              <C>
Operating results:
   Total revenues                                       $     88,477     $     84,925    $     86,308     $     91,088
   Net interest margin                                        11,213           14,594          12,274            9,934
   Net income (loss)                                           2,259            3,574             320          (81,288)
   Basic net income per common share                          (0.08)            0.03           (0.25)            (7.39)
   Diluted net income per common share                        (0.08)            0.03           (0.25)            (7.39)
   Cash dividends declared per common share                        -               -               -                 -
   Annualized return on common shareholders'
     equity                                                 (1.18%)           0.53%          (3.52%)         (111.43%)
- ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Average interest-earning assets                            4,817,483        4,639,592       4,563,995        4,325,061
Average borrowed funds                                     4,576,714        4,379,658       4,253,524        4,010,174
- ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Net interest spread on interest-earning assets                 1.07%           1.39%            1.32%            1.21%
Average asset yield                                            7.24%           7.24%            7.60%            7.80%
Net yield on average interest-earning assets (1)               1.38%           1.72%            1.74%            1.69%
Cost of funds                                                  6.17%           5.85%            6.28%            6.59%
- ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Loans funded                                                 219,647          294,624         236,384          122,331
- ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

- ----------------------------------------------------- ---------------- --------------- ---------------- ----------------
                                                          First           Second       Third Quarter    Fourth Quarter
Year ended December 31, 1998                             Quarter          Quarter
- ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Operating results:
   Total revenues                                     $      97,842  $               $                $
                                                            111,813         104,434          96,732
   Net interest margin                                       17,146          17,187           14,639            17,566
   Net income (loss)                                         14,432          15,599            6,485          (16,939)
   Basic net income per common share                           0.98            1.08             0.28            (1.75)
   Diluted net income per common share                         0.98            1.08             0.28            (1.75)
   Cash dividends declared per common share                    1.20            1.20             1.00                 -
   Annualized return on common shareholders'
     equity                                                  12.50%          13.77%            3.68%          (23.79%)
- ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Average interest-earning assets                           5,120,191       5,780,504        5,571,742         5,138,306
Average borrowed funds                                    4,791,147       5,520,722        5,377,659         4,941,623
- ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Net interest spread on interest-earning assets                1.19%           1.17%            1.11%             1.33%
Average asset yield                                           7.59%           7.61%            7.50%             7.46%
Net yield on average interest-earning assets (1)              1.60%           1.47%            1.33%             1.57%
Cost of funds                                                 6.40%           6.44%            6.39%             6.13%
- ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

Loans funded                                              1,171,665         542,176          435,270           371,126
- ----------------------------------------------------- ---------------- --------------- ---------------- ----------------

<FN>
 (1)     Computed as net interest margin excluding non-interest collateralized bond expenses.
</FN>
</TABLE>



                                                FORWARD-LOOKING STATEMENTS

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

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

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

     Capital  Resources.  The Company  relies on various  credit  facilities and
repurchase  agreements with certain  commercial and investment  banking firms to
help meet the Company's short-term funding needs. The Company is in violation of
numerous covenants under its existing credit facilities. The Company's access to
alternative or additional sources of financing has been significantly reduced.

     Capital  Markets.  The Company  relies on the capital  markets for the sale
upon  securitization of its  collateralized  bonds or other types of securities.
While the Company has historically been able to sell such  collateralized  bonds
and securities into the capital markets, the Company's access to capital markets
in the future has been substantially reduced.

     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 short-term  interest rates, since the investments  generally have
periodic interest rate caps and the related borrowing have no such interest rate
caps.

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

     Competition.  The  financial  services  industry  is a  highly  competitive
market. Increased competition in the market could adversely affect the Company.

     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
performance of the Company's securitized loan pools.

     Significant  Uncertainties and Risks. See Note 1 to the Company's financial
statements.

 Item 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Market risk generally  represents the risk of loss that may result from the
potential  change in the value of a financial  instrument due to fluctuations in
interest and foreign exchange rates and in equity and commodity  prices.  Market
risk is inherent to both derivative and  non-derivative  financial  instruments,
and  accordingly,  the scope of the  Company's  market risk  management  extends
beyond derivatives to include all market risk sensitive  financial  instruments.
As a financial  services  company,  net interest  income  comprises  the primary
component of the Company's earnings. As a result, the Company is subject to risk
resulting  from  interest  rate  fluctuations  to the extent that there is a gap
between the amount of the  Company's  interest-earning  assets and the amount of
interest-bearing   liabilities  that  are  prepaid,  mature  or  reprice  within
specified  periods.  The  Company's  strategy is to mitigate  interest rate risk
through the  creation of a  diversified  investment  portfolio  of high  quality
assets  that,  in the  aggregate,  preserves  the  Company's  capital base while
generating   stable  income  in  a  variety  of  interest  rate  and  prepayment
environments.  In many instances,  the investment strategy involves not only the
creation  of the asset,  but also  structuring  the  related  securitization  or
borrowing to create a stable yield profile and reduce interest rate risk.

     The Company  continuously  monitors the aggregate cash flow,  projected net
yield and market value of its investment  portfolio under various  interest rate
and prepayment  assumptions.  While certain investments may perform poorly in an
increasing  or decreasing  interest  rate  environment,  other  investments  may
perform well, and others may not be impacted at all. Generally, the Company adds
investments to its portfolio  that are designed to increase the  diversification
and reduce the  variability  of the yield produced by the portfolio in different
interest rate environments.

     The  Company's  Portfolio  Executive  Committee  ("PEC"),   which  includes
executive  management  representatives,  monitors and manages the interest  rate
sensitivity  and  repricing  characteristics  of the  balance  sheet  components
consistent  with  maintaining  acceptable  levels  of  change  in  both  the net
portfolio value and net interest income. The Company's exposure to interest rate
risk is reviewed  on a monthly  basis by the PEC and  quarterly  by the Board of
Directors.

     The  Company  utilizes  several  tools and risk  management  strategies  to
monitor and address  interest rate risk,  including (i) a quarterly  sensitivity
analysis  using  option-adjusted  spread  ("OAS")  methodology  to calculate the
expected change in net interest margin as well as the change in the market value
of various assets within the portfolio under various extreme scenarios; and (ii)
a monthly static cash flow and yield  projection  under 49 different  scenarios.
Such tools allow the Company to continually monitor and evaluate its exposure to
these  risks and to manage  the risk  profile  of the  investment  portfolio  in
response  to changes in the market  risk.  While the Company may use such tools,
there can be no assurance  the Company will  accomplish  the goal of  adequately
managing the risk profile of the investment portfolio.

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

     The  following   table   summarizes  the  Company's  net  interest   margin
sensitivity   analysis  as  of  December  31,  1999.  This  analysis  represents
management's  estimate of the percentage  change in net interest  margin given a
parallel shift in interest  rates.  The "Base" case represents the interest rate
environment  as it existed as of  December  31,  1999.  The  analysis is heavily
dependent  upon the  assumptions  used in the  model.  The  effect of changes in
future  interest  rates , the shape of the yield  curve or the mix of assets and
liabilities  may cause  actual  results to differ from the modeled  results.  In
addition,  certain financial  instruments provide a degree of "optionality." The
model considers the effects of these embedded options when projecting cash flows
and earnings.  The most significant option affecting the Company's  portfolio is
the borrowers'  option to prepay the loans. The model uses a dynamic  prepayment
model that applies a Constant  Prepayment  Rate ranging from 5.5% to 70.1% based
on the projected  incentive to refinance for each loan type in any given period.
While the Company's model considers these factors, the extent to which borrowers
utilize  the  ability  to  exercise  their  option may cause  actual  results to
significantly  differ from the  analysis.  Furthermore,  its  projected  results
assume no additions or subtractions to the Company's portfolio, and no change to
the  Company's  liability   structure.   Historically,   the  Company  has  made
significant changes to its assets and liabilities, and is likely to do so in the
future.



                                Basis Point               % Change in Net
                            Increase (Decrease)         Interest Margin from
                             in Interest Rates               Base Case
                           -----------------------     -----------------------

                                    +200                       (33.56)%
                                    +100                       (17.12)%
                                    Base                         -
                                    -100                        13.50%
                                    -200                        15.53%

     The Company's investment policy sets forth guidelines for assuming interest
rate  risk.  The  investment  policy  stipulates  that  given a 200 basis  point
increase or decrease in interest rates over a twelve month period, the estimated
net  interest  margin may not change by more than 25% of  current  net  interest
margin during the subsequent one year period.  Based on the  projections  above,
the Company is not in compliance  with its stated policy  regarding the interest
rate  sensitivity  of net interest  margin if interest  rates increase 200 basis
points over a twelve month period.

     Approximately  $1.6  billion of the  Company's  investment  portfolio as of
December  31, 1999 is comprised  of loans or  securities  that have coupon rates
which adjust over time (subject to certain periodic and lifetime limitations) in
conjunction with changes in short-term interest rates. Approximately 64% and 27%
of the ARM loans  underlying  the Company's ARM  securities  and  collateral for
collateralized  bonds are indexed to and reset based upon the level of six-month
LIBOR and one-year CMT, respectively.

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

     Because of the 1% or 2% periodic cap nature of the ARM loans underlying the
ARM  securities,  these  securities  may  decline  in  market  value in a rising
interest rate  environment.  In a rapidly  increasing rate  environment,  as was
experienced in 1994, a decline in value may be significant  enough to impact the
amount of funds  available under  repurchase  agreements to borrow against these
securities.  In order to maintain liquidity, the Company may be required to sell
certain  securities.  Liquidity  risk also  exists  with all  other  investments
pledged as collateral for repurchase agreements, but to a lesser extent.

     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  ("hedges').  These interest rate  agreements are used by the
Company to help mitigate the risk to the investment portfolio of fluctuations in
interest rates that would ultimately impact net interest income. To help protect
the Company's net interest  income in a rising  interest rate  environment,  the
Company has purchased interest rate caps with a notional amount of $1.4 billion,
which help reduce the Company's  exposure to interest rate risk rising above the
lifetime  interest rate caps on ARM  securities  and loans.  These interest rate
caps  provide the Company  with  additional  cash flow should the related  index
increase above the contracted rates. The contracted rates on these interest rate
caps are based on  one-month  LIBOR,  six-month  LIBOR or  one-year  CMT.  These
interest rate cap agreements  expire 2001 to 2004. The Company will also utilize
interest  rate swaps to manage its  exposure  to changes in  financing  rates of
assets  and to  convert  floating  rate  borrowings  to  fixed  rate  where  the
associated  asset financed is fixed rate.  These  interest rate swap  agreements
expire in 2001. Interest rate caps and interest rate swaps that the Company uses
to manage certain interest rate risks represent  protection for the earnings and
cash flow of the investment  portfolio in adverse  markets.  To date, short term
interest  rates  have not  risen at the  speed or to the  extent  such  that the
protective cashflows provided by the caps and swaps have been realized.

     The Company may also utilize futures and options on futures to moderate the
risks  inherent in the financing of a portion of its  investment  portfolio with
floating-rate  repurchase  agreements.  The Company  uses these  instruments  to
synthetically  lengthen the terms of repurchase agreement  financing,  generally
from one to three or six months.  Interest  rate  futures and option  agreements
have  historically  provided  the  Company  a means  of  essentially  locking-in
borrowing costs at specified rates for a specified  period of time.  Under these
contracts, the Company will receive additional cash flow if the underlying index
increases above contracted  rates,  mitigating the net interest income loss that
results  from  the  higher  repurchase  agreement  rates  The  Company  will pay
additional cash flow if the underlying index decreases below  contracted  rates.
The Company has not utilized  futures or options on futures  since 1997, as they
primarily  benefit the Company  when  expected  rates as measured by the forward
yield-curve are less than current cash market rates.

     Interest  rate caps and  interest  rate swaps that the Company  utilizes to
manage  certain  interest rate risks  represent  protection for the earnings and
cashflow  of the  investment  portfolio  in  adverse  markets.  To date,  market
conditions  have not been  adverse  such  that the  caps  and  swaps  have  been
utilized.

     The remaining portion of the Company's investments portfolio as of December
31, 1999,  approximately $2.5 billion,  is comprised of loans or securities that
have  coupon  rates  that are  either  fixed or do not reset  within the next 15
months.  The  Company has limited  its  interest  rate risk on such  investments
through (i) the issuance of fixed-rate  collateralized  bonds and notes payable,
and (ii) equity,  which in the aggregate totals approximately $1.8 billion as of
the same date. Overall,  the Company's interest rate risk is related both to the
rate of change in short  term  interest  rates,  and to the level of short  term
interest rates.


Item 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The consolidated financial statements of the Company and the related notes,
together with the Independent  Auditors'  Reports thereon are set forth on pages
F-1 through F-28 of this Form 10-K.


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

     On July 21, 1998, the Audit Committee of Dynex Capital,  Inc.  approved the
appointment  of the  accounting  firm of  Deloitte & Touche  LLP  ("D&T") as the
independent  accountants  for the year ending  December 31, 1998 to replace KPMG
Peat Marwick LLP ("KPMG"),  who were  dismissed as the  independent  accountants
effective with such appointment.

     The reports of KPMG on the Company's  consolidated financial statements for
the year  ended  December  31,  1997 did not  contain  an  adverse  opinion or a
disclaimer  of opinion and were not  qualified  or  modified as to  uncertainty,
audit scope or accounting principles.

     In  connection  with the  audits of the  Company's  consolidated  financial
statements  for the year ended  December  31,  1997,  and through July 21, 1998,
there have been no  disagreements  between the Company and KPMG on any matter of
accounting principles or practices,  financial statement disclosure, or auditing
scope and procedures  which, if not resolved to the  satisfaction of KPMG, would
have  caused them to make  reference  thereto in their  report on the  financial
statements for such years.

     During the year ended  December  31, 1997,  and through July 21, 1998,  the
Company had not  consulted  with D&T  regarding  either (i) the  application  of
accounting principles to a specified transaction,  either completed or proposed;
or (ii) any matter that was either the subject of a  disagreement,  as that term
is  defined  in Item  304  (a)  (1)  (iv)  of  Regulation  S-K  and the  related
instructions to Item 304 of Regulation S-K, or a reportable  event, as that term
is defined in Item 304 (a) (1) (v) of Regulation S-K.


                                                         PART III


Item 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information  required by Item 10 as to directors and executive officers
of the Company is included in the Company's  proxy statement for its 2000 Annual
Meeting of Stockholders  (the 2000 Proxy Statement) in the Election of Directors
and Management of the Company sections and is incorporated herein by reference.


Item 11.   EXECUTIVE COMPENSATION

     The information required by Item 11 is included in the 2000 Proxy Statement
in  the  Management  of  the  Company  section  and is  incorporated  herein  by
reference.


Item 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information required by Item 12 is included in the 2000 Proxy Statement
in the  Ownership  of  Common  Stock  section  and  is  incorporated  herein  by
reference.


Item 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information required by Item 13 is included in the 2000 Proxy Statement
in the Compensation  Committee Interlocks and Insider  Participation section and
is incorporated herein by reference.


                                                          Part IV

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

(a)  Documents filed as part of this report:

1. and 2.  Financial Statements and Financial Statement Schedule

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

3.  Exhibits

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

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

     3.3 Amendment to the Articles of Incorporation, effective December 29, 1989
(Incorporated  herein  by  reference  to the  Company's  Amendment  No. 1 to the
Registration Statement on Form S-3 (No. 333-10783) filed March 21, 1997.)

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

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

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

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

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

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

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

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

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

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

     10.3 Employment  Agreement:  Thomas H. Potts  (Incorporated by reference to
Exhibits to the  Company's  Annual  Report filed on Form 10-K for the year ended
December 31, 1994 (File No. 1-9819) dated March 31, 1995.)

     10.4 Promissory Note, dated as of May 13, 1996,  between the Registrant (as
Lender) and Dominion Mortgage Services,  Inc. (as Borrower) (Incorporated herein
by reference to Exhibits to the  Company's  Form 10-Q for the quarter ended June
30, 1996 (File No. 1-9819) dated August 14, 1996.)

     10.5 The Registrant's  Bonus Plan (Incorporated by reference to Exhibits to
the Company's  Annual Report filed on Form 10-K for the year ended  December 31,
1996 (File No. 1-9819) dated March 31, 1997.)

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

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

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

23.1     Consent of Deloitte & Touche LLP (filed herewith)

23.2     Consent of KPMG LLP (filed herewith)

 (b) Reports on Form 8-K

None.

                                                       SIGNATURES


     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.


                                DYNEX CAPITAL, INC.
                                (Registrant)



April 18, 2000              /s/ Thomas H. Potts
                            Thomas H. Potts
                            President
                            (Principal Executive Officer)


April 18, 2000              /s/ Lynn K. Geurin
                            Lynn K. Geurin
                            Executive Vice President and Chief Financial Officer
                            (Principal Accounting and Financial Officer)

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

     Signature                      Capacity                               Date


/s/ Thomas H. Potts                 Director                      April 18, 2000
Thomas H. Potts


/s/ J. Sidney Davenport, IV         Director                      April 18, 2000
J. Sidney Davenport, IV


/s/ Barry S. Shein                  Director                      April 18, 2000
Barry S. Shein


/s/ Donald B. Vaden                 Director                      April 18, 2000
Donald B. Vaden



















                                                   DYNEX CAPITAL, INC.

                                          CONSOLIDATED FINANCIAL STATEMENTS AND

                                               INDEPENDENT AUDITORS' REPORT

                                                For Inclusion in Form 10-K

                                                 Annual Report Filed with

                                            Securities and Exchange Commission

                                                    December 31, 1999






DYNEX CAPITAL, INC.
INDEX TO FINANCIAL STATEMENTS AND SCHEDULE





Financial Statements:                                                       Page

         Independent Auditors' Report for the Years Ended
            December 31, 1999 and 1998                                       F-3
         Independent Auditors' Report for the Year Ended
            December 31, 1997                                                F-4
         Consolidated Balance Sheets -- December 31, 1999 and 1998           F-5
         Consolidated Statements of Operations -- Years ended
             December 31, 1999, 1998 and 1997                                F-6
         Consolidated Statements of Shareholders' Equity -- Years ended
           December 31, 1999, 1998 and 1997                                  F-7
         Consolidated Statements of Cash Flows -- Years ended
             December 31, 1999, 1998 and 1997                                F-8
         Notes to Consolidated Financial Statements --
             December 31, 1999, 1998 and 1997                                F-9












INDEPENDENT AUDITORS' REPORT


The Board of Directors
Dynex Capital, Inc.


     We have  audited  the  accompanying  consolidated  balance  sheets of Dynex
Capital, Inc. and subsidiaries as of December 31, 1999 and 1998, and the related
consolidated statements of operations,  shareholder's equity, and cash flows for
the years  then  ended.  In  connection  with our  audits of these  consolidated
financial  statements,  we also have audited the financial  statement  schedule.
These   financial   statements   and  financial   statement   schedule  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial  statements and financial statement schedule based on
our audits.

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

     In our opinion,  such consolidated  financial statements present fairly, in
all material  respects,  the financial  position of the companies as of December
31, 1999 and 1998, and the results of their  operations and their cash flows for
the years then ended in conformity with generally accepted accounting principles
generally  accepted in the United States of America.  Also, in our opinion,  the
related financial statement  schedule,  when considered in relation to the basic
consolidated  financial  statements  taken as a whole  presents  fairly,  in all
material respects, the information set forth therein.

     The  accompanying  consolidated  financial  statements  for the year  ended
December 31, 1999 have been prepared  assuming that the Company will continue as
a  going  concern.  As  discussed  in  Note  1  to  the  consolidated  financial
statements,  litigation, the difficulty the Company is experiencing in accessing
new funding  sources and the default of certain debt covenants  which permit the
lenders to accelerate the maturity of the debt raise substantial doubt about its
ability to continue as a going  concern.  Management's  plans  concerning  these
matters are also described in Note 1. The consolidated  financial  statements do
not  include  any  adjustments  that  might  result  from the  outcome  of these
uncertainties.


DELOITTE & TOUCHE LLP

Richmond, Virginia
April 17, 2000






Independent Auditors' Report


The Board of Directors
Dynex Capital, Inc.:


     We have audited the  accompanying  consolidated  statements of  operations,
shareholders' equity and cash flows of Dynex Capital,  Inc. and subsidiaries for
the  year  ended  December  31,  1997.   These  financial   statements  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audit.

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

     In our opinion,  the consolidated  financial  statements  referred to above
present  fairly,  in all material  respects,  the results of operations and cash
flows of Dynex Capital,  Inc. and subsidiaries  for the year ended  December 31,
1997, in conformity with generally accepted accounting principles.


KPMG LLP


Richmond, Virginia
February 4, 1998, except as to the 1997
   information contained in note 17
   which is as of April 14, 1999



<TABLE>
<CAPTION>
CONSOLIDATED BALANCE SHEETS
DYNEX CAPITAL, INC.

December 31, 1999 and 1998
(amounts in thousands except share data)

                                                                                      1999                  1998
                                                                               -----------------     -----------------
ASSETS
<S>                                                                                   <C>                    <C>
Investments:
   Collateral for collateralized bonds                                         $      3,700,714      $     4,293,528
   Securities                                                                           127,711              243,984
   Other investments                                                                     48,927               30,371
   Loans held for sale or securitization                                                232,384              388,782
                                                                               -----------------     -----------------
                                                                                      4,109,736            4,956,665

Investments in and advances to Dynex Holding, Inc.                                        4,814              169,384
Cash, substantially restricted                                                           48,601               30,103
Accrued interest receivable                                                               2,208                4,162
Other assets                                                                             25,537               18,534
                                                                               =================     =================
                                                                               $      4,190,896      $     5,178,848
                                                                               =================     =================

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES

Non-recourse debt                                                              $      3,282,378      $     3,665,316
Recourse debt:
   Secured by collateralized bonds retained                                             144,746              298,695
   Secured by investments                                                               282,479              588,735
   Unsecured                                                                            109,873              145,303
                                                                                  --------------        --------------
                                                                               ---                   ---
                                                                                      3,819,476            4,698,049

Accrued interest payable                                                                  6,303                8,403
Accrued expenses and other liabilities                                                   40,045               16,364
Dividends payable                                                                             -                3,228
                                                                                  --------------        --------------
                                                                               ---                   ---
                                                                                      3,865,824            4,726,044

                                                                              -----------------     -----------------
Commitments and contingencies - Notes 1, 13 and 14

SHAREHOLDERS' EQUITY

Preferred stock, par value $.01 per share,
   50,000,000 shares authorized:
     9.75% Cumulative Convertible Series A,
       1,309,061 issued and outstanding                                                  29,900               29,900
     9.55% Cumulative Convertible Series B,
       1,912,434 issued and outstanding                                                  44,767               44,767
     9.73% Cumulative Convertible Series C,
       1,840,000 issued and outstanding                                                  52,740               52,740
Common stock, par value $.01 per share,
   100,000,000 shares authorized,
   11,444,099 and 46,027,426 issued and outstanding, respectively                           114                  460
Additional paid-in capital                                                              351,995              352,382
Accumulated other comprehensive loss                                                    (48,507)              (3,097)
Accumulated deficit                                                                    (105,937)             (24,348)
                                                                                                        --------------
                                                                               -----------------     ---
                                                                                        325,072              452,804
                                                                                  --------------        --------------
                                                                               ===                   ===
                                                                               $      4,190,896      $     5,178,848
<FN>
                                                                               =================     =================
See notes to consolidated financial statements.
</FN>
</TABLE>

<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF OPERATIONS
DYNEX CAPITAL, INC.

Years ended December 31, 1999, 1998 and 1997
(amounts in thousands except share data)

                                                                       1999                 1998                 1997
                                                                 -------------------  -------------------  -------------------
<S>                                                                     <C>                 <C>                 <C>
Interest income:
   Collateral for collateralized bonds                             $      284,470       $       303,994      $       208,946
   Securities                                                              14,228                41,991               79,714
   Other investments                                                        4,388                 4,099                4,909
   Loans held for sale or securitization                                   26,276                44,450               34,099
   Net advances to Dynex Holding, Inc.                                     12,087                10,979                5,891
                                                                 -------------------  -------------------  -------------------
                                                                          341,449               405,513              333,559
                                                                 -------------------  -------------------  -------------------

Interest and related expense:
   Non-recourse debt                                                      210,794               231,242              152,678
   Recourse debt                                                           59,906                99,119               90,777
   Other                                                                    6,580                 2,193                1,717
                                                                 -------------------  -------------------  -------------------
                                                                          277,280               332,554              245,172
                                                                 -------------------  -------------------  -------------------

Net interest margin before provision for losses                            64,169                72,959               88,387
Provision for losses                                                      (16,154)               (6,421)              (4,933)
                                                                 -------------------  -------------------  -------------------
Net interest margin                                                        48,015                66,538               83,454

Write-downs associated with commercial production operations              (59,962)                    -                    -
(Loss) gain on sale of investments and trading activities                 (12,682)               (2,714)              11,584
Gain on sale of loan production operations                                  7,676                     -                    -
Impairment charge and litigation provision - AutoBond                     (31,732)              (17,632)                   -
Equity in net (loss) earnings of Dynex Holding, Inc.                       (1,923)                2,456               (1,109)
Other income                                                                1,673                 2,852                1,716
                                                                 -------------------  -------------------  -------------------
                                                                          (48,935)               51,500               95,645

General and administrative expenses                                        (7,740)               (8,973)              (9,531)
Net administrative fees and expenses to Dynex Holding, Inc.               (16,943)              (22,379)             (12,116)
                                                                 -------------------  -------------------  -------------------
(Loss) income before extraordinary item                                   (73,618)               20,148               73,998

Extraordinary item - loss on extinguishment of debt                        (1,517)                 (571)                   -
                                                                     ---------------      ---------------      ---------------
                                                                 -----                -----                -----
Net (loss) income                                                         (75,135)               19,577               73,998
Dividends on preferred stock                                              (12,910)              (13,019)             (14,820)
                                                                 ===================  ===================  ===================
Net (loss) income available to common shareholders                 $      (88,045)      $         6,558      $        59,178
                                                                 ===================  ===================  ===================

Net (loss) income per common share before extraordinary item:
   Basic                                                           $         (7.53)     $          0.62      $          5.50
                                                                 ===================  ===================  ===================
   Diluted                                                         $         (7.53)     $          0.62      $          5.48
                                                                 ===================  ===================  ===================

Net (loss) income per common share after extraordinary item:
   Basic                                                           $         (7.67)     $          0.57      $          5.50
                                                                 ===================  ===================  ===================
   Diluted                                                         $         (7.67)     $          0.57      $          5.48
                                                                 ===================  ===================  ===================

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


<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
DYNEX CAPITAL, INC.

Years ended December 31, 1999, 1998 and 1997
(amounts in thousands except share data)
                                                                                    Accumulated         Retained
                                                                   Additional          Other            Earnings
                                           Preferred     Common      Paid-in       Comprehensive      (Accumulated
                                             Stock        Stock      Capital        (Loss) Income       Deficit)       Total
                                         ----------------------------------------------------------------------------------------

<S>                                           <C>          <C>          <C>            <C>               <C>             <C>
 Balance at January 1, 1997               $  139,625   $      207   $  291,637     $     64,402      $    7,746      $  503,617

 Comprehensive income:
   Net income - 1997                               -            -            -                -          73,998          73,998
   Change in net unrealized gain on
     investments classified as available
     for sale during the period                    -            -            -           15,039               -          15,039
                                         ----------------------------------------------------------------------------------------
 Total comprehensive income                        -            -            -           15,039          73,998          89,037

 Issuance of common stock                          -           25       42,009                -               -          42,034
 Conversion of preferred stock                (9,143)           6        9,137                -               -               -
 Two-for-one common stock split                    -          213         (213)               -               -               -
 Dividends on common stock at $5.42
   per share                                       -            -            -                -         (58,959)        (58,959)
 Dividends on preferred stock                      -            -            -                -         (14,820)        (14,820)
                                         ----------------------------------------------------------------------------------------
 Balance at December 31, 1997                130,482          451      342,570           79,441           7,965         560,909

Comprehensive loss:
   Net income - 1998                               -            -            -                -          19,577          19,577
   Change in net unrealized gain on
     investments classified as available
     for sale during the period                    -            -            -          (82,538)              -         (82,538)
                                         ----------------------------------------------------------------------------------------
 Total comprehensive loss                          -            -            -          (82,538)         19,577         (62,961)

 Issuance of common stock                          -            7        7,652                -               -           7,659
 Conversion of preferred stock                (3,075)           3        3,072                -               -               -
 Retirement of common stock                        -           (1)        (912)               -               -            (913)
 Dividends on common stock at $3.40
   per share                                       -            -            -                -         (38,871)        (38,871)
 Dividends on preferred stock                      -            -            -                -         (13,019)        (13,019)
                                         ----------------------------------------------------------------------------------------
                                         ----------------------------------------------------------------------------------------
 Balance at December 31, 1998                127,407          460      352,382           (3,097)        (24,348)        452,804

Comprehensive loss:
   Net loss - 1999                                 -            -            -                -         (75,135)        (75,135)
   Change in net unrealized loss on
     investments classified as available
     for sale during the period                    -            -            -          (45,410)              -         (45,410)
                                         ----------------------------------------------------------------------------------------
 Total comprehensive loss                          -            -            -          (45,410)        (75,135)       (120,545)

 Issuance of common stock                          -            -           30                -               -              30
 One-for-four reverse common stock
   split                                           -         (345)         345                -               -               -
 Retirement of common stock                        -           (1)        (699)               -               -            (700)
 Issuance of restricted stock awards               -            -            6                -               -               6
 Forfeitures of restricted stock                   -            -          (69)               -               -             (69)
   awards
 Dividends on preferred stock                      -            -            -                -          (6,454)         (6,454)
                                         ========================================================================================
 Balance at December 31, 1999             $  127,407   $      114   $  351,995     $    (48,507)     $ (105,937)     $  325,072
                                         ========================================================================================

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

<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF CASH FLOWS
DYNEX CAPITAL, INC.

Years ended December 31, 1999, 1998 and 1997
(amounts in thousands except share data)
                                                                                     1999            1998            1997
                                                                                --------------- --------------- ---------------
<S>                                                                                  <C>                 <C>          <C>
Operating activities:
   Net (loss) income                                                             $     (75,135)  $      19,577   $      73,998
   Adjustments to reconcile net (loss) income to cash provided by operating
     activities:
       Provision for losses                                                             16,154           6,421           4,933
       Write-downs associated with winding down of commercial loan production           59,962               -               -
         operations
       Net loss (gain) from sale of investments and trading activities                  12,682           2,714         (11,584)
       Gain on sale of loan production operations                                       (7,676)              -               -
       Impairment charge and litigation provision - AutoBond                            31,732          17,632               -
       Equity in net (earnings) loss of Dynex Holding, Inc.                              1,923          (2,456)          1,109
       Extraordinary item - loss on extinguishment of debt                               1,517             571               -
       Amortization and depreciation                                                    28,133          43,938          26,389
       Net (increase) decrease in accrued interest, other assets and other             (15,257)         (4,471)         10,983
         liabilities
                                                                                --------------- --------------- ---------------
           Net cash provided by operating activities                                    54,035          83,926         105,828
                                                                                --------------- --------------- ---------------

Investing activities:
   Collateral for collateralized bonds:
     Fundings of investments subsequently securitized                                 (627,290)     (1,857,617)     (2,302,831)
     Principal payments on collateral                                                1,119,841       2,112,473         940,613
     Decrease (increase) in accrued interest receivable                                  5,080           1,057         (10,316)
     Net (increase) decrease in funds held by trustee                                   (1,051)            889             396
   Net decrease (increase) in loans held for sale or securitization                     84,762        (155,497)         29,767
   Purchase of other investments                                                       (33,348)        (38,192)        (50,525)
   Payments received on other investments                                               11,254          16,977          18,547
   Purchase of securities                                                              (23,737)       (599,869)       (848,663)
   Payments received on securities                                                      79,009         122,693          62,184
   Proceeds from sales of securities                                                    61,415         424,338         847,339
   Investment in and advances to Dynex Holding, Inc.                                   (26,335)        (47,572)        (82,086)
   Proceeds from sale of loan production operations                                    213,591          19,000           9,500
   Capital expenditures                                                                   (281)           (402)         (2,094)
                                                                                --------------- --------------- ---------------
       Net cash provided by (used for) investing activities                            862,910          (1,722)     (1,388,169)
                                                                                --------------- --------------- ---------------

Financing activities:
   Collateralized bonds:
     Proceeds from issuance of bonds                                                 1,069,048       1,817,179       2,400,191
     Principal payments on bonds                                                    (1,091,216)     (2,066,915)       (919,885)
     Increase (decrease) in accrued interest payable                                     3,677            (262)          2,945
   Proceeds from issuance of senior notes                                                    -               -          98,223
   Repayment of senior notes                                                           (17,833)        (11,750)         (3,000)
   (Repayment of ) proceeds from recourse debt borrowings, net                        (851,771)        252,554        (256,660)
   Net proceeds from issuance of stock                                                      30           7,659          42,034
   Retirement of common stock                                                             (700)           (913)              -
   Dividends paid                                                                       (9,682)        (68,155)        (70,520)
                                                                                --------------- --------------- ---------------
       Net cash (used for) provided by financing activities                           (898,447)        (70,603)      1,293,328
                                                                                --------------- --------------- ---------------

Net increase in cash                                                                    18,498          11,601          10,987
Cash at beginning of period                                                             30,103          18,502           7,515
                                                                                --------------- --------------- ---------------
Cash at end of period                                                             $     48,601    $     30,103    $     18,502
                                                                                =============== =============== ===============

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

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DYNEX CAPITAL, INC.

December 31, 1999, 1998 and 1997
(amounts in thousands except share data)


NOTE 1 - BASIS OF PRESENTATION

     Basis of Presentation The  consolidated  financial  statements  include the
accounts of Dynex Capital,  Inc. and its qualified REIT subsidiaries  (together,
"Dynex REIT").  The loan production  operations are primarily  conducted through
Dynex Holding,  Inc. ("DHI"), a taxable affiliate of Dynex REIT. Dynex REIT owns
all the outstanding  non-voting  preferred  stock of DHI which  represents a 99%
economic  ownership  interest  in DHI.  Prior to December  1998,  Dynex REIT had
consolidated  DHI for  financial  reporting  purposes.  The common  stock of DHI
represents a 1% economic  ownership  of DHI and is owned by certain  officers of
Dynex  REIT.  In light of these  factors,  DHI is  accounted  for under a method
similar  to  the  equity  method.   Dynex  REIT  has  revised  the  accompanying
consolidated  statement of operations for 1997 to give retroactive effect to the
change in accounting  method during 1998. The accounting change had no impact on
net income.  Under the equity method, Dynex REIT's original investment in DHI is
recorded at cost and  adjusted by Dynex  REIT's  share of earnings or losses and
decreased by dividends received. References to the "Company" mean Dynex Capital,
Inc., its consolidated subsidiaries,  and DHI and its consolidated subsidiaries.
All  significant  intercompany  balances  and  transactions  with  Dynex  REIT's
consolidated subsidiaries have been eliminated in consolidation of Dynex REIT.

     The accompanying  consolidated financial statements have been prepared on a
going  concern  basis,  which  contemplates  the  realization  of assets and the
satisfaction  of  liabilities  in the normal  course of business.  The financial
statements do not include any adjustments  that might result from the outcome of
any uncertainties described herein.

     Significant  Risks and  Uncertainties  The Company's  business strategy has
historically  relied on access to financing  sources such as warehouse  lines of
credit and repurchase  agreements,  and the asset-backed  securities  market, to
finance its  activities.  During 1999, the Company's  access to these sources of
financing  was  substantially  impaired  due in part  to  market  perception  of
specialty  finance  companies  that  resulted  from the  disruption in the fixed
income  market in late 1998. As a result of this  environment,  the Company sold
both   its   manufactured    housing   lending   operations   and   model   home
purchase/leaseback  business  during 1999, and decided not to extend the forward
commitments   on   commercial   mortgage   loans.   In  addition,   in  lieu  of
securitization,  the Company decided to sell as whole loans its commercial loans
held in inventory.  The sale of the two production operations will significantly
lower the Company's capital requirements and will reduce the need for short-term
financing.  As a result of the decision not to extend the forward commitments on
commercial  mortgage loans and the related decision to sell (versus  securitize)
the commercial  mortgage loans in inventory as whole loans, the Company recorded
a writedown in the fourth  quarter of 1999 of $54.6  million.  On a  longer-term
basis, competitive pressures, including competing against larger companies which
generally have significantly  lower costs of capital and access to the financing
sources,  the lack of ability to obtain critical  lending sources to finance its
production operations,  and the lack of ability to access the capital markets as
a long-term  source of financing  in a cost  effective  manner,  are expected to
continue  to  hamper  the  Company's  ability  to  compete   profitably  in  the
marketplace for the foreseeable future.

     The Company has recourse debt of approximately  $537 million as of December
31, 1999, of which $425 million  comes due in 2000 (see Note 7, Recourse  Debt).
Given the  Company's  operating  performance  during  1999 and the  recent  jury
verdict in the litigation with AutoBond  Acceptance  Corporation as discussed in
Note 14, Litigation, the Company's access to additional credit has been limited,
and there is generally  less  willingness  of the Company's  current  lenders to
grant extensions.  In addition, the Company is in violation of certain covenants
in two of its warehouse  lines of credit and the 1994 Senior Notes,  principally
related to minimum senior unsecured ratings and minimum net worth  requirements,
and the receipt of a going concern  opinion from its  auditors.  The Company has
not received waivers for these covenant  violations,  and, as a result,  certain
lenders could accelerate the debt as due and payable upon written notice.  As of
April 14, 2000, no lender has accelerated such debt.

     As of April 14,  2000,  the  aggregate  amount due under the two  warehouse
lines of credit  was  $262.4  million,  collateralized  by loans  with an unpaid
principal  balance  of  $352.2  million,  and  cash  reserves  of $8.4  million.
Substantially  all  collateral  pledged  under these lines is held for sale.  No
assurance can be given, however, that any sales will ultimately be consummated.

     The senior  unsecured notes due July 2002,  with an outstanding  balance of
$97.3  million at December 31, 1999,  contain  covenants  which  provide for the
acceleration of amounts outstanding should Dynex REIT default under other credit
agreements  in amounts in excess of $10 million,  and such  amounts  outstanding
under the other credit agreements are accelerated by the respective lender.

     As of April 14, 2000, the Company also has $74.7 million  outstanding under
repurchase  agreements  with  substantially  one  counterparty,  which amount is
collateralized with collateral having a current estimated market value of $91.1.

     As  discussed  in Note 14,  Litigation,  on March  9,  2000,  a jury in the
litigation with AutoBond Acceptance Corporation  ("AutoBond") returned a verdict
in favor of AutoBond, and awarded $18.7 million in direct lost profits and $50.5
million in lost future profits to AutoBond.  On April 17, 2000, based on motions
filed by the  Company,  the judge  presiding  over the  matter in Travis  County
proposed a judgement of  approximately  $27 million  (which  includes  estimated
prejudgment  interest) in lieu of the approximate $69 million jury verdict. As a
result, the Company recorded a litigation provision of $27.0 million. The charge
was reflected in impairment charges and litigation provision in the accompanying
financial statements.

     Reclassifications Certain reclassifications have been made to the financial
statements  for the years  ended  December  31,  1998 and 1997 to conform to the
December 31, 1999 presentation.

     Stock  Splits On May 5, 1997,  Dynex REIT  completed a  two-for-one  common
stock  split.  On July 26, 1999,  Dynex REIT  completed a  one-for-four  reverse
common stock split.  All references to the per share amounts in the accompanying
consolidated  financial  statements  and  related  notes have been  restated  to
reflect both stock splits.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Federal  Income  Taxes  Dynex REIT has elected to be taxed as a real estate
investment  trust ("REIT") under the Internal  Revenue Code. As a result,  Dynex
REIT generally  will not be subject to federal income  taxation at the corporate
level to the extent  that it  distributes  at least 95  percent  of its  taxable
income to its  shareholders  within  the  proscribed  period and  complies  with
certain  other  requirements.  No  provision  has been made for income taxes for
Dynex Capital,  Inc. and its qualified  REIT  subsidiaries  in the  accompanying
consolidated  financial  statements,  as Dynex REIT  believes it has met or will
meet the prescribed requirements.

     Investments   Pursuant  to  the  requirements  of  Statement  of  Financial
Accounting   Standards  No.  115  ("FAS  No.  115"),   "Accounting  for  Certain
Investments in Debt and Equity  Securities,"  Dynex REIT is required to classify
certain  of  its   investments   as  either   trading,   available-for-sale   or
held-to-maturity.  Dynex REIT has classified collateral for collateralized bonds
and securities as  available-for-sale.  These investments are therefore reported
at fair value,  with  unrealized  gains and losses  excluded  from  earnings and
reported as  accumulated  other  comprehensive  income.  Any decline in the fair
value of an investment below its amortized cost which is deemed to be other than
temporary is charged to earnings.  The basis of any securities  sold is computed
using the specific  identification  method.  Collateral for collateralized bonds
can be sold  only  subject  to the lien of the  respective  collateralized  bond
indenture, unless the related bonds have been redeemed.

     Collateral for Collateralized  Bonds.  Collateral for collateralized  bonds
consists of securities which have been pledged to secure  collateralized  bonds.
These  securities  are  primarily  backed  by  single  family,  multifamily  and
commercial   properties  and   installment   loans  on   manufactured   housing.
Substantially  all of the  collateral  for  collateralized  bonds is  pledged to
secure  non-recourse  debt  in  the  form  of  collateralized  bonds  issued  by
limited-purpose  finance  subsidiaries and is not available for the satisfaction
of general claims of Dynex REIT. As the collateralized bonds are non-recourse to
Dynex REIT,  Dynex REIT's  exposure to loss on the assets  pledged as collateral
for  collateralized  bonds is  generally  limited  to the  amount of  collateral
pledged   to  the   collateralized   bonds  in  excess  of  the  amount  of  the
collateralized bonds issued.

     Securities.  Securities  consist primarily of fixed-rate  funding notes and
securities secured by fixed-rate automobile  installment contracts originated by
AutoBond  ("Funding Notes" and "Securities"),  adjustable-rate  mortgage ("ARM")
securities,  fixed-rate mortgage securities,  mortgage derivative securities and
mortgage residual interests.

     Other  Investments.  Other  investments  consist  primarily of property tax
receivables and an installment  note receivable  received in connection with the
sale of the Company's  single  family  mortgage  operations  in May 1996.  Other
investments are carried at their amortized cost basis.

     Loans Held for Sale or Securitization Loans held for sale or securitization
at  December  31,  1999  primarily  include  first  mortgage  loans  secured  by
multifamily and commercial properties. These loans are considered held for sale,
and accordingly are carried at the lower of cost or market.

     Loans held for sale or  securitization  at December 31, 1998 included first
mortgage loans secured by multifamily and commercial properties, and installment
loans secured by manufactured  housing.  At December 31, 1998,  these loans were
held for securitization as collateral for collateralized  bonds and were carried
at  amortized  cost.  Premiums  paid or  discounts  obtained on these loans were
deferred as an adjustment to the carrying value of the loans.  Deferred  hedging
gains or losses, if any, were netted against the outstanding asset balances.

     Construction  loans on  multifamily  properties  are also included in loans
held for sale or securitization. Such loans are carried at the balance funded to
date.  Interest earned on these loans is capitalized and included as a component
of the amount  funded  until  construction  is  completed  and the  property  is
stabilized.

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

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

     Derivative  Financial  Instruments  Dynex REIT may enter into interest rate
swap agreements,  interest rate cap agreements,  interest rate floor agreements,
financial   forwards,   financial  futures  and  options  on  financial  futures
("Interest  Rate  Agreements")  to manage its sensitivity to changes in interest
rates.  These  Interest Rate  Agreements are intended to provide income and cash
flow to offset potential reduced net interest income and cash flow under certain
interest rate  environments.  At trade date, these instruments are designated as
either hedge positions or trade positions.

     For Interest Rate Agreements  designated as hedge  instruments,  Dynex REIT
evaluates the effectiveness of these hedges  periodically  against the financial
instrument being hedged under various interest rate scenarios.  The revenues and
costs  associated with interest rate swap agreements are recorded as adjustments
to  interest  income or  expense on the asset or  liability  being  hedged.  For
interest rate cap agreements,  the amortization of the cost of the agreements is
recorded as a reduction  in the net interest  income on the related  investment.
The  unamortized  cost  is  included  in the  carrying  amount  of  the  related
investment.  Revenues or cost associated  with futures and option  contracts are
recognized in income or expense in a manner  consistent  with the accounting for
the asset or liability  being  hedged.  Amounts  payable to or  receivable  from
counterparties  are included in the financial  statement  line of the item being
hedged.  Interest  Rate  Agreements  that are  hedge  instruments  and  hedge an
available  for sale  investment  which is  carried  at its fair  value  are also
carried at fair value,  with unrealized gains and losses reported as accumulated
other comprehensive income.

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

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

     Dynex REIT may also enter into forward delivery contracts and interest rate
futures and options  contracts for hedging  interest rate risk  associated  with
commitments made to fund loans. Gains and losses on these contracts are deferred
as an adjustment  to the carrying  value of the related loans until the loan has
been funded and accounted for  consistent  with the accounting of the underlying
loan,  or are  recognized  if the  associated  forward  contract  expires  or is
otherwise terminated.

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

     Cash  Approximately  $31,302 and  $24,437 of cash at December  31, 1999 and
1998,  respectively,  is either held as collateral  for  outstanding  letters of
credit; is held in trust to cover losses not otherwise covered by insurance;  or
is  otherwise  restricted  for the  payment of  premiums  on  various  insurance
policies related to certain securities.

     Net Income Per Common  Share Net income per common  share is  presented  on
both a basic net income per common share and diluted net income per common share
basis.  Diluted  net income per  common  share  assumes  the  conversion  of the
convertible  preferred stock into common stock,  using the if-converted  method,
and stock  appreciation  rights,  using the treasury  stock method,  but only if
these items are dilutive.  As a result of the two-for-one  split in May 1997 and
the  one-for-four  reverse  split in July 1999 of the Dynex REIT's common stock,
the preferred stock is convertible into one share of common stock for two shares
of preferred stock.

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

     Fair Value.  Dynex REIT uses estimates in  establishing  fair value for its
financial instruments.  Estimates of fair value for financial instruments may be
based on market prices provided by certain dealers.  Estimates of fair value for
certain other  financial  instruments  are determined by calculating the present
value of the projected cash flows of the instruments using appropriate  discount
rates, prepayment rates and credit loss assumptions. The discount rates used are
based on  management's  estimates of market  rates.  Estimates of fair value for
other financial instruments are based primarily on management's judgment.  Since
the fair value of Dynex  REIT's  financial  instruments  is based on  estimates,
actual gains and losses  recognized may differ from those estimates  recorded in
the consolidated financial statements. The fair value of all on- and off-balance
sheet financial instruments is presented in Note 8.

     Allowance for Losses. As discussed in Note 5, Dynex REIT has credit risk on
certain investments in its portfolio. An allowance for losses has been estimated
and established for current expected losses based on management's  judgment. The
allowance for losses is evaluated and adjusted  periodically by management based
on the actual and projected timing and amount of probable credit losses, as well
as industry loss experience.  Provisions made to increase the allowance  related
to credit  risk are  presented  as  provision  for  losses  in the  accompanying
consolidated  statements  of  operations.  Dynex REIT's actual credit losses may
differ from those estimates used to establish the allowance.

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

     Recent  Accounting  Pronouncements  In June 1998, the Financial  Accounting
Standards  Board issued  Statement of Financial  Accounting  Standards  No. 133,
"Accounting for Derivative  Instruments and Hedging Activities" ("FAS No. 133").
FAS No. 133  establishes  accounting  and  reporting  standards  for  derivative
instruments and for hedging activities. It requires that an entity recognize all
derivatives  as either  assets or  liabilities  in the  statement  of  financial
position and measure those instruments at fair value. If certain  conditions are
met, a derivative may be specifically  designated as (a) a hedge of the exposure
to  changes  in  the  fair  value  of a  recognized  asset  or  liability  or an
unrecognized firm commitment, (b) a hedge of the exposure to variable cash flows
of a forecasted transaction,  or (c) a hedge of the foreign currency exposure of
a net investment in a foreign  operation,  an unrecognized  firm commitment,  an
available-for-sale  security,  or  a   foreign-currency-denominated   forecasted
transaction.  In June 1999,  the  Financial  Accounting  Standards  Board issued
Statement of Financial  Accounting Standards No. 137, "Accounting for Derivative
Instruments  and Hedging  Activities  - Deferral of the  Effective  Date of FASB
Statement No. 133" ("FAS No. 137").  FAS No. 137 amends FAS No. 133 to defer its
effective date to all fiscal  quarters of all fiscal years  beginning after June
15, 2000.  The Company is in the process of  determining  the impact of adopting
FAS No. 133.

NOTE 3 - COLLATERAL FOR COLLATERALIZED BONDS, SECURITIES AND OTHER INVESTMENTS

<TABLE>
<CAPTION>
     The following table  summarizes  Dynex REIT's amortized cost basis and fair
value of investments classified as  available-for-sale,  as of December 31, 1999
and 1998, and the related average effective interest rates:

- ----------------------------------------- ------------------------------- ---- -------------------------------
                                                       1999                                 1998
                                                            Effective                            Effective
                                            Fair Value    Interest Rate          Fair Value    Interest Rate
- ----------------------------------------- --------------- --------------- ---- --------------- ---------------
<S>                                             <C>           <C>                     <C>           <C>
Collateral for collateralized bonds:
   Amortized cost                          $  3,752,702          7.8%           $  4,288,520         7.5%
   Allowance for losses                         (15,299)                             (16,593)
- ----------------------------------------- --------------- --------------- ---- --------------- ---------------
     Amortized cost, net                      3,737,403                            4,271,927
   Gross unrealized gains                        34,198                               67,236
   Gross unrealized losses                      (70,887)                             (45,635)
- ----------------------------------------- --------------- --------------- ---- --------------- ---------------
                                           $  3,700,714                         $  4,293,528
- ----------------------------------------- --------------- --------------- ---- --------------- ---------------

Securities:
   Funding Notes and Securities            $     94,890          6.8%           $    122,009         8.0%
   Adjustable-rate mortgage securities           18,047          7.0%                 58,935         6.2%
   Fixed-rate mortgage securities                 9,861         13.5%                 28,851         8.3%
   Derivative and residual securities            18,421          1.5%                 33,480         2.9%
    Other securities                                  -           -                   28,153         7.5%
- ----------------------------------------- --------------- --------------- ---- --------------- ---------------
                                                141,219                              271,428
   Allowance for losses                          (1,690)                              (2,746)
- ----------------------------------------- --------------- --------------- ---- --------------- ---------------
     Amortized cost, net                        139,529                              268,682
   Gross unrealized gains                         1,353                                1,566
   Gross unrealized losses                      (13,171)                             (26,264)
- ----------------------------------------- --------------- --------------- ---- --------------- ---------------
                                           $    127,711                        $     243,984
- ----------------------------------------- --------------- --------------- ---- --------------- ---------------
</TABLE>

     Collateral for collateralized  bonds.  Collateral for collateralized  bonds
consists  primarily  of  securities  backed by  adjustable-rate  and  fixed-rate
mortgage loans secured by first liens on single family housing, fixed-rate loans
on multifamily and commercial  properties and manufactured  housing  installment
loans secured by either a UCC filing or a motor vehicle  title.  All  collateral
for  collateralized  bonds  is  pledged  to  secure  repayment  of  the  related
collateralized bonds. All principal and interest (less  servicing-related  fees)
on the  collateral  is remitted to a trustee and is available for payment on the
collateralized bonds.

     During 1999, Dynex REIT securitized $2.3 billion of collateral, through the
issuance of three series of  collateralized  bonds.  The collateral  securitized
primarily  included  manufactured  housing loans,  and the  resecuritization  of
previously  securitized  single family mortgage loans pursuant to a call feature
in the Company's prior  securitizations.  The securitizations were accounted for
as financing of the  underlying  collateral  pursuant to Statement of Accounting
Standards No. 125,  "Accounting for Transfers and Servicing of Financial  Assets
and  Extinguishments of Liabilities" ("FAS No. 125"), as Dynex REIT retains call
rights which are  substantially  in excess of a clean-up call as defined by this
accounting standard.


     The components of collateral for collateralized  bonds at December 31, 1999
and 1998 are as follows:

- -------------------------------------------- --------------- -------------------
                                                     1999                   1998
- -------------------------------------------- --------------- -------------------
Collateral, net of allowance                 $  3,670,570           $  4,161,000
Funds held by trustees                               2,707                 1,656
Accrued interest receivable                         22,754                27,834
Unamortized premiums and discounts, net             41,372                81,437
Unrealized (loss) gain, net                        (36,689)               21,601
- -------------------------------------------- --------------- -------------------
                                              $  3,700,714          $  4,293,528
- -------------------------------------------- --------------- -------------------

     Securities.  Securities  consist of Funding Notes and Securities as defined
in Notes 2, ARM  securities  consist  of  mortgage  certificates  secured by ARM
loans.  Fixed-rate mortgage securities consist of mortgage  certificates secured
by mortgage  loans that have a fixed rate of interest for at least one year from
the balance  sheet date.  Derivative  securities  are classes of  collateralized
bonds, mortgage  pass-through  certificates or mortgage certificates that pay to
the holder  substantially  all interest (i.e., an  interest-only  security),  or
substantially  all  principal  (i.e.,  a  principal-only   security).   Residual
interests  represent  the right to receive  the excess of (i) the cash flow from
the collateral pledged to secure related  mortgage-backed  securities,  together
with any  reinvestment  income  thereon,  over  (ii)  the  amount  required  for
principal and interest payments on the mortgage-backed  securities or repurchase
arrangements,   together  with  any  related  administrative   expenses.   Other
securities primarily consist of a corporate bond at December 31, 1998.

     Other  investments.   Other  investments  primarily  include  property  tax
receivables  and an installment  note  receivable in connection with the sale of
the Company's single family mortgage operations in May 1996.

     Sale of  investments.  Proceeds from sales of securities  totaled  $61,415,
$424,338,  and  $847,339 in 1999,  1998 and 1997,  respectively.  Gross gains of
$285,  $8,481,  and $2,743 and gross losses of $9,598,  $8,532,  and $2,163 were
realized on those sales in 1999, 1998 and 1997, respectively. Net (loss) gain on
sale of  investments  and trading  activities at December 31, 1999 also includes
(i) realized losses of $7,386 related to the sale of $58,724 of commercial loans
during the year ended  December,  31, 1999 and (ii) realized  gains of $4,176 on
various derivative trading positions entered into during the year ended December
31,  1999.  At December  31, 1999,  the Company had no open  derivative  trading
positions outstanding,

     In 1999, Dynex REIT recorded an impairment charge of $4,732 relating to the
Funding Notes and Securities  held by the Company at December 31, 1999. In 1998,
Dynex REIT  recorded  an  impairment  charge of $17,632  relating to the Funding
Notes, a senior  unsecured  convertible note acquired from AutoBond in June 1998
and certain  equity  securities  of AutoBond held by the Company at December 31,
1998.

NOTE 4 - LOANS HELD FOR SALE OR SECURITIZATION

     The  following  table  summarizes  Dynex  REIT's  loans  held  for  sale or
securitization at December 31, 1999 and 1998, respectively.

<TABLE>
<CAPTION>
    ---------------------------------------------------------------------------------------------------
                                                                       1999                 1998
    ---------------------------------------------------------------------------------------------------

<S>                                                                   <C>                    <C>
    Secured by multifamily and commercial properties               $   234,593            $   160,101
    Secured by manufactured homes                                        2,852                197,076
    Secured by single family residential properties                        629                  1,243
                                                                 -----------------     ----------------
                                                                       238,074                358,420
    Deferred hedging costs                                               3,496                 52,355
    Net discount                                                        (8,744)               (21,014)
    Allowance for losses                                                  (442)                  (979)
    ---------------------------------------------------------------------------------------------------
      Total loans held for sale or securitization                  $   232,384            $   388,782
    ---------------------------------------------------------------------------------------------------
</TABLE>

     As of December 31, 1999 approximately 50% of the multifamily and commercial
loans  held  for  sale  or  securitization  are  located  in  Louisiana,  Texas,
California and Florida.

     The Company  funded loans with an aggregate  principal  balance of $706,636
and $1,150,271  during 1999, and 1998,  respectively.  Included in these amounts
are  $136,682,  and $228,613 of  multifamily  construction  loans and tax exempt
bonds closed during the years ended December 31, 1999,  and 1998,  respectively.
Only the amount  drawn on the  construction  loans of  $115,515  and  $46,146 is
included in the balance of the loans held for sale or securitization at December
31, 1999 and 1998, respectively.  Additionally,  Dynex REIT purchased loans on a
bulk basis,  principally single family ARM loans, totaling $562,045 in 1998. The
Company made no bulk loan purchases in 1999.

     In the  fourth  quarter  of 1999,  the  Company  decided  not to extend the
forward commitments on commercial mortgage loans and to sell (versus securitize)
the commercial mortgage loans held in inventory as whole loans. Accordingly, the
Company  reclassified  loans with a principal  balance of $261,925 from held for
securitization  to held for sale, and recognized a loss of $31,597 to adjust the
carrying   value  of  these   loans  to  the  lower  of  cost  or  market.   The
reclassification  was  necessary as the Company no longer had the intent nor the
ability  to hold such  loans to  maturity.  The  Company  wrote-off  $28,365  of
previously  deferred  hedging  costs  related to the  expiration  of the forward
commitments  to fund $255,577 of  multifamily  and  commercial  and  multifamily
loans.  The Company  currently has commitments  outstanding to fund  multifamily
loans of $17.7 million, and has remaining  construction draw commitments of $8.3
million.  The charges relating to exiting these operations have been included in
"writedowns   associated   with   commercial   production   operations"  in  the
accompanying financial statements.

NOTE 5 - ALLOWANCE FOR LOSSES

     The following table summarizes the activity for the allowance for losses on
investments for the years ended December 31, 1999, 1998 and 1997:

<TABLE>
<CAPTION>
- ---------------------------------------------- --------------- --------------- ---------------
                                                    1999            1998            1997
- ---------------------------------------------- --------------- --------------- ---------------

<S>                                                 <C>             <C>             <C>
Allowance at beginning of year                  $   20,370      $   30,270      $   39,781
Provision for losses                                16,154           6,421           4,933
Credit losses, net of recoveries                   (19,040)        (16,321)        (14,444)
- ---------------------------------------------- --------------- --------------- ---------------
Allowance at end of year                        $   17,484      $   20,370     $    30,270
- ---------------------------------------------- --------------- --------------- ---------------
</TABLE>

     Collateral for collateralized bonds. Dynex REIT has exposure to credit risk
retained on loans that it has securitized through the issuance of collateralized
bonds.  The  aggregate  loss  exposure  is  generally  limited  to the amount of
collateral in excess of the related investment-grade collateralized bonds issued
(commonly referred to as "overcollateralization"),  excluding price premiums and
discounts  and  hedge  gains  and  losses.  The  allowance  for  losses  on  the
overcollateralization  totaled $15,299 and $16,593 at December 31, 1999 and 1998
respectively,  and is included in  collateral  for  collateralized  bonds in the
accompanying  consolidated  balance  sheets.  Overcollateralization  amounted to
$229,328 and $206,779 at December 31, 1999 and 1998, respectively,  and $179,438
and $152,248, at December 31, 1999 and 1998, respectively,  net of the allowance
for losses, collateral discounts, and third party loss reimbursement guarantees.

     Securities.   On  certain  securities   collateralized  by  mortgage  loans
purchased by Dynex REIT for which mortgage pool insurance is used as the primary
source of credit enhancement,  Dynex REIT has limited exposure to certain credit
risks such as fraud in the  origination  and special hazards not covered by such
insurance.  An allowance was established  based on the estimate of losses at the
time of  securitization.  The allowance for losses for  securities is $1,690 and
$2,746  at  December  31,  1999  and  1998,  respectively,  and is  included  in
securities in the accompanying consolidated balance sheets.

     Other investments. Dynex REIT has established reserves for potential losses
for property tax  receivables  totaling $53 at both  December 31, 1999 and 1998.
This amount excludes the difference between what the respective  property owners
owe satisfy their tax  obligation,  and the Company's basis in such property tax
receivables. Such differences were $6,968 and $89 at December 31, 1999 and 1998,
respectively.

     Loans held for sale or securitization.  Dynex REIT has established reserves
for potential losses for the loans held for sale or securitization totaling $442
and $979 at December 31, 1999 and 1998, respectively.

NOTE 6 - NON-RECOURSE DEBT

     Dynex  REIT,  through  limited-purpose  finance  subsidiaries,  has  issued
non-recourse  debt  in  the  form  of  collateralized   bonds.  Each  series  of
collateralized bonds may consist of various classes of bonds, either at fixed or
variable   rates  of  interest.   Payments   received  on  the   collateral  for
collateralized  bonds  and any  reinvestment  income  thereon  are  used to make
payments on the  collateralized  bonds (see Note 3). The  obligations  under the
collateralized  bonds are payable solely from the collateral for  collateralized
bonds and are otherwise  non-recourse  to Dynex REIT. The maturity of each class
is  directly  affected  by the  rate of  principal  prepayments  on the  related
collateral.  Each series is also  subject to  redemption  according  to specific
terms of the respective indentures,  generally when the remaining balance of the
bonds equals 35% or less of the original  principal  balance of the bonds.  As a
result,  the actual  maturity of any class of a  collateralized  bonds series is
likely to occur earlier than its stated maturity.

     Dynex  REIT may retain  certain  classes of  collateralized  bonds  issued,
financing  these  retained   collateralized   bonds  through  a  combination  of
repurchase  agreements and equity. Total retained bonds at December 31, 1999 and
1998 were $239,079 and $375,108, respectively.

     The components of collateralized bonds along with certain other information
at December 31, 1999 and 1998 are summarized
as follows:
<TABLE>
<CAPTION>
- ------------------------------ ------------------------------------ --- ----------------------------------
                                              1999                                    1998
- ------------------------------ ------------------------------------ --- ----------------------------------
                               Bonds Outstanding      Range of               Bonds           Range of
                                                   Interest Rates         Outstanding     Interest Rates
- ------------------------------ ------------------- ---------------- --- ----------------- ----------------

<S>                               <C>                  <C>              <C>                    <C>
Variable-rate classes             $  1,968,915       5.8% - 9.1%         $  3,028,108       5.1% - 7.0%
Fixed-rate classes                   1,315,944      6.2% - 11.5%              630,074      6.3% - 11.5%
Accrued interest payable                 9,364                                  5,687
Deferred bond issuance costs           (10,818)                                (6,880)
Unamortized net (discount)
premium                                 (1,027)                                 8,327
- ------------------------------ ------------------- ---------------- --- ----------------- ----------------
                                  $  3,282,378                           $  3,665,316
- ------------------------------ ------------------- ---------------- --- ----------------- ----------------

Range of stated maturities         2009-2033                               2009-2032

Number of series                          27                                       33
- ------------------------------ ------------------- ---------------- --- ----------------- ----------------
</TABLE>

     The variable rate classes are based on one-month London  InterBank  Offered
Rate (LIBOR).  The average  effective rate of interest  expense for non-recourse
debt was 6.2%,  6.4%, and 6.7% for the years ended  December 31, 1999,  1998 and
1997, respectively.

NOTE 7 - RECOURSE DEBT

     Dynex REIT utilizes repurchase agreements, notes payable and secured credit
facilities  (together,  "recourse  debt") to finance certain of its investments.
The following table  summarizes  Dynex REIT's recourse debt  outstanding and the
weighted-average annual rates at December 31, 1999 and 1998:

<TABLE>
<CAPTION>
- ----------------------------------------- ----------------------------------------- - -----------------------------------------
                                                            1999                                       1998
- ----------------------------------------- ----------------------------------------- - -----------------------------------------
                                                        Weighted-Average                             Weighted-Average
                                                        Annual Rate   Market Value                   Annual Rate    Market
                                             Amount                  of Collateral       Amount                    Value of
                                          Outstanding                                  Outstanding                Collateral
- ----------------------------------------- ------------- ------------ -------------- - -------------- ------------ -------------

Recourse debt secured by:
<S>                                            <C>          <C>           <C>              <C>            <C>          <C>
   Collateralized bonds                    $   144,746     6.68%      $   173,278      $   298,695      6.01%      $   348,494
   Securities                                   66,090     8.70%          114,641          192,706      6.53%          245,375
   Other investments                            31,498     8.47%           36,614          142,883      6.20%          159,377
   Loans held for sale or securitization       183,901     7.93%          257,739          250,589      7.19%          334,855
   Other assets                                    990     7.42%              895            2,557      7.46%            4,520
                                          -------------              --------------   --------------              -------------
                                               427,225                    583,167          887,430                   1,092,621
Unsecured debt:
   7.875% senior notes                          96,361     7.88%                -           98,718      7.88%                -
   Series B 10.03% senior notes                 13,512    10.03%                -           26,116     10.03%                -
   Series A 9.56% senior notes                       -       -                  -            2,969      9.56%                -
   Bank credit facility                              -       -                   -          17,500      8.03%                -
- ----------------------------------------- ------------- ------------ -------------- - -------------- ------------ -------------
                                           $   537,098                $    583,167    $1,032,733                   $ 1,092,621
- ----------------------------------------- ------------- ------------ -------------- - -------------- ------------ -------------
</TABLE>

     Secured  Debt. At December 31, 1999 and 1998,  recourse  debt  consisted of
$163,045  and  $529,067,  respectively,  of  repurchase  agreements  secured  by
investments,  $263,190 and  $355,805,  respectively,  outstanding  under secured
credit  facilities  which are secured by loans held for sale or  securitization,
securities and other investments, and $990 and $2,557, respectively,  of amounts
outstanding  under a capital  lease.  At December  31, 1999,  substantially  all
recourse debt in the form of repurchase  agreements had maturities  within sixty
days and bear interest at rates  indexed to LIBOR.  If the  counterparty  to the
repurchase agreement fails to return the collateral, the ultimate realization of
the security by Dynex REIT may be delayed or limited. The excess market value of
the assets securing Dynex REIT's repurchase obligations at December 31, 1999 did
not exceed 10% of shareholders' equity for any of the individual  counterparties
with whom Dynex REIT had contracted these agreements.

     At  December  31,  1999,  Dynex  REIT had  four  committed  secured  credit
facilities  aggregating $698,662 to finance the funding of loans and securities,
which expire prior to December 31, 2000.  The  following  table  summarizes  the
material terms of these facilities:

<TABLE>
<CAPTION>
- ---------------------------------------- --------------- ----- ------------------ -------------------- --------------------
                                          Outstanding                                                   Range of Interest
               Facility                     Balance              Maturity Date    Eligible Collateral         Rates
- ---------------------------------------- --------------- ----- ------------------ -------------------- --------------------

<S>                                      <C>                      <C>                  <C>                 <C>
$195,000 secured credit facility         $     111,600   (1)     May 29, 2000       Loans held for      Various, ranging
agented by Chase Bank of Texas                                                    sale, property tax     from LIBOR plus
                                                                                      receivables         1.375%-2.50%

$400,000 secured credit facility with           83,600          April 28, 2000    Loans held for sale   LIBOR plus 1.25%
Morgan Stanley Mortgage Capital, Inc.                                                                       and 1.50%

$100,000 secured credit facility with           47,800           May 10, 2000      Funding Notes and    LIBOR plus 3.00%
Daiwa Finance Corp.                                                                   Securities

$3,700  secured  credit  facility  with          3,700         December 15, 2000   Other investments    LIBOR plus 2.50%
Residential Funding Corporation
- ---------------------------------------- --------------- ----- ------------------ -------------------- --------------------
                                         $     246,700
- ---------------------------------------- --------------- ----- ------------------ -------------------- --------------------
<FN>
(1) The $195,000  secured credit  facility  agented by Chase Bank of Texas includes a subline in the amount of $79,052 for
the issuance of letters of credit to  facilitate  the issuance of  tax-exempt  multifamily  housing  bonds as discussed in
Note 13. As of December  31,  1999,  $79,052 of letters of credit had been issued  under the  subline.  Such amount is not
included in the $111,600 balance outstanding included in the table above.
</FN>
</TABLE>

     For the credit  lines  expiring on April 28, 2000 and May 29,  2000,  Dynex
REIT is seeking to sell a substantial  portion of the  associated  collateral by
the respective  maturity dates.  However, it is unlikely that Dynex REIT will be
able to payoff such credit lines by the respective maturity dates, and there can
be no  assurances  that the lenders will agree to any  extensions.  In the event
that the  lenders  declare  an Event of  Default,  the  underlying  credit  line
agreements  provide for the  liquidation  of the pledged  collateral.  In such a
scenario  it is likely that the Company  will suffer  substantial  losses on the
sale of the  collateral.  For the credit line expiring May 10, 2000,  Dynex REIT
and the lender  executed a letter of intent  dated  April 10,  2000  whereby the
collateral   currently   pledged   to  the  line  is   instead   pledged   to  a
senior/subordinate security structure. Under the terms of the letter, the lender
will "purchase" the senior security, the proceeds of which are used to repay the
remaining amount  outstanding  under the credit line. Dynex REIT will retain the
subordinate  class.  The security will provide for the full  amortization of the
senior class before any cash flow is paid on the  subordinate  class.  The above
lines of credit include various  representations  and covenants.  Dynex REIT has
violated  certain  covenants on credit lines  expiring on April 28, 2000 and May
29, 2000  relating  primarily  to minimum net worth,  minimum  senior  unsecured
ratings  requirements  and the  receipt  of a going  concern  opinion  from  its
auditors. Dynex REIT has received waivers from the investment bank on the credit
line  expiring on April 28, 2000 for the minimum  senior  unsecured  ratings and
minimum  net worth  requirements.  Dynex REIT has not  received a waiver for the
uncured  covenant  violation for the receipt of the going concern  opinion.  The
investment bank has not notified the Company  formally in writing as required by
the loan agreement  that it has (i)  terminated its  commitments to lend or (ii)
declared  all or a  portion  of the loan  due and  payable.  Dynex  REIT has not
received waivers for any uncured covenant  violations from the bank syndicate on
the credit line  expiring on May 29, 2000.  The bank  syndicate has not formally
notified  Dynex REIT in writing as required by the loan  documentation,  that it
has (i)  terminated  its commitment to lend or (ii) declared all or a portion of
the loan due and payable.  The Company's  recourse credit  facilities  generally
contain cross-default provisions whereby a default under any one credit facility
is a default under each of the other credit facilities.

     In 1997, Dynex REIT entered into capital leases for financing its furniture
and computer equipment.  Interest expense on these capital leases was $177, $274
and $52 for the years ended December 31, 1999, 1998 and 1997, respectively.  The
leases expire in 2002.  The aggregate  payments due under the capital leases for
remaining  three  years  after  December  31,  1999 are  $573,  $317  and  $255,
respectively.

     Unsecured Debt. Since 1994, Dynex REIT has issued three series of unsecured
notes  payable  totaling $150  million.  These notes payable had an  outstanding
balance at December 31, 1999 of $110.8  million.  The Company has $97.3  million
outstanding  of its July 2002 senior notes (the "2002  Notes") and $13.5 million
outstanding  on notes issued in September  1994 (the "1994  Notes").  During the
year ended December 31, 1999, Dynex REIT extinguished  $2.75 million of the 2002
Notes resulting in a $0.6 million  extraordinary  gain.  Effective May 15, 1999,
the  Company  amended  the 1994 Notes.  In return for  certain  covenant  relief
related to the fixed-charge coverage requirements of the 1994 Notes, the Company
agreed to (i) convert the principal  amortization  of the 1994 Notes from annual
to monthly and (ii) shorten the remaining principal  amortization period from 30
months to 16 months. Monthly amortization for the 1994 Notes through August 2000
approximates  $1.7  million per month.  The Company is in  violation  of certain
covenants in the 1994 Notes including the minimum net worth  requirement and the
covenant  requiring an unqualified  audit opinion.  The Company has not received
waivers  for these  defaults;  however,  the  holders of the 1994 Notes have not
accelerated the remaining amounts due.

     The 2002 Notes  contain  covenants  which provide for the  acceleration  of
amounts  outstanding  under the 2002 Notes should Dynex REIT default under other
credit  agreements  in  amounts  in  excess  of $10  million,  and such  amounts
outstanding  under the other credit agreements are accelerated by the respective
lender.

NOTE 8 - FAIR VALUE AND ADDITIONAL INFORMATION ABOUT FINANCIAL INSTRUMENTS

     Statement of Financial Accounting Standard No. 107, "Disclosures about Fair
Value of Financial  Instruments"  ("FAS No. 107") requires the disclosure of the
estimated  fair value of on-and  off-balance-sheet  financial  instruments.  The
following  table  presents the amortized cost and estimated fair values of Dynex
REIT's financial instruments as of December 31, 1999 and 1998:

<TABLE>
<CAPTION>
- ----------------------------------------- ---------------------------------------- ----------------------------------------
                                                           1999                                     1998
                                          ---------------------------------------- ----------------------------------------
                                           Notional     Amortized        Fair       Notional     Amortized        Fair
Recorded financial instruments:             Amount         Cost         Value        Amount         Cost         Value
- ----------------------------------------- ------------ ------------- ------------- ------------ ------------- -------------

Assets:
<S>                                        <C>          <C>           <C>           <C>          <C>           <C>
  Collateral for collateralized bonds      $        -   $3,734,310    $3,699,829    $        -   $4,267,268    $4,293,159
  Securities                                        -      135,431       126,675             -      263,708       243,589
  Other investments                                 -       48,927        48,752             -       30,371        29,249
  Loans held for sale or securitization             -      236,332       237,192             -      356,895       354,102
  Interest rate cap agreements              1,364,000        7,190         1,920     1,599,000        9,634           764
Liabilities:
   Non-recourse debt                                -    3,282,378     3,282,378             -    3,665,316     3,665,316
   Recourse debt:
     Secured by collateralized bonds
      retained                                      -      144,746       144,746             -      298,695       298,695
     Secured by investments                         -      282,479       282,479             -      588,735       588,735
     Unsecured                                      -      109,873        80,747             -      145,303       105,205

Off-balance sheet financial
instruments:
- ----------------------------------------- ------------ ------------- ------------- ------------ ------------- -------------

Options on futures contracts                        -            -             -       700,000        4,589         2,441
Interest rate swap agreements               1,020,000            -        (1,259)    1,139,863            -        (3,699)
Commitments to fund loans                      54,668       (3,948)       49,066       823,030       27,908       849,713
- ----------------------------------------- ------------ ------------- ------------- ------------ ------------- -------------
</TABLE>

     The fair value of collateral for collateralized  bonds,  securities,  other
investments,  loans  held  for  sale or  securitization  and  interest  rate cap
agreements is based on actual market price quotes, or by determining the present
value of the  projected  future cash flows  using  appropriate  discount  rates,
credit losses and prepayment assumptions. Non-recourse debt and secured recourse
debt are short-term borrowings that reprice frequently.  Therefore, the carrying
value  approximates the fair value. For unsecured debt maturing in less than one
year, carrying value approximates fair value. For unsecured debt with a maturity
of greater  than one year,  the fair value was  determined  by  calculating  the
present value of the projected cash flows using appropriate  discount rates. The
fair  value  of  the  off-balance  sheet  financial  instruments  excluding  the
commitments  to fund loans was determined  from actual market  quotes.  The fair
value of the  commitments  to fund loans was  estimated  assuming the loans were
securitized at current market rates.

     Derivative  Financial  Instruments  Used for Interest Rate Risk  Management
Dynex REIT may engage in  derivative  financial  instrument  activities  for the
purpose of interest rate risk management and yield  enhancement.  As of December
31, 1999, all of Dynex REIT's outstanding  derivative  financial  positions were
for interest rate risk  management.  For all derivative  financial  instruments,
Dynex REIT has credit risk to the extent that the  counterparties do not perform
their obligation  under the agreements.  If one of the  counterparties  does not
perform,  Dynex REIT would not receive the cash to which it would  otherwise  be
entitled under the conditions of the agreement.

     Interest rate cap  agreements.  Dynex REIT has LIBOR and one-year  Constant
Maturity  Treasury  (CMT) index based  interest rate cap agreements to limit its
exposure to the lifetime interest rate caps on certain of its ARM securities and
collateral for collateralized  bonds.  Under these agreements,  the Company will
receive  additional  cash flow  should  the  related  index  increase  above the
contracted  rates.  Contract  rates on these cap  agreements  range from 9.0% to
11.5%, with expiration dates ranging from 2001 to 2004.

     Financial  futures,  forwards  and  options  contracts.  Dynex REIT may use
financial futures, forward and option contracts to reduce exposure to the effect
of changes in interest rates on funded loans,  as well as those loans that Dynex
REIT has committed to fund. As of December 31, 1999,  Dynex REIT had outstanding
commitments  to fund  multifamily  and  commercial  loans  of  $26,005  at fixed
interest  rates  ranging from 6.69% to 7.90%.  The  multifamily  and  commercial
commitments  had  original  terms of not more  than 18  months.  Dynex  REIT has
deferred net hedging  losses of $186 at December 31, 1999. At December 31, 1999,
there were no open  financial  futures,  forward or options  contracts to reduce
exposure to the effect of changes in interest rates on these commitments.

     Interest rate swap  agreements.  Dynex REIT may enter into various interest
rate swap  agreements  to limit its  exposure to changes in  financing  rates of
collateral  for  collateralized  bonds and  certain  securities.  Dynex REIT has
entered into a series of interest rate swap agreements which limits the increase
in borrowing costs in any six-month period to 1% for $1,020,000  notional amount
of short-term  borrowings.  Pursuant to the terms of this agreement,  Dynex REIT
pays the  lesser  of  current  six-month  LIBOR,  or  six-month  LIBOR in effect
180-days prior plus 1%, and receives  current  6-month LIBOR.  These  agreements
expire in 2001.

     During 1999,  Dynex REIT  terminated  interest rate swap  agreements with a
notional value of $102,198. These interest rate swap agreements related to Prime
rate-based  ARM loans  financed with  LIBOR-based  variable-rate  collateralized
bonds.  Under the terms of the agreement,  the Company received  one-month LIBOR
plus 2.65% and paid  one-month  average Prime rate in effect three months prior.
The cost of terminating this agreement was $750, which was deferred and is being
recognized  as a yield  adjustment  over the  remaining  life of the  underlying
collateral.

     During 1998 and 1997, Dynex REIT entered into interest rate swap agreements
with a  notional  balance  of  $73,000  and  $25,134,  respectively,  related to
tax-exempt  bonds  for  which  Dynex  REIT  facilitates  the  issuance.  As  the
facilitator of the issuance of the bonds, Dynex REIT is required to pay interest
due to the  bondholders in excess of a fixed rate.  The bonds are  floating-rate
based on the current weekly Bond Market  Association  ("BMA") index.  During the
fourth quarter of 1998, Dynex REIT terminated all of these agreements.  The cost
of terminating  these agreements was $3,419.  The cost was deferred and is being
amortized over the remaining life of the tax-exempt  bonds. The amount remaining
to be amortized at December 31, 1999 was $3,310.

     Derivative  Financial  Instruments Used for Other Than Risk Rate Management
Purposes  The Company may enter into  financial  futures,  forwards  and options
contracts  to  enhance  the  overall  yield on its  investment  portfolio.  Such
derivative  contracts are accounted for as trading positions,  and generally are
for terms of less than three months.  The Company realized gross gains of $4,160
and $4,136 from these contracts in 1999 and 1998,  respectively,  primarily from
premium income received on options contracts written. The Company realized gross
losses of $14 and $5,565 from these  contracts  in 1999 and 1998,  respectively.
There were no open trading positions at December 31, 1999 and 1998.


NOTE 9 - SALE OF LOAN PRODUCTION OPERATIONS

     On December 20, 1999,  the Company sold its  manufactured  housing  lending
operations,  which was operated through its affiliate, Dynex Financial, Inc., to
a subsidiary of Bingham Financial Services  Corporation (NYSE: BFSC) ("Bingham")
for  $18,602.  Under  the  terms  of  the  sale,  Bingham  purchased  all of the
outstanding  stock of Dynex  Financial,  Inc.  and assets  that  constitute  the
manufactured housing lending and servicing operations,  as well as unsecuritized
loans which had been held in warehouse  at the time of the sale.  As a result of
the sale, the Company recorded a net gain of $1,540.

     On November  10, 1999,  the Company sold its model home  purchase/leaseback
operations and related assets, which were operated through its affiliate,  Dynex
Residential, Inc., to Residential Funding Corporation, an indirect subsidiary of
General Motors  Corporation  for $194,989.  As a result of the sale, the Company
recorded  a  net  gain  of  $6,136.   The   provisions   of  the  sale  included
indemnification  escrows and  reserves  amounting to $3,000.  These  escrows and
reserves  will be  released  to the  Company  pursuant  to various  terms in the
agreement over a period not to exceed 24 months.

NOTE 10 - EARNINGS PER SHARE

     The following  table  reconciles the numerator and denominator for both the
basic and diluted EPS for the years ended December 31, 1999, 1998 and 1997.

<TABLE>
<CAPTION>
- ----------------------------------- --------------------------- -- ---------------------------- -- ----------------------------
                                               1999                           1998                            1997
                                    --------------------------- -- ---------------------------- -- ----------------------------
- -----------------------------------
                                                   Weighted-Average               Weighted-Average                Weighted-Average
                                                    Number of                      Number of                       Number of
                                                     Shares                          Shares                         Shares
                                     Income                          Income                          Income
- ----------------------------------- ---------- --- ------------ -- ----------- -- ------------- -- ----------- -- ------------

<S>                                  <C>               <C>              <C>              <C>              <C>         <C>
Income before extraordinary item     $(73,618)                       $ 20,148                       $  73,998
Extraordinary item - loss on
   extinguishment of debt              (1,517)                          (571)                               -
                                    ----------                     -----------                     -----------
Net income after extraordinary        (75,135)                         19,577                          73,998
item
Less: Dividends paid to preferred     (12,910)                        (13,019)               -        (14,820)
   stock
                                    ----------     ------------    -----------    -------------    -----------    ------------
                                                   ------------                   -------------                   ------------
        Basic                         (88,045)      11,483,977          6,558       11,436,599         59,178       10,757,845

Effect of dividends and additional shares
   of preferred stock:
     Series A                               -                -              -                 -         3,948          738,353
     Series B                               -                -              -                 -         5,500        1,034,737
     Series C                               -                -              -                 -             -                -
                                    ==========      ===========    ===========     ============    ===========    ============
       Diluted                       $(88,045)      11,483,977      $   6,558        11,436,599     $  68,626       12,530,935
                                    ==========      ===========    ===========     ============    ===========    ============

Earnings per share before extraordinary
item:
     Basic EPS                                          ($7.53)                           $0.62                         $5.50
                                                    ===========                    ============                   ============
     Diluted EPS                                        ($7.53)                           $0.62                         $5.48
                                                    ===========                    ============                   ============

Earnings per share after extraordinary
item:
     Basic EPS                                          ($7.67)                           $0.57                         $5.50
                                                    ===========                    ============                   ============
     Diluted EPS                                        ($7.67)                           $0.57                         $5.48
                                                    ===========                    ============                   ============

Reconciliation of anti-dilutive
shares:
   Dividends and additional shares
      of preferred stock:
       Series A                      $  3,063          654,531      $   3,111           660,812     $       -                -
       Series B                         4,475          956,217          4,535           959,282             -                -
       Series C                         5,372          920,000          5,373           920,000         5,372          919,868
   Expense and incremental shares
     of stock appreciation rights           -           28,931            929            15,226         2,019           51,849
                                    ==========      ===========    ===========     ============    ===========    ============
                                     $ 12,910        2,559,679      $  13,948         2,555,320     $   7,391          971,717
                                    ==========      ===========    ===========     ============    ===========    ============

- ----------------------------------- ---------- ---- ----------- -- ----------- --- ------------ -- ----------- -- ------------
</TABLE>

     During  1999,  Dynex  REIT  exercised  its call  rights  on two  series  of
previously issued collateralized bonds and re-securitized these two series along
with six series of previously issued collateralized bonds redeemed in 1998. This
re-securitization  resulted in $2,114 of additional costs in 1999.  During 1998,
Dynex REIT redeemed six series of previously issued  collateralized bonds, which
resulted in $571 of additional costs related to such  redemptions.  In addition,
Dynex REIT purchased  $2,750 of the 2002 Notes during 1999, which resulted in an
extraordinary  gain of $597.  As a result of these early  redemptions,  both the
basic and diluted earnings per share were reduced by $0.14 during 1999.

NOTE 11 - PREFERRED STOCK

     The  following  table  presents  a  summary  of  Dynex  REIT's  issued  and
outstanding preferred stock:

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
                                                                         Liquidation                Dividends
                                                                         Preference                 Per Share
                                                                                      ------------------------------------
                                                                          Per Share        1999        1998       1997
- --------------------------------------------------------------------------------------------------------------------------

<S>                                                                             <C>        <C>          <C>       <C>
  Series A 9.75% Cumulative Convertible Preferred Stock ("Series A")        $24.00     $    1.17    $   2.37  $    2.71
  Series B 9.55% Cumulative Convertible Preferred Stock ("Series B")         24.50          1.17        2.37       2.71
  Series C 9.73% Cumulative Convertible Preferred Stock ("Series C")         30.00          1.46        2.92       2.92
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>

     Dynex REIT is  authorized  to issue up to  50,000,000  shares of  preferred
stock.  For all series issued,  dividends are cumulative  from the date of issue
and are payable quarterly in arrears. The dividends are equal, per share, to the
greater  of (i) the per  quarter  base rate of $0.585 for Series A and Series B,
and $0.73 for Series C, or (ii) one half times the quarterly  dividend  declared
on Dynex REIT's common stock.  Two shares of Series A, Series B and Series C are
convertible  at any time at the  option of the  holder  into one share of common
stock. Each series is redeemable by Dynex REIT at any time, in whole or in part,
(i) two shares of preferred  stock for one share of common  stock,  plus accrued
and unpaid dividends,  provided that for 20 trading days within any period of 30
consecutive  trading  days,  the  closing  price of the common  stock  equals or
exceeds  one-half of the issue price, or (ii) for cash at the issue price,  plus
any accrued and unpaid dividends.

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

No shares of Series A, B or C preferred stock were converted during 1999.

     The Company did not declare a dividend on its  preferred  stock  during the
third or fourth  quarter of 1999.  As of December 31, 1999,  the total amount of
dividends  in arrears  was  $6,456.  Individually,  the amount of  dividends  in
arrears  on the  Series A, the  Series B and the Series C was $1,532 ( $1.17 per
Series A share),  $2,238 ($1.17 per Series B share) and $2,686 ($1.46 per Series
C share), respectively.

NOTE 12 - EMPLOYEE BENEFITS

     Stock  Incentive Plan Pursuant to the Company's 1992 Stock  Incentive Plan,
as amended on April 24, 1997 (the "Employee  Incentive  Plan"),  the Company may
grant to eligible employees stock options,  stock  appreciation  rights ("SARs")
and restricted stock awards. An aggregate of 2,400,000 shares of common stock is
available for distribution  pursuant to the Employee Incentive Plan. The Company
may also grant dividend  equivalent rights ("DERs") in connection with the grant
of options or SARs. These SARs and related DERs generally become  exercisable as
to 20 percent of the granted amounts each year after the date of the grant.  The
Company expensed $1,830 for SARs and DERs related to the Employee Incentive Plan
during 1997, and there was no expense during 1999 and 1998.  There were no stock
options outstanding as of December 31, 1999, 1998 and 1997.

     Stock  Incentive Plan for Outside  Directors In 1995,  Dynex REIT adopted a
Stock  Incentive  Plan for its Board of Directors (the "Board  Incentive  Plan")
with terms similar to the Employee  Incentive  Plan. On May 1, 1995, the date of
the initial  date of grant under the Board  Incentive  Plan,  each member of the
Board of Directors was granted 14,000 SARs.  Each Board member has  subsequently
received  a grant of 2,000 SARs on May 1, 1996,  1997,  1998 and 1999.  The SARs
granted on May 1, 1995 were fully vested on May 1, 1998. Each  successive  award
will become  exercisable  as to 20% of the granted  amounts  each year after the
date of grant. The maximum period in which any SAR may be exercised is 73 months
from the date of grant. The maximum number of shares of common stock encompassed
by the SARs  granted  under the Board  Incentive  Plan is  200,000.  Dynex  REIT
expensed $189 for SARs and DERs related to the Board  Incentive Plan during 1997
and there was no expense during 1999 and 1998.


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

<TABLE>
<CAPTION>
    -------------------------------- --------------------------------------------------------------------------------------
                                                                   Years ended December 31,
                                     --------------------------------------------------------------------------------------
    --------------------------------
                                              1999                           1998                           1997
                                     ------------------------ ----- ------------------------ ---- -------------------------
    -------------------------------- ------------- ---------- ----- ------------ ----------- ---- ------------- -----------
                                                   Weighted-Average              Weighted-Average               Weighted-Average
                                                   Exercise                      Exercise                       Exercise
                                      Number of      Price           Number of     Price           Number of      Price
                                        Shares                        Shares                         Shares
    -------------------------------- ------------- ---------- ----- ------------ ----------- ---- ------------- -----------
<S>                                       <C>        <C>                 <C>         <C>             <C>              <C>
    SARs outstanding at beginning
      of year                           219,695      $44.72            173,723     $43.48            157,955      $35.92
    SARs granted                        111,858       14.00             64,775      47.00             52,075       55.00
    SARs forfeited                      (33,316)      34.15             (5,303)     48.48                  -        -
    SARs exercised                      (19,525)      10.86            (13,500)     28.16            (36,307)      27.28
                                                   ----------
    -------------------------------- -------------            ----- ------------ ----------- ---- ------------- -----------
    SARs outstanding at end of          278,712       33.33            219,695     $44.72            173,723      $43.48
    year
    -------------------------------- -------------            ----- ------------ ----------- ---- ------------- -----------
                                                   ----------
    SARs vested and exercisable         103,458       42.41             85,120     $41.52             55,910      $38.84
    -------------------------------- ------------- ---------- ----- ------------ ----------- ---- ------------- -----------
</TABLE>

     The Company adopted the disclosure-only option under Statement of Financial
Accounting Standard No. 123, "Accounting for Stock-Based Compensation" ("FAS No.
123"). If the fair value  accounting  provisions of FAS No. 123 had been adopted
as of January 1, 1996 the pro forma  effect on the 1999,  1998 and 1997  results
would have been immaterial. The exercise price range for the SARs outstanding at
December 31, 1999 was $14.00-$58.00  with a  weighted-average  exercise price of
$33.33 and a weighted-average contractual remaining life of 3 years.

     Employee  Savings Plan The Company  provides an Employee Savings Plan under
Section 401(k) of the Internal  Revenue Code.  The Employee  Savings Plan allows
eligible  employees  to defer up to 12% of their income on a pretax  basis.  The
Company matches the employees' contribution, up to 6% of the employees' eligible
compensation. The Company may also make discretionary contributions based on the
profitability  of the  Company.  The  total  expense  related  to the  Company's
matching and discretionary  contributions in 1999, 1998 and 1997 was $541, $497,
and $424,  respectively.  The Company does not provide post  employment  or post
retirement benefits to its employees.

     401(k)  Overflow  Plan During 1997,  the Company  adopted a  non-qualifying
overflow  plan which  covers  employees  who have  contributed  to the  Employee
Savings Plan the maximum  amount  allowed under the Internal  Revenue Code.  The
excess  contributions  are  made to the  overflow  plan on an  after-tax  basis.
However,  the  Company  partially  reimburses  employees  for the  effect of the
contributions  being  made  on an  after-tax  basis.  The  Company  matches  the
employee's  contribution up to 6% of the employee's eligible  compensation.  The
total expense related to the Company's reimbursements in 1999, 1998 and 1997 was
$60, $56 and $17, respectively.

NOTE 13 - COMMITMENTS AND CONTINGENCIES

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

     The Company has made various representations and warranties relating to the
sale of various production operations.  To the extent the Company were to breach
any of these  representations or warranties,  and such breach could not be cured
within the  allowable  time period,  the Company  would be required to cover any
loss and  expenses  up to  certain  limits.  In the  opinion of  management,  no
material  losses  are  expected  to  result  from any such  representations  and
warranties.

     Dynex REIT  facilitates  the  issuance of  tax-exempt  multifamily  housing
bonds,  the  proceeds  of  which  are  used to  fund  construction  or  moderate
rehabilitation mortgage loans on multifamily properties.  These tax-exempt bonds
are sold to third  party  investors.  Dynex REIT  enters  into  various  standby
commitment  and  similar  agreements  whereby  Dynex  REIT  is  required  to pay
principal  and  interest  to the  bondholders  in the  event  there is a payment
shortfall from the construction proceeds, and is required to repurchase bonds if
the bonds cannot be successfully marketed. Dynex REIT provided letters of credit
to support its obligations in amounts equal $95,730 and $144,216 at December 31,
1999 and 1998,  respectively.  Dynex REIT is also  party to various  conditional
bond  repurchase  obligation  agreements  which require Dynex REIT to repurchase
bonds in the aggregate  notional amount of $167,700 by June 15, 2000. As support
for   its   obligation   to   repurchase,    Dynex   REIT   has   posted   fully
cash-collateralized  letters of credit totaling $16,678,  and esrowed cash of an
additional $15,832 and posted a $5,000 sight draft surety bond. Such amounts are
at risk should the Company fail on its repurchase obligation.

     As of  December  31,  1999,  Dynex REIT is  obligated  under  noncancelable
operating  leases with  expiration  dates through 2004. Rent expense under those
leases was $278, $336, and $295, respectively in 1999, 1998 and 1997. The future
minimum  lease  payments  under  these  noncancelable  leases  are  as  follows:
2000--$642; 2001--$659; 2002--$677; 2003--$696 and 2004--$9.

NOTE 14 - LITIGATION

     On February 8, 1999, AutoBond Acceptance Corporation ("AutoBond"), AutoBond
Master  Funding  Corporation  V  ("Funding"),  and its  three  principal  common
shareholders  (collectively,  the  "Plaintiffs")  commenced  an  action  in  the
District Court of Travis County,  Texas (250th  Judicial  District)  against the
Company and James  Dolph  (collectively,  the  "Defendants")  alleging  that the
Company breached the terms of the Credit  Agreement,  dated June 9, 1998, by and
among  AutoBond,  Funding  and the  Company.  The terms of the Credit  Agreement
provided for the purchase by the Company of funding notes issued by Funding, and
collateralized by automobile  installment  contracts ("Auto Contracts") acquired
by AutoBond. The Company suspended purchasing the funding notes in February 1999
on grounds  that  AutoBond and Funding had violated  certain  provisions  of the
Credit Agreement.  The Plaintiffs also alleged that the Defendants  conspired to
misrepresent and mischaracterize AutoBond's credit underwriting criteria and its
compliance  with such  criteria with the  intention of  interfering  and causing
actual damage to AutoBond's business, prospective business and contracts.

     On August 26, 1999, the District  Court of Travis County  ordered  AutoBond
and  Funding,  through a temporary  injunction  action,  to  cooperate  with the
Company and permit the  transfer of the  servicing  of the Auto  Contracts  from
AutoBond to a third party  servicer  selected by the Company.  The servicing was
transferred on September 3, 1999.

     On March 9, 2000, a jury in the AutoBond action returned a verdict in favor
of the Plaintiffs, and awarded AutoBond and Funding $18.7 million in direct lost
profits and $50.5 million in lost future profits,  for a total of $69.2 million.
The  Company  filed on March 24,  2000 with the Court  motions  to set aside the
verdict and to reduce the amount of the verdict,  and on the same date, AutoBond
filed a motion to the court to enter judgment. On April 17, 2000, in response to
the various motions filed,  the judge presiding over the matter in Travis County
reduced  the $69.2  million  verdict  awarded by the jury to  approximately  $27
million  (which  includes  estimated  prejudgment  interest).  As a result,  the
Company  recorded a litigation  provision of $27.0 million for the amount of the
reduced judgment.  Should AutoBond not accept the proposed  judgment,  the judge
has indicated that he will grant Dynex a new trial.  Should  AutoBond accept the
judgment, the Company is evaluating its options in the matter, which may include
the appeal of the verdict and the resulting judgment. Factors for the Company to
consider  include the  potential  inability of the Company to post the amount of
appeal  bond  necessary  to secure an appeal.  Should  Dynex REIT not be able to
secure  an appeal  bond for the full  amount of the  proposed  judgement  of $27
million,  Texas  State law would  allow for Dynex  REIT to present  evidence  to
reduce the required amount of the appeal bond or to provide other collateral for
the appeal.  There can be no assurance that Dynex REIT will be allowed to post a
reduced bond.


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



NOTE 15 - SUPPLEMENTAL CONSOLIDATED STATEMENTS OF CASH FLOWS INFORMATION

<TABLE>
<CAPTION>
- ------------------------------------------------------ -----------------------------------------------------
                                                                     Years ended December 31,
- ------------------------------------------------------ -----------------------------------------------------
                                                               1999               1998               1997
                                                           --------------    ---------------    ---------------

<S>                                                         <C>               <C>                <C>
Cash paid for interest                                      $  264,130        $  319,626         $   232,598

Supplemental disclosure of non-cash activities:

     Collateral for collateralized bonds owned
     subsequently securitized                              $ 1,607,891       $         -        $     65,537

     Securities owned subsequently securitized              $    4,986        $  257,959         $   311,117

     Other investments owned subsequently securitized       $        -        $   37,221         $         -
- ---------------------------------------------------------- -------------- -- --------------- -- ---------------
</TABLE>

NOTE 16 - RELATED PARTY TRANSACTIONS

     Dynex REIT has a credit  arrangement  with DHI whereby DHI and any of DHI's
subsidiaries  can  borrow  funds  from  Dynex  REIT to  finance  its  production
operations.  Under this arrangement,  Dynex REIT can also borrow funds from DHI.
The terms of the agreement  allow DHI and its  subsidiaries  to borrow up to $50
million  from Dynex REIT at a rate of Prime plus 1.0%.  Dynex REIT can borrow up
to $50 million from DHI at a rate of one-month  LIBOR plus 1.0%.  This agreement
has a  one-year  maturity  which is  extended  automatically  unless  notice  is
received  from  one of the  parties  to the  agreement  within  30  days  of the
anticipated  termination of the agreement. As of December 31, 1999 and 1998, net
borrowings  due  to  DHI  under  this  agreement  totaled  $26,720  and  $8,583,
respectively.  Net interest expense under this agreement was $706, $992 and $462
for the years ended December 31, 1999, 1998 and 1997, respectively.

     Dynex REIT also had a loan funding  agreement  with Dynex  Financial,  Inc.
("DFI"),  an operating  subsidiary of DHI,  whereby Dynex REIT paid DFI on a fee
plus cost basis for the origination of  manufactured  housing loans on behalf of
Dynex REIT. During 1999, 1998 and 1997, Dynex REIT paid DFI $12,369, $15,771 and
$9,722,  respectively  under such agreement.  This agreement was terminated as a
result of the sale of the manufactured housing operations during 1999.

     Dynex REIT had a funding agreement with Dynex Commercial,  Inc. ("DCI"), an
operating  subsidiary  of DHI,  whereby  Dynex  REIT  pays  DCI a fee  per  loan
purchased by Dynex REIT from DCI. Dynex REIT paid DCI $2,147,  $4,753 and 1,694,
respectively  under this agreement for the years ended  December 31, 1999,  1998
and 1997.

     Dynex REIT had note agreements with Dynex  Residential,  Inc.  ("DRI"),  an
operating subsidiary of DHI, whereby DRI and its subsidiaries could borrow up to
$287,000 from Dynex REIT on a secured basis to finance the  acquisition of model
homes  from  single-family  home  builders.  The  interest  rate on the note was
adjustable and was based on 30-day LIBOR plus 2.875%. During 1999, $4,577 of the
notes was assumed by SMFC Funding Corporation ("SMFC"), a subsidiary of DHI. The
remainder  of the notes were paid off at the time of the sale of DRI on November
10, 1999. The outstanding  balance of the notes as of December 31, 1999 and 1998
was $4,274 and $159,377,  respectively.  Interest  income recorded by Dynex REIT
for the years ended  December 31, 1999,  1998 and 1997 was $12,793,  $11,971 and
$6,354, respectively.

     Dynex  REIT has  entered  into  subservicing  agreements  with  DCI,  Dynex
Commercial Services,  Inc. ("DCSI"), DFI and GLS Capital Services,  Inc. ("GLS")
to service commercial,  single family, consumer,  manufactured housing loans and
property tax  receivables.  For servicing the commercial  loans, DCI or DCSI, as
applicable,  received an annual  servicing fee of 0.02% of the aggregate  unpaid
principal  balance of the loans.  For  servicing  the  single  family  mortgage,
consumer and  manufactured  housing loans, DFI received annual fees ranging from
sixty  dollars  ($60) to one  hundred  forty-four  dollars  ($144)  per loan and
certain  incentive fees. The subservicing  agreement with DFI was terminated due
to the  sale of DFI on  December  20,  1999.  For  servicing  the  property  tax
receivables,  GLS  receives an annual  servicing  fee of 0.72% of the  aggregate
unpaid principal balance of the property tax receivables. Servicing fees paid by
Dynex REIT under such agreements were $2,873,  $1,061 and $321 in 1999, 1998 and
1997, respectively.

NOTE 17- INVESTMENT IN AND ADVANCES TO DYNEX HOLDING, INC.

     In 1998,  Dynex REIT changed its method of accounting for its investment in
DHI from the full consolidation  method to a method that approximates the equity
method.  The  accounting  change had no impact on net  income.  For  consistency
purposes,  Dynex  REIT  has  revised  the  1997  financial  statements  to  give
retroactive effect to the change in accounting method.

     Investments  in and advances to DHI accounted for under a method similar to
the equity method amounted to $4,814 and $169,384 at December 31, 1999 and 1998,
respectively.  The  results of  operations  and  financial  position  of DHI are
summarized below:

<TABLE>
<CAPTION>
- ------------------------------------------------------ ------------------------------------------------------
Condensed Income Statement Information                               Years ended December 31,
- ------------------------------------------------------ ------------------------------------------------------
                                                               1999               1998               1997
- ---------------------------------------------------------- -------------- -- --------------- -- ----------------

<S>                                                         <C>               <C>                <C>
Total revenues                                              $   40,710        $   30,126         $    17,338
Total expenses                                                  42,653            27,645              18,458
Net income (loss)                                               (1,943)            2,481              (1,120)
</TABLE>

- ---------------------------------------------- ---------------------------------
Condensed Balance Sheet Information                           December 31,
- ---------------------------------------------- ---------------------------------
                                                       1999               1998
- -------------------------------------------------- -------------- -- -----------

Total assets                                        $   36,822        $  196,324
Total liabilities                                        9,075           177,050
Total equity                                            27,747            19,274
- -------------------------------------------------- -------------- -- -----------

NOTE 18- OTHER MATTERS

     During the year ended December 31, 1999, the Company issued 2,084 shares of
its common stock pursuant to its dividend
reinvestment program for net proceeds of $30.

     The Company repurchased 66,100 shares of its common stock outstanding at an
aggregate  purchase  price of $700,  or $10.59 per share,  during the year ended
December  31,  1999.  The Company has  authorization  to purchase an  additional
848,900 shares of its common stock.

     At the  special  meeting  of  shareholders,  held on  July  26,  1999,  the
shareholders  approved an amendment to the Articles of Incorporation to effect a
one-for-four reverse split of the issued and outstanding shares of the Company's
$0.01 par value  common  stock to  holders  of  record  on August 2,  1999.  All
references in the accompanying financial statements to the per share amounts and
the number of shares of common stock,  except for shares authorized,  issued and
outstanding for 1998 have been restated to reflect the reverse stock split.


DYNEX CAPITAL, INC.
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE

December 31, 1999
(amounts in thousands except number of loans)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                                Principal
                                                                                                                Amount of
                                                                                                 Carrying         Loans
                                           Final       Periodic                   Face          Amount of      Subject to
                                Interest   Maturity    Payment      Prior       Amount of        Mortgage      Delinquent
         Description              Rate        Date       Terms       Liens      Mortgages         Loans       Principal or
                                                                                                                Interest
- ----------------------------------------------------------------------------------------------------------------------------

<S>                               <C>        <C>          <C>          <C>            <C>           <C>             <C>
First mortgage loans:
Single family residential
   18 mortgages, original       7.25% -    Varies               -   $          $                    $ 1,493             $ 69
   loan amounts ranging from     10.25%                                    -            -
   $46  to $216

Commercial
Office Building
St. Paul, Minnesota  (1)         6.96%     October       Interest          -       41,500             14,729              -
                                           1, 2008       and
                                                         principal
                                                         monthly

Denver, Colorado  (1)            8.30%     October       Interest          -       30,000              6,870              -
                                           1, 2012       and
                                                         principal
                                                         monthly

New Orleans, Louisiana           9.70%     April 1,      Interest          -        8,200              8,200              -
                                           2001          monthly

New Orleans, Louisiana           9.70%     April 1,      Interest          -        7,400              7,400              -
                                           2001          monthly

New Orleans, Louisiana           8.70%     April 1,      Interest          -       15,000             15,000              -
                                           2001          monthly

Multifamily Residential
Baton Rouge, Louisiana           7.75%     March, 1      Interest          -        8,075              7,297              -
                                           2016          and
                                                         principal
                                                         monthly

Baton Rouge, Louisiana           7.75%     March, 1      Interest          -        8,075              6,851              -
                                           2016          and
                                                         principal
                                                         monthly

Garland, Texas                   7.95%     May, 1        Interest          -       11,750             11,693              -
                                           2017          and
                                                         principal
                                                         monthly

Fredricksburg, Virginia          7.95%     August, 1     Interest          -        5,290              5,276              -
                                           2017          and
                                                         principal
                                                         monthly



DYNEX CAPITAL, INC.
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE (CONTINUED)

December 31, 1999
(amounts in thousands except number of loans)

- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                                Principal
                                                                                                                Amount of
                                                                                                Carrying          Loans
                                           Final       Periodic                   Face         Amount of       Subject to
                                Interest   Maturity    Payment      Prior       Amount of    Mortgage Loans    Delinquent
         Description              Rate        Date       Terms       Liens      Mortgages                     Principal or
                                                                                                                Interest
- ----------------------------------------------------------------------------------------------------------------------------

Columbia, South Carolina         7.75%     January, 1                        -         4,876             4,837               -
                                           2009             Interest
                                                            and
                                                            principal
                                                            monthly

Arvada, Colorado                 7.95%     January, 1                        -         3,887             3,887               -
                                           2018             Interest
                                                            and
                                                            principal
                                                            monthly

Concord, North Carolina          7.95%     June, 1 2017                      -         3,795             3,779               -
                                                            Interest
                                                            and
                                                            principal
                                                            monthly

Austin, Texas                    8.15%     September, 1                      -         3,600             3,591               -
                                           2017             Interest
                                                            and
                                                            principal
                                                            monthly

Oceanside, California            8.00%     April, 1 2009                     -         7,000             3,640               -
                                                            Interest
                                                            monthly

22 mortgages, original loan     6.79%-     Varies                -           -             -            30,524               -
amounts ranging from $115 to     8.75%
$3,034
- -------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                        135,067
    Write-down  to lower of
       cost or market                                                                                   (14,221)
    Net premium/discount                                                                                 (2,581)
    Allowance for loan losses                                                                               (26)
- ------------------------------------------------------------------------------------------------------------------------------
Total mortgage loans on real                                                                        $   118,239
   estate
- ------------------------------------------------------------------------------------------------------------------------------
<FN>
(1)   The Company owns a  participation  in this loan.  The remaining  amount of the loan was  securitized in a commercial
     securitization completed by the Company in December 1998.
</FN>
</TABLE>


     The loans in the table above are  conventional  mortgage  loans  secured by
either  single  family  and/or  commercial  properties  with initial  maturities
ranging from 3 to 30 years.  All of the loans above are fixed-rate.  The Company
believes that its mortgage  pool  insurance and allowance of $26 are adequate to
cover any exposure on delinquent  mortgage  loans.  A summary of activity of the
single family and  commercial  mortgage  loans for the years ended  December 31,
1999, 1998 and 1997 is as follows:


      Balance at December 31, 1996                          $     238,428
      Mortgage loans funded                                     1,526,229
      Collection of principal                                     (61,188)
      Mortgage loans sold or securitized                       (1,544,844)
      -------------------------------------- -------------- ----------------

      Balance at December 31, 1997                                158,625
      Mortgage loans funded or purchased                        1,164,512
      Collection of principal                                    (118,583)
      Mortgage loans securitized                               (1,070,186)
      -------------------------------------- -------------- ----------------

      Balance at December 31, 1998                                134,368
      Mortgage loans funded or purchased                          183,386
      Collection of principal                                     (16,642)
      Mortgage loans sold or securitized                         (168,652)
      Write-down of loans to lower of cost
         or market                                                (14,221)
      -------------------------------------- -------------- ----------------
       Balance at December 31, 1999                          $     118,239
      -------------------------------------- -------------- ----------------

     The geographic  distribution of the Company's  single family and commercial
loans held for sale or securitization at December 31, 1999 is as follows:

                                       Number of Loans                 Principal
     State                                                               Amount
     ------------------------- ------ ------------------ ----------------------

     California                                   2                            $
                                                                           3,798
     Colorado                                     2                       10,766
     Georgia                                      1                          115
     Kansas                                       1                        1,233
     Kentucky                                     1                          115
     Louisiana                                    6                       47,381
     Michigan                                     3                        4,901
     Minnesota                                    4                       17,116
     Mississippi                                  1                          434
     North Carolina                               9                        6,348
     Nebraska                                     1                        1,538
     New York                                     2                        4,753
     Oregon                                       1                           78
     South Carolina                               3                        6,626
     Tennessee                                    6                        4,561
     Texas                                        4                       17,799
     Utah                                         1                        1,357
     Virginia                                     4                        5,505
     Wisconsin                                    1                          573
     West Virginia                                1                           70
     ---------------------------------- --- ------- ------------------------ --
     Total                                                               135,067
     Write-down to lower of cost or
       market                                                          (14,221 )
     Net premium/discount                                               (2,581 )
     Allowance for loan losses                                             (26 )
     ---------------------------------- --- ------- ------------------------ --
                                                                               $
                                                                        118,239
     ---------------------------------- --- ------- ------------------------- --


                                                      EXHIBIT INDEX



                                                                    Sequentially
Exhibit                                                            Numbered Page
21.1              List of consolidated entities                          I

23.1              Consent of Deloitte & Touche LLP                      II

23.2              Consent of KPMG LLP                                  III






                                                               Exhibit 21.1




                                                   Dynex Capital, Inc.
                                              List of Consolidated Entities
                                                 As of December 31, 1999





MSC 1 L.P.
Merit Auto Finance Corporation
Dynex Healthcare Capital, Inc.
Issuer Holding Corp.
     Commercial Capital Access One, Inc.
     Resource Finance Co. One
         Resource Finance Co. Two
         ND Holding Co.
     Merit Securities Corporation
     GLS Capital, Inc.
     GLS Capital Marlborough, Inc.
     GLS Capital - Cuyahoga, Inc.
     SHF Corp.

Dynex Holding, Inc.
     Dynex Commercial, Inc.
         Dynex Healthcare, Inc.
     Dynex Commercial Services, Inc.
     GLS Capital Services, Inc.
         GLS Development, Inc.
     SMFC Funding Corporation
     Dynex Securities Corporation
     Dynex Bank Holding Corporation
     Dynex Home Loan, Inc.
     Financial Asset Securitization, Inc.


     NOTE: All companies were incorporated in Virginia except for Dynex Holding,
Inc. (Delaware).





                                                                    Exhibit 23.1



                                              INDEPENDENT AUDITORS' CONSENT

The Board of Directors
Dynex Capital, Inc.:


     We consent to the incorporation by reference in the Registration Statements
Nos.  333-22859,  333-10783,  333-10587 and 333-35769 of Dynex Capital,  Inc. on
Form S-3 and Registration Statement No. 333-32663 of Dynex Capital, Inc. on Form
S-8 of our report dated April 17, 2000,  appearing in this Annual Report on Form
10-K of Dynex Capital, Inc. for the year ended December 31, 1999.


DELOITTE & TOUCHE LLP

Richmond, Virginia
April 17, 2000



                                                                    Exhibit 23.2



                                             Consent of Independent Auditors


The Board of Directors
Dynex Capital, Inc.:


     We consent to  incorporation  by reference in Registration  Statements Nos.
333-22859, 333-10783, 333-10587 and 333-35769 of Dynex Capital, Inc. on Form S-3
and Registration  Statement No. 333-32663 of Dynex Capital,  Inc. on Form S-8 of
our report dated February 4, 1998,  except as to the 1997 information  contained
in note  17,  which  is as of  April  14,  1999,  relating  to the  consolidated
statements of operations,  shareholders' equity and cash flows of Dynex Capital,
Inc. and subsidiaries for the year ended December 31, 1997, which report appears
in the December 31, 1999 annual report on Form 10-K of Dynex Capital, Inc.


KPMG LLP


Richmond, Virginia
April 14, 2000

<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000826675
<NAME>                        Dynex Capital, Inc.
<MULTIPLIER>                                  1000

<S>                                             <C>
<PERIOD-TYPE>                                  12-mos
<FISCAL-YEAR-END>                              Dec-31-1999
<PERIOD-START>                                 Jan-1-1999
<PERIOD-END>                                   Dec-31-1999
<CASH>                                         48,601
<SECURITIES>                                   3,877,352
<RECEIVABLES>                                  2,208
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               0 <F1>
<PP&E>                                         0
<DEPRECIATION>                                 0
<TOTAL-ASSETS>                                 4,190,896
<CURRENT-LIABILITIES>                          0 <F1>
<BONDS>                                        3,282,378
                          0
                                    127,407
<COMMON>                                       114
<OTHER-SE>                                     197,551
<TOTAL-LIABILITY-AND-EQUITY>                   4,190,896
<SALES>                                        0
<TOTAL-REVENUES>                               350,798
<CGS>                                          0
<TOTAL-COSTS>                                  0
<OTHER-EXPENSES>                               150,472
<LOSS-PROVISION>                               16,154
<INTEREST-EXPENSE>                             270,700
<INCOME-PRETAX>                                (86,528)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (86,528)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                (1,517)
<CHANGES>                                      0
<NET-INCOME>                                   (88,045)
<EPS-BASIC>                                  (7.67)
<EPS-DILUTED>                                  (7.67)



</TABLE>


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