HYPERION 2002 TERM TRUST INC
N-30D, 2000-02-02
Previous: NUVEEN SELECT MATURITIES MUNICIPAL FUND, NSAR-A, 2000-02-02
Next: BELLET DAVID F, SC 13G, 2000-02-02





                              H Y P E R I O N

                                   2002

                             TERM TRUST, INC.



                            Semi-Annual Report

                            November 30, 1999



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

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


                                                           January 21, 2000

Dear Shareholder:

We welcome  this  opportunity  to provide  you with  information  about the
Hyperion 2002 Term Trust,  Inc. (the  "Trust") for its  semi-annual  period
ended  November 30, 1999,  and to share our outlook for the Trust's  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  $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

Interest  rates  rose  significantly  throughout  1999,  spurred  by  three
separate  quarter-point  tightenings  by the Federal  Reserve,  exceptional
U.S.  economic  strength,  and a powerful  bull market in stocks.  From May
31, 1999 to November 30, 1999,  the yield on the 2-year U.S.  Treasury Note
increased  from  5.40% to 6.01%,  the yield on the  10-year  U.S.  Treasury
Note rose from 5.62% to 6.19%,  and the Federal  Reserve's  target  Federal
Funds  rate  rose from  4.75% to 5.50%.  In  single-family  mortgages,  the
Federal Home Loan Mortgage  Corporation  ("FHLMC") average 30-year mortgage
rate rose from 7.23% to 7.75%.

Over the short term,  the  environment  for fixed  income  securities  will
continue  to be  challenging.  Consumer  spending  and  confidence  are up,
stock  prices  continue to rise,  and labor  markets are tight.  We believe
that the Federal  Reserve  will tighten at least twice more in the next six
months,  and will  continue  to do so until both  price  gains in the stock
market and consumer spending slows, even if inflation remains subdued.

Over the longer term, we believe that the Federal  Reserve will  ultimately
engineer a slowdown in  economic  activity,  which  should  allow  interest
rates to fall back  toward  mid-1999  levels.  However,  given the  current
uncertainty  regarding the actions of the Federal  Reserve and the strength
of the economy, we expect volatility to be high over the next few months.

Portfolio Strategy

Over the past six  months,  our  primary  investment  strategy  has been to
maintain  a  defensive   posture   towards  the  fixed  income   market  by
maintaining  a  relatively  short  duration and high degree of liquidity in
the face of high  volatility  and rising  interest  rates.  We have reduced
prepayment   risk  over  the  year  by   shifting   out  of  MBS  and  into
fixed-maturity  securities  such as Agency  Benchmark Notes and credit card
asset-backed  securities  ("ABS").  Additionally,  the portfolio  currently
enjoys a reduction in prepayment  risk through  investments in MBS with low
mortgage  interest  rates  that,  as a result of their  structure,  deflect
prepayment  risk.  In  order to take  advantage  of the  relatively  strong
performance by Municipal  bonds, we have sold some of these  securities and
reallocated the proceeds to fixed-maturity Agency securities.

The  Trust's  holdings  are  currently   concentrated  in   well-structured
Planned   Amortization  Class  ("PACs")  Agency   Collateralized   Mortgage
Obligations   ("CMOs"),   and  AAA   rated  ABS   backed  by  credit   card
receivables.  These  asset  classes  enjoy  excellent  liquidity  and offer
strong protection against prepayment risk.

In the period  from May 27,  1999 to  November  25,  1999,  interest  rates
increased  by 0.50%,  causing  the price of short term U.S.  Treasuries  to
fall by  approximately  1.5%.  During that same time period,  the Net Asset
Value  ("NAV")  of the  Trust  fell by 1.0%  (from  $9.02  to  $8.93).  The
Trust's total return based on NAV for the six month period ending  November
30,  1999 was  1.30%.  Total  return is based upon the change in NAV of the
Trust's  shares,  and  includes  reinvestment  of  dividends.  In the  five
years from  November 24, 1994 to November  25,  1999,  the NAV of the Trust
rose by  16.3%,  from  $7.68  to  $8.93.  Including  dividends,  the  total
return  for the five  years  has  been  9.34%.  Based  on the NYSE  closing
price of $8.125 on November 30, 1999, the yield on the Trust was 5.23%.

As of the end of December,  the Trust,  inclusive of leverage,  was managed
with an  average  duration  (duration  measures  a bond  portfolio's  price
sensitivity  to  interest  rate  changes)  of 2.9  years.  Over the  longer
term,  we will  attempt to position the Trust for falling  interest  rates.
Over the last year,  the  duration  of the Trust has been below that of its
November  2002  maturity.  As the  year  unfolds,  we  plan to  extend  the
duration of the Trust back out to its  maturity  target,  while  continuing
to emphasize liquidity and stable maturity.

The Board of Directors has  authorized  the Trust to purchase and retire up
to 25%,  approximately  9.1 million,  of the Trust's  original  outstanding
common  shares.  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.  From  the  inception  of the
Trust through and including  November 30, 1999,  the Trust has  repurchased
5,863,800  shares,   or  approximately   16.15%  of  the  Trust's  original
outstanding common shares, capturing $0.1835 in additional NAV per share.

The chart that  follows  shows the  allocation  of the Trust's  holdings by
asset category on November 30, 1999.

                      HYPERION 2002 TERM TRUST, INC.
            Portfolio of Investments As Of NOVEMBER 30, 1999 *

 U.S. Government Agency Collateralized Mortgage Obligations                49.2%
 Asset-Backed Securities                                                   26.8%
 Collateralized Mortgage Obligations                                       17.3%
 Municipal Zero Coupon Securities                                           4.4%
 U.S. Government Agency Pass Through Certificates                           1.9%
 Repurchase Agreements                                                      0.4%



*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
Director and Chairman of the Board,
Hyperion 2002 Term Trust, Inc.
Chairman and Chief Executive Officer,
Hyperion Capital Management, Inc.




CLIFFORD E. LAI
President,
Hyperion 2002 Term Trust, Inc.
President and Chief Investment Officer,
Hyperion Capital Management, Inc.

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

- -------------------------------------------------------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC.
Portfolio of Investments
November 30, 1999 (unaudited)                                                             Principal
                                                        Interest                           Amount                 Value
                                                         Rate            Maturity          (000s)                (Note 2)
- -------------------------------------------------------------------------------------------------------------------------------

U.S. GOVERNMENT & AGENCY OBLIGATIONS - 72.5%
U.S. Government Agency Pass-Through Certificates - 2.7%
Federal National Mortgage Association
                (Cost - $7,290,645)                       9.00 %         08/01/14               $ 7,050            $ 7,274,446
                                                                                                            -------------------

U.S. Government Agency Collateralized Mortgage Obligations - 69.8%
Federal Home Loan Mortgage Corporation
    Series 1669, Class JB                                 2.66 +         07/15/20                26,029                540,735
    Series 1669, Class JC                                 2.66 +         05/15/23                20,098                411,321
    Series 2112, Class PB **                              5.50           11/15/16                12,000             11,589,960
    Series 1628, Class G **                               5.85           08/15/19                 5,000              4,916,350
    Series 2085, Class PA **                              6.00           07/15/17                30,000             29,538,600
    Series 2021, Class PN                                 6.00           08/15/17                10,125             10,002,852
                                                                                                            -------------------
                                                                                                                    56,999,818
                                                                                                            -------------------

Federal National Mortgage Association                     6.63           09/15/09                30,000  @          29,587,500
                                                                                                            -------------------

Federal National Mortgage Association
    Series 1993-136, Class SB                             5.33           07/25/23                   536                470,163
    Series 1998-45, Class PC                              6.00           11/18/15                21,510  @          21,178,101
    Series 1998-45, Class PD                              6.00           04/18/18                28,717  @          28,066,560
    Series 1999-33, Class PB                              6.00           08/25/22                15,000  @          14,548,950
    Series 1998-36, Class PA                              6.25           07/18/13                28,376             28,213,973
    Series 1993-214, Class SA                             7.85           12/25/28                 8,442              8,450,148
    Series 1998-6, Class S                                8.85           02/18/28                 2,522              1,967,028
                                                                                                            -------------------
                                                                                                                   102,894,923
                                                                                                            -------------------

Total U.S. Government Agency Collateralized Mortgage Obligations
                (Cost - $193,725,866)                                                                              189,482,241
                                                                                                            -------------------

Total U.S. Government & Agency Obligations
                (Cost - $201,016,511)                                                                              196,756,687
                                                                                                            -------------------

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

ASSET-BACKED SECURITIES - 38.0%
American Express Credit Account Master Trust
    Series 1999-2, Class A                                5.95           12/15/06                30,000             29,099,700
                                                                                                            -------------------

Chase Credit Card Master Trust
    Series 1997-5, Class A                                6.19           08/15/05                20,000             19,775,400
                                                                                                            -------------------

Chemical Master Credit Card Trust I
    Series 1995-3, Class A                                6.23           04/15/05                19,813             19,639,042
                                                                                                            -------------------

Contimortgage Home Equity Loan Trust
    Series 1999-1, Class A3                               6.17           05/25/21                 3,000              2,912,010
                                                                                                            -------------------

Residential Funding Mortgage Securities II, Inc.
    Series 1999-HS2, Class AI3                            6.03           07/25/29                12,000             11,722,080
    Series 1999-HI1, Class A3                             6.31           09/25/29                10,000              9,835,800
    Series 1999-HI4, Class A3                             6.96           12/25/24                   320                319,088
                                                                                                            -------------------
                                                                                                                    21,876,968
                                                                                                            -------------------

- -------------------------------------------------------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC.
Portfolio of Investments
November 30, 1999 (unaudited)                                                             Principal
                                                        Interest                           Amount                 Value
                                                         Rate            Maturity          (000s)                (Note 2)
- -------------------------------------------------------------------------------------------------------------------------------

ASSET-BACKED SECURITIES (continued)
Salomon Brothers Mortgage Securities VII
    Series 1998-NC3, Class A3                             6.46 %         08/25/28              $ 10,000            $ 9,899,300
                                                                                                            -------------------

Total Asset-Backed Securities
                (Cost - $105,223,829)                                                                              103,202,420
                                                                                                            -------------------

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

COLLATERALIZED MORTGAGE OBLIGATIONS (REMICs) - 24.6%
Chase Mortgage Finance Corp.
    Series 1999-S8, Class A1                              6.35           07/25/29                20,000             19,748,140
                                                                                                            -------------------

Countrywide Funding Corp.
    Series 1994-5, Class A3A                              6.50           03/25/09                14,143             13,879,940
                                                                                                            -------------------

FFCA Secured Lending Corp. Securities
    Series 1998-1, Class A1A*                             6.29           07/18/03                 1,426              1,401,078
                                                                                                            -------------------

Norwest Asset Securities Corp.
    Series 1999-16, Class A11                             6.00           06/25/29                12,828             12,516,151
                                                                                                            -------------------

Residential Funding Mortgage Securities I, Inc.
    Series 1999-S13, Class A2                             6.00           05/25/29                19,928             19,330,758
                                                                                                            -------------------

Total Collateralized Mortgage Obligations (REMICs)
                (Cost - $68,526,460)                                                                                66,876,067
                                                                                                            -------------------

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

MUNICIPAL ZERO COUPON SECURITIES - 6.2%
Pennsylvania - 3.8%
Pittsburgh Pennsylvania, Water & Sewer Authority
      Series A, Revenue Bonds, FGIC                       4.50  (a)      09/01/03                12,000             10,173,012
                                                                                                            -------------------

Texas - 2.4%
San Antonio Texas, Electric & Gas
       Revenue Bonds, AMBAC                               4.41  (a)      02/01/03                 7,500              6,545,783
                                                                                                            -------------------

Total Municipal Zero Coupon Securities
                (Cost - $15,665,837)                                                                                16,718,795
                                                                                                            -------------------

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

REPURCHASE AGREEMENT - 0.5%
Dated 11/30/99, with State Street Bank and Trust Company;
    proceeds: $1,312,191; collateralized by $1,330,000
    Federal National Mortgage Association, 5.94%,
    due 09/04/01, value: $1,330,219
                (Cost - $1,312,000)                       5.25           12/01/99                 1,312              1,312,000
                                                                                                            -------------------

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

TOTAL INVESTMENTS - 141.8%
                (Cost - $391,744,637)                                                                              384,865,969

Liabilities in Excess of Other Assets - (41.8%)                                                                   (113,359,189)
                                                                                                            -------------------

NET ASSETS - 100.0%                                                                                              $ 271,506,780
                                                                                                            ===================


- -------------------------------------------------------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC.
Securities Sold Short
November 30, 1999 (unaudited)                                                             Principal
                                                        Interest                           Amount                 Value
                                                         Rate            Maturity          (000s)                (Note 2)
- -------------------------------------------------------------------------------------------------------------------------------

U.S. GOVERNMENT & AGENCY OBLIGATIONS
U.S. Treasury Obligation
U.S. Treasury Bond
                (Proceeds - $39,435,703)                 15.75 %         11/15/01              $ 32,250           $ 37,974,375
                                                                                                            -------------------


- -------------------------------------------------------------------------------------------------------------------------------
</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.
              **  - Securities held as collateral for security sold short
                    (Note 2).
               @  - Portion of or entire principal amount delivered to
                    counterparty as collateral for reverse repurchase agreements
                    (Note 5).
               +  - Variable Rate Security: Interest rate is rate in effect at
                    November 30, 1999.
              (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
November 30, 1999 (unaudited)

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

<TABLE>
<S>                                                                                                           <C>

Assets:
Investments, at value (cost $391,744,637) (Note 2)                                                              $     384,865,969
Cash                                                                                                                            9
Interest receivable                                                                                                     2,356,826
Principal paydowns receivable                                                                                               9,242
Receivable on swap contracts                                                                                              659,714
Net unrealized appreciation on swap contracts                                                                             371,035
Prepaid expenses and other assets                                                                                         156,650
                                                                                                                ------------------
          Total assets                                                                                                388,419,445
                                                                                                                ------------------

Liabilities:
Reverse repurchase agreements (Note 5)                                                                                 77,548,000
Securities sold short, at value (proceeds $39,435,703) (Note 2)                                                        37,974,375
Interest payable for reverse repurchase agreements (Note 5)                                                             1,009,318
Interest payable for short sale (Note 2)                                                                                  223,269
Investment advisory fee payable                                                                                           111,978
Administration fee payable                                                                                                 34,066
Accrued expenses and other liabilities                                                                                     11,659
                                                                                                                ------------------
          Total liabilities                                                                                           116,912,665
                                                                                                                ------------------

Net Assets (equivalent to $892 per share based on 30,446,839 shares issued and outstanding)                     $     271,506,780
                                                                                                                ==================

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                                                                                     9,548,882
Accumulated net realized loss                                                                                         (28,687,397)
Net unrealized depreciation                                                                                            (5,046,304)
                                                                                                                ------------------

Net assets applicable to capital stock outstanding                                                              $     271,506,780
                                                                                                                ==================

__________
See notes to financial statements

</TABLE>

- --------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC.
Statement of Operations
For the Six Months Ended November 30, 1999 (unaudited)

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

<TABLE>
<S>                                                                                                                <C>

Investment Income (Note 2):
         Interest                                                                                                   $    10,172,747
                                                                                                                    ----------------

Expenses:
         Investment advisory fee (Note 3)                                                                                   681,624
         Administration fee (Note 3)                                                                                        207,459
         Insurance                                                                                                           54,131
         Custodian                                                                                                           33,525
         Directors' fees                                                                                                     27,239
         Accounting and tax services                                                                                         21,853
         Reports to shareholders                                                                                             20,811
         Registration                                                                                                        12,929
         Transfer agency                                                                                                     10,441
         Legal                                                                                                               10,304
         Miscellaneous                                                                                                       10,807
                                                                                                                    ----------------
                  Total operating expenses                                                                                1,091,123
                        Interest expense (Note 5)                                                                         2,522,510
                                                                                                                    ----------------
                  Total expenses                                                                                          3,613,633
                                                                                                                    ----------------
         Net investment income                                                                                            6,559,114
                                                                                                                    ----------------

Realized and Unrealized Gain (Loss) on Investments, Short Sales
         and Swap Contracts (Note 2):
Net realized gain on investment transactions                                                                                595,456
Net change in unrealized appreciation (depreciation) on:
         Investments                                                                                                     (5,461,193)
         Short sales                                                                                                      1,461,328
         Swap contracts                                                                                                     371,035
                                                                                                                    ----------------
Net change in unrealized depreciation on investments, short sales and swap contracts                                     (3,628,830)
                                                                                                                    ----------------
Net realized and unrealized loss on investments, short sales and swap contracts                                          (3,033,374)
                                                                                                                    ----------------
Net increase in net assets resulting from operations                                                                $     3,525,740
                                                                                                                    ================

__________
See notes to financial statements

</TABLE>

<TABLE>
<S>                                                                                <C>                         <C>
- ------------------------------------------------------------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC.
Statements of Changes in Net Assets                                                           For the
                                                                                          Six Months Ended           For the Year
                                                                                         November 30, 1999               Ended
                                                                                            (unaudited)              May 31, 1999
- ------------------------------------------------------------------------------------------------------------------------------------

Increase in Net Assets Resulting from Operations:
     Net investment income                                                           $            6,559,114     $        15,931,032
     Net realized gain on investment transactions                                                   595,456               5,714,302
     Net change in unrealized depreciation on investments,
          short sales and swap contracts                                                         (3,628,830)             (9,706,080)
                                                                                     -----------------------   ---------------------
     Net increase in net assets resulting from operations                                         3,525,740              11,939,254
                                                                                     -----------------------   ---------------------

Dividends to Shareholders (Note 2):
     Net investment income                                                                       (6,597,096)            (14,531,118)
                                                                                     -----------------------   ---------------------

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

               Total decrease in net assets                                                      (3,071,356)             (6,281,649)

Net Assets:
     Beginning of period                                                                        274,578,136             280,859,785
                                                                                     -----------------------   ---------------------
     End of period (including undistributed net investment income
          of $9,548,882 and $9,586,864, respectively)                                $          271,506,780     $       274,578,136
                                                                                     =======================   =====================
__________
See notes to financial statements.

</TABLE>


- --------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC.
Statement of Cash Flows
For the Six Months Ended November 30, 1999 (unaudited)

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

<TABLE>
<S>                                                                                                   <C>

Increase (Decrease) in Cash:
Cash flows provided by operating activities:
    Interest received (excluding net accretion of $928,194)                                              $                7,418,373
    Interest expense paid                                                                                                (1,448,480)
    Operating expenses paid                                                                                                (660,818)
    Purchases and sales of short-term portfolio investments, net                                                          2,498,000
    Purchase of long-term portfolio investments                                                                        (224,390,625)
    Proceeds from disposition of long-term portfolio investments, short sales and
             principal paydowns                                                                                         260,882,226
                                                                                                        ----------------------------
    Net cash provided by operating activities                                                                            44,298,676
                                                                                                        ----------------------------

Cash flows used for financing activities:
    Cash used to repurchase and retire Trust shares                                                                               -
    Net cash used for reverse repurchase agreements                                                                     (37,702,000)
    Cash dividends paid                                                                                                  (6,597,096)
                                                                                                        ----------------------------
    Net cash used for financing activities                                                                              (44,299,096)
                                                                                                        ----------------------------
Net decrease in cash                                                                                                           (420)
Cash at beginning of period                                                                                                     429
                                                                                                        ----------------------------
Cash at end of period                                                                                    $                        9
                                                                                                        ============================

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                                                     $                3,525,740
                                                                                                        ----------------------------
    Decrease in investments                                                                                              57,973,263
    Increase in net unrealized depreciation on investments                                                                3,628,830
    Increase in interest receivable                                                                                      (1,844,818)
    Increase in other assets                                                                                               (303,975)
    Decrease in payable for investments purchased                                                                       (20,117,639)
    Decrease in advisory/administration fees payable                                                                         (7,465)
    Increase in other liabilities                                                                                         1,444,740
                                                                                                        ----------------------------
          Total adjustments                                                                                              40,772,936
                                                                                                        ----------------------------
Net cash provided by operating activities                                                                $               44,298,676
                                                                                                        ============================
__________________
See notes to financial statements

</TABLE>

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

- ------------------------------------------------------------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC.
Financial Highlights
                                               For the                            For the Year Ended May 31,
                                           Six Months Ended  -----------------------------------------------------------------------
                                          November 30, 1999
                                            (unaudited)         1999            1998           1997           1996           1995
- ------------------------------------------------------------------------------------------------------------------------------------

Per Share Operating Performance:
Net asset value
     beginning of period                  $        9.02   $        9.09   $        8.35   $       7.98   $       8.46   $       8.07
                                         --------------  --------------  --------------  -------------  -------------  -------------
Net investment income                              0.22            0.52            0.56           0.60           0.58           0.67
Net realized and unrealized gain
     (loss) on investments, short sales,
     swaps, futures and options transactions      (0.10)          (0.13)           0.56           0.24          (0.54)          0.34
                                          -------------  --------------  --------------  -------------  -------------  -------------
Net increase in net asset value
     resulting from operations                     0.12            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                                      (0.22)          (0.47)          (0.47)         (0.52)         (0.53)         (0.63)
                                         --------------  --------------  --------------  -------------  -------------  -------------
Net asset value, end of period            $        8.92   $        9.02   $        9.09   $       8.35   $       7.98   $       8.46
                                         ==============  ==============  ==============  =============  =============  =============
Market price, end of period               $       8.125   $       8.375   $       8.125   $       7.25   $      6.875   $       7.25
                                         ==============  ==============  ==============  =============  =============  =============

Total Investment Return +                         (0.42)(1)       9.04%          18.93%         13.28%          2.11%          9.46%

Ratios to Average Net Assets/Supplemental Data:
Net assets, end of period (000s)               $271,507        $274,578        $280,860       $283,354       $286,035       $304,083
Operating expenses                                0.80% (2)       0.81%           0.83%          0.86%          0.93%          0.91%
Interest expense                                  1.86% (2)       2.31%           2.48%          2.47%          2.47%          2.29%
Total expenses                                    2.66% (2)       3.12%           3.31%          3.33%          3.40%          3.20%
Net investment income                             4.82% (2)       5.68%           6.09%          7.16%          6.89%          8.50%
Portfolio turnover rate                             57% (1)         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.
(1)  Not Annualized.
(2)  Annualized.
_____________
See notes to financial statements.



- --------------------------------------------------------------------------------
HYPERION 2002 TERM TRUST, INC.
Notes to Financial Statements
November 30, 1999 (unaudited)

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

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.

Short Sales:  The Trust may make short sales of  securities  as a method of
hedging  potential  declines in similar  securities  owned.  When the Trust
makes a short sale,  it must borrow the security  sold short and deliver it
to the  broker-dealer  through  which it made the short sale as  collateral
for its  obligation  to deliver the security  upon  conclusion of the sale.
The Trust may have to pay a fee to borrow  the  particular  securities  and
may be  obligated  to pay  over  any  payments  received  on such  borrowed
securities.  A gain,  limited  to the  price at which  the  Trust  sold the
security  short,  or a  loss,  unlimited  as  to  dollar  amount,  will  be
realized upon the  termination  of a short sale if the market price is less
or greater than the proceeds originally received.

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.

2.  Significant Accounting Policies (continued)

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.  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 six months ended  November
30, 1999, the Advisor received $681,624 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  six  months  ended  November  30,  1999,  the
Administrator    received    $207,459   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 six
months  ended  November  30,  1999  were   $17,321,313   and   $35,675,762,
respectively.  Purchases and sales of U.S. Government  securities,  for the
six months ended  November  30, 1999 were  $186,951,674  and  $182,852,594,
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 Federal National Mortgage Association.

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).
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.

5.  Borrowings (continued)

At  November 30, 1999, the Trust had the following reverse repurchase
agreements outstanding:

                                                          Maturity in
                                                          Zero to 30 days
                 Maturity  Amount, including Interest       $79,245,814
                 Payable
                 Market Value of Assets Sold
                   Under Agreements........                 $80,772,021
                 Weighted Average Interest Rate             5.81%


The average  daily  balance of reverse  repurchase  agreements  outstanding
during  the  six  months  ended   November   30,  1999  was   approximately
$92,389,306,  at a weighted  average  interest  rate of 5.45%.  The maximum
amount of reverse  repurchase  agreements  outstanding  at any time  during
the six months was  $93,316,500 as of October 5, 1999,  which was 23.07% of
total assets.

6.  Capital Stock

At  November  30,  1999,  there were 75  million  shares of $0.01 par value
common  stock  authorized.   Of  the  30,446,839   shares   outstanding  at
November 30, 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 six  months  ended  November  30,  1999,  no  shares  have been
repurchased.  During the year ended May 31, 1999,  the Trust  repurchased a
total  of  441,600  shares  of its  outstanding  common  stock at a cost of
$3,689,785  at an  average  discount  of  approximately  10.3% from its net
asset value.  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 or written  option  contracts for the six months
ended November 30, 1999.

8.  Swap Transactions

A swap is an agreement  that  obligates two parties to exchange a series of
cash flows at specified  intervals  based upon or  calculated  by reference
to  changes  in  specified  prices  or rates for a  specified  amount of an
underlying  asset.  The  payment  flows are  usually  netted  against  each
other,  with the  difference  being paid by one party to the  other.  Risks
may arise as a result of the  failure of one of the  parties to comply with
the terms of the swap  contract.  The loss  incurred  by the  failure  of a
counter-party  generally  is limited to the net  payment to be  received by
the  Trust,  and/or  the  termination  value  at the  end of the  contract.
Therefore,  the Trust considers the  creditworthiness of each counter-party
to a swap contract in evaluating overall potential risk.

8.  Swap Transactions (continued)

Additionally,  risks may arise from  unanticipated  movements  in  interest
rates or in the value of the  underlying  securities or indices  related to
a swap contract.

The  Trust  entered  into  swap  agreements  to which it  agrees to pay the
return based on the London  Interbank  Offered Rate (LIBOR) in exchange for
a  fixed  interest   rate.  The  swap   agreements  are  used  for  hedging
purposes,  their  effect is to preserve a return or spread on a  particular
investment or portion of its portfolio.

The Trust  records a net  receivable  or payable  on a daily  basis for the
amount  expected  to be  received  or paid in the  period.  Income  paid is
recorded  as  interest  expense.  Income  received  is recorded as interest
income.

At November 30, 1999, the Trust had three  outstanding swap contracts,  one
with  Goldman  Sachs  and two with  Morgan  Stanley  Dean  Witter  with the
following terms:

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

                        Broker/         Notional Amount  Termination    Payments Made     Payments Received
                         Dealer                              Date        by the Trust       by the Trust
                     Goldman Sachs       $ 15,000,000      06/23/01      3-mos. LIBOR     Fixed Rate 5.997%
                  ---------------------
                     Morgan Stanley      $ 15,000,000      06/23/01      3-mos. LIBOR     Fixed Rate 5.998%
                  ---------------------
                     Morgan Stanley      $ 10,000,000      06/23/02      3-mos. LIBOR     Fixed Rate 6.211%

</TABLE>

9.  Subsequent Events

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

                                Dividend       Record       Payable
                                Per Share        Date         Date
                                $0.03542       12/22/99     12/31/99


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

                         PROXY RESULTS (unaudited)

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

During the six months ended  November 30, 1999,  Hyperion  2002 Term Trust,
Inc.  shareholders  voted on the  following  proposals  at a  shareholders'
meeting on October 12, 1999.  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:                 Harry E. Petersen, Jr.      25,576,186                272,824
                                                                Leo M. Walsh, Jr.           25,607,961                241,049
                                                                Robert F. Birch             25,572,938                276,072

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

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

2.  To select PricewaterhouseCoopers LLP as the Trust's
     independent accountants:                                               25,616,856          67,405                164,749


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

</TABLE>
________________________________________________________________________________

                        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                                          TRANSFER AGENT

HYPERION CAPITAL MANAGEMENT, INC.                                             BOSTON EQUISERVE L.P.
One Liberty Plaza                                                             Investor Relations Department
165 Broadway, 36th Floor                                                      P.O. Box 8200
New York, New York  10006-1404                                                Boston, Massachusetts  02266-8200
For General Information about the Trust:                                      For Shareholder Services:
(800) HYPERION                                                                (800) 426-5523

SUB-ADMINISTRATOR                                                             INDEPENDENT ACCOUNTANTS

INVESTORS CAPITAL SERVICES, INC.                                              PRICEWATERHOUSECOOPERS LLP
600 Fifth Avenue, 26th Floor                                                  1177 Avenue of the Americas
New York, New York 10020                                                      New York, New York  10036

CUSTODIAN AND FUND ACCOUNTING AGENT                                           LEGAL COUNSEL

STATE STREET BANK AND TRUST COMPANY                                           SULLIVAN & WORCESTER LLP
225 Franklin Street                                                           1025 Connecticut Avenue, N.W.
Boston, Massachusetts  02116                                                  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 Trust may 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

The accompanying financial statements as of November 30, 1999
were not audited and, accordingly, no opinion is expressed
on them.

This Report is for shareholder information.  This is not a
prospectus 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>                   6-MOS
<FISCAL-YEAR-END>                          MAY-31-2000
<PERIOD-START>                             JUN-01-1999
<PERIOD-END>                               NOV-30-1999
<INVESTMENTS-AT-COST>                           391745
<INVESTMENTS-AT-VALUE>                          384866
<RECEIVABLES>                                     3026
<ASSETS-OTHER>                                     527
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  388419
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                       116912
<TOTAL-LIABILITIES>                             116912
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                        295691
<SHARES-COMMON-STOCK>                            30447
<SHARES-COMMON-PRIOR>                            30447
<ACCUMULATED-NII-CURRENT>                         9549
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                        (28687)
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                        (5046)
<NET-ASSETS>                                    271507
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                10173
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                    3614
<NET-INVESTMENT-INCOME>                           6559
<REALIZED-GAINS-CURRENT>                           596
<APPREC-INCREASE-CURRENT>                       (3629)
<NET-CHANGE-FROM-OPS>                             3526
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                       (6597)
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                              0
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                          (3071)
<ACCUMULATED-NII-PRIOR>                           9587
<ACCUMULATED-GAINS-PRIOR>                      (29283)
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                              682
<INTEREST-EXPENSE>                                2523
<GROSS-EXPENSE>                                   3614
<AVERAGE-NET-ASSETS>                            271904
<PER-SHARE-NAV-BEGIN>                             9.02
<PER-SHARE-NII>                                   0.22
<PER-SHARE-GAIN-APPREC>                         (0.10)
<PER-SHARE-DIVIDEND>                            (0.22)
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                               8.92
<EXPENSE-RATIO>                                   0.80
[AVG-DEBT-OUTSTANDING]                           46321
[AVG-DEBT-PER-SHARE]                              1.52


</TABLE>


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