MERIT SECURITIES CORP
10-K/A, 1999-04-01
ASSET-BACKED SECURITIES
Previous: ALLMERICA SELECT SEP ACCT II OF ALLMERICA FIN LIFE INS CO, NSAR-U, 1999-04-01
Next: TAX EXEMPT SECURITIES TRUST NEW JERSEY TRUST 118, 24F-2NT, 1999-04-01



 

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549
   

                                    FORM 10-K/A
                                (Amendment No. 1)
    
(mark one)
[ X ]    Annual Report Pursuant to Section 13 or 15 (d) of the Securities 
         Exchange Act of 1934

                   For the fiscal year ended December 31, 1998

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

                          Commission File No. 33-83524

                          MERIT SECURITIES CORPORATION
             (Exact name of registrant as specified in its charter)

            Virginia                                     54-1736551
(State or other jurisdiction of               (IRS Employer Identification No.)
 incorporation or organization)                 

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

        Registrant's telephone number, including area code (804) 217-5800

        Securities registered pursuant to Section 12(b) of the Act: NONE

        Securities registered pursuant to Section 12(g) of the Act: NONE

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes XX No___

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

     Aggregate  market  value  of  voting  stock  held by  nonaffiliates  of the
registrant as of the latest practicable date, February 28, 1999: NONE

     As of February  28, 1999,  the latest  practicable  date,  there were 1,000
shares of Merit Securities Corporation common stock outstanding.

     The  registrant  meets  the  conditions  set forth in  General  Instruction
I(1)(a)  and (b) of Form 10-K and,  therefore,  is  furnishing  the  abbreviated
narrative disclosure specified in Paragraph (2) of General Instruction I.

<PAGE>


                          MERIT SECURITIES CORPORATION
                          1998 FORM 10-K ANNUAL REPORT
                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                              Page
                                                                                             Number
<S>       <C>                                                                                  <C>

PART I.

         Item 1.  Business                                                                       3
         Item 2.  Properties                                                                     3
         Item 3.  Legal Proceedings                                                              3
         Item 4.  Submission of Matters to a Vote of Security Holders                            3

PART II.

         Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters          3
         Item 6.  Selected Financial Data                                                        3
         Item 7.  Management's Discussion and Analysis of Financial Condition and
                  Results of Operations                                                          4
         Item 7A. Quantitative and Qualitative Disclosures about Market Risk                     7
         Item 8.  Financial Statements and Supplementary Data                                    9
         Item 9.  Changes In and Disagreements with Accountants on Accounting and
                  Financial Disclosure                                                           21
PART III.

         Item 10. Directors and Executive Officers of the Registrant                             21
         Item 11. Executive Compensation                                                         21
         Item 12. Security Ownership of Certain Beneficial Owners and Management                 21
         Item 13. Certain Relationships and Related Transactions                                 21

PART IV.

         Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K                21

SIGNATURES                                                                                       25
</TABLE>

<PAGE>

                                     PART I

Item 1.  BUSINESS

     Merit  Securities  Corporation (the "Company") was incorporated in Virginia
on August 19, 1994 as a  wholly-owned,  limited-purpose  finance  subsidiary  of
Dynex  Capital,  Inc.  ("Dynex"),  a New York Stock  Exchange  listed  financial
services company (symbol: DX). On September 4, 1996, Issuer Holding Corporation,
Inc.  ("IHC"),  a  wholly-owned   subsidiary  of  Dynex,  acquired  all  of  the
outstanding stock of the Company and certain other affiliates of Dynex.

     The Company was organized to facilitate the securitization of loans through
the  issuance  and sale of  collateralized  bonds  ("Bonds").  The Bonds will be
secured by securities  backed  primarily by: (i) mortgage loans secured by first
or  second  liens  on  residential  property,  (ii)  Federal  National  Mortgage
Association  Mortgage-Backed  Certificates,  (iii)  Federal  Home Loan  Mortgage
Corporation  Mortgage-Backed  Certificates,  (iv) Government  National  Mortgage
Association  Mortgage-Backed  Certificates,  and (v) other mortgage pass-through
certificates   or   mortgage-collateralized   obligations,   (vi)  property  tax
receivables   and  (vii)   consumer   installment   loans   (collectively,   the
"Collateral").  In the future,  the Company may also  securitize  other types of
loans.

     After  payment of the  expenses of an offering  and certain  administrative
expenses,  the net  proceeds  from an offering of Bonds will be used to purchase
Collateral  from IHC or various  third  parties.  IHC can be expected to use the
proceeds  to reduce  indebtedness  incurred  to obtain  such loans or to acquire
additional Collateral.  After the issuance of a series of Bonds, the Company may
sell the  Collateral  securing that series of Bonds,  subject to the lien of the
Bonds.

     From the date of its inception to December 31, 1998, the Company has issued
eleven  (11)  series of Bonds  totaling  approximately  $7.0  billion  aggregate
principal  amount. To date, three of these series have been called and collapsed
into  subsequent  issuances.  As of December 31, 1998, the Company had eight (8)
series of Bonds outstanding  totaling  approximately  $3.2 billion,  compared to
seven (7) series at December 31, 1997 totaling $3.6 billion.

     At December 31, 1998,  the Company had  securities  of  approximately  $329
million remaining for issuance under a shelf  registration  statement filed with
the  Securities  and  Exchange  Commission.   The  Company  anticipates  issuing
additional Bonds in the future.

     The Company  competes in a national market with other private  conduits and
various financial firms. Economic conditions, interest rates, regulatory changes
and market dynamics all influence the securities market.

Item 2.  PROPERTIES

The Company has no physical properties.

Item 3.  LEGAL PROCEEDINGS

None.

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

     Information  in  response  to this  Item is  omitted  pursuant  to  General
Instruction I.

                                     PART II

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

     All of the Company's outstanding common stock is owned by IHC. Accordingly,
there is no market for its common stock.  The Company has paid no dividends with
respect to its common stock.

Item 6.  SELECTED FINANCIAL DATA

     Information  in  response  to this  Item is  omitted  pursuant  to  General
Instruction I.

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

                               FINANCIAL CONDITION

<TABLE>
<CAPTION>
 
                                                                   December 31,
                                                    -------------------------------------------
(amounts in thousands)                                   1998                          1997
- -----------------------------------------------------------------------------------------------
<S>                                                      <C>                           <C> 

Collateral for collateralized bonds                  $  3,350,344                  $  3,835,289
Non-recourse debt - collateralized bonds                3,153,060                     3,622,877
Shareholder's equity                                      203,310                       168,967

Collateralized bond series outstanding                          8                             7

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

     The Company was organized to  facilitate  the  securitization  of loans and
securities  through the  issuance  and sale of  collateralized  bonds.  Prior to
September  4, 1996,  the  Company was a  wholly-owned  subsidiary  of Dynex.  On
September 4, 1996, IHC acquired all of the outstanding  stock of the Company and
certain other affiliates of Dynex. IHC is a wholly-owned subsidiary of Dynex.

     Collateral  for  collateralized  bonds As of December 31, 1998, the Company
had  8  series  of  collateralized   bonds   outstanding.   The  collateral  for
collateralized  bonds decreased to $3.4 billion at December 31, 1998 compared to
$3.8 billion at December 31, 1997.  This  decrease of $0.4 billion is the result
of $2.1 billion in paydowns of collateral net of the addition of $1.7 billion of
collateral  related to the  issuance  of one series of  collateralized  bonds in
1998.

     Non-recourse debt - collateralized  bonds Collateralized bonds decreased to
$3.2  billion at December  31, 1998 from $3.6  billion at December 31, 1997 as a
result of $2.1  billion in  paydowns  during  1998 net of the  issuance  of $1.6
billion of collateralized bonds. The collateralized bonds were collateralized by
securities   primarily  secured  by  single-family   mortgage  loans,   consumer
installment  loans and property tax  receivables.  All series of  collateralized
bonds,  except one class of  collateralized  bonds issued during 1998, issued by
the Company include  provisions to call the outstanding bonds once the remaining
principal  amount  outstanding is equal to 35% or less of its original  balance.
One class of collateralized  bonds, with a principal amount outstanding of $34.3
million at December 31, 1998,  includes a provision to call the outstanding bond
once the remaining  amount  outstanding  is equal to 10% or less of its original
balance. This class of collateralized bonds was sold during 1998 for proceeds of
$43.8 million. A gain of $7.5 million was recognized from this sale.

     Shareholder's  Equity  Shareholder's  equity increased to $203.3 million at
December 31, 1998 from $169.0  million at December 31, 1997.  This  increase was
primarily  the result of a $64.2  million  capital  contribution  from IHC. This
increase was partially  offset by the $31.1 decrease in the net unrealized  gain
on  investments  available-for-sale  from $64.7  million at December 31, 1997 to
$33.6  million  at  December  31,  1998,  primarily  due to  the  high  rate  of
prepayments on the portfolio.

                              RESULTS OF OPERATIONS

<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------------
                                                                        For the Year Ended December 31,
                                                              -----------------------------------------------------
(amounts in thousands)                                              1998             1997              1996
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>              <C>               <C>

Interest income                                                 $    253,352     $    181,690      $    123,089
Interest expense on collateralized bonds                            (247,380)        (173,096)         (110,401)
Net interest margin                                                   (3,643)           2,363             7,631
Gain on sale of securities                                             7,500                -                 -
Provision for loss on Dynex's sale of affiliates                           -                -           (29,434)
Net income (loss)                                                      1,272             (382)          (23,539)

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


     Interest  income on the collateral for  collateralized  bonds  increased to
$253.4 million in 1998 from $181.7 million in 1997 and $123.1 in 1996, primarily
as a result of the  increased  number of series  outstanding.  One  series  with
collateral  totaling  $1.7  billion,  was issued during 1998 and two series with
$2.3 billion of collateral, were issued during 1997.

     Interest expense on  collateralized  bonds also increased to $247.4 million
in 1998 from $173.1 million and $110.4  million in 1997 and 1996,  respectively,
primarily due to the additional series  outstanding.  During 1998, one series of
bonds was issued, totaling $1.6 billion while two series of bonds, totaling $2.2
billion, were issued during 1997.

     Net interest  margin in 1998  decreased  to a negative  $3.6 million from a
positive $2.4 million in 1997.  This decrease was primarily the result of higher
premium  amortization caused by higher prepayments during 1998 than during 1997.
Net interest margin decreased to $2.4 million in 1997 from $7.6 million in 1996.
This  decrease was primarily  the result of the  securitization  of lower coupon
collateral,  principally A+ quality single-family ARM loans during 1997, coupled
with the prepayments of higher coupon collateral during 1997.

     Gain on sale of  securities  is the result of the sale of the Merit 11B A-1
class, with a principal balance of $44.0 million during 1998, for a gain of $7.5
million.
 
     As  a  result  of  Dynex's  sale  of  Meritech  Mortgage   Services,   Inc.
("Meritech"), the servicer for a significant portion of the Company's collateral
for  collateralized  bonds,  the Company  recorded  during 1996 a $29.4  million
provision  for  probable  losses  for those  loans  pledged  as  collateral  for
collateralized bonds which were serviced by Meritech,  and where the Company has
retained the credit risk.

     During  1998,  the  Company  redeemed  five  series  of  previously  issued
collateralized bonds, which resulted in $571 of additional costs related to such
redemptions.  The  Company  simultaneously  sold  these  bonds to an  affiliated
company,  MSC I LP,  but  retained  the right to call the  bonds in March  1999,
therefore the Company recorded the transaction as a financing transaction.

     Credit Exposures With collateralized  bond structures,  the Company retains
credit  risk  relative  to  the  amount  of  overcollateralization  required  in
conjunction  with the bond insurance.  Losses are generally first applied to the
overcollateralized amount, with any losses in excess of that amount borne by the
bond insurer or the holders of the collateralized bonds. The Company only incurs
credit  losses to the extent  that  losses  are  incurred  in the  repossession,
foreclosure and sale of the underlying  collateral.  Such losses generally equal
the excess of the principal amount outstanding,  less any proceeds from mortgage
or hazard insurance, over the liquidation value of the collateral. To compensate
the Company for retaining this loss exposure,  the Company generally receives an
excess  yield  on  the  collateralized  loans  relative  to  the  yield  on  the
collateralized  bonds. At December 31, 1998, the Company retained $144.4 million
in  aggregate  principal  amount  of  overcollateralization  compared  to $112.9
million at December  31,  1997.  The  Company had  reserves,  or  otherwise  had
provided  coverage on $47.4 million and $55.1 million of this  potential  credit
loss exposure at December 31, 1998 and 1997, respectively. $30.3 million of this
reserve amount is in the form of a loss reimbursement  guarantee from an A rated
third-party.

     Year 2000 The Company relies upon its ultimate parent company,  Dynex,  for
all computer systems operations.  Dynex is dependent upon purchased, leased, and
internally-developed  software to conduct certain operations.  In addition,  the
Company relies upon certain  counterparties such as banks and loan servicers who
are also highly  dependent upon computer  systems.  The Company  recognizes that
some computer software may incorrectly recognize dates beyond December 31, 1999.
The ability of the Company and its  counterparties to correctly operate computer
software in the Year 2000 is critical to the Company's viability.

     The Dynex  computer  systems  that the  Company  relies upon to conduct its
business operations are as follows:

     -    The  internally-developed  investment portfolio analytics, 
          securitization, and securities administration software

     -    The purchased servicing system for single family and manufactured
          housing loans

     -    The purchased general ledger accounting system

     In  addition,  Dynex is  involved  in data  interchange  with a  number  of
counterparties  in the normal course of business.  Each system or interface that
Dynex relies on is being tested and evaluated for Year 2000 compliance.

     Dynex has contacted all of its key software vendors to determine their Year
2000  readiness.  We  have  received  documentation  from  each  of the  vendors
providing assurances of Year 2000 compliance:

     -    Baan/CODA, vendor of the general ledger accounting  system,  has 
          provided confirmation that their current software release is fully 
          Year 2000 compliant.  Dynex plans to apply this release in the first 
          half of 1999.

     -    Interlinq  Software,  vendor of the single-family  and manufactured  
          housing loan servicing  software,  has provided assurance that their 
          software is Year 2000 compliant.

     All  software  developed  internally  by Dynex was designed to be Year 2000
compliant.  Nevertheless,  Dynex has  established a Year 2000 test-bed to ensure
that there were no design or  development  oversights  that could lead to a Year
2000 problem.  Initial testing of all key  applications was completed in January
of 1999, with only minor issues  discovered and remedied.  Continued  testing of
certain applications will continue through June of 1999.

     Dynex has  reviewed or is reviewing  the Year 2000  progress of its primary
financial  counterparties.  Based on initial reviews,  these  counterparties are
expected to be in compliance.  Dynex, as master  servicer of certain  securities
including those held on the Company's  books, is in the process of assessing the
Year 2000 readiness of its external servicers, to ensure that these parties will
be able to correctly  remit loan  information  and payments  after  December 31,
1999.

     Dynex believes that,  other than its exposure to financial  counterparties,
its most significant risk with respect to internal or purchased  software is the
software systems used to service single family loans.  Dynex will not be able to
service  these  loans  without  the  automated  system.  Should  these  loans go
unattended  for a period  greater  than three  months,  the result  could have a
material  adverse  impact on the  Company  as Dynex  services  the  manufactured
housing loans which are included in the Company's  collateral for collateralized
bonds.

     Dynex  is  also  at  significant  risk  if the  systems  of  the  financial
institutions  that provide Dynex software for cash  management  services  should
fail. In a worst case scenario,  Dynex would be unable to fund its operations or
pay on its  obligations  for an  unknown  period of  failure.  This  would  have
material adverse impact on the Company.

     Dynex is also at  significant  risk if the  voice  and data  communications
network supplied by its provider should fail. In such an instance Dynex would be
unable to efficiently  service its Manufactured  Housing loans until the problem
is  remedied.  Dynex  is  closely  monitoring  the  Year  2000  efforts  of  its
telecommunications  provider and is  developing  contingency  plans in the event
that the provider does not give  sufficient  assurance of compliance by June 30,
1999.

     Dynex uses many other purchased and internally developed systems, including
non-IT,  that  could  fail  to  perform  accurately  after  December  31,  1999.
Management  believes  that the  functions  performed by these systems are either
non-critical or could be performed manually in the event of failure.

     Dynex will complete its Year 2000 test plan and remediation  efforts in the
second quarter of 1999.  Management believes that there is little possibility of
a significant  disruption in business.  The major risks are those related to the
ability of vendors and  business  partners to  complete  Year 2000 plans.  Dynex
expects that those  vendors and  counterparties  will  complete  their Year 2000
compliance programs before January 1, 2000.

     The Company will not incur any costs related to Year 2000 as all costs will
be paid by Dynex.  Dynex has  incurred  less  than  $50,000  in costs to date in
carrying out its Year 2000  compliance  program.  Dynex  estimates  that it will
spend less than $100,000 to complete the plan. Costs could increase in the event
that Dynex determines that a counter-party will not be Year 2000 compliant.

     Dynex is still developing  contingency  plans in the event that a system or
counterparty is not Year 2000 compliant.  These plans will be developed prior to
June 30, 1999.


Item 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Market risk generally  represents the risk of loss that may result from the
potential  change in the value of a financial  instrument due to fluctuations in
interest and foreign exchange rates and in equity and commodity  prices.  Market
risk is inherent to both derivative and  non-derivative  financial  instruments,
and  accordingly,  the scope of the  Company's  market risk  management  extends
beyond derivatives to include all market risk sensitive  financial  instruments.
As a financial  services  company,  net interest  income  comprises  the primary
component of the Company's earnings. As a result, the Company is subject to risk
resulting  from  interest  rate  fluctuations  to the extent that there is a gap
between the amount of the  Company's  interest-earning  assets and the amount of
interest-bearing   liabilities  that  are  prepaid,  mature  or  reprice  within
specified periods.

     As the Company's  parent,  Dynex  continuously  monitors the aggregate cash
flow,  projected net yield and market value of the collateral for collateralized
bonds  under  various  interest  rate and  prepayment  assumptions.  Dynex has a
Portfolio  Executive  Committee  ("PEC"),  which includes  executive  management
representatives,  and  monitors and manages the interest  rate  sensitivity  and
repricing  characteristics  of the  balance  sheet  components  consistent  with
maintaining  acceptable levels of change in both the net portfolio value and net
interest income. Dynex's exposure to interest rate risk is reviewed on a monthly
basis by the PEC and quarterly by the Board of Directors.

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

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

     The  following   table   summarizes  the  Company's  net  interest   margin
sensitivity   analysis  as  of  December  31,  1998.  This  analysis  represents
management's  estimate of the percentage  change in net interest  margin given a
parallel shift in interest  rates.  The "Base" case represents the interest rate
environment  as it existed as of  December  31,  1998.  The  analysis is heavily
dependent  upon the  assumptions  used in the  model.  The  effect of changes in
future  interest  rates on the mix of assets and  liabilities  may cause  actual
results to differ from the  modeled  results.  In  addition,  certain  financial
instruments  provide a degree of "optionality."  The model considers the effects
of these  embedded  options when  projecting  cash flows and earnings.  The most
significant option affecting the Company's portfolio is the borrowers' option to
prepay  the  loans.  The model uses a dynamic  prepayment  model that  applies a
Constant  Prepayment  Rate  ranging  from 5.5% to 70.1%  based on the  projected
incentive to refinance  for each loan type in any given  period.  While  Dynex's
model considers these factors, the extent to which borrowers utilize the ability
to exercise their option may cause actual results to  significantly  differ from
the  analysis.  Furthermore,  its  projected  results  assume  no  additions  or
subtractions  to the  Company's  portfolio,  and  no  change  to  the  Company's
liability structure.  Historically,  the Company has made significant changes to
its assets and liabilities, and is likely to do so in the future.

<TABLE>
<CAPTION>

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

                                    +200                       (16.02)%
                                    +100                       (13.20)%
                                    Base                           41%
                                    -100                        13.96%
                                    -200                        31.03%
     
</TABLE>

 
     Approximately  $2.6  billion of the  Company's  investment  portfolio as of
December  31, 1998 is comprised  of loans or  securities  that have coupon rates
which adjust over time (subject to certain periodic and lifetime limitations) in
conjunction with changes in short-term interest rates. Approximately 60% and 29%
of the ARM loans underlying the Company's  collateral for  collateralized  bonds
are indexed to and reset based upon the level of  six-month  LIBOR and  one-year
CMT, respectively.

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

     As part of its asset/liability  management process, the Company has entered
into interest rate caps and swaps agreements. These interest rate agreements are
used by the Company to help  mitigate  the risk  related to the  collateral  for
collateralized  bonds for  fluctuations in interest rates that would  ultimately
impact net interest income. To help protect the Company's net interest income in
a rising interest rate environment, the Company has purchased interest rate caps
with a notional amount of $351 million, which help reduce the Company's exposure
to interest rate risk rising above the lifetime  interest rate caps on ARM loans
underlying  the collateral for  collateralized  bonds.  These interest rate caps
provide the Company with  additional cash flow should the related index increase
above the contracted rates. The contracted rates on these interest rate caps are
based on one-month LIBOR,  six-month LIBOR or one-year CMT. The Company has also
utilized  interest rate swaps to convert  floating rate borrowings to fixed rate
where the associated collateral financed is fixed rate.

     The interest rate cap agreements  represent protection for the earnings and
cashflow of the net collateral for collateralized  bonds in adverse markets.  To
date,  market  conditions  have not been  adverse  such  that the caps have been
utilized.

     The remaining portion of the Company's  collateral for collateralized bonds
as of December 31, 1998,  approximately $0.8 billion, is comprised of loans that
have  coupon  rates  that are  either  fixed or do not reset  within the next 15
months.  The  Company  has limited  its  interest  rate risk on such  collateral
primarily through the issuance of fixed-rate  collateralized bonds. Overall, the
Company's  interest  rate  risk is  primarily  related  to the rate of change in
short-term interest rates, not the level of short-term interest rates.


<PAGE>

Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

AUDITED FINANCIAL STATEMENTS

MERIT SECURITIES CORPORATION
<TABLE>
<CAPTION>

<S>                                                                                          <C> 

Independent Auditors' Report for the year ended December 31, 1998.............................10
Independent Auditors' Report for the years ended December 31, 1997 and 1996...................11
Balance Sheets - December 31, 1998 and 1997...................................................12
Statements of Operations - For the years ended December 31, 1998, 1997 and 1996...............13
Statements of Shareholder's Equity - For the years ended December 31, 1998, 1997 and 1996.....14
Statements of Cash Flows - For the years ended December 31, 1998, 1997 and 1996...............15
Notes to Financial Statements - For the years ended December 31, 1998, 1997 and 1996..........16

</TABLE>

<PAGE>










                          Independent Auditors' Report



The Board of Directors
Merit Securities Corporation:


     We  have  audited  the  accompanying  balance  sheet  of  Merit  Securities
Corporation (a wholly-owned  subsidiary of Issuer Holding Corporation,  Inc.) as
of December 31, 1998 and the related  statements  of  operations,  shareholder's
equity and cash flows for the year then ended.  These  financial  statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audit.

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

     In our opinion, such 1998 consolidated financial statements present fairly,
in all material respects, the financial position of Merit Securities Corporation
as of December 31, 1998,  and the results of its  operations  and its cash flows
for the year  then  ended  in  conformity  with  generally  accepted  accounting
principles.




DELOITTE & TOUCHE LLP



Richmond, Virginia
March 26, 1999

<PAGE>










                          Independent Auditors' Report



The Board of Directors
Merit Securities Corporation:


We have audited the accompanying  balance sheet of Merit Securities  Corporation
as of December 31, 1997 and the related statements of operations,  shareholder's
equity  and cash  flows  for each of the  years  in the two  year  period  ended
December 31, 1997.  These  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

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

In our  opinion,  the  financial  statements  present  fairly,  in all  material
respects,  the financial position of Merit Securities Corporation as of December
31, 1997,  and the results of its  operations and its cash flows for each of the
years  in the two  year  period  ended  December  31,  1997 in  conformity  with
generally accepted accounting principles.




                                                  KPMG LLP



March 24, 1998



<PAGE>

MERIT SECURITIES CORPORATION
Balance Sheets
December 31, 1998 and 1997
(amounts in thousands except share data)
<TABLE>
<CAPTION>


                                                                             1998                        1997
                                                                       ------------------         -----------------
<S>                                                                           <C>                         <C> 

Assets:
   Collateral for collateralized bonds                                   $   3,350,344              $   3,835,289
   Due from affiliates, net                                                      5,611                          -
   Prepaid shelf registration fees                                                 406                        334
   Cash                                                                             10                         10
                                                                       ==================         =================
                                                                         $   3,356,371              $   3,835,633
                                                                       ==================         =================

Liabilities and Shareholder's Equity

Liabilities:
   Non-recourse debt - collateralized bonds                              $   3,153,060              $   3,622,877
   Due to affiliates, net                                                            -                     43,789
                                                                       ------------------         -----------------
                                                                             3,153,060                  3,666,666
                                                                       ------------------         -----------------

Shareholder's Equity:
   Common stock, no par value, $1 stated value
     10,000 shares authorized, 1,000 issued and outstanding                         10                         10
   Additional paid-in capital                                                  190,156                    125,952
   Accumulated other comprehensive income                                       33,575                     64,707
   Accumulated deficit                                                         (20,430)                   (21,702)
                                                                       ------------------
                                                                                                  -----------------
                                                                               203,311                    168,967
                                                                       ==================         =================
                                                                         $   3,356,371              $   3,835,633
                                                                       ==================         =================

</TABLE>


See accompanying notes to financial statements.



<PAGE>

MERIT SECURITIES CORPORATION
Statements of Operations
For the years ended December 31, 1998, 1997 and 1996
(amounts in thousands)
<TABLE>
<CAPTION>


                                                            1998             1997              1996
                                                    ------------------------------------------------------
<S>                                                          <C>              <C>               <C>   

  Interest income:
    Collateral for collateralized bonds                $    253,352      $    181,690     $    123,089
                                                    ------------------------------------------------------

  Interest and related expense:
    Interest expense on collateralized bonds                247,380           173,096          110,401
    Other collateralized bond expense                         3,379             3,431            2,757
                                                    ------------------------------------------------------
                                                            250,759           176,527          113,158
                                                    ------------------------------------------------------

  Net interest margin before provision for losses             2,593             5,163            9,931
  Provision for losses                                       (6,236)           (2,800)          (2,300)
                                                    ------------------------------------------------------
  Net interest margin                                        (3,643)            2,363            7,631

  Other income (expenses):
    Gain on sale of securities                                7,500                 -                -
    Provision for loss on Dynex's sale of affiliates              -                 -          (29,434)
    Interest on due to affiliates, net                       (2,014)           (2,745)          (1,736)
                                                    ------------------------------------------------------
  Income (loss) before extraordinary item                     1,843              (382)         (23,539)

  Extraordinary item - loss on extinguishment of               (571)                -                -
  debt
                                                    ------------------------------------------------------

  Net income (loss)                                    $      1,272      $       (382)    $    (23,539)
                                                    ======================================================

</TABLE>


See accompanying notes to financial statements.


<PAGE>

MERIT SECURITIES CORPORATION
Statements of Shareholder's Equity
For the years ended December 31, 1998, 1997 and 1996
(amount in thousands)

<TABLE>
<CAPTION>


                                                                        Accumulated other      Retained
                                                         Additional     Accumulated other      earnings
                                                           paid-in        comprehensive      (accumulated
                                         Common Stock      capital           income             deficit)         Total
                                        --------------- -------------- -------------------- --------------- ---------------
<S>                                           <C>            <C>              <C>                <C>               <C>

Balance at January 1, 1996              $        10       $  35,222      $     10,313         $   2,219       $  47,764

Comprehensive income:
   Net loss                                       -               -                 -           (23,539)        (23,539)

   Change in net unrealized gain on
     investments available-for-sale               -               -            49,991                 -          49,991
                                        --------------- -------------- -------------------- --------------- ---------------
Total comprehensive income                                                     49,991           (23,539)         26,452

Contributed capital                               -          46,914                 -                 -          46,914
                                        --------------- -------------- -------------------- --------------- ---------------

Balance at December 31, 1996                     10          82,136            60,304           (21,320)        121,130

Comprehensive income:
   Net loss                                       -               -                 -              (382)           (382)

   Change in net unrealized gain on                                                                          
     investments available-for-sale               -               -             4,403                 -           4,403
                                        --------------- -------------- -------------------- --------------- ---------------
Total comprehensive income                                                      4,403              (382)          4,021

Contributed capital                               -          43,816                 -                 -          43,816
                                        --------------- -------------- -------------------- --------------- ---------------


Balance at December 31, 1997                     10         125,952            64,707           (21,702)        168,967

Comprehensive income:
   Net income                                     -               -                 -             1,272           1,272

   Change in net unrealized gain on
     investments available-for-sale               -               -           (31,132)                -         (31,132)
                                        --------------- -------------- -------------------- --------------- ---------------
Total comprehensive income                        -               -           (31,132)            1,272         (29,860)

Contributed capital                               -          64,204                 -                 -          64,204
                                        --------------- -------------- -------------------- --------------- ---------------

Balance at December 31, 1998            $        10      $  190,156     $      33,575        $  (20,430)     $  203,311
                                        =============== ============== ==================== =============== ===============
</TABLE>



See accompanying notes to financial statements.
<PAGE>

MERIT SECURITIES CORPORATION
Statements of Cash Flows
For the years ended December 31, 1998, 1997 and 1996
(amounts in thousands)

<TABLE>
<CAPTION>


                                                                       1998              1997             1996
                                                                -----------------------------------------------------
<S>                                                                     <C>               <C>              <C> 

  Operating activities:
    Net income (loss)                                             $       1,272    $        (382)    $     (23,539)
      Adjustments to reconcile net income (loss) to net cash
        provided by operating activities:
          Gain on sale of securities                                     (7,500)               -                 -
          Provision for losses                                            6,236            2,800             2,300
          Provision for loss on Dynex's sale of affiliates                    -                -            29,434
          Amortization, net                                              35,589           20,440             8,407
          Net change in prepaid shelf registration fees                     (72)             515               (97)
          Other                                                            (515)             368             1,125
                                                                -----------------------------------------------------
             Net cash provided by operating activities                   35,010           23,741            17,630
                                                                -----------------------------------------------------

  Investing activities:
    Collateral for collateralized bonds:
      Purchase of loans subsequently securitized                     (1,696,198)      (2,300,444)       (2,135,796)
      Principal payments on collateral                                2,074,578          916,580           433,484
      Proceeds from sale of collateral for collateralized bonds          43,391                -                 -
      Net decrease (increase) in accrued interest receivable
        and   funds held by trustee                                       3,511           (7,981)          (11,414)
                                                                -----------------------------------------------------
        Net cash provided by (used for) investing activities            425,282       (1,391,845)       (1,713,726)
                                                                -----------------------------------------------------

  Financing activities:
    Collateralized bonds:
      Proceeds from issuance of collateralized bonds                  1,589,198        2,243,324         2,071,285
      Principal payments on collateralized bonds                     (2,063,058)        (919,370)         (437,509)
      (Decrease) increase in accrued interest payable                    (1,236)           1,758             3,381
    (Decrease) increase in due to affiliates                            (49,400)          (1,424)           12,025
    Proceeds from capital contributions                                  64,204           43,816            46,914
                                                                -----------------------------------------------------
        Net cash (used for) provided by financing activities           (460,292)       1,368,104         1,696,096
                                                                -----------------------------------------------------

  Net change in cash                                                          -                -                 -
  Cash at beginning of year                                                  10               10                10
                                                                -----------------------------------------------------

  Cash at end of year                                              $         10     $         10      $         10
                                                                =====================================================

  Supplemental disclosure of cash flow information:
    Cash paid for interest                                         $    245,860     $    172,853      $    107,819
                                                                =====================================================

  Supplemental disclosure of non-cash activities:
     Purchase of interest rate agreements from affiliate           $          -     $          -      $     11,452
                                                                =====================================================

</TABLE>



See accompanying notes to financial statements.


<PAGE>

MERIT SECURITIES CORPORATION
Notes to Financial Statements
For the years ended December 31, 1998, 1997 and 1996
(amounts in thousands)

NOTE 1 - THE COMPANY

     Merit   Securities   Corporation   (the   "Company")  is  a   wholly-owned,
limited-purpose finance subsidiary of Issuer Holding Corporation,  Inc. ("IHC").
The Company was organized to facilitate the  securitization of loans through the
issuance and sale of  collateralized  bonds.  Prior to  September  4, 1996,  the
Company was a wholly-owned  subsidiary of Dynex Capital,  Inc. ("Dynex"),  a New
York Stock Exchange listed financial services company (symbol: DX). On September
4, 1996,  IHC acquired all of the  outstanding  stock of the Company and certain
other affiliates of Dynex. IHC is a wholly-owned subsidiary of Dynex.


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Federal Income Taxes 
Dynex and its  wholly-owned  subsidiaries,  including  the  Company,  (together,
"Dynex  Capital")  have  elected to be taxed as a real estate  investment  trust
("REIT") under the Internal Revenue Code. As a result,  Dynex Capital  generally
will not be subject to federal  income  taxation at the  corporate  level to the
extent  that it  distributes  at least 95 percent of its  taxable  income to its
shareholders  and complies  with certain  other  requirements.  Accordingly,  no
provision  has been made for income  taxes for the  Company in the  accompanying
financial  statements,  as  Dynex  Capital  believes  it has met the  prescribed
distribution requirements.

Collateral for  Collateralized  Bonds
Collateral for collateralized  bonds consists of debt securities which have been
pledged  to secure  collateralized  bonds.  These  debt  securities  are  backed
primarily by  adjustable-rate  and  fixed-rate  mortgage  loans secured by first
liens on single family residential properties,  manufactured housing installment
loans secured by either a UCC filing or a motor vehicle title,  and property tax
receivables.

Pursuant to the requirements of Statement of Financial  Accounting Standards No.
115,  Accounting  for Certain  Investments  in Debt and Equity  Securities,  the
Company  has  classified  all of its  collateral  for  collateralized  bonds  as
available-for-sale. As such, the collateral for collateralized bonds at December
31, 1998 and 1997 is reported at fair value,  with  unrealized  gains and losses
excluded from earnings and reported as accumulated other comprehensive income.

Deferred  Issuance Costs
Costs  incurred in  connection  with the  issuance of  collateralized  bonds are
deferred and amortized  over the  estimated  lives of the  collateralized  bonds
using a method that  approximates  the effective  yield method.  These costs are
included in the carrying value of the collateralized bonds.

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

Derivative  Financial  Instruments 
The Company  enters into  interest  rate swap  agreements  and interest rate cap
agreements  ("Interest Rate Agreements") to manage its sensitivity to changes in
interest  rates.  These Interest Rate  Agreements are intended to provide income
and cash flow to offset  potential  reduced  net  interest  income and cash flow
under  certain  interest rate  environments.  The Company has  designated  these
instruments as hedge positions.

The Company  evaluates the  effectiveness  of these hedges against the financial
instrument being hedged under various interest rate scenarios.  The revenues and
costs  associated with interest rate swap agreements are recorded as adjustments
to interest expense on the collateralized  bonds being hedged. For interest rate
cap agreements,  the amortization of the cost of the agreements is recorded as a
reduction in the net interest margin on the collateral for collateralized bonds.
The  unamortized  cost is included in the carrying  amount of the collateral for
collateralized  bonds. These Interest Rate Agreements are carried at fair value,
with  unrealized  gains and losses reported as accumulated  other  comprehensive
income.

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

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

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

Fair Value.  The  Company  uses  estimates  in  establishing  fair value for its
collateral  for  collateralized  bonds.  Fair value  estimates are determined by
calculating  the present  value of the projected  cash flows of the  instruments
using appropriate discount rates and credit loss assumptions. The discount rates
used are based on management's estimates of market rates, and the cash flows are
projected  utilizing  the  current  interest  rate  environment  and  forecasted
prepayment  rates.  Since  the  fair  value  of  the  Company's  collateral  for
collateralized  bonds is based on estimates,  actual gains and losses recognized
may differ from those estimates recorded in the financial  statements.  The fair
value of all on- and off- balance sheet  financial  instruments  is presented in
Notes 3 and 6.

Allowance  for losses.  As discussed in Note 4, the Company has retained  credit
risk on certain collateral for collateralized bonds. The Company has established
an  allowance  for  losses  for the  estimated  credit  risk  retained  based on
management's  judgment.  The  allowance  for losses is  evaluated  and  adjusted
periodically by management  based on the actual and projected  timing and amount
of the potential credit losses, as well as industry loss experience.  Provisions
made to increase the allowance  related to the credit risk retained is presented
as provision for losses in the accompanying financial statements.  The Company's
actual  credit  losses may differ from those  estimates  used to  establish  the
allowance.

Prepaid Shelf Registration Fees
Fees  incurred  in   connection   with  filing  a  shelf  for  the  issuance  of
collateralized  bonds are  deferred  and  recognized  with  each  securitization
prorata to the size of the issuance.

Recent Accounting Pronouncements
In January  1998,  the Company  adopted the  Statement of  Financial  Accounting
Standard No.130,  "Reporting  Comprehensive Income" ("FAS No. 130"). FAS No. 130
requires companies to classify items of other  comprehensive  income separately,
either in a separate  statement of  comprehensive  income,  in the  statement of
shareholders' equity, or in the statement of operations.

Basis of Presentation
Certain  amounts  for 1997 and 1996 have been  reclassified  to  conform  to the
presentation for 1998.


NOTE 3 - COLLATERAL FOR COLLATERALIZED BONDS

The following table summarizes the Company's amortized cost basis and fair value
of collateral  for  collateralized  bonds  classified as  available-for-sale  at
December 31, 1998 and 1997,  and the related  average  effective  interest rates
(calculated  for the month  ended  December  31,  1998 and 1997,  and  excluding
unrealized gains and losses):

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------------
                                                         1998                               1997
                                                               Effective                          Effective
                                              Fair Value     Interest Rate       Fair Value     Interest Rate
- --------------------------------------------------------------------------------------------------------------
<S>                                               <C>             <C>                <C>             <C> 

Collateral for collateralized bonds:
  Amortized cost                           $   3,333,362          7.3%         $  3,795,393          7.2%
  Allowance for losses                           (16,593)                           (24,811)
                                           -----------------                  -----------------
     Amortized cost, net                       3,316,769                          3,770,582
  Gross unrealized gains                          47,244                             77,973
  Gross unrealized losses                        (13,669)                           (13,266)
- --------------------------------------------------------------------------------------------------------------
                                           $   3,350,344                       $  3,835,289
- --------------------------------------------------------------------------------------------------------------
</TABLE>

Collateral for collateralized bonds consists of debt securities backed primarily
by  adjustable-rate  and  fixed-rate  mortgage  loans  secured by first liens on
single  family  residential  housing,  manufactured  housing  installment  loans
secured  by  either a UCC  filing or a motor  vehicle  title  and  property  tax
receivables.  All  collateral  for  collateralized  bonds is  pledged  to secure
repayment of the related  collateralized bonds. All principal and interest (less
servicing-related  fees) on the  collateral  is  remitted  to a  trustee  and is
available for payment on the  collateralized  bonds.  The Company's  exposure to
loss on collateral for  collateralized  bonds is generally limited to the amount
of collateral pledged in excess of the related  collateralized  bonds issued, as
the collateralized  bonds issued are non-recourse to the Company. The collateral
for  collateralized  bonds can be sold by the  Company,  but only subject to the
lien of the collateralized bond indenture.

The components of collateral for  collateralized  bonds at December 31, 1998 and
1997 are as follows:
<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------
                                                           1998              1997
- --------------------------------------------------------------------------------------
<S>                                                         <C>               <C>

Collateral, net of allowance                            $  3,251,003     $  3,681,789
Accrued interest receivable                                   21,723           25,235
Unamortized premiums and discounts, net                       44,043           63,558
Unrealized gain, net                                          33,575           64,707
- --------------------------------------------------------------------------------------
                                                        $  3,350,344     $  3,835,289
- --------------------------------------------------------------------------------------
</TABLE>

During 1998, the Company  securitized  $1.7 billion of  collateral,  through the
issuance  of one series of  collateralized  bonds.  The  collateral  securitized
primarily included  single-family mortgage loans and manufactured housing loans.
The  securitization  was  accounted  for as part  financing and part sale of the
underlying  collateral  pursuant to Statement of  Accounting  Standards No. 125,
"Accounting for Transfers and Servicing of Financial Assets and  Extinguishments
of Liabilities"  ("FAS No. 125"). Under FAS No. 125, if an entity retains a call
provision on the bonds in excess of a "clean-up" call, usually defined as 10% of
the  initial  principal  amount  of the  bond,  the  entity  is  precluded  from
accounting  for the  securitization  of the  collateral  and the issuance of the
bonds as a sale.  The call  provision is considered  individually  for each bond
issued. On all but one class of bonds issued in this securitization, the Company
retained call rights that are  substantially  in excess of a clean-up  call. For
the one class of bonds with an original  principal amount totaling $55,007,  the
Company  retained only a clean-up call  provision of 10%. The Company  therefore
treated the issuance of this class as a sale and  recognized a gain of $7,500 in
connection  with the sale of that class of bonds.  The issuance of the remaining
classes of bonds was considered a financing transaction.

The  fair  value  for the  Company's  residual  interest  in the  securitization
discussed in the previous  paragraph is determined by discounting  estimated net
future cash flows,  using discount rates that  approximate  current market rates
and using current  expected  prepayment  rates.  Estimated net future cash flows
include  assumptions  related to expected credit losses. As of December 31, 1998
the Company used a discount rate of 16% and an average constant  prepayment rate
of 35%.


NOTE 4 - ALLOWANCE FOR LOSSES ON COLLATERAL FOR COLLATERALIZED BONDS

The  following  table  summarizes  the activity for the  allowance for losses on
collateral for collateralized  bonds for the years ended December 31, 1998, 1997
and 1996:

<TABLE>
<CAPTION>
   

- --------------------------------------------------------------------------------------------------------
                                                             1998              1997             1996
- --------------------------------------------------------------------------------------------------------
<S>                                                           <C>               <C>              <C>

Beginning balance                                         $   24,811        $   31,732    $       1,800
Provision for losses                                           6,236             2,800            2,300
Provision for loss on Dynex's sale of affiliates                   -                 -           29,434   
Losses charged-off, net of recoveries                        (14,454)           (9,721)          (1,802)
- --------------------------------------------------------------------------------------------------------
                                                          $   16,593        $   24,811    $      31,732
- --------------------------------------------------------------------------------------------------------
    
</TABLE>

The Company has limited  exposure to credit risk  retained on loans which it has
securitized  through the issuance of  collateralized  bonds.  The aggregate loss
exposure  is  generally  limited  to the amount of  collateral  in excess of the
related  investment-grade  collateralized  bonds issued (commonly referred to as
"overcollateralization"), excluding price premiums and discounts and hedge gains
and  losses.  The  allowance  for  losses on the  overcollateralization  totaled
$16,593 and $24,811 at December 31, 1998 and 1997 respectively,  and is included
in collateral for collateralized bonds in the accompanying  consolidated balance
sheets. Overcollateralization at December 31, 1998 and 1997 totaled $144,359 and
$112,875, respectively.

On May 13,  1996,  Dynex  completed  the sale of  various  Dynex  affiliates  to
Dominion  Mortgage  Services,  Inc.  (Dominion),  a  wholly-owned  subsidiary of
Dominion  Resources,  Inc. Included in the affiliates sold was Meritech Mortgage
Services,  Inc.  (Meritech),  the  servicer  for a  significant  portion  of the
Company's  collateral for  collateralized  bonds.  As a result of this sale, the
Company  recorded a $29.4 million  provision for probable losses for those loans
pledged as collateral for collateralized  bonds which were serviced by Meritech,
and where the Company has retained the credit risk.  As part of the terms of the
sale,  Dominion has provided for reimbursement of losses incurred by the Company
pursuant to various loss  reimbursement  guaranty  agreements  for actual losses
incurred on loans pledged as collateral for collateralized bonds and serviced by
Meritech  which  exceed the above  reserve  recorded  by the  Company,  up to an
additional $30 million. Such guaranty agreements apply only to loans serviced by
Meritech and is specific to each collateralized bond issued by the Company.


NOTE 5 - COLLATERALIZED BONDS

The components of  collateralized  bonds along with certain other information at
December 31, 1998 and 1997 are summarized below:

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------
                                             1998                               1997
                                    Bonds           Range of           Bonds          Range of
                                 Outstanding     Interest Rates     Outstanding     Interest Rates
- --------------------------------------------------------------------------------------------------
<S>                                  <C>               <C>              <C>              <C> 

Variable-rate classes           $  2,568,506       5.3%-6.8%       $  3,192,049       5.9%-7.7%
Fixed-rate classes                   555,842       6.2%-15.0%           401,893       6.2%-15.0%
Accrued interest payable               5,202                              6,438
Deferred bond issuance costs          (2,081)                            (2,918)
Unamortized premium                   25,591                             25,415
- ---------------------------------------------------------------------------------------------------
                                $  3,153,060                       $  3,622,877
- ---------------------------------------------------------------------------------------------------

Range of stated maturities         2016-2032                          2016-2031

Number of series                           8                                  7
- ---------------------------------------------------------------------------------------------------
</TABLE>

Each series of  collateralized  bonds may  consist of various  classes of bonds,
either at fixed or variable  rates of interest.  Payments  received on the loans
pledged as  collateral  for  collateralized  bonds and any  reinvestment  income
thereon are used to make payments on the collateralized  bonds (see Note 3). The
obligations  under  the  collateralized   bonds  are  payable  solely  from  the
collateral  for  collateralized  bonds  and are  otherwise  non-recourse  to the
Company.  The  maturity  of each  class  is  directly  affected  by the  rate of
principal  prepayments on the related mortgage  collateral.  Each series is also
subject to redemption according to specific terms of the respective  indentures.
As a result,  the actual maturity of any class of a collateralized  bonds series
is likely to occur earlier than its stated  maturity.  Collateralized  bonds are
carried at their outstanding  principal balance, net of unamortized premiums and
discounts.

The variable rate classes are based on one-month London  InterBank  Offered Rate
("LIBOR").  The average  effective rate of interest  expense for  collateralized
bonds was 6.8%,  7.2%, and 7.3% for the years ended December 31, 1998,  1997 and
1996, respectively.

During  1998,   the  Company   redeemed   five  series  of   previously   issued
collateralized bonds, which resulted in $571 of additional costs related to such
redemptions.  The  Company  simultaneously  sold  these  bonds to an  affiliated
company,  MSC I LP,  but  retained  the right to call the  bonds in March  1999,
therefore the Company recorded the transaction as a financing transaction.


NOTE 6 - ADDITIONAL INFORMATION ABOUT FINANCIAL INSTRUMENTS

The following  table  presents the carrying  values and estimated fair values of
the Company's  recorded  financial  instruments,  as well as  information  about
certain specific off-balance sheet financial instruments as of December 31, 1998
and 1997:
<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------------------------------------------
                                                       1998                                        1997
                                       Notional      Amortized                     Notional      Amortized
                                        Amount        Amount       Fair Value       Amount        Amount       Fair Value
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>           <C>           <C>             <C>           <C>           <C>

Recorded financial instruments:

Assets:
  Collateral for collaterized       
    bonds                             $         -    $3,311,548     $3,349,975     $        -    $3,761,518     $3,834,465
  Interest rate cap agreements            351,000         5,222            369        351,000         9,064            824
  Cash                                          -            10             10              -            10             10
Liabilities:
  Collateralized bonds                          -     3,153,060      3,107,262              -     3,622,877      3,605,158

Off-balance sheet financial
  instruments:

Interest rate swap agreements:
  Collateralized bonds                    123,883             -         (1,282)       333,644             -           (870)
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

The estimated fair values of financial  instruments  have been determined  using
available market information and appropriate valuation methodologies. However, a
degree of judgment is  necessary  in  evaluating  market data and forming  these
estimates.

Recorded   Financial   Instruments.   The  fair  value  of  the  collateral  for
collateralized  bonds is based on the present value of the projected  cash flows
using appropriate  discount rates, credit loss and prepayment  assumptions.  The
fair value of the interest rate cap and swap  agreements  was  determined  using
market quotes and the fair value of the collateralized bonds was estimated to be
the carrying value as they reprice frequently.

During 1996, the Company purchased  LIBOR-based  interest rate cap agreements to
limit  its  exposure  to the  lifetime  interest  rate  caps on  certain  of its
collateral for collateralized  bonds.  Under these agreements,  the Company will
receive  additional  cash flow  should  the  related  index  increase  above the
contracted  rates.  Contract  rates on these cap  agreements  range from 8.0% to
9.5%, with expiration dates ranging from 1999 to 2003.

Off-Balance  Sheet  Financial  Instruments.  The Company may enter into  various
interest  rate swap  agreements  to limit its  exposure to changes in  financing
rates  of  certain  collateralized  bonds.  The  Company  entered  into a 7-year
amortizing  interest rate swap  agreement  with  remaining  notional of $123,883
related  to   prime-based   loans   financed  with   LIBOR-based   variable-rate
collateralized  bonds.  Under the terms of the agreement,  the Company  receives
one-month  LIBOR plus 2.65% and pays one-month  average prime in effect 3 months
prior.


NOTE 7 - DUE FROM AFFILIATES

At December 31, 1998 , amounts due from  affiliates  consisted of amounts loaned
to Dynex net of amounts borrowed from IHC under demand promissory notes. Amounts
due to IHC  totaled  $43,107  and  amounts  due from  Dynex  totaled  $48,718 at
December 31, 1998, respectively.  At December 31, 1997 amounts due to affiliates
consisted of amounts borrowed from IHC and Dynex under demand  promissory notes.
At December 31, 1997,  amounts due to IHC and Dynex  totaled  $40,457 and $3,332
respectively.  The  Company had net  interest  expense  related to these  demand
promissory  notes of  $2,014,  $2,745  and $1,736  during  1998,  1997 and 1996,
respectively.


NOTE 8 - CONTRIBUTED CAPITAL

Contributed   capital  represents  IHC's  net  contribution  of  collateral  for
collateralized  bonds in  excess of the  related  collateralized  bonds  issued.
During  1998 and  1997,  capital  contributions  totaled  $64,204  and  $43,816,
respectively.


NOTE 9 - OTHER MATTERS

At December 31, 1998 and 1997,  the Company had remaining  $0.3 billion and $0.9
billion  respectively,  for issuance under shelf  registration  statements filed
with the Securities and Exchange Commission.  In April 1998, the Company filed a
shelf registration  statement for an additional $1.0 billion in securities which
was  effective  April 29, 1998.  The Company also filed for an  additional  $1.0
billion shelf, which was not effective as of December 31, 1998.




<PAGE>

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

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

The reports of KPMG on the Company's  consolidated financial statements for each
of the two years  ended  December  31,  1997 and 1996 did not contain an adverse
opinion or a  disclaimer  of opinion  and were not  qualified  or modified as to
uncertainty, audit scope or accounting principles.

In connection with the audits of the Company's consolidated financial statements
for the two years ended  December 31, 1997 and 1996,  and through July 21, 1998,
there have been no  disagreements  between the Company and KPMG on any matter of
accounting principles or practices,  financial statement disclosure, or auditing
scope and procedures  which, if not resolved to the  satisfaction of KPMG, would
have  caused them to make  reference  thereto in their  report on the  financial
statements for such years.

During the two years  ended  December  31, 1997 and 1996,  and through  July 21,
1998,  the  Company  had  not  consulted  with  D&T  regarding  either  (i)  the
application  of  accounting  principles  to  a  specified  transaction,   either
completed  or proposed;  or the type of audit  opinion that might be rendered on
the Company's financial statements,  and either a written report was provided to
the Company or oral advice was  provided  that D&T  concluded  was an  important
factor  considered  by the Company in reaching a decision as to the  accounting,
auditing or financial  reporting  issue;  or (ii) any matter that was either the
subject of a  disagreement,  as that term is defined in Item 304 (a) (1) (iv) of
Regulation S-K and the related  instructions to Item 304 of Regulation S-K, or a
reportable  event, as that term is defined in Item 304 (a) (1) (v) of Regulation
S-K.



                                    PART III

Item 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Information in response to this Item is omitted pursuant to General  Instruction
I.

Item 11.   EXECUTIVE COMPENSATION

Information in response to this Item is omitted pursuant to General  Instruction
I.

Item 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Information in response to this Item is omitted pursuant to General  Instruction
I.

Item 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Information in response to this Item is omitted pursuant to General  Instruction
I.

                                     PART IV

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


(a)      Exhibits

3.1      Articles of  Incorporation  of the Registrant  (Incorporated  
         herein by reference to the Exhibits to Registrant's
         Registration Statement No. 33-83524 on Form S-3 filed August 31, 1994).

3.2      Bylaws  of the  Registrant  (Incorporated  herein by  reference  to 
         the  Exhibits  to  Registrant's  Registration Statement No. 33-83524 
         on Form S-3 filed August 31, 1994).

3.3      Amended and Restated Articles of Incorporation of the Registrant, 
         effective April 19, 1995 (Incorporated  herein by reference to Exhibit
         to the Registrant's Current Report on Form 8-K, filed April 21, 1995).

4.1      Indenture between  Registrant and Trustee,  dated as of August 1, 1994
         (Incorporated  herein by reference to the Exhibits to Registrant's 
         Registration Statement No. 33-83524 on Form S-3 filed August 31, 1994).

4.2      Form of Supplement  Indenture between  Registrant and Trustee  
         (Incorporated  herein by reference to the Exhibits to Registrant's 
         Registration Statement No. 33-83524 on Form S-3 filed August 31, 1994).

4.3      Copy of the  Indenture,  dated as of November 1, 1994,  by and between
         the  Registrant  and Texas  Commerce  Bank National  Association,  as 
         Trustee  (Incorporated  herein by  reference  to Exhibit to the 
         Registrant's  Current Report on Form 8-K, filed December 19, 1994).

4.4      Copy of the Series 1  Indenture  Supplement,  dated as of November 1,
         1994,  by and  between the  Registrant  and Texas Commerce Bank
         National Association,  as Trustee (including schedules and exhibits)
         (Incorporated herein by reference to Exhibit to the Registrant's 
         Current Report on Form 8-K, filed December 19, 1994).

4.5      Copy of the Series 2  Indenture  Supplement,  dated as of February 1, 
         1995,  by and  between the  Registrant  and Texas Commerce Bank
         National Association,  as Trustee (including schedules and exhibits)  
         (Incorporated herein by reference to Exhibit to the Registrant's 
         Current Report on Form 8-K, filed March 8, 1995).

4.6      Copy of the Series 3 Indenture  Supplement, dated as of March 1, 1995,
         by and between the  Registrant  and Texas Commerce Bank National  
         Association, as Trustee (including  schedules and exhibits)
         (Incorporated herein by reference to Exhibit to the Registrant's 
          Current Report on Form 8-K, filed April 21, 1995).

4.7      Copy of the Series 4 Indenture Supplement, dated as of June 1, 1995, 
         by and between the  Registrant  and Texas  Commerce Bank National  
         Association,  as Trustee (including  schedules and exhibits)  
         (Incorporated herein by reference to Exhibit to the Registrant's
         Current Report on Form 8-K, filed July 10, 1995).

4.8      Copy of the Series 5 Indenture  Supplement,  dated as of October 1, 
         1995, to  Indenture,  dated as of November 1, 1994, by and between the
         Registrant and Texas Commerce Bank National Association, as Trustee 
         (related  exhibits available  upon  request to the  Trustee). 
         (Incorporated  herein by  reference  to  Exhibit to the  Registrant's
         Current Report on Form 8-K, filed November 15, 1995).

4.9      Copy of the Series 6 Indenture Supplement, dated as of March 1, 1996, 
         by and between the  Registrant  and Texas Commerce Bank National  
         Association,  as Trustee  (including  schedules  and  exhibits)  
         (Incorporated  herein by reference to Exhibit to the Registrant's 
         Current Report on Form 8-K, filed March 21, 1996).

4.10     Copy of the Series 7 Indenture Supplement, dated as of May 1, 1996, 
         by and between  the  Registrant  and Texas Commerce Bank National 
         Association,  as Trustee  (related  schedules and exhibits available 
         upon request of the Trustee). (Incorporated herein by reference to 
         Exhibit to  Registrant's  Current Report on Form 8-K, filed June
         19, 1996).

4.11     Copy of the Series 8 Indenture  Supplement,  dated as of September 1,
         1996,  by and between the Registrant and Texas Commerce Bank National
         Association,  as Trustee (related  schedules and exhibits available 
         upon request of the Trustee).  (Incorporated  herein by reference to 
         Exhibit of  Registrant's  Current  Report on Form 8-K, filed
         October 9, 1996).

4.12     Copy of the Series 9 Indenture  Supplement,  dated as of June 1, 1997,
         by and between the  Registrant  and Texas Commerce Bank National  
         Association,  as Trustee  (related  schedules and exhibits  available 
         upon request of the Trustee).  (Incorporated  herein by reference to 
         Exhibit of  Registrant's  Current Report on Form 8-K, filed July
         11, 1997).

4.13     Copy of the Series 10 Indenture  Supplement,  dated as of December 1, 
         1997,  by and between the  Registrant  and Texas Commerce Bank National
         Association,  as Trustee (related  schedules and exhibits available
         upon request of the Trustee).  (Incorporated  herein by reference to 
         Exhibit of  Registrant's  Current  Report on Form 8-K, filed
         January 6, 1998).

4.14     Copy of the Series 11 Indenture Supplement, dated as of March 1, 1998,
         by and between the Registrant and Texas Commerce Bank National
         Association,  as Trustee  (related  schedules and exhibits  available 
         upon request of the Trustee).  (Incorporated  herein by reference to 
         Exhibit of  Registrant's  Current Report on Form 8-K, filed June
         12, 1998).

99.1     Standard  Provisions to Servicing  Agreement  (Incorporated  herein by
         reference to the Exhibits to  Registrant's Registration Statement No.
         33-83524 on Form S-3 filed August 31, 1994).

99.2     Form of Servicing  Agreement  (Incorporated  herein by reference to the
         Exhibits to  Registrant's  Registration Statement No. 33-83524 on Form 
         S-3 filed August 31, 1994).

99.3     Standard Terms to Master Servicing Agreement (Incorporated  herein by 
         reference to the Exhibits to Registrant's Registration Statement No.  
         33-83524 on Form S-3 filed August 31, 1994).

99.4     Form  of  Master  Servicing  Agreement  (Incorporated  herein  by  
         reference  to  the  Exhibits  to  Registrant's Registration Statement 
         No.  33-83524 on Form S-3 filed August 31, 1994).

99.5     Form of  Prospectus  Supplement  of Bonds  secured by  adjustable-rate
         mortgage  loans  (Incorporated  herein by reference to Exhibits to 
         Registrant's Pre-Effective Amendment No. 4 to Registration Statement 
         No. 33-83524 on Form S-3 filed December 5, 1994).

99.6     Form of Financial Guaranty Assurance Policy (Incorporated herein by 
         reference to the Exhibits to Registrant's Registration Statement No. 
         33-83524 on Form S-3 filed August 31, 1994).

99.7     Form of GEMICO Mortgage Pool Insurance Policy  (Incorporated  herein 
         by reference to the Exhibits to Registrant's Registration Statement 
         No. 33-83524 on Form S-3 filed August 31, 1994).

99.8     Form of PMI Mortgage  Insurance Co. Pool Insurance  Policy  
         (Incorporated  herein by reference to the Exhibits to
         Registrant's Registration Statement No. 33-83524 on Form S-3
         filed August 31, 1994).

99.9     Form of Prospectus Supplement of Bonds secured by fixed-rate mortgage
         loans (Incorporated  herein by reference to Exhibits to  Registrant's
         Pre-Effective  Amendment No. 4 to  Registration  Statement No. 33-83524
         on Form S-3 filed December 5, 1994).

99.10    Copy of  Financial  Guaranty  Insurance  Policy  No.  50331-N  issued  
         by Financial  Security  Assurance Inc., dated December 7, 1994, with 
         respect to the Series 1 Bonds (Incorporated  herein by reference to 
         the Exhibit to Registrant's 1994 Form 10-K, dated and filed March 31,
         1995).

99.11    Copy of Financial Guaranty  Insurance Policy No. 95010074 issued by 
         Financial  Guaranty Insurance Company,  dated February  23,  1995,  
         with  respect to the Series 2 Bonds  (Incorporated  herein by reference
         to Exhibit to the Registrant's Current Report on Form 8-K, filed 
         March 8, 1995).

99.12    Copy of the Saxon Mortgage Funding Corporation Servicing Guide for 
         Credit  Sensitive  Loans,  February 1, 1995 Edition (Incorporated  
         herein by reference to Exhibit to the Registrant's Current Report on 
         Form 8-K,  filed March 8, 1995).

99.13    Copy of Financial  Guaranty  Insurance  Policy No. 50364-N issued by 
         Financial  Guaranty  Assurance  Inc.,  dated April 7,  1995,  with  
         respect  to the  Series 3 Bonds  (Incorporated  herein  by  reference
         to Exhibit  to the Registrant's Current Report on Form 8-K, filed 
         April 21, 1995).

99.14    Copy of Financial  Guaranty  Insurance Policy No. 50382-N issued by 
         Financial Guaranty Assurance Inc., dated June 29, 1995, with respect 
         to the Series 4 Bonds  (Incorporated  herein by reference to Exhibit 
         to the  Registrant's Current Report on Form 8-K, filed July 10, 1995).

99.15    Copy of the  Standard  Terms to  Master  Servicing Agreement, June 1,
         1995  Edition  (Incorporated  herein  by reference to Exhibit to the 
         Registrant's Current Report on Form 8-K, filed July 10, 1995).

99.16    Copy of Financial Guaranty Insurance Policy No. 19804 issued by MBIA 
         Insurance  Corporation  (Incorporated herein by reference to Exhibit
         to the Registrant's Current Report on Form 8-K, filed November 15, 
         1995).

99.17    Copy of Financial Guaranty Insurance Policy No. 20596 issued by MBIA 
         Insurance  Corporation  (Incorporated herein by reference to Exhibit
         to the Registrant's Current Report on Form 8-K, filed March 21, 1996).

99.18    Copy of Financial Guaranty Insurance Policy No. 21296 issued by MBIA 
         Insurance Corporation (Incorporated herein by reference to Exhibit to 
         the Registrant's Current Report on Form 8-K, filed June 19, 1996).


(b)      Reports on Form 8-K

         Current Report on Form 8-K as filed with the Commission on February 2, 
         1999,  relating  to the  Registrant's Series 8 Bonds.

         Current Report on Form 8-K as filed with the Commission on February 3,
         1999, relating  to the  Registrant's Series 11 Bonds.


                                                        SIGNATURES



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

                                 MERIT SECURITIES CORPORATION


                                 By   /s/ Lynn K. Geurin           
                                     Lynn K. Geurin
                                     (Principal Executive Officer)



                                 By:  /s/ Stephen J. Benedetti      
                                      Stephen J. Benedetti
                                      (Principal Financial & Accounting Officer)
 


Dated:  March 31, 1999



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


Signature                                            Capacity                                Date
<S>                                                    <C>                                   <C>


/s/ Thomas H. Potts                                  Director                                March 31, 1999
Thomas H. Potts


/s/ J. Thomas O'Brien, Jr.                           Director                                March 31, 1999
J. Thomas O'Brien, Jr.


/s/ William H. West, Jr.                             Director                                March 31, 1999
William H. West, Jr.


/s/ John C. Stevenson, Jr.                           Director                                March 31, 1999
John C. Stevenson, Jr.


</TABLE>

<PAGE>


                                                      EXHIBIT INDEX

 
 
<TABLE>
<CAPTION>
                                                                                        Sequentially
Exhibit                                                                                 Numbered Page

<S>                  <C>                                                                     <C>

23.1              Consent of DELOITTE & TOUCHE LLP                                             I

23.2              Consent of KPMG LLP                                                         II

</TABLE>



                                                                   Exhibit 23.1




                         Consent of Independent Auditors



The Board of Directors
Merit Securities Corporation


We consent to incorporation  by reference in the  registration  statements (Nos.
333-50285 and  333-64385)  of Merit  Securities  Corporation  on Form S-3 of our
report dated March 26, 1999,  appearing in this Annual Report Form 10-K of Merit
Securities Corporation for the year ended December 31, 1998.



DELOITTE & TOUCHE LLP




Richmond, Virginia
March 31, 1999





                                                                  Exhibit 23.2




                         Consent of Independent Auditors



The Board of Directors
Merit Securities Corporation:


     We consent to  incorporation  by reference in  Registration  Statement  No.
333-50285 of Merit Securities  Corporation on Form S-3 of our report dated March
24, 1998 relating to the balance  sheet of Merit  Securities  Corporation  as of
December 31, 1997 and the related statements of operations, shareholder's equity
and cash flows for each of the years in the two year period  ended  December 31,
1997,  which  report  appears  in the  December  31,  1998  Form  10-K of  Merit
Securities Corporation.



KPMG LLP




Richmond, Virginia
March 31, 1999



<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000929426
<NAME>                        Merit Securities Corporation
<MULTIPLIER>                  1000
       
<S>                           <C>
<PERIOD-TYPE>                 12-MOS
<FISCAL-YEAR-END>             DEC-31-1998
<PERIOD-START>                JAN-1-1998
<PERIOD-END>                  DEC-31-1998
<CASH>                        10
<SECURITIES>                  3,350,344
<RECEIVABLES>                 0
<ALLOWANCES>                  0
<INVENTORY>                   0
<CURRENT-ASSETS>              0 <F1>
<PP&E>                        0
<DEPRECIATION>                0
<TOTAL-ASSETS>                3,356,371
<CURRENT-LIABILITIES>         0 <F1>
<BONDS>                       3,153,060
         0
                   0
<COMMON>                      10
<OTHER-SE>                    203,311
<TOTAL-LIABILITY-AND-EQUITY>  3,356,371
<SALES>                       0
<TOTAL-REVENUES>              253,352
<CGS>                         0
<TOTAL-COSTS>                 0
<OTHER-EXPENSES>              3,379
<LOSS-PROVISION>              6,236
<INTEREST-EXPENSE>            247,380
<INCOME-PRETAX>               1,843
<INCOME-TAX>                  0
<INCOME-CONTINUING>           1,843
<DISCONTINUED>                0
<EXTRAORDINARY>               (571)
<CHANGES>                     0
<NET-INCOME>                  1,272
<EPS-PRIMARY>                 0
<EPS-DILUTED>                 0
        



</TABLE>


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