HYPERION 2002 TERM TRUST INC
N-30D, 1999-08-09
Previous: PARAGON TRADE BRANDS INC, SC 13G, 1999-08-09
Next: SPATIALIZER AUDIO LABORATORIES INC, 10-Q, 1999-08-09









                       H Y P E R I O N

                            2002

                         TERM TRUST



                        Annual Report

                        May 31, 1999



________________________________________________________________________________
HYPERION 2002 TERM TRUST, INC.
Report of the Investment Advisor
________________________________________________________________________________



                                                                   July 20, 1999
Dear Shareholder:

We welcome  this  opportunity  to provide you with  information  about  Hyperion
2002 Term Trust,  Inc.  (the  "Trust")  for its fiscal year ended May 31,  1999,
and to share our  outlook  for the  Trust's  coming  fiscal  year.  The  Trust's
shares  are  traded on the New York  Stock  Exchange  ("NYSE")  under the symbol
"HTB".

Description Of The Trust

The Trust is a closed-end  investment  company whose objectives are to provide a
high level of current  income  consistent  with  investing only in securities of
the  highest  credit  quality  and to return  at least  $10.00  per  share  (the
initial  public  offering  price per share) to  investors  on or shortly  before
November  30,  2002.  The Trust  pursues  these  objectives  by  investing  in a
portfolio consisting  primarily of mortgage-backed  securities ("MBS") issued or
guaranteed by the U.S.  Government or one of its agencies or  instrumentalities,
or MBS rated AAA by a nationally  recognized  rating  agency  (e.g.,  Standard &
Poor's Corporation or Fitch IBCA, Inc.).

Market Environment

Fueled by the continued  strength of the domestic  economy,  a slowly recovering
global  economy,  and an alarmingly  high consumer price index ("CPI") report in
April,  fixed income markets were very volatile  during the last 12 months.  For
example,  interest rates,  driven down over 1.0% by global economic  problems in
1998,  increased  by over 1.5% thus far in 1999.  Over the last six months,  the
yield on the 2-year U.S.  Treasury  Note  increased  from 4.53% to 5.40%,  while
the yield on the  10-year  U.S.  Treasury  Note  increased  from 4.64% to 5.62%.
All of this foretells the tightening in monetary  policy by the Federal  Reserve
this summer.  The Federal  Reserve's  decision to raise interest rates marks the
first  increase  since  February  1997. We believe  increases will be limited to
50 basis points this year,  however,  with  uncertainties  surrounding  the Year
2000 preventing any further move.

The  next  twelve  months  should  be as  volatile  as the last  year.  Problems
associated  with  Year 2000  issues-whether  real or  perceived-could  set off a
chain reaction of events affecting the markets.  Given these  uncertainties,  we
expect  certain  sectors of the market to  underperform  in the Third and Fourth
Quarters of 1999.  Therefore,  until a clear trend  emerges,  our strategy  will
be to  maintain  a  conservative  positioning  of  the  Trust  with  respect  to
duration, maturity, and liquidity.

Portfolio Strategy and Performance

Over the last year,  the  investment  strategy has been  twofold:  to reduce the
duration of the portfolio  while at the same time reducing  prepayment  risk. To
accomplish this, we  opportunistically  sold securities with durations (duration
measures a bond  portfolio's  price  sensitivity  to interest  rate changes) and
projected  cashflows  beyond the maturity date of the Trust and  reinvested  the
proceeds  into  securities  with  maturities  more  consistent  with the Trust's
November 2002  maturity.  We also have  attempted to reduce  prepayment  risk by
reinvesting  into MBS with  lower  coupon  collateral  or that  have  structural
features   that  reduce   prepayment   risk.   This  strategy  has  reduced  the
portfolio's  duration from 5.2 years in July of 1998 to its current level of 3.5
years.  In addition,  this strategy has allowed the portfolio to take  advantage
of the rally in the bond market  over the last few years,  while  protecting  it
from the dramatic rise in interest  rates in 1999.  In the period  starting June
7, 1996,  through May 31,  1999,  the Net Asset  Value  ("NAV") of the Trust has
risen by $0.95 ($8.07 versus $9.02, respectively).

The  Trust's  holdings  are  currently  concentrated  in AAA rated  asset-backed
securities  ("ABS") and  well-structured,  planned  amortization  class  ("PAC")
agency  Collateralized  Mortgage  Obligations  ("CMOs").   These  asset  classes
enjoy  excellent  liquidity  and  offer  strong  protection  against  prepayment
risk.

During  the  next  six  months,  we  expect  investment  opportunities  in asset
classes  such as  residential  MBS,  ABS,  and  commercial  MBS to  become  more
attractive.   Accordingly,   we  plan  to  modestly   increase  the  portfolio's
allocation to these types of securities in the coming months.


________________________________________________________________________________
HYPERION 2002 TERM TRUST, INC.
Report of the Investment Advisor
________________________________________________________________________________


The  Trust's  total  return  based on NAV for the six and twelve  month  periods
ending  May 31,  1999,  were  0.88% and  4.92%,  respectively.  Total  return is
based upon the change in NAV of the  Trust's  shares and  includes  reinvestment
of  dividends.  Based on the NYSE closing  price of $8.375 on May 31, 1999,  the
Trust was yielding 5.67%.

On July 9, 1999,  the Board of  Directors  of the Trust  declared a new  monthly
dividend of $0.03542 per share.  This dividend  represents  an  annualized  rate
of 4.25% based on the Trust's initial offering price of $10.00 per share.

During the past twelve  months,  the Trust has  continued  its share  repurchase
program.  This  repurchase  program  allows  the Trust to  purchase  and  retire
shares of the Trust in the open  marketplace.  Such  transactions have been made
when the share price of the Trust was  significantly  below the Trust's  NAV. By
purchasing  the shares at a discount to the NAV and  retiring  them,  the spread
(between  share  purchase  price  and the  NAV) is  captured  by the  Trust  and
benefits  all of the  Trust's  remaining  shareholders.  During the fiscal  year
ended May 31,  1999,  the Trust has  repurchased  and  retired  441,600  shares,
capturing  $0.0135 in additional NAV per share,  for a total of $409,730 for all
shareholders.

The chart that follows  shows the  allocation  of the Trust's  holdings by asset
category on May 31, 1999.

                         HYPERION 2002 TERM TRUST, INC.
                 Portfolio of Investments As Of MAY 31, 1999 *

 U.S. Government Agency Collateralized Mortgage Obligations                48.8%
 Asset-Backed Securities                                                   24.8%
 Collateralized Mortgage Obligations                                       16.6%
 Municipal Zero Coupon Securities                                           8.9%
 Repurchase Agreements                                                      0.9%

*As a percentage of total investments.

Conclusion

We appreciate the  opportunity to serve your  investment  needs.  As always,  we
welcome  your  questions  and  comments,   and  encourage  you  to  contact  our
Shareholder Services Representatives at 1-800-HYPERION.


Sincerely,




ANDREW M. CARTER                         CLIFFORD E. LAI
Director and Chairman of the Board,      President,
Hyperion 2002 Term Trust, Inc.           Hyperion 2002Term Trust, Inc.
Chairman and Chief Executive Officer,    President and Chief Investment Officer,
Hyperion Capital Management, Inc.        Hyperion Capital Management, Inc.


- --------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC.
Portfolio of Investments
May 31, 1999

<TABLE>
<S>                                                    <C>              <C>               <C>                      <C>

                                                                                          Principal
                                                        Interest                           Amount                    Value
                                                         Rate            Maturity          (000s)                  (Note 2)
- --------------------------------------------------------------------------------

U.S. GOVERNMENT & AGENCY COLLATERALIZED MORTGAGE OBLIGATIONS (REMICS) - 72.6%
Federal Home Loan Mortgage Corporation
    Series 2112, Class PB                                 5.50 %         11/15/16              $ 12,000 @            $ 11,631,720
    Series 1628, Class G                                  5.85           08/15/19                14,000                13,873,720
    Series 2021, Class PN                                 6.00           08/15/17                30,125 @              29,966,543
    Series 2085, Class PA                                 6.00           07/15/17                30,000                29,760,900
                                                                                                              -------------------
                                                                                                                       85,232,883
                                                                                                              -------------------

Federal National Mortgage Association
    Series 1998-4, Class PA                               6.00           02/18/16                32,199                32,192,403
    Series 1998-45, Class PC                              6.00           11/18/15                21,510 @              21,346,739
    Series 1998-45, Class PD                              6.00           04/18/18                28,717 @              28,305,485
    Series 1998-36, Class PA                              6.25           07/18/13                28,376 @              28,462,150
    Series 1998-6, Class S                               10.85           02/18/28                 3,883                 3,776,102
                                                                                                              -------------------
                                                                                                                      114,082,879
                                                                                                              -------------------

Total U.S. Government & Agency Obligations
                (Cost - $201,732,573)                                                                                 199,315,762
                                                                                                              -------------------

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

ASSET-BACKED SECURITIES - 36.8%
American Express Credit Account Master Trust
    Series 1999-2, Class A                                5.95           12/15/06                30,000                29,629,680
                                                                                                              -------------------

Chase Credit Card Master Trust
    Series 1997-5, Class A                                6.19           08/15/05                20,000                20,031,800
                                                                                                              -------------------

Chemical Master Credit Card Trust I
    Series 1995-3, Class A                                6.23           04/15/05                19,813                19,873,826
                                                                                                              -------------------

Residential Funding Mortgage Securities II, Inc.
    Series 1999-HI1, Class A3                             6.31           09/25/29                10,000                 9,971,900
    Series 1999-HS2, Class AI3                            6.03           07/25/29                12,000                11,795,628
                                                                                                              -------------------
                                                                                                                       21,767,528
                                                                                                              -------------------

Salomon Brothers Mortgage Securities VII
    Series 1998-NC3, Class A3                             6.46           08/25/28                10,000                 9,859,100
                                                                                                              -------------------

Total Asset-Backed Securities
                (Cost - $101,988,141)                                                                                 101,161,934
                                                                                                              -------------------

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

COLLATERALIZED MORTGAGE OBLIGATIONS (REMICs) - 24.8%
Chase Mortgage Finance Corp.
    Series 1999-S8, Class A1                              6.35           06/25/29                20,000                20,012,500
                                                                                                              -------------------

Countrywide Funding Corp.
    Series 1994-5, Class A3A                              6.50           03/25/09                14,143                13,996,196
                                                                                                              -------------------

FFCA Secured Lending Corp. Securities
    Series 1998-1, Class A1A*                             6.29           07/18/03                 1,625                 1,623,282
                                                                                                              -------------------

Norwest Asset Securities Corp.
    Series 1999-16, Class A11                             6.00           06/25/29                12,828                12,671,665
                                                                                                              -------------------
</TABLE>

<TABLE>
<S>                                                      <C>            <C>                   <C>                  <C>


COLLATERALIZED MORTGAGE OBLIGATIONS (REMICs) (continued)
Residential Funding Mortgage Securities I, Inc.
    Series 1999-S13, Class A2                             6.00 %         05/25/29              $ 19,928              $ 19,660,227
                                                                                                              --------------------

Total Collateralized Mortgage Obligations (REMICs)
                (Cost - $68,726,633)                                                                                   67,963,870
                                                                                                              --------------------

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

MUNICIPAL ZERO COUPON SECURITIES - 13.2%
Massachusetts - 4.4%
Massachusetts State
    Series B, AMBAC                                       4.23  (a)      08/1/02                  8,830                 7,786,630
    Series B, FGIC                                        4.22  (a)      06/1/02                  5,000                 4,438,390
                                                                                                              --------------------
                                                                                                                       12,225,020
                                                                                                              --------------------

Pennsylvania - 3.7%
Pittsburgh Pennsylvania, Water & Sewer Authority
      Series A, Revenue Bonds, FGIC                       4.56  (a)      09/01/03                12,000                10,053,372
                                                                                                              --------------------

Texas - 2.4%
San Antonio Texas, Electric & Gas
       Revenue Bonds, AMBAC                               4.30  (a)      02/01/03                 7,500                 6,479,437
                                                                                                              --------------------

Utah - 2.7%
Intermountain Power Agency Utah, Power Supply
    Series B, Revenue Bonds, AMBAC                        4.36  (a)      07/01/02                 8,490                 7,484,292
                                                                                                              --------------------

Total Municipal Zero Coupon Securities
                (Cost - $33,653,814)                                                                                   36,242,121
                                                                                                              --------------------

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

REPURCHASE AGREEMENTS - 1.4%
Dated 5/28/99, with Morgan Stanley Dean Witter;
    proceeds: $3,501,847; collateralized by $3,450,000
    Federal National Mortgage Association, 8.45%,
    due 07/12/99, value: $3,574,061
                (Cost - $3,500,000)                       4.75           06/01/99                 3,500                 3,500,000
                                                                                                              --------------------

Dated 5/28/99, with State Street Bank and Trust Company;
    proceeds: $310,148; collateralized by $315,000
    Federal Home Loan Bank, 5.56%,
    due 08/24/00, value: $315,195
                (Cost - $310,000)                         4.30           06/01/99                   310                   310,000
                                                                                                              --------------------

Total Repurchase Agreements
                (Cost - $3,810,000)                                                                                     3,810,000
                                                                                                              --------------------

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

TOTAL INVESTMENTS - 148.8%
                (Cost - $409,911,161)                                                                                 408,493,687

Liabilities in Excess of Other Assets - (48.8%)                                                                      (133,915,551)
                                                                                                              --------------------

NET ASSETS - 100.0%                                                                                                 $ 274,578,136
                                                                                                              ====================

</TABLE>


                 *  - Security exempt from registration under Rule 144A of the
                      Securities Act of 1933.  These securities may be resold in
                      transactions exempt from registration, normally to
                      qualified institutional buyers.
                 @  - Portion of or entire principal amount delivered to
                      counterparty as collateral for reverse repurchase
                      agreements (Note 5).
                (a) - Zero Coupon Bonds. Interest rate represents yield to
                      maturity.
             AMBAC  - Insured by American Municipal Bond Assurance Corporation.
              FGIC  - Insured by Financial Guaranty Insurance Company.
             REMIC  - Real Estate Mortgage Investment Conduit.


- -------------------
See notes to financial statements.


- --------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC.
Statement of Assets and Liabilities
May 31, 1999

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

<TABLE>
<S>                                                                       <C>
Assets:
Investments, at value (cost $409,911,161) (Note 2)                        $      408,493,687
Cash                                                                                     429
Interest receivable                                                                1,603,684
Prepaid expenses and other assets                                                    223,710
                                                                          ------------------
          Total assets                                                           410,321,510
                                                                          ------------------

Liabilities:
Reverse repurchase agreements (Note 5)                                           115,250,000
Payable for investments purchased                                                 20,117,639
Interest payable for reverse repurchase agreements (Note 5)                          158,557
Accrued expenses and other liabilities                                               217,178
                                                                          ------------------
          Total liabilities                                                      135,743,374
                                                                          ------------------

Net Assets (equivalent to $9.02 per share based on 30,446,839
shares issued and outstanding)                                            $      274,578,136
                                                                          ==================

Composition of Net Assets:
Capital stock, at par ($.01) (Note 6)                                     $          304,468
Additional paid-in capital (Note 6)                                              295,387,131
Undistributed net investment income                                                9,586,864
Accumulated net realized losses                                                  (29,282,853)
Net unrealized depreciation                                                       (1,417,474)
                                                                          ------------------

Net assets applicable to capital stock outstanding                        $      274,578,136
                                                                          ==================
</TABLE>

__________
See notes to financial statements.

- --------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC
Statement of Operations
For the Year Ended May 31, 1999

- --------------------------------------------------------------------------------
<TABLE>
<S>                                                                      <C>

Investment Income (Note 2):
         Interest                                                         $       24,675,951
                                                                          ------------------

Expenses:
         Investment advisory fee (Note 3)                                          1,401,344
         Administration fee (Note 3)                                                 423,822
         Insurance                                                                   147,599
         Custodian                                                                    82,925
         Directors' fees                                                              50,312
         Reports to shareholders                                                      35,370
         Registration                                                                 31,865
         Accounting and tax services                                                  29,155
         Transfer agency                                                              24,208
         Legal                                                                        14,014
         Miscellaneous                                                                34,097
                                                                            ----------------
                  Total operating expenses                                         2,274,711
         Interest expense (Note 5)                                                 6,470,208
                                                                            ----------------
                  Total expenses                                                   8,744,919
                                                                            ----------------
         Net investment income                                                    15,931,032
                                                                            ----------------

Realized and Unrealized Gains (Losses) on Investments (Note 2):
Net realized gains on investment transactions                                      5,714,302
Net change in unrealized appreciation on investments                              (9,706,080)
                                                                            ----------------

Net realized and unrealized loss on investment transactions                       (3,991,778)
                                                                            ----------------
Net increase in net assets resulting from operations                        $     11,939,254
                                                                            ================

__________
See notes to financial statements

</TABLE>

<TABLE>
<S>                                                                               <C>                         <C>
- ------------------------------------------------------------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC
Statements of Changes in Net Assets                                                        For the Year             For the Year
                                                                                              Ended                     Ended
                                                                                           May 31, 1999             May 31, 1998
- ------------------------------------------------------------------------------------------------------------------------------------


Increase in Net Assets Resulting from Operations:
     Net investment income                                                           $           15,931,032     $        17,214,656
     Net realized gains on investments, futures and options transactions                          5,714,302              16,054,451
     Net change in unrealized appreciation on investments                                        (9,706,080)              3,067,190
                                                                                     -----------------------   ---------------------
     Net increase in net assets resulting from operations                                        11,939,254              36,336,297
                                                                                     -----------------------   ---------------------

Dividends to Shareholders (Note 2):
     Net investment income                                                                      (14,531,118)            (15,068,145)
                                                                                     -----------------------   ---------------------

Capital Stock Transactions (Note 6):
     Cost of Trust shares repurchased and retired                                                (3,689,785)            (23,762,315)
                                                                                     -----------------------   ---------------------

               Total decrease in net assets                                                      (6,281,649)             (2,494,163)

Net Assets:
     Beginning of year                                                                          280,859,785             283,353,948
                                                                                     -----------------------   ---------------------
     End of year (including undistributed net investment income
          of $9,586,864 and $8,127,825, respectively)                                $          274,578,136     $       280,859,785
                                                                                     =======================   =====================
__________
See notes to financial statements


</TABLE>


- --------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC.
Statement of Cash Flows
For the Year Ended May 31, 1999

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

<TABLE>
<S>                                                                                                   <C>
Increase (Decrease) in Cash:
Cash flows provided by operating activities:
    Interest received (excluding net accretion of $2,055,854)                                            $               23,441,069
    Interest expense paid                                                                                                (6,501,944)
    Operating expenses paid                                                                                              (2,150,696)
    Purchase of short-term portfolio investments, net                                                                    (2,864,000)
    Purchase of long-term portfolio investments                                                                        (347,332,725)
    Proceeds from dispositions of long-term portfolio investments and
             principal paydowns                                                                                         371,392,196
                                                                                                        ----------------------------
    Net cash provided by operating activities                                                                            35,983,900
                                                                                                        ----------------------------

Cash flows used for financing activities:
    Cash used to repurchase and retire Trust shares                                                                      (3,893,660)
    Net cash used for reverse repurchase agreements                                                                     (17,569,750)
    Cash dividends paid                                                                                                 (14,531,118)
                                                                                                        ----------------------------
    Net cash used for financing activities                                                                              (35,994,528)
                                                                                                        ----------------------------
Net decrease in cash                                                                                                        (10,628)
Cash at beginning of year                                                                                                    11,057
                                                                                                        ----------------------------
Cash at end of year                                                                                      $                      429
                                                                                                        ============================

Reconciliation of Net Increase in Net Assets Resulting from
  Operations to Net Cash Provided by Operating Activities:
Net increase in net assets resulting from operations                                                     $               11,939,254
                                                                                                        ----------------------------
    Increase in investments                                                                                              (6,692,324)
    Decrease in net unrealized appreciation on investments                                                                9,706,080
    Decrease in interest receivable                                                                                         820,972
    Decrease in other assets                                                                                                 22,802
    Increase in payable for investments purchased                                                                        20,117,639
    Increase in other liabilities                                                                                            69,477
                                                                                                        ----------------------------
          Total adjustments                                                                                              24,044,646
                                                                                                        ----------------------------
Net cash provided by operating activities                                                                $               35,983,900
                                                                                                        ============================

See notes to financial statements

</TABLE>

<TABLE>
<S>                                     <C>               <C>               <C>             <C>              <C>
- ---------------------------------------------------------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC
Financial Highlights                      For the Year       For the Year     For the Year     For the Year      For the Year
                                             Ended              Ended            Ended            Ended             Ended
                                           May 31, 1999       May 31, 1998     May 31, 1997     May 31, 1996     May 31, 1995
- ---------------------------------------------------------------------------------------------------------------------------------

Per Share Operating Performance:
Net asset value
     beginning of year                  $         9.09    $          8.35   $         7.98   $         8.46   $         8.07
                                        ---------------   ----------------  ---------------  ---------------  ---------------
Net investment income                             0.52               0.56             0.60             0.58             0.67
Net realized and unrealized gain
     (loss) on investments, short sales,
     futures and options transactions            (0.13)              0.56             0.24            (0.54)            0.34
                                        ---------------   ----------------  ---------------  ---------------  ---------------
Net increase in net asset value
     resulting from operations                    0.39               1.12             0.84             0.04             1.01
Net effect of shares repurchased                  0.01               0.09             0.05             0.01             0.01
Dividends from net investment
     income                                      (0.47)             (0.47)           (0.52)           (0.53)           (0.63)
                                        ---------------   ----------------  ---------------  ---------------  ---------------
Net asset value, end of year            $         9.02    $          9.09   $         8.35   $         7.98   $         8.46
                                        ===============   ================  ===============  ===============  ===============
Market price, end of year               $        8.375    $          8.13   $         7.25   $        6.875   $         7.25
                                        ===============   ================  ===============  ===============  ===============

Total Investment Return +                        9.04%             18.93%           13.28%            2.11%            9.46%

Ratios to Average Net Assets/Supplemental Data:
Net assets, end of year (000s)                $274,578           $280,860         $283,354         $286,035         $304,083
Operating expenses                               0.81%              0.83%            0.86%            0.93%            0.91%
Interest expense                                 2.31%              2.48%            2.47%            2.47%            2.29%
Total expenses                                   3.12%              3.31%            3.33%            3.40%            3.20%
Net investment income                            5.68%              6.09%            7.16%            6.89%            8.50%
Portfolio turnover rate                            88%                83%              35%              64%             356%

</TABLE>


+    Total investment return is computed based upon the New York Stock Exchange
     market price of the Trust's shares and excludes the effects of brokerage
     commissions  Dividends and distributions are assumed to be reinvested at
     the prices obtained under the Trust's dividend reinvestment plan
_____________
See notes to financial statements

________________________________________________________________________________
HYPERION 2002 TERM TRUST, INC.
Notes to Financial Statements
May 31, 1999
________________________________________________________________________________

1.  The Trust

Hyperion 2002 Term Trust, Inc. (the "Trust"),  which was incorporated  under the
laws of the  State of  Maryland  on July  29,  1992,  is  registered  under  the
Investment  Company  Act of 1940 (the "1940 Act") as a  diversified,  closed-end
management  investment  company.  The Trust expects to distribute  substantially
all of its net assets on or shortly  before  November 30, 2002 and thereafter to
terminate.

The  Trust's  investment  objectives  are to  provide  a high  level of  current
income  consistent  with  investing  only in  securities  of the highest  credit
quality and to return at least  $10.00 per share (the  initial  public  offering
price per share) to  investors  on or shortly  before  November  30,  2002.  The
Trust  pursues  these   investment   objectives  by  investing  in  a  portfolio
primarily of  mortgage-backed  securities  ("MBS")  issued or  guaranteed by the
U.S.  Government or one of its agencies or rated AAA by a nationally  recognized
rating agency (e.g.,  Standard & Poor's  Corporation  or Fitch IBCA,  Inc.).  No
assurance  can  be  given  that  the  Trust's  investment   objectives  will  be
achieved.

2.  Significant Accounting Policies

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 revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

Valuation  of  Investments  : Where  market  quotations  are readily  available,
Trust  securities  are  valued  based  upon  the  current  bid  price  for  long
positions  and the  current  ask  price for short  positions.  The Trust  values
mortgage-backed  securities  ("MBS") and other debt  securities for which market
quotations  are not readily  available at their fair value as determined in good
faith,  utilizing  procedures  approved by the Board of  Directors of the Trust,
on the basis of  information  provided  by dealers in such  securities.  Some of
the general  factors which may be considered in  determining  fair value include
the  fundamental  analytic data relating to the  investment and an evaluation of
the forces which  influence the market in which these  securities  are purchased
and sold.  Determination  of fair value  involves  subjective  judgment,  as the
actual  market  value  of a  particular  security  can be  established  only  by
negotiations  between  the  parties  in a  sales  transaction.  Debt  securities
having a  remaining  maturity  of sixty  days or less  when  purchased  and debt
securities  originally  purchased  with  maturities  in excess of sixty days but
which  currently  have  maturities of sixty days or less are valued at amortized
cost.

The  ability  of  issuers  of debt  securities  held by the Trust to meet  their
obligations may be affected by economic  developments in a specific  industry or
region.  The values of MBS can be significantly  affected by changes in interest
rates.

Options  Written or  Purchased : The Trust may  purchase  or write  options as a
method of hedging  potential  declines in similar  underlying  securities.  When
the  Trust  writes or  purchases  an  option,  an  amount  equal to the  premium
received  or paid by the Trust is  recorded  as a  liability  or an asset and is
subsequently  adjusted  to the  current  market  value of the option  written or
purchased.  Premiums  received or paid from writing or purchasing  options which
expire  unexercised  are treated by the Trust on the expiration date as realized
gains or losses.  The  difference  between  the  premium  and the amount paid or
received  on  effecting  a  closing  purchase  or  sale  transaction,  including
brokerage  commissions,  is also  treated  as a  realized  gain or  loss.  If an
option is  exercised,  the premium  paid or  received  is added to the  proceeds
from the sale or cost of the  purchase  in  determining  whether  the  Trust has
realized a gain or a loss on the investment transaction.

The  Trust,  as  writer of an  option,  may have no  control  over  whether  the
underlying  securities  may be sold  (call) or  purchased  (put) and as a result
bears the  market  risk of an  unfavorable  change in the price of the  security
underlying the written option.

The  Trust   purchases  or  writes  options  to  hedge  against  adverse  market
movements  or  fluctuations  in value caused by changes in interest  rates.  The
Trust  bears the risk in  purchasing  an option,  to the  extent of the  premium
paid, that it will expire without being  exercised.  If this occurs,  the option
expires  worthless  and the  premium  paid for the  option  is a loss.  The risk
associated  with  writing  call  options  is  that  the  Trust  may  forego  the
opportunity for a profit if the market value of the underlying position

2.  Significant Accounting Policies (continued)

increases  and the option is  exercised.  The Trust will only write call options
on  positions  held in its  portfolio.  The risk in writing a put option is that
the  Trust  may  incur a loss if the  market  value of the  underlying  position
decreases  and the option is  exercised.  In addition,  the Trust bears the risk
of not being able to enter into a closing  transaction  for written options as a
result of an illiquid market.

Financial  Futures  Contracts : A futures  contract is an agreement  between two
parties  to buy and  sell a  financial  instrument  for a set  price on a future
date.  Initial  margin  deposits are made upon entering  into futures  contracts
and can be either cash or  securities.  During the period the  futures  contract
is open,  changes in the value of the  contract  are  recognized  as  unrealized
gains or losses by  "marking-to-market"  on a daily  basis to reflect the market
value  of the  contract  at the  end of each  day's  trading.  Variation  margin
payments  are made or  received,  depending  upon  whether  unrealized  gains or
losses  are  incurred.  When  the  contract  is  closed,  the  Trust  records  a
realized  gain or loss equal to the  difference  between the  proceeds  from (or
cost of) the closing transaction and the Trust's basis in the contract.

The Trust  invests in financial  futures  contracts to adjust the  portfolio for
fluctuations  in value caused by changes in prevailing  market  interest  rates.
Should  interest  rates  move  unexpectedly,  the  Trust  may  not  achieve  the
anticipated  benefits  of the  financial  futures  contracts  and may  realize a
loss.  The  use  of  futures   transactions   involves  the  risk  of  imperfect
correlation in movements in the price of futures  contracts,  interest rates and
the underlying  hedged  assets.  The Trust is at risk that it may not be able to
close out a transaction because of an illiquid secondary market.

Securities  Transactions  and Investment  Income : Securities  transactions  are
recorded  on  the  trade  date.   Realized  gains  and  losses  from  securities
transactions  are calculated on the identified  cost basis.  Interest  income is
recorded on the accrual  basis.  Discounts  and  premiums on certain  securities
are accreted and amortized using the effective yield to maturity method.

Taxes : It is the Trust's  intention  to continue  to meet the  requirements  of
the Internal  Revenue Code applicable to regulated  investment  companies and to
distribute  substantially  all  of  its  taxable  income  to  its  shareholders.
Therefore, no federal income or excise tax provision is required.

Dividends and  Distributions  : The Trust  declares and pays  dividends  monthly
from net  investment  income.  Distributions  of net realized  capital  gains in
excess  of  capital  loss  carryforwards  are  distributed  at  least  annually.
Dividends and  distributions  are recorded on the  ex-dividend  date.  Dividends
from net  investment  income and  distributions  from  realized  gains have been
determined in  accordance  with income tax  regulations  and may differ from net
investment  income  and  realized  gains  recorded  by the Trust  for  financial
reporting  purposes.  These  differences,  which could be temporary or permanent
in  nature,  may  result in  reclassification  of  distributions;  however,  net
investment income, net realized gains and net assets are not affected.

Cash  Flow  Information  : The  Trust  invests  in  securities  and  distributes
dividends  and  distributions  which are paid in cash or are  reinvested  at the
discretion of  shareholders.  These  activities are reported in the Statement of
Changes in Net Assets  and  additional  information  on cash  receipts  and cash
payments is  presented  in the  Statement  of Cash Flows.  Cash,  as used in the
Statement of Cash Flows,  is the amount  reported as "Cash" in the  Statement of
Assets and Liabilities, and does not include short-term investments.

Accounting  practices  that do not affect  reporting  activities on a cash basis
include  carrying  investments  at value and accreting  discounts and amortizing
premiums on debt obligations.

Repurchase  Agreements : The Trust, through its custodian,  receives delivery of
the  underlying  collateral,  the market  value of which at the time of purchase
is  required to be in an amount at least  equal to the resale  price,  including
accrued interest.

2.  Significant Accounting Policies (continued)

Hyperion   Capital   Management,   Inc.  (the   "Advisor")  is  responsible  for
determining that the value of these  underlying  securities is sufficient at all
times.  If the seller  defaults and the value of the  collateral  declines or if
bankruptcy  proceedings  commence  with  respect to the seller of the  security,
realization of the collateral by the Trust may be delayed or limited.

3.  Investment Advisory Agreement and Affiliated Transactions

The Trust has entered into an Investment  Advisory  Agreement  with the Advisor.
The Advisor is  responsible  for the  management  of the Trust's  portfolio  and
provides  the  necessary  personnel,  facilities,  equipment  and certain  other
services  necessary  to the  operations  of the Trust.  For such  services,  the
Trust  pays a monthly  fee at an  annual  rate of 0.50% of the  Trust's  average
weekly net assets.  During the year ended May 31,  1999,  the  Advisor  received
$1,401,344 in investment advisory fees.

The Trust has entered into an  Administration  Agreement  with Hyperion  Capital
Management,  Inc. (the  "Administrator").  The  Administrator has entered into a
sub-administration   agreement  with  Investors  Capital  Services,   Inc.  (the
"Sub-Administrator").  The Administrator and  Sub-Administrator  perform certain
administrative  services  necessary  for the  operation of the Trust,  including
maintaining  certain books and records of the Trust,  and preparing  reports and
other  documents  required  by federal,  state,  and other  applicable  laws and
regulations,  and provides the Trust with administrative office facilities.  For
these services,  the Trust pays to the  Administrator a monthly fee at an annual
rate of 0.17% of the first  $100  million  of the  Trust's  average  weekly  net
assets,  0.145% of the next $150  million  and 0.12% of any  amounts  above $250
million.  During  the  year  ended  May 31,  1999,  the  Administrator  received
$423,822 in  Administration  fees.  The  Administrator  is  responsible  for any
fees due the Sub-Administrator.

Certain  officers and/or  directors of the Trust are officers  and/or  directors
of the Advisor, Administrator and Sub-Administrator.

4.  Purchases and Sales of Investments

Purchases  and  sales of  investments,  excluding  short-term  securities,  U.S.
Government  securities  and reverse  repurchase  agreements,  for the year ended
May 31, 1999 were  $150,982,270 and  $107,753,043,  respectively.  Purchases and
sales of U.S.  Government  securities,  for the year  ended  May 31,  1999  were
$216,468,094  and  $249,105,846,  respectively.  For purposes of this note, U.S.
Government  securities  include  securities  issued  by the U.S.  Treasury,  the
Federal Home Loan Mortgage  Corporation  and the  Government  National  Mortgage
Association.

The  federal  income tax basis of the  Trust's  investments  at May 31, 1999 was
$409,911,161 which was the same for financial  reporting and,  accordingly,  net
unrealized  depreciation  for federal income tax purposes was $1,417,474  (gross
unrealized   appreciation  --  $2,705,208;   gross  unrealized  depreciation  --
$4,122,682).  At May 31,  1999,  the Trust had a capital  loss  carryforward  of
$25,795,449,  of which $8,947,119  expires in 2002,  $7,809,791 expires in 2003,
$4,415,068 expires in 2004 and $4,623,471  expires in 2005,  available to offset
any future capital gains.  However,  if the Trust terminates as expected in 2002
the  capital  loss   carryforward   must  be  utilized  by  2002  in  order  for
shareholders to realize a benefit.

Capital  Account  Reclassification  - For  the  year  ended  May 31,  1999,  the
Trust's  undistributed  net investment  income and accumulated net realized loss
were  increased  by  $59,125  and  $49,409,  respectively,  with  an  offsetting
decrease  in paid-in  capital of  $9,716.  This  adjustment  was  primarily  the
result of a paydown reclassification.

5.  Borrowings

The Trust may enter into  reverse  repurchase  agreements  with the same parties
with whom it may enter into repurchase  agreements.  Under a reverse  repurchase
agreement,  the  Trust  sells  securities  and  agrees to  repurchase  them at a
mutually  agreed  upon date and price.  Under the 1940 Act,  reverse  repurchase
agreements  will be regarded as a form of borrowing by the Trust unless,  at the
time  it  enters  into  a  reverse  repurchase   agreement  it  establishes  and
maintains a segregated  account with its custodian  containing  securities  from
its  portfolio  having a value not less  than the  repurchase  price  (including
accrued interest).

5.  Borrowings (continued)

The  Trust  has  established  and  maintained  such an  account  for each of its
reverse repurchase  agreements.  Reverse repurchase  agreements involve the risk
that the market  value of the  securities  retained in lieu of sale by the Trust
may  decline  below  the  price  of the  securities  the  Trust  has sold but is
obligated to  repurchase.  In the event the buyer of securities  under a reverse
repurchase  agreement files for bankruptcy or becomes  insolvent,  such buyer or
its trustee or receiver may receive an  extension  of time to determine  whether
to  enforce  the  Trust's  obligation  to  repurchase  the  securities,  and the
Trust's  use  of  the  proceeds  of  the  reverse   repurchase   agreement   may
effectively be restricted pending such decision.

At May 31,  1999,  the Trust had the  following  reverse  repurchase  agreements
outstanding:

                                                        Maturity in
                                                        Zero to 30 days
           Maturity Amount, including Interest Payable  $115,529,097
           Market Value of Assets Sold
              Under Agreements........                  $119,215,267
           Weighted Average Interest Rate                      4.94%

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

The average daily balance of reverse  repurchase  agreements  outstanding during
the year  ended  May 31,  1999 was  approximately  $121,343,945,  at a  weighted
average  interest  rate of  5.33%.  The  maximum  amount of  reverse  repurchase
agreements  outstanding  at any time  during  the year  was  $135,894,000  as of
October 14, 1998, which was 32.15% of total assets.

6.  Capital Stock

At May 31,  1999,  there were 75 million  shares of $0.01 par value common stock
authorized.  Of the 30,446,839  shares  outstanding at May 31, 1999, the Advisor
owned 10,639 shares.

The Trust has in effect a stock repurchase  program,  whereby an amount of up to
25% of the original  outstanding  common stock, or approximately  9.1 million of
the Trust's  shares are authorized  for  repurchase.  The purchase price may not
exceed the then-current net asset value.

During  the year  ended  May 31,  1999 and year  ended May 31,  1998,  the Trust
repurchased  totals of 441,600 and 3,051,600  shares of its  outstanding  common
stock  at  costs  of  $3,689,785  and  $23,762,315  and  average   discounts  of
approximately  10.3%  and  11.2%  from its net asset  value,  respectively.  All
shares repurchased either have been or will be retired.

7.  Financial Instruments

The Trust  regularly  trades in financial  instruments  with  off-balance  sheet
risk in the normal  course of its  investing  activities  to assist in  managing
exposure to various market risks.  These financial  instruments  include written
options and futures  contracts and may involve,  to a varying  degree,  elements
of risk in excess of the amounts recognized for financial statement purposes.

The  notional  or  contractual  amounts  of  these  instruments   represent  the
investment  the Trust has in  particular  classes of financial  instruments  and
does not  necessarily  represent the amounts  potentially  subject to risk.  The
measurement of the risks  associated  with these  instruments is meaningful only
when all related and offsetting transactions are considered.

There were no open futures contracts at May 31, 1999.

There was no written option activity for the year ended May 31, 1999.

8.  Subsequent Events

The Trust's Board of Directors declared the following regular monthly
dividends:

                 Dividend         Record       Payable
                 Per Share          Date         Date
                 $0.03958         6/15/99      6/24/99
                 $0.03542         7/20/99      7/29/99
                             ----------------


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

HYPERION 2002 TERM TRUST, INC.
Report of Independent Accountants
________________________________________________________________________________

To the Board of Directors and Shareholders of
Hyperion 2002 Term Trust, Inc.

In  our  opinion,   the  accompanying   statement  of  assets  and  liabilities,
including  the  portfolio  of  investments,   and  the  related   statements  of
operations,  of  changes  in net  assets,  and of cash  flows and the  financial
highlights present fairly, in all material  respects,  the financial position of
Hyperion 2002 Term Trust,  Inc.  (the  "Trust") at May 31, 1999,  the results of
its  operations  and its cash flows for the year then ended,  the changes in its
net  assets  for  each  of the  two  years  in the  period  then  ended  and the
financial  highlights  for each of the five years in the period then  ended,  in
conformity  with  generally  accepted  accounting  principles.  These  financial
statements  and  financial  highlights  (hereafter  referred  to  as  "financial
statements")   are  the   responsibility   of  the   Trust's   management;   our
responsibility  is to express an opinion on these financial  statements based on
our  audits.   We  conducted  our  audits  of  these  financial   statements  in
accordance  with generally  accepted  auditing  standards  which 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,   assessing  the  accounting  principles  used  and
significant  estimates made by management,  and evaluating the overall financial
statement   presentation.   We  believe   that  our   audits,   which   included
confirmation  of  securities  at  May  31,  1999  by  correspondence   with  the
custodian  and  brokers,  provide a reasonable  basis for the opinion  expressed
above.

PricewaterhouseCoopers LLP
1177 Avenue of the Americas
New York, New York  10036

July 20, 1999

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

                          TAX INFORMATION (unaudited)

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

The Trust is required by  Subchapter M of the Internal  Revenue Code of 1986, as
amended,  to advise you within 60 days of the  Trust's  fiscal year end (May 31,
1999) as to the federal  tax status of  distributions  received by  shareholders
during  such  fiscal   year.   Accordingly,   we  are   advising  you  that  all
distributions  paid  during the fiscal  year were  derived  from net  investment
income and are taxable as ordinary  income.  In  addition,  1.11% of the Trust's
distributions  during the fiscal  year ended May 31,  1999 were earned from U.S.
Treasury  obligations.  None  of  the  Trust's  distributions  qualify  for  the
dividends received deduction available to corporate shareholders.

A  notification  sent to  shareholders  with  respect to  calendar  1998,  which
reflected  the amounts to be used by calendar year  taxpayers on their  federal,
state and local income tax returns,  was made in conjunction  with Form 1099-DIV
and was mailed in January  1999.  Because  the  Trust's  fiscal  year is not the
calendar year,  another  notification will be sent with respect to calendar year
1999.  The second  notification,  which will  reflect  the amounts to be used by
calendar year  taxpayers on their  federal,  state and local income tax returns,
will be made in  conjunction  with Form  1099-DIV  and will be mailed in January
2000.  Shareholders  are advised to consult  their own tax advisors with respect
to the tax consequences of their investment in the Trust.


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

                           PROXY RESULTS (unaudited)

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

During  the  year  ended  May  31,  1999,   Hyperion   2002  Term  Trust,   Inc.
shareholders  voted on the  following  proposals at a  shareholders'  meeting on
October 13, 1998.  The  description  of each proposal and number of shares voted
are as follows:

<TABLE>
<S>                                                            <C>                       <C>                 <C>
- --------------------------------------------------------------- ------------------------ ------------------- ---------------------

                                                                                            Shares Voted         Shares Voted
                                                                                                For           Without Authority
- --------------------------------------------------------------- ------------------------ ------------------- ---------------------

1.  To elect to the Trust's Board of Directors:                 Andrew M. Carter            26,849,960                439,066
                                                                Rodman L. Drake             26,880,599                408,428

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

                                                                     Shares Voted           Shares Voted         Shares Voted
                                                                          For                 Against              Abstain
- --------------------------------------------------------------- ------------------------ ------------------- ---------------------

2.  To select PricewaterhouseCoopers LLP as the Trust's
     independent accountants:                                               26,822,565         125,176                341,286

</TABLE>


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

                        YEAR 2000 CHALLENGE (unaudited)

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


The Trust  continues  to review the current  status of its  exposure to the Year
2000  computer  issue.  The Trust does not own or directly use any  computers in
conducting  its business.  Instead,  it relies on various  service  providers to
conduct its  business and its service  providers  may use or depend on computers
to  provide  services  to  the  Trust.  As is the  case  with  other  investment
companies  and  financial  and  business  organizations,   the  Trust  could  be
adversely  affected  if  the  computer  systems  used  by  the  Trust's  service
providers do not properly address this problem prior to January 1, 2000.

The  Trust's   investment   adviser  has  collected  and  assessed   information
regarding  the  Year  2000   preparations   of  each  of  the  Trust's   service
providers.  The  Trust's  investment  adviser  has been  advised  by each of the
Trust's  service  providers  that it has adopted a Year 2000 plan,  completed an
internal  assessment  of its  computer  systems,  and  begun  implementation  of
procedures  to bring its  mission-critical  systems  into Year 2000  compliance.
The Trust has been  informed  that  substantially  all of its service  providers
will be  compliant  by the end of the  Third  Quarter  of the  calendar  year of
1999.  Based on this  information,  management of the Trust does not  anticipate
that the  transition  into the Year 2000 will  have any  material  impact on the
Trust's  operations;  however,  management of the Trust will continue to monitor
the  situation.  However,  no  assurance  can be given that the Trust's  service
providers have  anticipated  every step necessary to avoid any adverse effect on
the Trust attributable to the Year 2000.

________________________________________________________________________________

                           DIVIDEND REINVESTMENT PLAN
________________________________________________________________________________

A Dividend  Reinvestment  Plan (the "Plan") is available to  shareholders of the
Trust  pursuant to which they may elect to have all dividends and  distributions
of  capital  gains  automatically  reinvested  by State  Street  Bank and  Trust
Company  (the  "Plan   Agent")  in  Trust  shares.   Shareholders   who  do  not
participate  in the Plan will  receive all  distributions  in cash paid by check
mailed  directly  to the  shareholder  of record  (or if the  shares are held in
street or other  nominee  name,  then to the nominee) by the Trust's  Custodian,
as Dividend Disbursing Agent.

The Plan Agent serves as agent for the shareholders in  administering  the Plan.
After the  Trust  declares  a  dividend  or  determines  to make a capital  gain
distribution,  payable in cash,  the  participants  in the Plan will receive the
equivalent  amount in Trust shares  valued at the market price  determined as of
the  time  of  purchase  (generally,   the  payment  date  of  the  dividend  or
distribution).  The Plan  Agent  will,  as agent for the  participants,  use the
amount  otherwise  payable as a dividend  to  participants  to buy shares in the
open  market,   on  the  New  York  Stock   Exchange  or   elsewhere,   for  the
participants'  accounts.  If, before the Plan Agent has completed its purchases,
the market price  increases,  the average per share  purchase  price paid by the
Plan Agent may exceed  the market  price of the shares at the time the  dividend
or other  distribution  was declared.  Share  purchases  under the Plan may have
the effect of increasing demand for the Trust's shares in the secondary market.

There is no charge to  participants  for  reinvesting  dividends or capital gain
distributions,  except for certain  brokerage  commissions,  as described below.
The  Plan  Agent's  fees  for  handling  the   reinvestment   of  dividends  and
distributions  are paid by the Trust.  However,  each participant will pay a pro
rata share of brokerage  commissions  incurred  with respect to the Plan Agent's
open market  purchases in  connection  with the  reinvestment  of dividends  and
distributions.

The  automatic  reinvestment  of dividends  and  distributions  will not relieve
participants  of any  federal  income tax that may be payable on such  dividends
or distributions.

Participants  in the Plan may withdraw from the Plan upon written  notice to the
Plan Agent.  When a participant  withdraws from the Plan or upon  termination of
the Plan by the Trust,  certificates  for whole  shares  credited  to his or her
account  under the Plan will be issued and a cash  payment  will be made for any
fraction of a share credited to such account.

A brochure  describing the Plan is available  from the Plan Agent,  State Street
Bank and Trust Company, by calling 1-800-426-5523.

If you wish to  participate  in the Plan and your  shares are held in your name,
you may simply  complete and mail the enrollment  form in the brochure.  If your
shares are held in the name of your brokerage firm,  bank or other nominee,  you
should ask them  whether or how you can  participate  in the Plan.  Shareholders
whose  shares are held in the name of a brokerage  firm,  bank or other  nominee
and are  participating in the Plan may not be able to continue  participating in
the Plan if they transfer their shares to a different  brokerage  firm,  bank or
other nominee,  since such  shareholders  may  participate  only if permitted by
the  brokerage   firm,   bank  or  other  nominee  to  which  their  shares  are
transferred.

<TABLE>
<S>                                                                           <C>

INVESTMENT ADVISOR AND ADMINISTRATOR                                          CUSTODIAN

HYPERION CAPITAL MANAGEMENT, INC.                                             STATE STREET BANK AND TRUST COMPANY
One Liberty Plaza                                                             225 Franklin Street
165 Broadway, 36th Floor                                                      Boston, Massachusetts  02116
New York, New York  10006-1404
For General Information about the Trust:                                      INDEPENDENT ACCOUNTANTS
(800) HYPERION
                                                                              PRICEWATERHOUSECOOPERS LLP
TRANSFER AGENT                                                                1177 Avenue of the Americas
                                                                              New York, New York  10036
BOSTON EQUISERVE L.P.
Investor Relations Department                                                 LEGAL COUNSEL
P.O. Box 8200
Boston, Massachusetts  02266-8200                                             SULLIVAN & WORCESTER LLP
For Shareholder Services:                                                     1025 Connecticut Avenue, N.W.
(800) 426-5523                                                                Washington, D.C.  20036

</TABLE>

Notice is hereby given in accordance with Section 23(c) of the Investment
Company Act of 1940 that periodically the Trustmay purchase its shares in the
open market at prevailing market prices.

________________________________________________________________________________

Officers & Directors
________________________________________________________________________________
Andrew M. Carter
Chairman

Lewis S. Ranieri
Director

Robert F. Birch*
Director

Rodman L. Drake*
Director

Garth Marston
Director Emeritus

Leo M. Walsh, Jr.*
Director

Harry E. Petersen, Jr.*
Director

Kenneth C. Weiss
Director

Patricia A. Sloan
Director & Secretary

Clifford E. Lai
President

Patricia A. Botta
Vice President

Thomas F. Doodian
Treasurer

* Audit Committee Members

This Report is for shareholder information.  This is not aprospectus intended
for use in the purchase or sale of Trust shares.

     Hyperion 2002 Term Trust, Inc.
                One Liberty Plaza
         165 Broadway, 36th Floor
        New York, NY  10006-1404

WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


<ARTICLE> 6
<CIK> 0000890337
<NAME> HYPERION 2002 TERM TRUST, INC.
<SERIES>
   <NUMBER> 0
   <NAME> HYPERION 2002 TERM TRUST, INC.
<MULTIPLIER> 1000

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          MAY-31-1999
<PERIOD-START>                             JUN-01-1998
<PERIOD-END>                               MAY-31-1999
<INVESTMENTS-AT-COST>                           409911
<INVESTMENTS-AT-VALUE>                          408494
<RECEIVABLES>                                     1604
<ASSETS-OTHER>                                     224
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  410322
<PAYABLE-FOR-SECURITIES>                         20118
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       115626
<TOTAL-LIABILITIES>                             135744
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                        295691
<SHARES-COMMON-STOCK>                            30447
<SHARES-COMMON-PRIOR>                            30888
<ACCUMULATED-NII-CURRENT>                         9587
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                        (29283)
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                        (1417)
<NET-ASSETS>                                    274578
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                24676
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                    8745
<NET-INVESTMENT-INCOME>                          15931
<REALIZED-GAINS-CURRENT>                          5714
<APPREC-INCREASE-CURRENT>                       (9706)
<NET-CHANGE-FROM-OPS>                            11939
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                        14531
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                        441
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                          (6282)
<ACCUMULATED-NII-PRIOR>                           8128
<ACCUMULATED-GAINS-PRIOR>                      (34948)
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                             1401
<INTEREST-EXPENSE>                                6470
<GROSS-EXPENSE>                                   8745
<AVERAGE-NET-ASSETS>                            280269
<PER-SHARE-NAV-BEGIN>                             9.09
<PER-SHARE-NII>                                   0.52
<PER-SHARE-GAIN-APPREC>                         (0.12)
<PER-SHARE-DIVIDEND>                            (0.47)
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                               9.02
<EXPENSE-RATIO>                                   0.81
[AVG-DEBT-OUTSTANDING]                          121344
[AVG-DEBT-PER-SHARE]                              3.97



</TABLE>


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