UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

þ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2015

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __________ to ___________

Commission File Number: 001-32171

Bimini Capital Management, Inc.

(Exact name of registrant as specified in its charter)


Maryland		72-1571637
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

3305 Flamingo Drive, Vero Beach, Florida 32963

(Address of principal executive offices) (Zip Code)

(772) 231-1400

(Registrant’s telephone number, including area code)

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ý No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨ Accelerated filer ¨ Non-accelerated filer ¨ Smaller Reporting Company ý

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ¨ No ý

Indicate the number of shares outstanding of each of the Registrant’s classes of common stock, as of the latest practicable date:

Title of each Class	Latest Practicable Date	Shares Outstanding
Class A Common Stock, $0.001 par value	~~August 5,~~November 6, 2015		~~12,355,045~~12,373,294
Class B Common Stock, $0.001 par value	~~August 5,~~November 6, 2015		31,938
Class C Common Stock, $0.001 par value	~~August 5,~~November 6, 2015		31,938

BIMINI CAPITAL MANAGEMENT, INC.

TABLE OF CONTENTS

		Page

PART I. FINANCIAL INFORMATION

ITEM 1. Financial Statements		1
	1
Consolidated Balance Sheets as of ~~June~~September 30, 2015 (unaudited) and December 31, 2014	1
	1
Consolidated Statements of Operations (unaudited) for the ~~six~~nine and three months ended ~~June~~September 30, 2015 and 2014	2
	2
Consolidated Statement of Stockholders’ Equity (unaudited) for the ~~six~~nine months ended ~~June~~September 30, 2015	3
	3
Consolidated Statements of Cash Flows (unaudited) for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014			4
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations				26	28
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk				52	53
ITEM 4. Controls and Procedures				52	53

PART II. OTHER INFORMATION

ITEM 1. Legal Proceedings				53	54
ITEM 1A. Risk Factors				53	55
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds				54	55
ITEM 3. Defaults Upon Senior Securities				54	55
ITEM 4. Mine Safety Disclosures				54	55
ITEM 5. Other Information				54	55
ITEM 6. Exhibits				55	56
SIGNATURES				56	57

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

BIMINI CAPITAL MANAGEMENT, INC.	BIMINI CAPITAL MANAGEMENT, INC.							BIMINI CAPITAL MANAGEMENT, INC.
CONSOLIDATED BALANCE SHEETS	CONSOLIDATED BALANCE SHEETS							CONSOLIDATED BALANCE SHEETS

		(Unaudited)							(Unaudited)
		June 30, 2015			December 31, 2014				September 30, 2015			December 31, 2014
ASSETS:
Mortgage-backed securities, at fair value
Pledged to counterparties		$	105,812,917		$	116,026,180			$	120,856,466		$	116,026,180
Unpledged			1,948,249			1,804,852				2,257,098			1,804,852
Total mortgage-backed securities			107,761,166			117,831,032				123,113,564			117,831,032
Cash and cash equivalents			7,009,072			4,699,059	��			4,079,740			4,699,059
Restricted cash			2,547,550			733,660				446,900			733,660
Orchid Island Capital, Inc. common stock, at fair value			11,004,464			12,810,728				9,080,401			12,810,728
Retained interests in securitizations			2,141,458			1,899,684				1,633,605			1,899,684
Accrued interest receivable			440,267			460,326				488,439			460,326
Property and equipment, net			3,537,405			3,584,603				3,514,996			3,584,603
Deferred tax assets, net			1,428,754			1,900,064				1,276,920			1,900,064
Other assets			2,652,616			2,960,042				2,867,438			2,960,042
Total Assets		$	138,522,752		$	146,879,198			$	146,502,003		$	146,879,198

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES:
Repurchase agreements		$	101,205,930		$	109,963,995			$	113,677,303		$	109,963,995
Junior subordinated notes due to Bimini Capital Trust II			26,804,440			26,804,440				26,804,440			26,804,440
Accrued interest payable			89,111			94,397				68,736			94,397
Other liabilities			4,065,873			814,597				2,211,374			814,597
Total Liabilities			132,165,354			137,677,429				142,761,853			137,677,429

STOCKHOLDERS' EQUITY:
Preferred stock			-			-				-			-
Common stock			12,410			12,388				12,419			12,388
Additional paid-in capital			334,571,864			334,522,850				334,600,801			334,522,850
Accumulated deficit			(328,226,876	)		(325,333,469	)			(330,873,070	)		(325,333,469	)
Stockholders’ equity			6,357,398			9,201,769				3,740,150			9,201,769
Total Liabilities and Stockholders' Equity		$	138,522,752		$	146,879,198			$	146,502,003		$	146,879,198
See Notes to Consolidated Financial Statements	See Notes to Consolidated Financial Statements							See Notes to Consolidated Financial Statements

-1-

BIMINI CAPITAL MANAGEMENT, INC.	BIMINI CAPITAL MANAGEMENT, INC.													BIMINI CAPITAL MANAGEMENT, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS	CONSOLIDATED STATEMENTS OF OPERATIONS													CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)	(Unaudited)													(Unaudited)
For the Six and Three Months Ended June 30, 2015 and 2014
For the Nine and Three Months Ended September 30, 2015 and 2014														For the Nine and Three Months Ended September 30, 2015 and 2014

		Six Months Ended June 30,						Three Months Ended June 30,							Nine Months Ended September 30,						Three Months Ended September 30,
		2015			2014			2015			2014				2015			2014			2015			2014
Interest income		$	2,281,256		$	11,235,494		$	1,074,122		$	7,119,482			$	3,277,241		$	21,270,241		$	995,985		$	10,034,747
Interest expense			(198,334	)		(1,182,616	)		(98,142	)		(728,277	)			(305,726	)		(2,068,056	)		(107,392	)		(885,440	)
Net interest income, before interest on junior subordinated notes			2,082,922			10,052,878			975,980			6,391,205				2,971,515			19,202,185			888,593			9,149,307
Interest expense on junior subordinated notes			(491,461	)		(488,517	)		(247,988	)		(245,334	)			(743,603	)		(736,432	)		(252,142	)		(247,916	)
Net interest income			1,591,461			9,564,361			727,992			6,145,871				2,227,912			18,465,753			636,451			8,901,391
Unrealized (losses) gains on mortgage-backed securities			(197,399	)		11,266,428			(1,026,695	)		9,698,117				(910,896	)		9,626,963			(713,497	)		(1,639,465	)
Realized gains on mortgage-backed securities			-			4,049,477			-			2,980,121
Realized (losses) gains on mortgage-backed securities																(2,108	)		2,057,582			(2,108	)		(1,991,895	)
(Losses) gains on derivative instruments			(1,009,075	)		(7,590,975	)		5,625			(5,873,958	)			(1,999,650	)		(4,185,049	)		(990,575	)		3,405,926
Net portfolio income (loss)			384,987			17,289,291			(293,078	)		12,950,151
Net portfolio (loss) income																(684,742	)		25,965,249			(1,069,729	)		8,675,957

Other income:
Other income (expense):
Gains on retained interests in securitizations			2,538,580			2,446,586			1,052,824			2,252,897				2,739,353			2,643,068			200,773			196,482
Unrealized losses on Orchid Island Capital, Inc. common stock			(1,806,264	)		-			(1,992,780	)		-				(3,730,327	)		-			(1,924,063	)		-
Orchid Island Capital, Inc. dividends			1,060,198			-			530,099			-				1,472,498			-			412,299			-
Management fees			1,868,700			-			1,013,900			-				2,929,200			-			1,060,500			-
Other expense, net			(22,153	)		(20,253	)		(10,174	)		(10,125	)
Total other income			3,639,061			2,426,333			593,869			2,242,772
Other income (expense), net																19,748			(43,261	)		41,901			(23,007	)
Total other income (expense)																3,430,472			2,599,807			(208,590	)		173,475

Expenses:
Compensation and related benefits			1,263,444			1,357,307			594,653			911,134				1,863,819			2,124,080			600,376			766,773
Directors' fees and liability insurance			342,703			543,512			174,937			302,950				514,406			855,787			171,703			312,274
Audit, legal and other professional fees			1,047,451			1,088,791			712,674			688,541				1,281,993			1,653,898			234,542			565,108
Direct REIT operating expenses			36,858			229,316			18,055			114,133				54,825			331,500			17,967			102,184
Settlement of litigation			3,500,000			-			-			-				3,500,000			-			-			-
Other administrative expenses			118,688			391,075			33,735			236,354				168,062			841,911			49,371			450,836
Total expenses			6,309,144			3,610,001			1,534,054			2,253,112				7,383,105			5,807,176			1,073,959			2,197,175

Net (loss) income before income tax provision (benefit)			(2,285,096	)		16,105,623			(1,233,263	)		12,939,811				(4,637,375	)		22,757,880			(2,352,278	)		6,652,257
Income tax provision (benefit)			608,311			(2,131,758	)		271,216			25,601				902,226			(2,055,075	)		293,915			76,683

Net (loss) income			(2,893,407	)		18,237,381			(1,504,479	)		12,914,210				(5,539,601	)		24,812,955			(2,646,193	)		6,575,574
Less: income attributable to noncontrolling interests			-			12,538,193			-			9,584,234				-			18,767,100			-			6,228,907

Net (Loss) Income attributable to Bimini Capital stockholders		$	(2,893,407	)	$	5,699,188		$	(1,504,479	)	$	3,329,976			$	(5,539,601	)	$	6,045,855		$	(2,646,193	)	$	346,667
																								��
Basic and Diluted Net (Loss) Income Per Share of:
CLASS A COMMON STOCK
Basic and Diluted		$	(0.23	)	$	0.47		$	(0.12	)	$	0.27			$	(0.45	)	$	0.50		$	(0.21	)	$	0.03
CLASS B COMMON STOCK
Basic and Diluted		$	(0.23	)	$	0.47		$	(0.12	)	$	0.27			$	(0.45	)	$	0.50		$	(0.21	)	$	0.03
Weighted Average Shares Outstanding:
CLASS A COMMON STOCK
Basic and Diluted			12,339,358			12,071,977			12,346,224			12,294,879				12,344,613			12,153,388			12,354,951			12,313,556
CLASS B COMMON STOCK
Basic and Diluted			31,938			31,938			31,938			31,938				31,938			31,938			31,938			31,938
See Notes to Consolidated Financial Statements	See Notes to Consolidated Financial Statements													See Notes to Consolidated Financial Statements

-2-

BIMINI CAPITAL MANAGEMENT, INC.	BIMINI CAPITAL MANAGEMENT, INC.														BIMINI CAPITAL MANAGEMENT, INC.
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY	CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY														CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
(Unaudited)	(Unaudited)														(Unaudited)
For the Six Months Ended June 30, 2015
For the Nine Months Ended September 30, 2015															For the Nine Months Ended September 30, 2015

	Stockholders' Equity														Stockholders' Equity
		Common		Additional			Accumulated									Common		Additional			Accumulated
		Stock		Paid-in Capital			Deficit				Total					Stock		Paid-in Capital			Deficit				Total
Balances, January 1, 2015		$	12,388		$	334,522,850		$	(325,333,469	)		$	9,201,769			$	12,388		$	334,522,850		$	(325,333,469	)		$	9,201,769
Net loss			-			-			(2,893,407	)			(2,893,407	)			-			-			(5,539,601	)			(5,539,601	)
Issuance of Class A common shares for board compensation			22			39,669			-				39,691				31			63,934			-				63,965
Amortization of equity plan compensation			-			9,345			-				9,345				-			14,017			-				14,017

Balances, June 30, 2015		$	12,410		$	334,571,864		$	(328,226,876	)		$	6,357,398
Balances, September 30, 2015																$	12,419		$	334,600,801		$	(330,873,070	)		$	3,740,150
See Notes to Consolidated Financial Statements	See Notes to Consolidated Financial Statements														See Notes to Consolidated Financial Statements

-3-

BIMINI CAPITAL MANAGEMENT, INC.	BIMINI CAPITAL MANAGEMENT, INC.							BIMINI CAPITAL MANAGEMENT, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS	CONSOLIDATED STATEMENTS OF CASH FLOWS							CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)	(Unaudited)							(Unaudited)
For the Six Months Ended June 30, 2015 and 2014
For the Nine Months Ended September 30, 2015 and 2014								For the Nine Months Ended September 30, 2015 and 2014

		2015			2014				2015			2014
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income		$	(2,893,407	)	$	18,237,381			$	(5,539,601	)	$	24,812,955
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:
Stock based compensation			49,036			221,498				77,982			261,602
Depreciation			47,198			54,629				69,607			78,858
Deferred income tax provision (benefit)			471,310			(2,154,025	)			623,144			(2,077,342	)
Losses (gains) on mortgage-backed securities			197,399			(15,315,905	)			913,004			(11,684,545	)
Gains on retained interests in securitizations			(2,538,580	)		(2,446,586	)			(2,739,353	)		(2,643,068	)
Loss on disposal of property and equipment										-			12,886
Unrealized losses on Orchid Island Capital, Inc. common stock			1,806,264			-				3,730,327			-
Realized and unrealized losses on interest rate swaptions			-			1,285,300				-			1,119,525
Changes in operating assets and liabilities:
Accrued interest receivable			20,059			(2,368,595	)			(28,113	)		(4,200,581	)
Other assets			307,426			(239,673	)			92,604			(253,487	)
Accrued interest payable			(5,286	)		218,451				(25,661	)		305,835
Other liabilities			3,251,276			245,850				1,396,777			763,837
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES			712,695			(2,261,675	)
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES										(1,429,283	)		6,496,475

CASH FLOWS FROM INVESTING ACTIVITIES:
From mortgage-backed securities investments:
Purchases			(986,194	)		(1,003,577,756	)			(26,396,648	)		(1,605,257,665	)
Sales			-			434,601,973				4,316,964			499,227,793
Principal repayments			10,858,661			28,820,992				15,884,148			56,361,141
Payments received on retained interests in securitizations			2,296,806			1,842,410				3,005,432			3,186,805
Increase in restricted cash			(1,813,890	)		(1,435,035	)
Decrease (increase) in restricted cash										286,760			(5,567,535	)
Purchases of property and equipment			-			(34,550	)			-			(36,851	)
Purchase of interest rate swaptions, net of margin cash received			-			(1,219,000	)			-			(1,249,625	)
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES			10,355,383			(541,000,966	)
NET CASH USED IN INVESTING ACTIVITIES										(2,903,344	)		(1,053,335,937	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from repurchase agreements			451,679,644			3,523,211,129				748,150,368			5,851,128,876
Principal repayments on repurchase agreements			(460,437,709	)		(3,022,580,809	)			(744,437,060	)		(4,865,328,741	)
Issuance of common shares of Orchid Island Capital, Inc.			-			75,115,922				-			121,525,917
Cash dividends paid to noncontrolling interests			-			(7,378,350	)			-			(12,953,922	)
Class A common shares sold directly to employees			-			98,000				-			98,000
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES			(8,758,065	)		568,465,892
NET CASH PROVIDED BY FINANCING ACTIVITIES										3,713,308			1,094,470,130

NET INCREASE IN CASH AND CASH EQUIVALENTS			2,310,013			25,203,251
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS										(619,319	)		47,630,668
CASH AND CASH EQUIVALENTS, beginning of the period			4,699,059			11,959,292				4,699,059			11,959,292
CASH AND CASH EQUIVALENTS, end of the period		$	7,009,072		$	37,162,543			$	4,079,740		$	59,589,960

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest		$	695,081		$	1,452,682
Income taxes		$	137,001		$	22,267

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING ACTIVITIES:
Securities acquired settled in later period		$	-		$	6,825,538
See Notes to Consolidated Financial Statements

-4-

BIMINI CAPITAL MANAGEMENT, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the Nine Months Ended September 30, 2015 and 2014

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest		$	1,074,990	$	2,498,653
Income taxes		$	137,001	$	22,267

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING ACTIVITIES:
Securities acquired settled in later period		$	-	$	66,812,482
Securities sold settled in later period	��	$	-	$	249,410,368
See Notes to Consolidated Financial Statements

~~-4-~~-5-

BIMINI CAPITAL MANAGEMENT, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

~~June~~September 30, 2015

NOTE 1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

Organization and Business Description

Bimini Capital Management, Inc., a Maryland corporation (“Bimini Capital”), was formed in September 2003 for the purpose of creating and managing a leveraged investment portfolio consisting of residential mortgage-backed securities (“MBS”). Bimini Capital has elected to be taxed as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Code”). As a REIT, Bimini Capital is generally not subject to federal income tax on its REIT taxable income provided that it distributes to its stockholders at least 90% of its REIT taxable income on an annual basis. In addition, a REIT must meet other provisions of the Code to retain its special tax status. As further described in Note 11, Income Taxes, certain events may have caused, or may cause, the Bimini Capital to no longer qualify as a REIT under the Code. Bimini Capital’s website is located at http://www.biminicapital.com.

On February 20, 2013, Orchid Island Capital, Inc. (“Orchid”) completed the initial public offering (“IPO”) of its common stock. Prior to the completion of its IPO, Orchid was a wholly-owned qualified REIT subsidiary of Bimini Capital. Since Orchid’s IPO and until December 31, 2014, Orchid was consolidated as a variable interest entity (“VIE”). Effective December 31, 2014, Orchid was deconsolidated.

As used in this document, discussions related to REIT qualifying activities include the MBS portfolios of both Bimini Capital and Orchid for 2014, and only the MBS portfolio of Bimini Capital for 2015. Discussions related to the “Company” refer to the consolidated entity, including Bimini Capital, our wholly-owned subsidiaries, and, through December 31, 2014, our VIE. References to “Bimini Capital” and the “parent” refer to Bimini Capital Management, Inc. as a separate entity. Discussions related to Bimini Capital’s taxable REIT subsidiaries or non-REIT eligible assets refer to Bimini Advisors, Inc. and its wholly-owned subsidiary, Bimini Advisors, LLC (together “Bimini Advisors”), and MortCo TRS, LLC and its consolidated subsidiaries (“MortCo”).

Consolidation

The accompanying consolidated financial statements include the accounts of Bimini Capital, Bimini Advisors and MortCo. The accounts of Orchid are included in the consolidated statements of operations for the ~~six~~nine and three months ended ~~June~~September 30, 2014, and in the statement of cash flows for the ~~six~~nine months ended ~~June~~September 30, 2014. All inter-company accounts and transactions have been eliminated from the consolidated financial statements.

Financial Accounting Standards Board (the “FASB”) Accounting Standards Codification (“ASC”) Topic 810, Consolidation, requires the consolidation of a VIE by an enterprise if it is deemed the primary beneficiary of the VIE. Further, ASC 810 requires a qualitative assessment to determine the primary beneficiary of a VIE, an ongoing assessment of whether an enterprise is the primary beneficiary of a VIE, and additional disclosures for entities that have variable interests in VIEs.

From the effective date of Orchid’s IPO and until December 31, 2014, management concluded, pursuant to ASC 810, that Orchid was a VIE. As a result, subsequent to Orchid’s IPO and until December 31, 2014, the Company consolidated Orchid in its financial statements. The results of operations of Orchid were included in the Company’s 2014 consolidated statements of operations and cash flows, however, net income attributable to Bimini Capital stockholders did not include the portion of net income attributable to noncontrolling interests.

~~-5-~~-6-

In December 2014, management re-evaluated the conditions resulting in the consolidation of Orchid and concluded that, due to Bimini’s decreased percentage ownership interest in Orchid, there was no longer a variable interest requiring consolidation. As a result, in accordance with ASC 810, the Company deconsolidated Orchid from the consolidated balance sheet as of December 31, 2014. However, as a VIE which was deconsolidated on December 31, 2014, Orchid’s results of operations were included in the consolidated statements of operations and cash flows through December 31, 2014, and are excluded in subsequent periods.

Assets recognized as a result of consolidating Orchid in prior periods did not represent additional assets that could be used to satisfy claims against Bimini Capital’s assts. Conversely, liabilities recognized as a result of consolidating Orchid did not represent additional claims on Bimini Capital’s assets; rather, they represented claims against the assets of Orchid. Creditors and stockholders of Orchid have no recourse to the assets of Bimini Capital.

As further described in Note 7, Bimini Capital has a common share investment in a trust used in connection with the issuance of Bimini Capital’s junior subordinated notes. Pursuant to ASC 810, Bimini Capital’s common share investment in the trust has not been consolidated in the financial statements of Bimini Capital, and accordingly, this investment has been accounted for on the equity method.

Liquidity

In 2006 and 2007, there were significant losses incurred which were attributable to the former mortgage origination operations of MortCo. These losses significantly reduced Bimini Capital’s equity capital base and the size of its MBS portfolio when compared to pre-2006 levels. This caused the Company’s overhead to be high in relation to its portfolio size. The smaller capital base made it difficult to generate sufficient net interest income to cover expenses.

Beginning in 2007, the Company began a series of actions to respond to the losses and their impact on our capital base. One of these actions was to evaluate and pursue capital raising opportunities for Orchid. Orchid completed its initial public offering of common stock on February 20, 2013. In accordance with the management agreement between Bimini Advisors and Orchid, Bimini Advisors receives fees for managing the MBS portfolio of Orchid, and certain overhead costs are allocated to Orchid on a pro rata basis commencing on July 1, 2014. As a stockholder of Orchid, Bimini Capital ~~will share~~shares in distributions when paid by Orchid to its stockholders. These actions improved the Company’s liquidity outlook.

At ~~June~~September 30, 2015, the Company had cash and cash equivalents of approximately ~~$7.0~~$4.1 million, an MBS portfolio of approximately ~~$107.8~~$123.1 million and an equity capital base of approximately ~~$6.4~~$3.7 million. The Company generated cash flows of approximately ~~$13.2~~$19.1 million from principal and interest payments on its MBS portfolio and approximately ~~$2.3~~$3.0 million from retained interests in securitizations during the ~~six~~nine months ended ~~June~~September 30, 2015. In addition, during the ~~six~~nine months ended ~~June~~September 30, 2015, the Company received approximately ~~$2.3~~$3.6 million in management fees and expense reimbursements as manager of Orchid and approximately ~~$1.1~~$1.5 million in dividends from its investment in Orchid common shares. However, if cash resources are, at any time, insufficient to satisfy the Company’s liquidity requirements, such as when cash flows from operations are materially negative, the Company may be required to pledge additional assets to meet margin calls, liquidate assets, sell additional debt or equity securities or pursue other financing alternatives.

In May 2015, Bimini Capital agreed to settle a legal action as more fully described in Note 10. In connection with the settlement and in accordance with GAAP, a loss of $3.5 million has been charged to operations for the ~~six~~nine months ended ~~June~~September 30, 2015. Although payments under the settlement agreement will reduce the Company’s liquidity, management believes that the Company will be able to generate sufficient cash from its operations to meet the payment obligations as they come due.

~~-6-~~-7-

Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the ~~six~~nine and three month periods ended ~~June~~September 30, 2015 are not necessarily indicative of the results that may be expected for the year ending December 31, 2015.

The consolidated balance sheet at December 31, 2014 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by GAAP for complete consolidated financial statements. For further information, refer to the financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates affecting the accompanying consolidated financial statements include the fair values of MBS, investment in Orchid common shares, Eurodollar futures contracts, interest rate swaptions and retained interests, and asset valuation allowances and deferred tax allowances.

Statement of Comprehensive (Loss) Income

In accordance with ASC Topic 220, Comprehensive Income, a statement of comprehensive (loss) income has not been included as the Company has no items of other comprehensive income (loss). Comprehensive (loss) income is the same as net (loss) income for all periods presented.

Cash and Cash Equivalents and Restricted Cash

Cash and cash equivalents include cash on deposit with financial institutions and highly liquid investments with original maturities of three months or less at the time of purchase. At ~~June~~September 30, 2015, restricted cash consisted of approximately ~~$0.5~~$0.4 million of cash held by a broker as margin on Eurodollar futures ~~contracts and $2.1 million of cash held on deposit as collateral with repurchase agreement counterparties.~~contracts. At December 31, 2014, restricted cash consisted of approximately $0.5 million of cash held by a broker as margin on Eurodollar futures contracts and $0.3 million of cash held on deposit as collateral with repurchase agreement counterparties.

The Company maintains cash balances at four banks, and, at times, balances may exceed federally insured limits. The Company has not experienced any losses related to these balances. The Federal Deposit Insurance Corporation insures eligible accounts up to $250,000 per depositor at each financial institution. At ~~June~~September 30, 2015, the Company’s cash deposits exceeded federally insured limits by approximately ~~$6.0~~$3.1 million. Restricted cash balances are uninsured, but are held in separate customer accounts that are segregated from the general funds of the counterparty. The Company limits uninsured balances to only large, well-known banks and derivative counterparties and believes that it is not exposed to significant credit risk on cash and cash equivalents or restricted cash balances.

~~-7-~~-8-

Mortgage-Backed Securities

The Company invests primarily in mortgage pass-through (“(��PT”) certificates, collateralized mortgage obligations, and interest-only (“IO”) securities and inverse interest-only (“IIO”) securities representing interest in or obligations backed by pools of mortgage-backed loans (collectively, “MBS”). The Company has elected to account for its investment in MBS under the fair value option. Electing the fair value option requires the Company to record changes in fair value in the consolidated statement of operations, which, in management’s view, more appropriately reflects the results of our operations for a particular reporting period and is consistent with the underlying economics and how the portfolio is managed.

The Company records MBS transactions on the trade date. Security purchases that have not settled as of the balance sheet date are included in the MBS balance with an offsetting liability recorded, whereas securities sold that have not settled as of the balance sheet date are removed from the MBS balance with an offsetting receivable recorded.

The fair value of the Company’s investment in MBS is governed by ASC Topic 820, Fair Value Measurement. The definition of fair value in ASC Topic 820 focuses on the price that would be received to sell the asset or paid to transfer the liability in an orderly transaction between market participants at the measurement date. The fair value measurement assumes that the transaction to sell the asset or transfer the liability either occurs in the principal market for the asset or liability, or in the absence of a principal market, occurs in the most advantageous market for the asset or liability. Estimated fair values for MBS are based on independent pricing sources and/or third-party broker quotes, when available.

Income on PT MBS is based on the stated interest rate of the security. Premiums or discounts present at the date of purchase are not amortized. Premium lost and discount accretion resulting from monthly principal repayments are reflected in unrealized gains (losses) on MBS in the consolidated statements of operations. For IO securities, the income is accrued based on the carrying value and the effective yield. The difference between income accrued and the interest received on the security is characterized as a return of investment and serves to reduce the asset’s carrying value. At each reporting date, the effective yield is adjusted prospectively from the reporting period based on the new estimate of prepayments and the contractual terms of the security. For IIO securities, effective yield and income recognition calculations also take into account the index value applicable to the security. Changes in fair value of MBS during each reporting period are recorded in earnings and reported as unrealized gains or losses on mortgage-backed securities in the accompanying consolidated statements of operations. The amount reported as unrealized gains or losses on mortgage backed securities thus captures the net effect of changes in the fair market value of securities caused by market developments and any premium or discount lost as a result of principal repayments during the period.

Orchid Island Capital, Inc. Common Stock

At the date of Orchid’s deconsolidation, the Company elected the fair value option for its continuing investment in Orchid common shares. The change in the fair value of this investment and dividends received on this investment are reflected in other income in the consolidated statements of operations for the ~~six~~nine and three months ended ~~June~~September 30, 2015. We estimate the fair value of our investment in Orchid on a market approach using “Level 1” inputs based on the quoted market price of Orchid’s common stock. Electing the fair value option requires the Company to record changes in fair value in the consolidated statements of operations, which, in management’s view, more appropriately reflects the results of our operations for a particular reporting period and is consistent with how the investment is managed.

-9-

Retained Interests in Securitizations

From 2004 to 2006, MortCo participated in securitization transactions as part of its mortgage origination business. Retained interests in the securitization transactions were initially recorded at their fair value when issued by MortCo. Subsequent adjustments to fair value are reflected in earnings. Quoted market prices for these assets are generally not available, so the Company estimates fair value based on the present value of expected future cash flows using management’s best estimates of key assumptions, which include expected credit losses, prepayment speeds, weighted-average life, and discount rates commensurate with the inherent risks of the asset.

~~-8-~~

Derivative Financial Instruments

The Company uses derivative instruments to manage interest rate risk, facilitate asset/liability strategies and manage other exposures, and it may continue to do so in the future. The principal instruments that the Company has used to date are Eurodollar futures contracts and options to enter in interest rate swaps (“interest rate swaptions”), but it may enter into other transactions in the future.

The Company has elected to not treat any of its derivative financial instruments as hedges in order to align the accounting treatment of its derivative instruments with the treatment of its portfolio assets under the fair value option. FASB ASC Topic 815, Derivatives and Hedging, requires that all derivative instruments be carried at fair value. Changes in fair value are recorded in earnings for each period.

Holding derivatives creates exposure to credit risk related to the potential for failure on the part of counterparties to honor their commitments. In addition, the Company may be required to post collateral based on any declines in the market value of the derivatives. In the event of default by a counterparty, the Company may have difficulty recovering its collateral and may not receive payments provided for under the terms of the agreement. To mitigate this risk, the Company uses well-established commercial banks as counterparties.

Financial Instruments

ASC Topic 825, Financial Instruments, requires disclosure of the fair value of financial instruments for which it is practicable to estimate that value, either in the body of the financial statements or in the accompanying notes. MBS, Orchid Island Capital, Inc. common stock, Eurodollar futures contracts, interest rate swaptions and retained interests in securitization transactions are accounted for at fair value in the consolidated balance sheets. The methods and assumptions used to estimate fair value for these instruments are presented in Note 13 of the consolidated financial statements.

The estimated fair value of cash and cash equivalents, restricted cash, accrued interest receivable, other assets, repurchase agreements, accrued interest payable and other liabilities generally approximates their carrying value as of ~~June~~September 30, 2015 and December 31, 2014, due to the short-term nature of these financial instruments.

It is impractical to estimate the fair value of the Company’s junior subordinated notes. Currently, there is a limited market for these types of instruments and the Company is unable to ascertain what interest rates would be available to the Company for similar financial instruments. Information regarding carrying amount, effective interest rate and maturity date for these instruments is presented in Note 7 to the consolidated financial statements.

Property and Equipment, net

Property and equipment, net, consists of computer equipment with a depreciable life of 3 years, office furniture and equipment with depreciable lives of 8 to 20 years, land which has no depreciable life, and buildings and improvements with depreciable lives of 30 years. Property and equipment is recorded at acquisition cost and depreciated using the straight-line method over the estimated useful lives of the assets.

-10-

Repurchase Agreements

The Company finances the acquisition of the majority of its PT MBS through the use of repurchase agreements under master repurchase agreements. Pursuant to ASC Topic 860, Transfers and Servicing, the Company accounts for repurchase transactions as collateralized financing transactions, which are carried at their contractual amounts, including accrued interest, as specified in the respective agreements.

~~-9-~~

Share-Based Compensation

The Company follows the provisions of ASC Topic 718, Compensation – Stock Compensation, to account for stock and stock-based awards. For stock and stock-based awards issued to employees, a compensation charge is recorded against earnings over the vesting period based on the fair value of the award. Payments pursuant to dividend equivalent rights, which are granted along with certain equity based awards, are charged to stockholders’ equity when dividends are declared. The Company applies a zero forfeiture rate for its equity based awards, as such awards have been granted to a limited number of employees and historical forfeitures have been minimal. A significant forfeiture, or an indication that significant forfeitures may occur, would result in a revised forfeiture rate which would be accounted for prospectively as a change in an estimate. For transactions with non-employees in which services are performed in exchange for the Company’s common stock or other equity instruments, the transactions are recorded on the basis of the fair value of the service received or the fair value of the equity instruments issued, whichever is more readily measurable at the date of issuance.

Earnings Per Share

The Company follows the provisions of ASC Topic 260, Earnings Per Share, which requires companies with complex capital structures, common stock equivalents or two (or more) classes of securities that participate in dividend distributions to present both basic and diluted earnings per share (“EPS”) on the face of the consolidated statement of operations. Basic EPS is calculated as income available to common stockholders divided by the weighted average number of common shares outstanding during the period. Diluted EPS is calculated using the treasury stock or two-class method, as applicable for common stock equivalents. However, the common stock equivalents are not included in computing diluted EPS if the result is anti-dilutive.

Outstanding shares of Class B Common Stock, participating and convertible into Class A Common Stock, are entitled to receive dividends in an amount equal to the dividends declared on each share of Class A Common Stock if, as and when authorized and declared by the Board of Directors. Accordingly, shares of the Class B Common Stock are included in the computation of basic EPS using the two-class method and, consequently, are presented separately from Class A Common Stock.

The shares of Class C Common Stock are not included in the basic EPS computation as these shares do not have participation rights. The outstanding shares of Class B and Class C Common Stock are not included in the computation of diluted EPS for the Class A Common Stock as the conditions for conversion into shares of Class A Common Stock were not met.

Income Taxes

Bimini Capital has elected to be taxed as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Code”). REITs are generally not subject to federal income tax on their REIT taxable income provided that they distribute to their stockholders at least 90% of their REIT taxable income on an annual basis. In addition, a REIT must meet other provisions of the Code to retain its tax status. ~~At June 30, 2015, management believes that the Company has complied with the Code requirements and Bimini Capital continues to qualify as a REIT.~~ As further described in Note 11, Income Taxes, certain events may have caused, or may cause, Bimini Capital to no longer qualify as a REIT under the Code. Bimini Advisors and MortCo are taxpaying entities for income tax purposes and are taxed separately from Bimini Capital.

-11-

The Company’s U.S. federal income tax returns for years ended on or after December 31, ~~2011~~2012 remain open for examination. Although management believes its calculations for tax returns are correct and the positions taken thereon are reasonable, the final outcome of tax audits could be materially different from the tax returns filed by the Company, and those differences could result in significant costs or benefits to the Company.

The Company measures, recognizes and presents its uncertain tax positions in accordance with ASC Topic 740, Income Taxes. Under that guidance, the Company assesses the likelihood, based on their technical merit, that tax positions will be sustained upon examination based on the facts, circumstances and information available at the end of each period. The measurement of uncertain tax positions is adjusted when new information is available, or when an event occurs that requires a change.

~~-10-~~

Recent Accounting Pronouncements

In June 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) 2014-12, Compensation-Stock Compensation: Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period. ASU 2014-12 requires that performance targets that affect vesting and that could be achieved after the requisite service period be treated as performance conditions. The effective date of ASU 2014-12 is for interim and annual reporting periods beginning after December 15, 2015. The ASU is not expected to materially impact the Company’s consolidated financial statements.

In June 2014, the FASB issued ASU 2014-11, Transfers and Servicing (Topic 860): Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures. ASU 2014-11 amends the accounting guidance for repurchase-to-maturity transactions and repurchase agreements executed as repurchase financings, and requires additional disclosure about certain transactions by the transferor. ASU 2014-11 is effective for certain transactions that qualify for sales treatment for the first interim or annual period beginning after December 15, 2014. The new disclosure requirements for repurchase agreements, securities lending transactions and repurchase-to-maturity transactions that qualify for secured borrowing treatment is effective for annual periods beginning after December 15, 2014 and for interim periods beginning after March 15, 2015. The adoption of this ASU did not have a material impact on the Company’s consolidated financial statements.

NOTE 2. MORTGAGE-BACKED SECURITIES

The following table presents the Company’s MBS portfolio as of ~~June~~September 30, 2015 and December 31, 2014:

(in thousands)
	June 30, 2015		December 31, 2014		September 30, 2015		December 31, 2014
Pass-Through MBS:
Hybrid Adjustable-rate Mortgages	$	121	$	442	$	120	$	442
Fixed-rate Mortgages		101,160		112,174		117,762		112,174
Total Pass-Through MBS		101,281		112,616		117,882		112,616
Structured MBS:
Interest-Only Securities		3,345		2,276		2,647		2,276
Inverse Interest-Only Securities		3,135		2,939		2,585		2,939
Total Structured MBS		6,480		5,215		5,232		5,215
Total	$	107,761	$	117,831	$	123,114	$	117,831

-12-

The following table summarizes the Company’s MBS portfolio as of ~~June~~September 30, 2015 and December 31, 2014, according to the contractual maturities of the securities in the portfolio. Actual maturities of MBS investments are generally shorter than stated contractual maturities and are affected by the contractual lives of the underlying mortgages, periodic payments of principal, and prepayments of principal.

(in thousands)
	June 30, 2015			December 31, 2014			September 30, 2015			December 31, 2014
Greater than five years and less than ten years		$	10		$	16		$	7		$	16
Greater than or equal to ten years			107,751			117,815			123,107			117,815
Total		$	107,761		$	117,831		$	123,114		$	117,831

~~-11-~~

NOTE 3. RETAINED INTERESTS IN SECURITIZATIONS

The following table summarizes the estimated fair value of the Company’s retained interests in asset backed securities as of ~~June~~September 30, 2015 and December 31, 2014:

(in thousands)
Series	Issue Date	June 30, 2015		December 31, 2014		Issue Date	September 30, 2015		December 31, 2014
HMAC 2004-2	May 10, 2004	$	216	$	320	May 10, 2004	$	150	$	320
HMAC 2004-3	June 30, 2004		694		753	June 30, 2004		677		753
HMAC 2004-4	August 16, 2004		368		496	August 16, 2004		104		496
HMAC 2004-5	September 28, 2004		386		331	September 28, 2004		321		331
HMAC 2004-6	November 17, 2004		477		-	November 17, 2004		382		-
Total		$	2,141	$	1,900		$	1,634	$	1,900

NOTE 4. REPURCHASE AGREEMENTS

As of ~~June~~September 30, 2015, the Company had outstanding repurchase agreement obligations of approximately ~~$101.2~~$113.7 million with a net weighted average borrowing rate of ~~0.39%~~0.45%. These agreements were collateralized by MBS with a fair value, including accrued interest, of approximately ~~$106.2 million, and cash pledged to counterparties of approximately $2.1~~$121.3 million. As of December 31, 2014, the Company had outstanding repurchase agreement obligations of approximately $110.0 million with a net weighted average borrowing rate of 0.36%. These agreements were collateralized by MBS with a fair value, including accrued interest, of approximately $116.4 million, and cash pledged to counterparties of approximately $0.3 million.

As of ~~June~~September 30, 2015 and December 31, 2014, the Company’s repurchase agreements had remaining maturities as summarized below:

($ in thousands)
	OVERNIGHT		BETWEEN 2			BETWEEN 31			GREATER					OVERNIGHT		BETWEEN 2			BETWEEN 31			GREATER
	(1 DAY OR		AND			AND			THAN					(1 DAY OR		AND			AND			THAN
	LESS)		30 DAYS			90 DAYS			90 DAYS		TOTAL			LESS)		30 DAYS			90 DAYS			90 DAYS		TOTAL
June 30, 2015
September 30, 2015
Fair value of securities pledged, including accrued
interest receivable	$	-	$	87,826		$	18,377		$	-	$	106,203		$	-	$	121,277		$	-		$	-	$	121,277
Repurchase agreement liabilities associated with
these securities	$	-	$	84,939		$	16,267		$	-	$	101,206		$	-	$	113,677		$	-		$	-	$	113,677
Net weighted average borrowing rate		-		0.38	%		0.43	%		-		0.39	%		-		0.45	%		-			-		0.45	%
December 31, 2014
Fair value of securities pledged, including accrued
interest receivable	$	-	$	114,433		$	1,998		$	-	$	116,431		$	-	$	114,433		$	1,998		$	-	$	116,431
Repurchase agreement liabilities associated with
these securities	$	-	$	108,074		$	1,890		$	-	$	109,964		$	-	$	108,074		$	1,890		$	-	$	109,964
Net weighted average borrowing rate		-		0.36	%		0.33	%		-		0.36	%		-		0.36	%		0.33	%		-		0.36	%

~~-12-~~-13-

If, during the term of a repurchase agreement, a lender files for bankruptcy, the Company might experience difficulty recovering its pledged assets, which could result in an unsecured claim against the lender for the difference between the amount loaned to the Company plus interest due to the counterparty and the fair value of the collateral pledged to such lender, including the accrued interest receivable, and cash posted by the Company as collateral, if any. At ~~June~~September 30, 2015 and December 31, 2014, the Company had an aggregate amount at risk (the difference between the amount loaned to the Company, including interest payable, and the fair value of securities and cash pledged (if any), including accrued interest on such securities) with all counterparties of approximately ~~$7.0~~$7.4 million and $6.7 million, respectively. Summary information regarding amounts at risk with individual counterparties greater than 10% of stockholders’ equity at ~~June~~September 30, 2015 and December 31, 2014 is as follows:

($ in thousands)
			% of			Weighted				% of			Weighted
			Stockholders'			Average				Stockholders'			Average
	Amount		Equity			Maturity		Amount		Equity			Maturity
Repurchase Agreement Counterparties	at Risk		at Risk			(in Days)		at Risk		at Risk			(in Days)
June 30, 2015
September 30, 2015
Citigroup Global Markets, Inc.	$	2,532		39.8	%		14	$	3,459		92.5	%		10
JVB Financial Group, LLC		1,517		23.9	%		10
ED&F Man Capital Markets Inc.		1,465		23.0	%		33		2,283		61.1	%		17
South Street Securities, LLC		812		12.8	%		20		744		19.9	%		21
CRT Capital Group, LLC		685		10.8	%		15		701		18.8	%		16
December 31, 2014
JVB Financial Group, LLC	$	1,807		19.6	%		8	$	1,807		19.6	%		8
ED&F Man Capital Markets Inc.		1,490		16.2	%		22		1,490		16.2	%		22

NOTE 5. DERIVATIVE FINANCIAL INSTRUMENTS

In connection with its interest rate risk management strategy, the Company economically hedges a portion of the cost of its repurchase agreement funding and junior subordinated notes by entering into derivatives, such as Eurodollar futures contracts and interest rate swaptions, but may enter into other contracts in the future. The Company has not elected hedging treatment under GAAP, and as such all gains or losses (realized and unrealized) on these instruments are reflected in earnings for all periods presented.

As of ~~June~~September 30, 2015 and December 31, 2014, such instruments were comprised entirely of Eurodollar futures contracts. Eurodollar futures are cash settled futures contracts on an interest rate, with gains or losses credited or charged to the Company’s account on a daily basis and reflected in earnings as they occur. A minimum balance, or “margin”, is required to be maintained in the account on a daily basis. The Company is exposed to the changes in value of the futures by the amount of margin held by the broker. This margin represents the collateral the Company has posted for its open positions and is recorded on the consolidated balance sheets as part of restricted cash.

During the ~~six~~nine months ended ~~June~~September 30, 2014, the Company, through Orchid, was a party to interest rate swaption agreements which granted the Company the right but not the obligation to enter into underlying pay fixed interest rate swap (“payer swaption”). The Company may also enter into swaption agreements that provide the Company the option to enter into a receive fixed interest rate swap (“receiver swaption”).

~~-13-~~-14-

The tables below present information related to the Company’s Eurodollar futures positions at ~~June~~September 30, 2015 and December 31, 2014.

($ in thousands)
As of June 30, 2015
As of September 30, 2015
	Repurchase Agreement Funding Hedges											Repurchase Agreement Funding Hedges
	Average		Weighted			Weighted						Average		Weighted			Weighted
	Contract		Average			Average						Contract		Average			Average
	Notional		Entry			Effective			Open			Notional		Entry			Effective			Open
Expiration Year	Amount		Rate			Rate			Equity(1)			Amount		Rate			Rate			Equity(1)
2015	$	43,000		0.79	%		0.48	%	$	(67	)	$	56,000		0.82	%		0.42	%	$	(56	)
2016		56,000		1.45	%		1.04	%		(231	)		56,000		1.45	%		0.72	%		(408	)
2017		56,000		2.23	%		1.81	%		(239	)		56,000		2.23	%		1.26	%		(545	)
2018		56,000		2.65	%		2.23	%		(118	)		56,000		2.65	%		1.60	%		(293	)
Total / Weighted Average	$	53,833		1.84	%		1.44	%	$	(655	)	$	56,000		1.90	%		1.05	%	$	(1,302	)

($ in thousands)
As of June 30, 2015
As of September 30, 2015
	Junior Subordinated Debt Funding Hedges											Junior Subordinated Debt Funding Hedges
	Average		Weighted			Weighted						Average		Weighted			Weighted
	Contract		Average			Average						Contract		Average			Average
	Notional		Entry			Effective			Open			Notional		Entry			Effective			Open
Expiration Year	Amount		Rate			Rate			Equity(1)			Amount		Rate			Rate			Equity(1)
2015	$	26,000		1.65	%		0.45	%	$	(156	)	$	26,000		1.73	%		0.42	%	$	(86	)
2016		26,000		1.77	%		1.04	%		(189	)		26,000		1.77	%		0.72	%		(272	)
2017		26,000		2.49	%		1.81	%		(177	)		26,000		2.49	%		1.26	%		(319	)
2018		26,000		2.94	%		2.23	%		(93	)		26,000		2.94	%		1.60	%		(173	)
Total / Weighted Average	$	26,000		2.18	%		1.39	%	$	(615	)	$	26,000		2.24	%		1.05	%	$	(850	)

($ in thousands)
As of December 31, 2014
	Repurchase Agreement Funding Hedges
	Average		Weighted			Weighted
	Contract		Average			Average
	Notional		Entry			Effective			Open
Expiration Year	Amount		Rate			Rate			Equity(1)
2015	$	36,500		0.65	%		0.63	%	$	(5	)
2016		56,000		1.45	%		1.54	%		46
2017		56,000		2.23	%		2.23	%		(3	)
2018		56,000		2.65	%		2.51	%		(38	)
Total / Weighted Average	$	50,429		1.72	%		1.72	%	$	-

~~-14-~~-15-

($ in thousands)
As of December 31, 2014
	Junior Subordinated Debt Funding Hedges
	Average		Weighted			Weighted
	Contract		Average			Average
	Notional		Entry			Effective			Open
Expiration Year	Amount		Rate			Rate			Equity(1)
2015	$	26,000		1.48	%		0.57	%	$	(237	)
2016		26,000		1.77	%		1.54	%		(61	)
2017		26,000		2.49	%		2.23	%		(67	)
2018		26,000		2.94	%		2.51	%		(56	)
Total / Weighted Average	$	26,000		2.06	%		1.60	%	$	(421	)

(1)	Open equity represents the cumulative gains (losses) recorded on open futures positions from inception.

Loss (Gain) From Derivative Instruments, Net

The table below presents the effect of the Company’s derivative financial instruments on the consolidated statements of operations for the ~~six~~nine and three months ended ~~June~~September 30, 2015 and 2014. The consolidated information for 2014 includes the activity of Orchid, as it was included in the consolidated statements of operations for those periods.

(in thousands)
	Consolidated						Parent-Only						Consolidated						Parent-Only
Six Months Ended June 30,	2015			2014			2015			2014
Nine Months Ended September 30,													2015			2014			2015			2014
Eurodollar futures contracts (short positions)	$	(1,009	)	$	(6,306	)	$	(1,009	)	$	(170	)	$	(2,000	)	$	(3,151	)	$	(2,000	)	$	165
Payer swaptions		-			(1,285	)		-			-			-			(1,120	)		-			-
Net losses on derivative instruments	$	(1,009	)	$	(7,591	)	$	(1,009	)	$	(170	)
T-Note futures contracts (short positions)														-			86			-			14
Net (losses) gains on derivative instruments													$	(2,000	)	$	(4,185	)	$	(2,000	)	$	179

(in thousands)
	Consolidated					Parent-Only					Consolidated					Parent-Only
Three Months Ended June 30,	2015		2014			2015		2014
Three Months Ended September 30,											2015			2014		2015			2014
Eurodollar futures contracts (short positions)	$	6	$	(4,745	)	$	6	$	(146	)	$	(991	)	$	3,154	$	(991	)	$	334
Payer swaptions		-		(1,129	)		-		-			-			166		-			-
Net gains (losses) on derivative instruments	$	6	$	(5,874	)	$	6	$	(146	)
T-Note futures contracts (short positions)												-			86		-			14
Net (losses) gains on derivative instruments											$	(991	)	$	3,406	$	(991	)	$	348

Credit Risk-Related Contingent Features

The use of derivatives creates exposure to credit risk relating to potential losses that could be recognized in the event that the counterparties to these instruments fail to perform their obligations under the contracts. We attempt to minimize this risk by limiting our counterparties for instruments which are not centrally cleared on a registered exchange to major financial institutions with acceptable credit ratings and monitoring positions with individual counterparties. In addition, we may be required to pledge assets as collateral for our derivatives, whose amounts vary over time based on the market value, notional amount and remaining term of the derivative contract. In the event of a default by a counterparty, we may not receive payments provided for under the terms of our derivative agreements, and may have difficulty obtaining our assets pledged as collateral for our derivatives. The cash and cash equivalents pledged as collateral for our derivative instruments are included in restricted cash on our consolidated balance sheets.

~~-15-~~-16-

NOTE 6. OFFSETTING ASSETS AND LIABILITIES

The Company’s derivatives and repurchase agreements are subject to underlying agreements with master netting or similar arrangements, which provide for the right of offset in the event of default or in the event of bankruptcy of either party to the transactions. The Company reports its assets and liabilities subject to these arrangements on a gross basis. The following table presents information regarding those assets and liabilities subject to such arrangements as if the Company had presented them on a net basis as of ~~June~~September 30, 2015 and December 31, 2014.

(in thousands)
Offsetting of Liabilities	Offsetting of Liabilities																				Offsetting of Liabilities
										Gross Amount Not Offset in the																				Gross Amount Not Offset in the
							Net Amount			Consolidated Balance Sheet																	Net Amount			Consolidated Balance Sheet
				Gross Amount			of Liabilities			Financial														Gross Amount			of Liabilities			Financial
	Gross Amount			Offset in the			Presented in the			Instruments				Cash							Gross Amount			Offset in the			Presented in the			Instruments				Cash
	of Recognized			Consolidated			Consolidated			Posted as				Posted as				Net			of Recognized			Consolidated			Consolidated			Posted as				Posted as				Net
	Liabilities			Balance Sheet			Balance Sheet			Collateral				Collateral				Amount			Liabilities			Balance Sheet			Balance Sheet			Collateral				Collateral				Amount
June 30, 2015
September 30, 2015
Repurchase Agreements		$	101,206		$	-		$	101,206		$	(99,146	)		$	(2,060	)		$	-		$	113,677		$	-		$	113,677		$	(113,677	)		$	-			$	-
December 31, 2014
Repurchase Agreements		$	109,964		$	-		$	109,964		$	(109,706	)		$	(258	)		$	-		$	109,964		$	-		$	109,964		$	(109,706	)		$	(258	)		$	-

The amounts disclosed for collateral received by or posted to the same counterparty are limited to the amount sufficient to reduce the asset or liability presented in the consolidated balance sheet to zero in accordance with ASU No. 2011-11, as amended by ASU No. 2013-01. The fair value of the actual collateral received by or posted to the same counterparty typically exceeds the amounts presented. See Notes 4 and 5 for a discussion of collateral posted for, or received against, repurchase obligations and derivative instruments.

NOTE 7. TRUST PREFERRED SECURITIES

During 2005, Bimini Capital sponsored the formation of a statutory trust, known as Bimini Capital Trust II (“BCTII”) of which 100% of the common equity is owned by Bimini Capital. It was formed for the purpose of issuing trust preferred capital securities to third-party investors and investing the proceeds from the sale of such capital securities solely in junior subordinated debt securities of Bimini Capital. The debt securities held by BCTII are the sole assets of BCTII.

As of ~~June~~September 30, 2015 and December 31, 2014, the outstanding principal balance on the junior subordinated debt securities owed to BCTII was $26.8 million. The BCTII trust preferred securities and Bimini Capital's BCTII Junior Subordinated Notes have a rate of interest that floats at a spread of 3.50% over the prevailing three-month LIBOR rate. As of ~~June~~September 30, 2015, the interest rate was ~~3.79%~~3.84%. The BCTII trust preferred securities and Bimini Capital's BCTII Junior Subordinated Notes require quarterly interest distributions and became redeemable at Bimini Capital's option, in whole or in part and without penalty, beginning December 15, 2010. Bimini Capital's BCTII Junior Subordinated Notes are subordinate and junior in right of payment of all present and future senior indebtedness.

BCTII is a VIE because the holders of the equity investment at risk do not have adequate decision making ability over BCTII’s activities. Since Bimini Capital's investment in BCTII’s common equity securities was financed directly by BCTII as a result of its loan of the proceeds to Bimini Capital, that investment is not considered to be an equity investment at risk. Since Bimini Capital's common share investment in BCTII is not a variable interest, Bimini Capital is not the primary beneficiary of BCTII. Therefore, Bimini Capital has not consolidated the financial statements of BCTII into its consolidated financial statements.

~~-16-~~

The accompanying consolidated financial statements present Bimini Capital's BCTII Junior Subordinated Notes issued to BCTII as a liability and Bimini Capital's investment in the common equity securities of BCTII as an asset (included in other assets). For financial statement purposes, Bimini Capital records payments of interest on the Junior Subordinated Notes issued to BCTII as interest expense.

-17-

NOTE 8. COMMON STOCK

At ~~June~~September 30, 2015 and December 31, 2014, Bimini Capital’s common stock is comprised of the following:

		June 30, 2015		December 31, 2014		September 30, 2015		December 31, 2014
Preferred stock, $0.001 par value; 10,000,000 shares authorized; designated, 1,800,000	Preferred stock, $0.001 par value; 10,000,000 shares authorized; designated, 1,800,000
shares as Class A Redeemable and 2,000,000 shares as Class B Redeemable; no
shares issued and outstanding as of September 30, 2015 and December 31, 2014						$	-	$	-
Class A Common Stock, $0.001 par value; 98,000,000 shares designated: 12,355,045
shares issued and outstanding as of September 30, 2015 and 12,324,391 shares
issued and outstanding as of December 31, 2014							12,355		12,324
Class B Common Stock, $0.001 par value; 1,000,000 shares designated, 31,938 shares
issued and outstanding as of September 30, 2015 and December 31, 2014							32		32
Class C Common Stock, $0.001 par value; 1,000,000 shares designated, 31,938 shares
issued and outstanding as of September 30, 2015 and December 31, 2014							32		32
	shares as Class A Redeemable and 2,000,000 shares as Class B Redeemable; no					$	12,419	$	12,388
	shares issued and outstanding as of June 30, 2015 and December 31, 2014	$	-	$	-
Class A Common Stock, $0.001 par value; 98,000,000 shares designated: 12,346,376
	shares issued and outstanding as of June 30, 2015 and 12,324,391 shares
	issued and outstanding as of December 31, 2014		12,346		12,324
Class B Common Stock, $0.001 par value; 1,000,000 shares designated, 31,938 shares
	issued and outstanding as of June 30, 2015 and December 31, 2014		32		32
Class C Common Stock, $0.001 par value; 1,000,000 shares designated, 31,938 shares
	issued and outstanding as of June 30, 2015 and December 31, 2014		32		32
		$	12,410	$	12,388

Issuances of Common Stock

The table below presents information related to ~~the~~ Bimini Capital’s Class A Common Stock issued during the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014.

			Nine Months Ended September 30,				Three Months Ended, September 30,
Shares Issued Related To:	2015	2014	2015		2014		2015		2014
Directors' compensation	21,985	27,531		30,654		46,107		8,669		18,576
Vesting incentive plan shares(1)	-	500,000		-		500,000		-		-
Shares sold directly to employees(1)	-	257,895		-		257,895		-		-
Total shares of Class A Common Stock issued	21,985	785,426		30,654		804,002		8,669		18,576

(1)	See Note 9, Stock Incentive Plans, for details of these issuances.

There were no issuances of Bimini Capital's Class B Common Stock and Class C Common Stock during the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014.

NOTE 9. STOCK INCENTIVE PLANS

On August 12, 2011, Bimini Capital’s shareholders approved the 2011 Long Term Compensation Plan (the “2011 Plan”) to assist the Company in recruiting and retaining employees, directors and other service providers by enabling them to participate in the success of Bimini Capital and to associate their interests with those of the Company and its stockholders. The 2011 plan is intended to permit the grant of stock options, stock appreciation rights (“SARs”), stock awards, performance units and other equity-based and incentive awards. The maximum aggregate number of shares of Common Stock that may be issued under the 2011 Plan pursuant to the exercise of options and SARs, the grant of stock awards or other equity-based awards and the settlement of incentive awards and performance units is equal to 4,000,000 shares.

~~-17-~~-18-

Share Awards

In February 2014, the Compensation Committee of the Board of Directors of Bimini Capital (the “Committee”) approved certain performance bonuses for members of management. These bonuses were awarded primarily in recognition of management’s capital raising efforts in 2013. The bonuses, which were paid on February 19, 2014 (the “Bonus Date”), consisted of cash and fully vested shares of the Company’s common stock issued under the 2011 Plan. In particular, executive officers received bonuses totaling approximately $422,000, consisting of 500,000 shares of the Company’s common stock with an approximate value of $190,000, and cash of approximately $232,000 which, at the officer’s election, could be used to purchase newly issued shares directly from the Company. Under this election, the officers purchased 257,895 shares of the Company’s common stock. For purposes of these bonuses, shares of the Company’s common stock were valued based on the closing price of the Company’s common stock on the Bonus Date. The expense related to this bonus was accrued at December 31, 2013 and does not affect the results of operations for the ~~six~~nine and three months ended ~~June~~September 30, 2014.

A summary of share award activity during the ~~six~~nine months ended ~~June~~September 30, 2014 is presented below:

			Weighted-
			Average
			Grant-Date
	Shares		Fair Value
Fully vested shares granted		500,000	$	0.38

Performance Units

The Committee may issue Performance Units under the 2011 Plan to certain officers and employees. “Performance Units” represent the participant’s right to receive an amount, based on the value of a specified number of shares of Common Stock, if the terms and conditions prescribed by the Committee are satisfied. The Committee will determine the requirements that must be satisfied before Performance Units are earned, including but not limited to any applicable performance period and performance goals. Performance goals may relate to the Company’s financial performance or the participant’s performance or such other criteria determined by the Committee, including goals stated with reference to the performance measures discussed below. If Performance Units are earned, they will be settled in cash, shares of Common Stock or a combination thereof.

The following table presents information related to Performance Units outstanding at ~~June~~September 30, 2015 and December 31, 2014:

	June 30, 2015		December 31, 2014		September 30, 2015		December 31, 2014
Nonvested performance units outstanding at period end		31,500		31,500		31,500		31,500
Weighted-average grant date fair price	$	1.78	$	1.78	$	1.78	$	1.78
Unrecognized compensation expense at period end	$	45,946	$	55,291	$	41,274	$	55,291
Weighted-average remaining vesting term (in years)		2.50		3.00		2.30		3.00
Intrinsic value of unvested shares at period end	$	88,200	$	59,850	$	41,895	$	59,850

NOTE 10. COMMITMENTS AND CONTINGENCIES

Litigation

The Company may from time to time be involved in various lawsuits and claims, both pending and threatened, including some that it has asserted against others, in which monetary and other damages are sought. These lawsuits and claims relate primarily to contractual disputes arising out of the ordinary course of the Company’s business. The outcome of such lawsuits and claims, as well as the costs to defend them, is inherently unpredictable, and management may choose to settle certain matters based on a cost-benefit analysis.

~~-18-~~-19-

A complaint by a note-holder in Preferred Term Securities XX (“PreTSL XX”) was filed on July 16, 2010 in the Supreme Court of the State of New York, New York County, against Bimini Capital, the Bank of New York Mellon (“BNY Mellon”) and Hexagon Securities LLC (“Hexagon”) and nominal defendants BNY Mellon and Preferred Term Securities XX, Ltd. (“PreTSL XX”), captioned Hildene Capital Management, LLC, et al. v. The Bank of New York Mellon, et. al. The complaint, filed by Hildene Capital Management, LLC and Hildene Opportunities Fund, Ltd. (“Hildene”), alleged that Hildene suffered losses as a result of Bimini Capital’s repurchase of all outstanding fixed/floating rate capital securities of Bimini Capital Trust II for less than par value from PreTSL XX in October 2009. Hildene alleged claims against BNY Mellon for breach of the Indenture, breach of fiduciary duties and breach of the covenant of good faith and fair dealing, and claims against Bimini Capital for tortious interference with contract, aiding and abetting breach of fiduciary duty, unjust enrichment and “rescission/illegality.” Hildene also alleged derivative claims brought in the name of Nominal Defendant BNY Mellon. (Subsequently, Hexagon and Nominal Defendant PreTSL XX were voluntarily dismissed without prejudice by Hildene.) PreTSL XX, Ltd. moved to intervene as an additional plaintiff in the action, and Bimini and BNY Mellon opposed that motion. The court granted PreTSL XX, Ltd.’s motion to intervene and the Appellate Division, First Department affirmed that decision. In May 2013, Hildene voluntarily dismissed its purported derivative claims brought in the name of BNY Mellon, including its claim for “rescission/illegality.” On April 14, 2014 and May 18, 2014, Stipulations of Partial Discontinuance were filed with the court that dismissed all claims between and among Hildene and BNY Mellon, and PreTSL XX and BNY Mellon.

On May 15, 2015, Hildene and Bimini Capital agreed to settle the case, and on July 10, 2015, a Stipulation of Discontinuance was filed dismissing all claims and counterclaims between and among Hildene and Bimini Capital. In connection with the settlement and in accordance with GAAP, a loss of $3.5 million was accrued at March 31, 2015 and has been charged to operations for the ~~six~~nine months ended ~~June~~September 30, 2015. During the three months ended September 30, 2015 payments totaling $2.25 million were made, as required by the settlement agreement. The remaining $1.25 million is scheduled to be paid in installments through July 2019 and is included in other liabilities in the ~~June~~September 30, 2015 consolidated balance sheet.

NOTE 11. INCOME TAXES

REIT Activities

Generally, REITs are not subject to federal income tax on REIT taxable income distributed to its shareholders. REIT taxable income or loss, as generated by qualifying REIT activities, is computed in accordance with the Internal Revenue Code, which is different from the financial statement net income or loss as computed in accordance with GAAP. Depending on the number and size of the various items or transactions being accounted for differently, the differences between the Company’s REIT taxable income or loss and its GAAP financial statement net income or loss can be substantial and each item can affect several years.

As of December 31, 2014, Bimini Capital had a REIT tax net operating loss carryforward (“NOL carryforwards” or “NOLs”) of approximately $17.3 million that is immediately available to offset future REIT taxable income. These REIT NOLs will expire in years 2028 through 2034, if not previously used to offset future REIT taxable income.

Bimini Capital’s qualification as a REIT depends upon its ability to meet, on an annual or in some cases quarterly basis, various complex requirements under the Code relating to, among other things, the sources of its gross income, the composition and values of its assets, its distribution levels and the diversity of ownership of its shares. As described more fully below, certain events may have caused, or may cause, Bimini Capital to no longer qualify as a REIT under the Code.

-20-

Taxable REIT Subsidiaries

As taxable REIT subsidiaries (“TRS”), Bimini Advisors and MortCo are tax paying entities for income tax purposes and are taxed separately from Bimini Capital and from each other. Therefore, Bimini Advisors and MortCo each separately report an income tax provision or benefit based on their own taxable activities. For the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014, MortCo ~~and Bimini Advisors~~ did not have taxable income primarily due to the utilization of their respective NOL carryforwards. During the nine months ended September 30, 2015, Bimini Advisors is projected to have exhausted its available NOLs and generated taxable income, net of those NOLs, of approximately $0.4 million. The Company’s payment of taxes reported on the consolidated statement of cash flows results from alternative minimum taxes (“AMT”) which become due when NOLs are used to offset taxable income. Bimini Advisors did not make any Federal Income tax payments during the quarter, although a provision for Federal Income taxes was recorded.

~~-19-~~

The income tax provision (benefit) for the ~~six~~nine and three months ended ~~June~~September 30, 2015 and 2014 is solely attributable to the TRSs. For Bimini Advisors, the provision for the ~~year~~ 2015 ~~periods is~~period was determined by applying the statutory Federal rate of 35% to its pre-tax income or loss. Bimini Advisors’ NOL is projected to be fully used during the 2015 tax year to offset taxable income. During 2014, a benefit was recorded for the release of Bimini Advisor’s deferred tax valuation allowance related to an intangible asset and NOL carryforwards. For MortCo, its provision is generally zero, and it differs from the statutory Federal rate due primarily to the recording of, and adjustments to, the deferred tax asset valuation allowances and the release of the deferred tax valuation allowance related to NOL carryforwards. The payment of AMT is included in the tax provision in the period it is paid.

Bimini Advisors has available at June 30, 2015 estimated federal and Florida NOL carryforwards of approximately $0.4 million which begin to expire in 2031 and are fully available to offset future federal and Florida taxable income. In connection with Orchid’s IPO, Bimini Advisors paid for, and expensed for GAAP purposes, certain offering costs totaling approximately $3.2 million. For tax purposes, these offering costs created an intangible asset related to the management agreement with a tax basis of $3.2 million. The deferred tax ~~assets~~asset related to ~~the NOL carryforwards and~~ the intangible asset at ~~June~~September 30, 2015 total approximately ~~$1.4~~$1.3 million.

In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. During 2014, the Company re-evaluated its previous position regarding its ability to realize Bimini Advisors’ deferred tax ~~liability~~assets and determined that there was sufficient positive evidence to conclude that the realization of Bimini Advisors’ deferred tax assets was more likely than not. As a result, Bimini Advisors recorded a deferred income tax benefit of approximately ~~$2.2~~$2.1 million during the ~~six~~nine months ended ~~June~~September 30, 2014 related to the release of the valuation allowance.

As of ~~June~~September 30, 2015, MortCo has estimated federal NOL carryforwards of approximately $261.5 million and estimated available Florida NOLs of approximately ~~$34.1~~$34.0 million, both of which will begin to expire in 2025, and are fully available to offset future federal and Florida taxable income, respectively. The net deferred tax assets for MortCo at ~~June~~September 30, 2015 are approximately ~~$94.0~~$93.9 million. As of ~~June~~September 30, 2015 and December 31, 2014, management did not believe that it had sufficient positive evidence to conclude that the realization of MortCo’s deferred tax assets was more likely than not; therefore, a valuation allowance was provided for the entire balance of MortCo’s deferred tax assets.

-21-

MortCo holds residual interests in various real estate mortgage investment conduits (“REMICs”), which were issued in 2004, 2005 and 2006, some of which generate excess inclusion income (“EII”), a type of taxable income pursuant to specific provisions of the Code. In 2008, based on a re-evaluation of its tax position regarding REMIC income, MortCo recorded a liability of approximately $2.1 million for taxes, interest and penalties related to this uncertain tax ~~position during 2008.~~position. During 2010 (as part of the filing of its 2009 tax returns), MortCo reached a tax filing position related to the EII taxable income, reported EII taxable income of approximately $2.1 million, paid $0.8 million of income tax, interest and penalties, and included a notice of inconsistent treatment in its tax returns. Because of the uncertainty surrounding the taxation of EII, MortCo accounted for the pre-2008 tax position as being more likely than not that the tax position would not be fully sustained upon examination. On September 15, 2013, the statute of limitations for the IRS to challenge MortCo’s pre-2008 tax position expired. As such, the remaining balance of the liability recorded in 2008 was reversed during the year ended December 31, 2013, which resulted in a tax benefit of $1.3 million. MortCo continues to file its tax returns following its 2009 tax filing position, and it continues to include a notice of inconsistent treatment in each return.

Qualification as a REIT

As discussed above, our qualification as a REIT depends upon our ability to meet, on an annual or in some cases quarterly basis, various complex requirements under the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels and the diversity of ownership of our shares. Certain trends or events experienced during 2015 may have caused, or may cause, Bimini Capital to no longer qualify as a REIT under the Code. In particular, additional offerings of common stock by Orchid in the first two quarters of 2015 have increased revenue attributable to management fees received from Orchid by Bimini Advisors. In addition, payments that have been and will be made by Bimini Capital pursuant to a litigation settlement agreement entered into in May, 2015 have reduced and may continue to reduce the value of Bimini Capital’s assets and revenues generated by our MBS portfolio. As a result, the value of our two TRSs (MortCo and Bimini Advisors) has increased in relation to the value of Bimini Capital’s assets.

The failure to qualify as a REIT would subject Bimini Capital to taxation as a regular “C” corporation, with the entity’s taxable income being subject to federal and state income tax at regular corporate rates, and dividends paid to stockholders would not be deductible by Bimini Capital in computing our taxable income. However, as described above, Bimini Capital and MortCo each have NOL carryforwards that will be available to offset any 2015 or future taxable income. As of December 31, 2014, federal NOL carryforwards for Bimini Capital and MortCo were approximately $17.3 million and $263.9 million, respectively. Given Bimini Capital’s current ownership structure, the NOL carryforwards of each entity may generally be applied only to offset the taxable income of that entity.

If Bimini Capital fails to qualify as a REIT, management is considering the feasibility of certain internal restructuring transactions that would maximize its ability to utilize the existing federal NOL carryforwards. These transactions, if completed, would not materially change the overall consolidated operations or assets of the Company.

It is not known if Bimini Capital will qualify as a REIT for the tax year 2015; management has sought the advice of outside advisors and valuation experts, but as of November 6, 2015, this analysis is not complete. Should the REIT status be unavailable for the tax year 2015, Bimini Capital will consider the feasibility of the transactions referred to above. There can be no assurance that all or any of such transactions will be completed or that all or any portion of the various NOL carryforwards will be available to offset future taxable income.

NOTE 12. EARNINGS PER SHARE

Shares of Class B Common Stock, participating and convertible into Class A Common Stock, are entitled to receive dividends in an amount equal to the dividends declared on each share of Class A Common Stock if, and when, authorized and declared by the Board of Directors. Following the provisions of FASB ASC 260, the Class B Common Stock is included in the computation of basic EPS using the two-class method, and consequently is presented separately from Class A Common Stock. Shares of Class B Common Stock are not included in the computation of diluted Class A EPS as the conditions for conversion to Class A Common Stock were not met at ~~June~~September 30, 2015 and 2014.

~~-20-~~-22-

Shares of Class C Common Stock are not included in the basic EPS computation as these shares do not have participation rights. Shares of Class C Common Stock are not included in the computation of diluted Class A EPS as the conditions for conversion to Class A Common Stock were not met at ~~June~~September 30, 2015 and 2014.

The Company has dividend eligible stock incentive plan shares that were outstanding during the ~~six~~nine and three months ended ~~June~~September 30, 2015. The basic and diluted per share computations include these unvested incentive plan shares if there is income available to Class A Common Stock, as they have dividend participation rights. The stock incentive plan shares have no contractual obligation to share in losses. Because there is no such obligation, the incentive plan shares are not included in the basic and diluted EPS computations when no income is available to Class A Common Stock even though they are considered participating securities. The average number of dividend eligible stock incentive plan shares that were anti-dilutive and not included in diluted earnings per share for both the nine and three months ended September 30, 2015 was 31,600.

The table below reconciles the numerator and denominator of EPS for the ~~six~~nine and three months ended ~~June~~September 30, 2015 and 2014.

(in thousands, except per-share information)
	Six Months Ended June 30,						Three Months Ended June 30,					Nine Months Ended September 30,						Three Months Ended September 30,
	2015			2014			2015			2014		2015			2014			2015			2014
Basic and diluted EPS per Class A common share:
(Loss) income attributable to Class A common shares:
Basic and diluted	$	(2,886	)	$	5,684		$	(1,500	)	$	3,321	$	(5,526	)	$	6,030		$	(2,639	)	$	346
Weighted average common shares:
Class A common shares outstanding at the balance sheet date		12,346			12,295			12,346			12,295		12,355			12,314			12,355			12,314
Effect of weighting		(7	)		(223	)		-			-		(10	)		(161	)		-			-
Weighted average shares-basic and diluted		12,339			12,072			12,346			12,295		12,345			12,153			12,355			12,314
(Loss) income per Class A common share:
Basic and diluted	$	(0.23	)	$	0.47		$	(0.12	)	$	0.27	$	(0.45	)	$	0.50		$	(0.21	)	$	0.03

(in thousands, except per-share information)
	Six Months Ended June 30,					Three Months Ended June 30,					Nine Months Ended September 30,					Three Months Ended September 30,
	2015			2014		2015			2014		2015			2014		2015			2014
Basic and diluted EPS per Class B common share:
(Loss) income attributable to Class B common shares:
Basic and diluted	$	(7	)	$	15	$	(4	)	$	9	$	(14	)	$	16	$	(7	)	$	1
Weighted average common shares:
Class B common shares outstanding at the balance sheet date		32			32		32			32		32			32		32			32
Weighted average shares-basic and diluted		32			32		32			32		32			32		32			32
(Loss) income per Class B common share:
Basic and diluted	$	(0.23	)	$	0.47	$	(0.12	)	$	0.27	$	(0.45	)	$	0.50	$	(0.21	)	$	0.03

NOTE 13. FAIR VALUE

Authoritative accounting literature establishes a framework for using fair value to measure assets and liabilities and defines fair value as the price that would be received to sell an asset or paid to transfer a liability (an exit price) as opposed to the price that would be paid to acquire the asset or received to assume the liability (an entry price). A fair value measure should reflect the assumptions that market participants would use in pricing the asset or liability, including the assumptions about the risk inherent in a particular valuation technique, the effect of a restriction on the sale or use of an asset and the risk of non-performance. Required disclosures include stratification of balance sheet amounts measured at fair value based on inputs the Company uses to derive fair value measurements. These stratifications are:

·	Level 1 valuations, where the valuation is based on quoted market prices for identical assets or liabilities traded in active markets (which include exchanges and over-the-counter markets with sufficient volume),

~~-21-~~

Level 2 valuations, where the valuation is based on quoted market prices for similar instruments traded in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market, and

Level 3 valuations, where the valuation is generated from model-based techniques that use significant assumptions not observable in the market, but observable based on Company-specific data. These unobservable assumptions reflect the Company’s own estimates for assumptions that market participants would use in pricing the asset or liability. Valuation techniques typically include option pricing models, discounted cash flow models and similar techniques, but may also include the use of market prices of assets or liabilities that are not directly comparable to the subject asset or liability.

-23-

The Company’s MBS are valued using Level 2 valuations, and such valuations currently are determined by the Company based on independent pricing sources and/or third-party broker quotes, when available. Because the price estimates may vary, the Company must make certain judgments and assumptions about the appropriate price to use to calculate the fair values. Alternatively, the Company could opt to have the value of all of our MBS positions determined by either an independent third-party or do so internally.

MBS, retained interests, Eurodollar futures contracts, Orchid common stock and interest rate swaptions were recorded at fair value on a recurring basis during the ~~six~~nine and three months ended ~~June~~September 30, 2015 and 2014. When determining fair value measurements, the Company considers the principal or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the asset. When possible, the Company looks to active and observable markets to price identical assets. When identical assets are not traded in active markets, the Company looks to market observable data for similar assets. Fair value measurements for the retained interests are generated by a model that requires management to make a significant number of assumptions.

The following table presents financial assets and liabilities measured at fair value on a recurring basis as of ~~June~~September 30, 2015 and December 31, 2014:

(in thousands)
			Quoted Prices								Quoted Prices
			in Active		Significant						in Active		Significant
			Markets for		Other		Significant				Markets for		Other		Significant
			Identical		Observable		Unobservable				Identical		Observable		Unobservable
	Fair Value		Assets		Inputs		Inputs		Fair Value		Assets		Inputs		Inputs
	Measurements		(Level 1)		(Level 2)		(Level 3)		Measurements		(Level 1)		(Level 2)		(Level 3)
June 30, 2015
September 30, 2015
Mortgage-backed securities	$	107,761	$	-	$	107,761	$	-	$	123,114	$	-	$	123,114	$	-
Eurodollar futures contracts		488		488		-		-		447		447		-		-
Orchid Island Capital, Inc. common stock		11,004		11,004		-		-		9,080		9,080		-		-
Retained interests		2,141		-		-		2,141		1,634		-		-		1,634
December 31, 2014
Mortgage-backed securities	$	117,831	$	-	$	117,831	$	-	$	117,831	$	-	$	117,831	$	-
Eurodollar futures contracts		476		476		-		-		476		476		-		-
Orchid Island Capital, Inc. common stock		12,811		12,811		-		-		12,811		12,811		-		-
Retained interests		1,900		-		-		1,900		1,900		-		-		1,900

~~-22-~~-24-

The following table illustrates a roll forward for all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014:

(in thousands)
	Retained Interests						Retained Interests
	2015			2014			2015			2014
Balances, January 1	$	1,900		$	2,531		$	1,900		$	2,531
Gain included in earnings		2,539			2,447			2,739			2,643
Collections		(2,298	)		(1,843	)		(3,005	)		(3,187	)
Balances, June 30	$	2,141		$	3,135
Balances, September 30							$	1,634		$	1,987

During the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014, there were no transfers of financial assets or liabilities between levels 1, 2 or 3.

Our retained interests are valued based on a discounted cash flow approach. These values are sensitive to changes in unobservable inputs, including: estimated prepayment speeds, default rates and loss severity, weighted-average life, and discount rates. Significant increases or decreases in any of these inputs may result in significantly different fair value measurements.

The following table summarizes the significant quantitative information about our level 3 fair value measurements as of ~~June~~September 30, 2015.

Retained interests fair value (in thousands)			$	2,141			$	1,634
		CPR Range				CPR Range
Prepayment Assumption		(Weighted Average)				(Weighted Average)
Constant Prepayment Rate		10% (10%)				10% (10%)
		Severity				Severity
Default Assumptions	Probability of Default	(Weighted Average)		Range Of Loss Timing	Probability of Default	(Weighted Average)		Range Of Loss Timing
Real Estate Owned	100%	35%		Next 10 Months	100%	42%		Next 10 Months
Loans in Foreclosure	100%	35%		Month 4 - 13	100%	42%		Month 4 - 13
Loans 90 Day Delinquent	100%	45%		Month 11-28	100%	45%		Month 11-28
Loans 60 Day Delinquent	85%	45%		Month 11-28	85%	45%		Month 11-28
Loans 30 Day Delinquent	75%	45%		Month 11-28	75%	45%		Month 11-28
Current Loans	2.5%	45%		Month 29 and Beyond	2.5%	45%		Month 29 and Beyond
		Remaining Life Range		Discount Rate Range		Remaining Life Range		Discount Rate Range
Cash Flow Recognition	Valuation Technique	(Weighted Average)		(Weighted Average)	Valuation Technique	(Weighted Average)		(Weighted Average)
Nominal Cash Flows	Discounted Cash Flow	0.2 - 13.2 (6.5)		27.50% (27.50%)	Discounted Cash Flow	0.2 - 15.1 (6.6)		27.50% (27.50%)
Discounted Cash Flows	Discounted Cash Flow	0.2 - 3.6 (1.0)		27.50% (27.50%)	Discounted Cash Flow	0.2 - 9.7 (1.1)		27.50% (27.50%)

NOTE 14. RELATED PARTY TRANSACTIONS

Frank E. Jaumot is a shareholder in an accounting firm from which the Company receives accounting and tax services. Mr. Jaumot is both a director and a shareholder of Bimini Capital and a shareholder of Orchid. Professional fees incurred with this firm were ~~$52,000~~$71,000 for the ~~six~~nine months ended ~~June~~September 30, 2015 and ~~$52,000~~$75,000 for the ~~six~~nine months ended ~~June~~September 30, 2014.

NOTE 15. CONSOLIDATED VARIABLE INTEREST ENTITY AND NONCONTROLLING INTERESTS

A VIE is an entity that either (i) has insufficient equity to permit the entity to finance its activities without additional subordinated financial support or (ii) has equity investors who lack the characteristics of a controlling financial interest. A VIE is consolidated by its primary beneficiary. The primary beneficiary has both the power to direct the activities that most significantly impact the entity's economic performance and the obligation to absorb losses or the right to receive benefits from the entity that could potentially be significant to the VIE.

~~-23-~~-25-

As discussed in Note 1, Orchid completed its IPO on February 20, 2013. Management concluded that, after the close of its IPO, Orchid was a VIE because Orchid's equity holders lack the ability through voting rights to make decisions about its activities that have a significant effect on its success. Management also concluded that Bimini Capital was the primary beneficiary of Orchid because, under the terms of the management agreement, Bimini Capital had the power to direct the activities of Orchid that most significantly impact its economic performance including asset selection, asset and liability management and investment portfolio risk management. As a result, subsequent to Orchid’s IPO, and until December 31, 2014, the Company continued to consolidate Orchid in its consolidated financial statements.

Orchid completed additional offerings of its common stock during the year ended December 31, 2014. Management continued to re-evaluate the conditions resulting in the consolidation of Orchid and at December 31, 2014 concluded that, due to Bimini’s decreased percentage ownership interest in Orchid, there was no longer a variable interest requiring consolidation. In accordance with ASC 810, the Company deconsolidated Orchid from the consolidated balance sheet as of December 31, 2014. Orchid’s activities were included in the consolidated statements of operations, equity and cash flows through December 31, 2014 and are excluded in subsequent periods.

The table below presents the effects of the above on the changes in equity attributable to Bimini Capital stockholders during the ~~six~~nine months ended ~~June~~September 30, 2014.

($ in thousands)
Net income attributable to Bimini Capital	$	5,699		$	6,046
Transfers from the noncontrolling interests
Decrease in Bimini Capital's paid-in capital for the sale of 6,290,443 common shares of Orchid
Decrease in Bimini Capital's paid-in capital for the sale of 9,682,784 common shares of Orchid
and the effect of the 24,000 shares of unvested restricted shares of Orchid		(1,004	)		(793	)
Change from net income attributable to Bimini Capital and transfers from noncontrolling interest	$	4,695		$	5,253

Net income of Orchid for the ~~six~~nine and three months ended ~~June~~September 30, 2014 is allocated between the noncontrolling interests and to Bimini Capital in proportion to their relative ownership interests in Orchid. The following is a roll forward of the noncontrolling interest during the ~~six~~nine months ended ~~June~~September 30, 2014.

(in thousands)
Balance, January 1, 2014	$	31,615		$	31,615
Issuance of common shares of Orchid Island Capital, Inc.		76,120			122,318
Net income attributed to noncontrolling interest		12,538			18,767
Amortization of Orchid Island Capital, Inc. equity plan compensation		16			41
Cash dividends paid to noncontrolling interest		(7,378	)		(12,954	)
Balance, June 30, 2014	$	112,911
Balance, September 30, 2014				$	159,787

~~-24-~~-26-

The following table summarizes the operating results of Orchid (excluding intercompany transactions) for the ~~six~~nine and three months ended ~~June~~September 30, 2014, which are reflected in the consolidated statements of operations for the ~~six~~nine and three months ended ~~June~~September 30, 2014.

(in thousands)
	Six Months Ended			Three Months Ended			Nine Months Ended			Three Months Ended
	June 30, 2014			June 30, 2014			September 30, 2014			September 30, 2014
Interest income	$	10,372		$	6,589		$	19,658		$	9,286
Interest expense		(1,087	)		(676	)		(1,905	)		(818	)
Net interest income		9,285			5,913			17,753			8,468
Unrealized gains on mortgage-backed securities		10,124			8,584
Realized gains on mortgage-backed securities		3,891			2,980
Losses on derivative instruments		(7,421	)		(5,728	)
Unrealized gains (losses) on mortgage-backed securities								8,720			(1,404	)
Realized gains (losses) on mortgage-backed securities								1,931			(1,960	)
(Losses) gains on derivative instruments								(4,364	)		3,057
Net portfolio income		15,879			11,749			24,040			8,161

Expenses:
Accrued incentive compensation		225			225			450			225
Directors' fees and liability insurance		240			156			405			165
Audit, legal and other professional fees		245			172			406			160
Direct REIT operating expenses		88			44			124			36
Other administrative		118			88			183			66
Total expenses		916			685			1,568			652

Net income	$	14,963		$	11,064		$	22,472		$	7,509

~~-25-~~-27-

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

The following discussion of our financial condition and results of operations should be read in conjunction with the financial statements and notes to those statements included in Item 1 of this Form 10-Q. The discussion may contain certain forward-looking statements that involve risks and uncertainties. Forward-looking statements are those that are not historical in nature. As a result of many factors, such as those set forth under “Risk Factors” in our most recent Annual Report on Form 10-K and any subsequent Quarterly Reports on Form 10-Q, our actual results may differ materially from those anticipated in such forward-looking statements.

Overview

Bimini Capital was formed in September 2003 to invest primarily in residential mortgage-backed securities (“MBS”) issued by the Federal National Mortgage Association (“Fannie Mae”), the Federal Home Loan Mortgage Corporation (“Freddie Mac”) and the Government National Mortgage Association (“Ginnie Mae”). The Company deploys its capital into two core strategies. The two strategies are a levered MBS portfolio and an unlevered structured MBS portfolio. The leverage applied to the MBS portfolio will typically be less than twelve to one. The Company manages its portfolio of agency MBS and structured MBS to generate income derived from the net interest margin of its MBS portfolio, levered predominantly under repurchase agreement funding, net of associated hedging costs, and the interest income derived from its unlevered portfolio of structured MBS. Beginning in 2013, and as further described below, the Company, through its wholly-owned subsidiary, also began to be an external manager of the portfolio of Orchid, and from this arrangement the Company receives management fees and expense reimbursements. In addition, the Company receives dividends from its investment in Orchid common shares. The Company treats its junior subordinated notes as an equity capital equivalent. The Company is self-managed and self-advised and has elected to be taxed as a REIT for U.S. federal income tax purposes.

As used in this document, references to “Bimini Capital,” the parent company, and to or the general management of Bimini Capital’s portfolio of MBS refer to Bimini Capital Management, Inc. Through February 19, 2013, Bimini Capital's consolidated financial statements include Orchid Island Capital, Inc. ("Orchid") as a wholly-owned qualified REIT subsidiary. Orchid completed an initial public offering ("IPO") of its common stock effective February 20, 2013. After that date, and until December 31, 2014, Orchid continued to be consolidated as a variable interest entity (“VIE”) as described below. As used in this document, discussions related to REIT qualifying activities include the MBS portfolios of both Bimini Capital and Orchid through December 31, 2014, and Bimini Capital only in 2015. References to Bimini Capital’s taxable REIT subsidiaries or non-REIT eligible assets refer to Bimini Advisors, Inc., and its wholly-owned subsidiary, Bimini Advisors, LLC (together as “Bimini Advisors”) and to MortCo TRS, LLC and its consolidated subsidiaries (collectively, “MortCo”). MortCo, which was previously named Opteum Financial Services, LLC, (referred to as “OFS”) was renamed Orchid Island TRS, LLC (referred to as “OITRS”) effective July 3, 2007 and then renamed MortCo TRS, LLC effective March 8, 2011. Hereinafter, any historical mention, discussion or references to Opteum Financial Services, LLC, Orchid Island TRS, LLC, OFS or to OITRS (such as in previously filed documents or Exhibits) now mean MortCo.

Qualification as a REIT

Our qualification as a REIT depends upon our ability to meet, on an annual or in some cases quarterly basis, various complex requirements under the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels and the diversity of ownership of our shares. Certain trends or events experienced during 2015 may have caused, or may cause, Bimini Capital to no longer qualify as a REIT under the Code. In particular, additional offerings of common stock by Orchid in the first two quarters of 2015 have increased revenue attributable to management fees received from Orchid by Bimini Advisors. In addition, payments that have been and will be made by Bimini Capital pursuant to a litigation settlement agreement entered into in May, 2015 have reduced and may continue to reduce the value of Bimini Capital’s assets and revenues generated by our MBS portfolio. As a result, the value of our two TRSs (MortCo and Bimini Advisors) has increased in relation to the value of Bimini Capital’s assets.

-28-

Management of Orchid

Upon completion of its initial public offering, Orchid became externally managed and advised by Bimini Advisors pursuant to the terms of a management agreement. As Manager, Bimini Advisors is responsible for administering Orchid’s business activities and day-to-day operations. Pursuant to the terms of the management agreement, Bimini Advisors provides Orchid with its management team, including its officers, along with appropriate support personnel. Bimini Advisors is at all times subject to the supervision and oversight of Orchid’s board of directors and has only such functions and authority as delegated to it.

Factors that Affect our Results of Operations and Financial Condition

A variety of industry and economic factors may impact our results of operations and financial condition. These factors include:

·	interest rate trends;

·	the difference between Agency MBS yields and our funding and hedging costs;

·	competition for investments in Agency MBS;

·	actions taken by the Federal Reserve and the U.S. Treasury;

·	prepayment rates on mortgages underlying our Agency MBS, and credit trends insofar as they affect prepayment rates; and

·	other market developments.

~~-26-~~

In addition, a variety of factors relating to our business may also impact our results of operations and financial condition. These factors include:

·	our degree of leverage;

·	our access to funding and borrowing capacity;

·	our borrowing costs;

·	our hedging activities;

·	the market value of our investments; and

·	the requirements to qualify as a REIT and the requirements to qualify for a registration exemption under the Investment Company Act.

-29-

Consolidation of Orchid Island Capital, Inc.

Subsequent to Orchid’s IPO and until December 31, 2014, management concluded that Orchid was a VIE, as defined in generally accepted accounting principles, because Orchid’s equity holders lacked the ability through voting rights to make decisions about the activities that have a significant effect on the success of Orchid. Management also concluded that Bimini Capital was the primary beneficiary of Orchid because, under the management agreement between Bimini Advisors and Orchid, Bimini Capital had the power to direct the activities of Orchid that most significantly impact its economic performance. As a result, subsequent to Orchid’s IPO and until December 31, 2014, the Company continued to consolidate Orchid in its consolidated financial statements.

In December 2014, management of Bimini Capital re-evaluated the conditions resulting in the consolidation of Orchid and concluded that, due to Bimini Capital’s decreased percentage ownership interest in Orchid, there was no longer a variable interest requiring consolidation. As a result, in accordance with ASC 810, the Company deconsolidated Orchid from the consolidated balance sheet as of December 31, 2014. However, as a VIE which was deconsolidated on December 31, 2014, Orchid’s results of operations were included in the consolidated statements of operations, equity and cash flows through December 31, 2014, and are excluded in subsequent periods.

During the period of time in which Orchid was a VIE, the net income of Orchid has been allocated to the noncontrolling interests and to Bimini Capital in proportion to their relative ownership interests in Orchid.

The consolidation of Orchid’s assets and liabilities with those of Bimini Capital and its wholly-owned subsidiaries during the period of time in which Orchid was a VIE gave the appearance of a much larger organization. However, the assets recognized as a result of consolidating Orchid did not represent additional assets that could be used to satisfy claims against Bimini Capital’s assets, nor did they represent amounts that are available to be distributed to Bimini Capital’s stockholders. Conversely, liabilities recognized as a result of consolidating Orchid did not represent additional claims on Bimini Capital’s assets; rather, they represented claims against the assets of Orchid.

Impact of Consolidation on Period-to-Period Comparisons

The discussion and tables set forth below present information as of certain dates and for certain periods of time in which Orchid was consolidated as a VIE. In particular, unless stated otherwise balance sheet data as of March 31, 2014, June 30, 2014 and September 30, 2014 and statement of operations data for the year ended December 31, 2014 and each quarter of 2014 reflect the consolidation of Orchid as a VIE.

~~-27-~~

The discussion and tables set forth below also present information as of certain dates and for certain periods of time in which Orchid was not consolidated as a VIE. Unless stated otherwise, balance sheet data as of December 31, 2014, March 31, 2015, June 30, 2015 and ~~June~~September 30, 2015, statement of operations data for the ~~six~~nine and three months ended ~~June~~September 30, 2015, and the statement of cash flows for the ~~six~~nine months ended ~~June~~September 30, 2015 do not reflect the consolidation of Orchid as a VIE.

Certain discussion and tables below provide period-to-period comparisons in which Orchid was consolidated on the first date or period and deconsolidated on the second date or period. The changes reflected in those period-to-period comparisons are due in large part to the consolidation (or deconsolidation) of Orchid.

Dividends To Stockholders

In order to maintain its qualification as a REIT, Bimini Capital is required (among other provisions) to annually distribute dividends to its stockholders in an amount at least equal to, generally, 90% of Bimini Capital’s REIT taxable income. REIT taxable income is a term that describes Bimini Capital’s operating results calculated in accordance with rules and regulations promulgated pursuant to the Internal Revenue Code.

-30-

REIT taxable income is computed differently from net income as computed in accordance with generally accepted accounting principles ("GAAP net income"), as reported in the Company’s accompanying consolidated financial statements. Depending on the number and size of the various items or transactions being accounted for differently, the differences between REIT taxable income and GAAP net income can be substantial and each item can affect several reporting periods. Certain of these items are timing or temporary differences between years; for example, an item that may be a deduction for GAAP net income in the current year may not be a deduction for REIT taxable income until a later year. Others are permanent differences that only impact either GAAP or tax. The most significant differences are as follows: the results of the Company’s taxable REIT subsidiaries do not impact REIT taxable income, unrealized gains or losses on the MBS do not impact REIT taxable income, interest income on MBS securities is computed differently for REIT taxable income and GAAP, and for tax reporting purposes Orchid’s IPO expenses (which were paid by Bimini Advisors) are considered capital costs.

A REIT may be subject to a federal excise tax if it distributes less than 85% of its REIT taxable income by the end of the calendar year. Accordingly, dividends are based on its REIT taxable income (after considering the possible impact of applying NOLs to the income as described below in “Net Operating Losses”), as determined for federal income tax purposes, as opposed to its net income computed in accordance with GAAP (as reported in the accompanying consolidated financial statements).

During the ~~six~~nine and three months ended ~~June~~September 30, 2015, Bimini Capital made no dividend distributions. All distributions are made at the discretion of the Company’s Board of Directors and will depend on the Company’s results of operations, financial conditions, maintenance of REIT status, availability of net operating losses and other factors that may be deemed relevant. Bimini Capital continues to evaluate its dividend payment policy. However, as more fully described below, due to net operating losses (“NOLs”) incurred in prior periods, Bimini Capital is unlikely to declare and pay dividends to stockholders until such NOLs have been consumed.

~~-28-~~

Net Operating Losses

As described above, a REIT may be subject to a federal excise tax if it distributes less than 85% of its REIT taxable income by the end of a calendar year. In calculating the amount of excise tax payable in a given year, if any, Bimini Capital reduces REIT taxable income by distributions made to stockholders in the form of dividends and/or NOL carryforwards from prior years, to the extent any are available. Since income subject to excise tax is REIT taxable income less qualifying dividends and the application of NOLs, if a REIT has sufficient NOLs it could apply such NOLs against its taxable income and avoid excise taxes without paying qualifying dividends to stockholders. Accordingly, if in future periods Bimini Capital has taxable income, it can avoid the obligation to pay excise taxes by applying the estimated $17.3 million of NOLs available as of December 31, 2014 against such taxable income until the NOLs are exhausted in lieu of making distributions to stockholders. Further, Bimini Capital could avoid the obligation to pay excise taxes through a combination of qualifying dividends and the application of NOLs. In any case, future distributions to stockholders are expected to be less than REIT taxable income until the existing NOLs are consumed.

Results of Operations

Described below are the Company’s results of operations for the ~~six~~nine and three months ended ~~June~~September 30, 2015, as compared to the ~~six~~nine and three months ended ~~June~~September 30, 2014.

Net (Loss) Income Summary

Consolidated net loss for the ~~six~~nine months ended ~~June~~September 30, 2015 was ~~$2.9~~$5.5 million, or ~~$0.23~~$0.45 basic and diluted loss per share of Class A Common Stock, as compared to consolidated net income of ~~$5.7~~$6.0 million, or ~~$0.47~~$0.50 basic and diluted income per share of Class A Common Stock, for the ~~six~~nine months ended ~~June~~September 30, 2014.

Consolidated net loss for the three months ended ~~June~~September 30, 2015 was ~~$1.5~~$2.6 million, or ~~$0.12~~$0.21 basic and diluted loss per share of Class A Common Stock, as compared to consolidated net income of ~~$3.3~~$0.3 million, or ~~$0.27~~$0.03 basic and diluted income per share of Class A Common Stock, for the three months ended ~~June~~September 30, 2014.

-31-

The components of net (loss) income for the ~~six~~nine and three months ended ~~June~~September 30, 2015 and 2014, along with the changes in those components are presented in the table below:

(in thousands)
	Six Months Ended June 30,									Three Months Ended June 30,									Nine Months Ended September 30,									Three Months Ended September 30,
	2015			2014(1)			Change			2015			2014(1)			Change			2015			2014(1)			Change			2015			2014(1)			Change
Net portfolio interest	$	2,083		$	10,053		$	(7,970	)	$	976		$	6,391		$	(5,415	)	$	2,972		$	19,202		$	(16,230	)	$	889		$	9,149		$	(8,260	)
Interest expense on junior subordinated notes		(491	)		(489	)		(2	)		(248	)		(245	)		(3	)		(744	)		(736	)		(8	)		(253	)		(248	)		(5	)
(Losses) gains on MBS and derivative instruments		(1,207	)		7,725			(8,932	)		(1,021	)		6,804			(7,825	)		(2,913	)		7,499			(10,412	)		(1,706	)		(225	)		(1,481	)
Net portfolio income (loss)		385			17,289			(16,904	)		(293	)		12,950			(13,243	)
Other income		3,639			2,426			1,213			594			2,243			(1,649	)
Net portfolio (loss) income																				(685	)		25,965			(26,650	)		(1,070	)		8,676			(9,746	)
Other income (expense)																				3,430			2,600			830			(209	)		173			(382	)
Expenses, including income taxes		(6,917	)		(1,478	)		(5,439	)		(1,805	)		(2,279	)		474			(8,285	)		(3,752	)		(4,533	)		(1,367	)		(2,273	)		906
Net (loss) income		(2,893	)		18,237			(21,130	)		(1,504	)		12,914			(14,418	)		(5,540	)		24,813			(30,353	)		(2,646	)		6,576			(9,222	)
Income attributable to
noncontrolling interests		-			12,538			(12,538	)		-			9,584			(9,584	)		-			18,767			(18,767	)		-			6,229			(6,229	)
Net (loss) income attributable to
Bimini Capital Management, Inc.	$	(2,893	)	$	5,699		$	(8,592	)	$	(1,504	)	$	3,330		$	(4,834	)	$	(5,540	)	$	6,046		$	(11,586	)	$	(2,646	)	$	347		$	(2,993	)

(1)	Information presented in the table above for the ~~six~~nine and three months ended ~~June~~September 30, 2014 includes the activities of Orchid Island Capital, Inc.

~~-29-~~

GAAP and Non-GAAP Reconciliation

To date, the Company has used derivatives, specifically interest rate futures contracts, such as Eurodollar futures contracts, and interest rate swaptions, to hedge a portion of the interest rate risk on its repurchase agreements and junior subordinate notes in a rising rate environment. Each interest rate futures contract covers a specific three month period, but the Company typically has many contracts in place at any point in time — usually covering several years in the aggregate.

The Company has not elected to designate its derivative holdings for hedge accounting treatment under the Financial Accounting Standards Board, (the “FASB”), Accounting Standards Codification, (“ASC”), Topic 815, Derivatives and Hedging. Changes in fair value of these instruments are presented in a separate line item in the Company’s consolidated statements of operations and not included in interest expense. As such, for financial reporting purposes, interest expense and cost of funds are not impacted by the fluctuation in value of the derivative instruments. In the future, the Company may use other derivative instruments to hedge its interest expense and/or elect to designate its derivative holdings for hedge accounting treatment.

For the purpose of computing economic net interest income and ratios relating to cost of funds measures, GAAP interest expense has been adjusted to reflect the realized gains or losses on specific derivative instruments that pertain to each period presented. As of ~~June~~September 30, 2015, the Company has Eurodollar futures contracts in place through 2018. Adjusting our interest expense for the periods presented by the gains or losses on all derivative instruments would not accurately reflect our economic interest expense for these periods.

For each period presented, the Company has combined the effects of the derivative financial instruments in place for the respective period with the actual interest expense incurred on repurchase agreements and junior subordinated notes to reflect total expense for the applicable period. Interest expense, including the effect of derivative instruments for the period, is referred to as economic interest expense. Net interest income, when calculated to include the effect of derivative instruments for the period, is referred to as economic net interest income.

-32-

However, because the Company has not elected hedging treatment under ASC Topic 815, the gains or losses on all of the Company’s derivative instruments held during the period are reflected in our consolidated statements of operations. This presentation includes gains or losses on all contracts in effect during the reporting period, including those covering both the current period as well as future periods.

The Company believes that economic interest expense and economic net interest income provides meaningful information to consider, in addition to the respective amounts prepared in accordance with GAAP. The non-GAAP measures help the Company to evaluate its financial position and performance without the effects of certain transactions and GAAP adjustments that are not necessarily indicative of its current investment portfolio or operations. The realized and unrealized gains or losses presented in the Company’s consolidated statements of operations are not necessarily representative of the total interest rate expense that the Company will ultimately realize. This is because as interest rates move up or down in the future, the gains or losses the Company ultimately realizes, and which will affect the Company’s total interest rate expense in future periods, may differ from the unrealized gains or losses recognized as of the reporting date.

The Company’s presentation of the economic value of its hedging strategy has important limitations. First, other market participants may calculate economic interest expense and economic net interest income differently than the Company calculates them. Second, while the Company believes that the calculation of the economic value of our hedging strategy described above helps to present our financial position and performance, it may be of limited usefulness as an analytical tool. Therefore, the economic value of the Company’s investment strategy should not be viewed in isolation and is not a substitute for interest expense and net interest income computed in accordance with GAAP.

~~-30-~~

The tables below present a reconciliation of the adjustments to interest expense shown for each period relative to our derivative instruments, and the consolidated statements of operations line item, losses on derivative instruments, calculated in accordance with GAAP for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014 and for each quarter in 2015 and 2014.

Gains (Losses) on Derivative Instruments - Recognized in Consolidated Statement of Operations (GAAP)
(in thousands)
Junior
Repurchase Subordinated
Three Months Ended Agreements Debt Total
Consolidated
June 30, 2015 $ 7 $ (1 ) $ 6
March 31, 2015 (687 ) (328 ) (1,015 )
December 31, 2014 (9,719 ) (287 ) (10,006 )
September 30, 2014 3,257 149 3,406
June 30, 2014 (5,757 ) (117 ) (5,874 )
March 31, 2014 (1,693 ) (24 ) (1,717 )
Bimini Capital Only
June 30, 2015 $ 7 $ (1 ) $ 6
March 31, 2015 (687 ) (328 ) (1,015 )
December 31, 2014 (158 ) (287 ) (445 )
September 30, 2014 200 149 349
June 30, 2014 (29 ) (117 ) (146 )
March 31, 2014 - (24 ) (24 )

(in thousands)
Junior
Repurchase Subordinated
Six Months Ended Agreements Debt Total
Consolidated
June 30, 2015 $ (680 ) $ (329 ) $ (1,009 )
June 30, 2014 (7,450 ) (141 ) (7,591 )
Bimini Capital Only
June 30, 2015 $ (680 ) $ (329 ) $ (1,009 )
June 30, 2014 (29 ) (141 ) (170 )

Gains (Losses) on Derivative Instruments - Recognized in Consolidated Statement of Operations (GAAP)
(in thousands)
				Junior
	Repurchase			Subordinated
Three Months Ended	Agreements			Debt			Total
Consolidated
September 30, 2015	$	(676	)	$	(315	)	$	(991	)
June 30, 2015		7			(1	)		6
March 31, 2015		(687	)		(328	)		(1,015	)
December 31, 2014		(9,719	)		(287	)		(10,006	)
September 30, 2014		3,257			149			3,406
June 30, 2014		(5,757	)		(117	)		(5,874	)
March 31, 2014		(1,693	)		(24	)		(1,717	)
Bimini Capital Only
September 30, 2015	$	(676	)	$	(315	)	$	(991	)
June 30, 2015		7			(1	)		6
March 31, 2015		(687	)		(328	)		(1,015	)
December 31, 2014		(158	)		(287	)		(445	)
September 30, 2014		200			149			349
June 30, 2014		(29	)		(117	)		(146	)
March 31, 2014		-			(24	)		(24	)

~~-31-~~-33-

Losses on Derivative Instruments - Attributed to Current Period (Non-GAAP)
(in thousands)
Junior
Repurchase Subordinated
Three Months Ended Agreements Debt Total
Consolidated
June 30, 2015 $ (9 ) $ (64 ) $ (73 )
March 31, 2015 (1 ) (54 ) (55 )
December 31, 2014 (145 ) (136 ) (281 )
September 30, 2014 (24 ) (141 ) (165 )
June 30, 2014 (3 ) (127 ) (130 )
March 31, 2014 (136 ) (109 ) (245 )
Bimini Capital Only
June 30, 2015 $ (9 ) $ (64 ) $ (73 )
March 31, 2015 (1 ) (54 ) (55 )
December 31, 2014 - (136 ) (136 )
September 30, 2014 - (141 ) (141 )
June 30, 2014 - (127 ) (127 )
March 31, 2014 (106 ) (109 ) (215 )

(in thousands)
Junior
Repurchase Subordinated
Six Months Ended Agreements Debt Total
Consolidated
June 30, 2015 $ (10 ) $ (118 ) $ (128 )
June 30, 2014 (139 ) (236 ) (375 )
Bimini Capital Only
June 30, 2015 $ (10 ) $ (118 ) $ (128 )
June 30, 2014 (106 ) (236 ) (342 )

(in thousands)
				Junior
	Repurchase			Subordinated
Nine Months Ended	Agreements			Debt			Total
Consolidated
September 30, 2015	$	(1,356	)	$	(644	)	$	(2,000	)
September 30, 2014		(4,193	)		8			(4,185	)
Bimini Capital Only
September 30, 2015	$	(1,356	)	$	(644	)	$	(2,000	)
September 30, 2014		171			8			179

Gains (Losses) on Derivative Instruments - Attributed to Future Periods (Non-GAAP)
Losses on Derivative Instruments - Attributed to Current Period (Non-GAAP)										Losses on Derivative Instruments - Attributed to Current Period (Non-GAAP)
(in thousands)
				Junior										Junior
	Repurchase			Subordinated							Repurchase			Subordinated
Three Months Ended	Agreements			Debt			Total				Agreements			Debt			Total
Consolidated
September 30, 2015											$	(20	)	$	(74	)	$	(94	)
June 30, 2015	$	16		$	63		$	79				(9	)		(64	)		(73	)
March 31, 2015		(686	)		(274	)		(960	)			(1	)		(54	)		(55	)
December 31, 2014		(9,574	)		(151	)		(9,725	)			(145	)		(136	)		(281	)
September 30, 2014		3,281			290			3,571				(24	)		(141	)		(165	)
June 30, 2014		(5,754	)		10			(5,744	)			(3	)		(127	)		(130	)
March 31, 2014		(1,557	)		85			(1,472	)			(136	)		(109	)		(245	)
Bimini Capital Only
September 30, 2015											$	(20	)	$	(74	)	$	(94	)
June 30, 2015	$	16		$	63		$	79				(9	)		(64	)		(73	)
March 31, 2015		(686	)		(274	)		(960	)			(1	)		(54	)		(55	)
December 31, 2014		(158	)		(151	)		(309	)			-			(136	)		(136	)
September 30, 2014		199			290			489				-			(141	)		(141	)
June 30, 2014		(29	)		10			(19	)			-			(127	)		(127	)
March 31, 2014		106			85			191				(106	)		(109	)		(215	)

(in thousands)
														Junior
											Repurchase			Subordinated
Nine Months Ended											Agreements			Debt			Total
Consolidated
September 30, 2015											$	(30	)	$	(192	)	$	(222	)
September 30, 2014												(163	)		(377	)		(540	)
Bimini Capital Only
September 30, 2015											$	(30	)	$	(192	)	$	(222	)
September 30, 2014												(106	)		(377	)		(483	)

~~-32-~~-34-

Gains (Losses) on Derivative Instruments - Attributed to Future Periods (Non-GAAP)										Gains (Losses) on Derivative Instruments - Attributed to Future Periods (Non-GAAP)
(in thousands)
				Junior										Junior
	Repurchase			Subordinated							Repurchase			Subordinated
Six Months Ended	Agreements			Debt			Total
Three Months Ended											Agreements			Debt			Total
Consolidated
September 30, 2015											$	(656	)	$	(241	)	$	(897	)
June 30, 2015	$	(670	)	$	(211	)	$	(881	)			16			63			79
March 31, 2015												(686	)		(274	)		(960	)
December 31, 2014												(9,574	)		(151	)		(9,725	)
September 30, 2014												3,281			290			3,571
June 30, 2014		(7,311	)		95			(7,216	)			(5,754	)		10			(5,744	)
March 31, 2014												(1,557	)		85			(1,472	)
Bimini Capital Only
September 30, 2015											$	(656	)	$	(241	)	$	(897	)
June 30, 2015	$	(670	)	$	(211	)	$	(881	)			16			63			79
March 31, 2015												(686	)		(274	)		(960	)
December 31, 2014												(158	)		(151	)		(309	)
September 30, 2014												199			290			489
June 30, 2014		77			95			172				(29	)		10			(19	)
March 31, 2014												106			85			191

(in thousands)
														Junior
											Repurchase			Subordinated
Nine Months Ended											Agreements			Debt			Total
Consolidated
September 30, 2015											$	(1,326	)	$	(452	)	$	(1,778	)
September 30, 2014												(4,030	)		385			(3,645	)
Bimini Capital Only
September 30, 2015											$	(1,326	)	$	(452	)	$	(1,778	)
September 30, 2014												276			385			661

Economic Net Portfolio Interest Income
(in thousands)
Interest Expense on Repurchase Agreements Net Portfolio
Effect of Interest Income
Interest GAAP Non-GAAP Economic GAAP Economic
Three Months Ended Income Basis
Hedges(1)

Basis(2)
Basis
Basis(3)

Consolidated
June 30, 2015 $ 1,074 $ 98 $ (9 ) $ 107 $ 976 $ 967
March 31, 2015 1,207 100 (1 ) 101 1,107 1,106
December 31, 2014 13,168 1,213 (145 ) 1,358 11,955 11,810
September 30, 2014 10,035 886 (24 ) 910 9,149 9,125
June 30, 2014 7,119 728 (3 ) 731 6,391 6,388
March 31, 2014 4,116 454 (136 ) 590 3,662 3,526
Bimini Capital Only
June 30, 2015 $ 1,074 $ 98 $ (9 ) $ 107 $ 976 $ 967
March 31, 2015 1,207 100 (1 ) 101 1,107 1,106
December 31, 2014 1,022 87 1 86 935 936
September 30, 2014 749 67 - 67 682 682
June 30, 2014 530 52 (1 ) 53 478 477
March 31, 2014 333 43 (106 ) 149 290 184

(in thousands)
Interest Expense on Repurchase Agreements Net Portfolio
Effect of Interest Income
Interest GAAP Non-GAAP Economic GAAP Economic
Six Months Ended Income Basis
Hedges(1)

Basis(2)
Basis
Basis(3)

Consolidated
June 30, 2015 $ 2,281 $ 198 $ (10 ) $ 208 $ 2,083 $ 2,073
June 30, 2014 11,235 1,182 (139 ) 1,321 10,053 9,914
Bimini Capital Only
June 30, 2015 $ 2,281 $ 198 $ (10 ) $ 208 $ 2,083 $ 2,073
June 30, 2014 863 95 (107 ) 202 768 661

-35-

Economic Net Portfolio Interest Income
(in thousands)
			Interest Expense on Repurchase Agreements							Net Portfolio
					Effect of					Interest Income
	Interest		GAAP		Non-GAAP			Economic		GAAP		Economic
Three Months Ended	Income		Basis		Hedges(1)			Basis(2)		Basis		Basis(3)
Consolidated
September 30, 2015	$	996	$	107	$	(20	)	$	127	$	889	$	869
June 30, 2015		1,074		98		(9	)		107		976		967
March 31, 2015		1,207		100		(1	)		101		1,107		1,106
December 31, 2014		13,168		1,213		(145	)		1,358		11,955		11,810
September 30, 2014		10,035		886		(24	)		910		9,149		9,125
June 30, 2014		7,119		728		(3	)		731		6,391		6,388
March 31, 2014		4,116		454		(136	)		590		3,662		3,526
Bimini Capital Only
September 30, 2015	$	996	$	107	$	(20	)	$	127	$	889	$	869
June 30, 2015		1,074		98		(9	)		107		976		967
March 31, 2015		1,207		100		(1	)		101		1,107		1,106
December 31, 2014		1,022		87		1			86		935		936
September 30, 2014		749		67		-			67		682		682
June 30, 2014		530		52		(1	)		53		478		477
March 31, 2014		333		43		(106	)		149		290		184

(in thousands)
			Interest Expense on Repurchase Agreements							Net Portfolio
					Effect of					Interest Income
	Interest		GAAP		Non-GAAP			Economic		GAAP		Economic
Nine Months Ended	Income		Basis		Hedges(1)			Basis(2)		Basis		Basis(3)
Consolidated
September 30, 2015	$	3,277	$	305	$	(30	)	$	335	$	2,972	$	2,942
September 30, 2014		21,270		2,068		(163	)		2,231		19,202		19,039
Bimini Capital Only
September 30, 2015	$	3,277	$	305	$	(30	)	$	335	$	2,972	$	2,942
September 30, 2014		1,612		162		(107	)		269		1,450		1,343

(1)	Reflects the effect of derivative instrument hedges for only the period presented.

(2)	Calculated by adding the effect of derivative instrument hedges attributed to the period presented from GAAP interest expense.

(3)	Calculated by subtracting the effect of derivative instrument hedges attributed to the period presented to GAAP net portfolio interest income.

~~-33-~~-36-

Economic Net Interest Income
(in thousands)
Net Portfolio Interest Expense on Junior Subordinated Notes
Interest Income Effect of Net Interest Income
GAAP Economic GAAP Non-GAAP Economic GAAP Economic
Three Months Ended Basis
Basis(1)
Basis
Hedges(2)

Basis(3)
Basis
Basis(4)

Consolidated
June 30, 2015 $ 976 $ 967 $ 248 $ (64 ) $ 312 $ 728 $ 655
March 31, 2015 1,107 1,106 243 (54 ) 297 864 809
December 31, 2014 11,955 11,810 248 (136 ) 384 11,707 11,426
September 30, 2014 9,149 9,125 248 (141 ) 389 8,901 8,736
June 30, 2014 6,391 6,388 245 (127 ) 372 6,146 6,016
March 31, 2014 3,662 3,526 243 (109 ) 352 3,419 3,174
Bimini Capital Only
June 30, 2015 $ 976 $ 967 $ 248 $ (64 ) $ 312 $ 728 $ 655
March 31, 2015 1,107 1,106 243 (54 ) 297 864 809
December 31, 2014 935 935 248 (136 ) 384 687 551
September 30, 2014 682 682 248 (141 ) 389 434 293
June 30, 2014 478 478 245 (127 ) 372 233 106
March 31, 2014 290 184 243 (109 ) 352 47 (168 )

Economic Net Interest Income																		Economic Net Interest Income
(in thousands)	(in thousands)																	(in thousands)
		Net Portfolio				Interest Expense on Junior Subordinated Notes													Net Portfolio				Interest Expense on Junior Subordinated Notes
		Interest Income						Effect of					Net Interest Income						Interest Income						Effect of					Net Interest Income
		GAAP		Economic		GAAP		Non-GAAP			Economic		GAAP		Economic				GAAP		Economic		GAAP		Non-GAAP			Economic		GAAP		Economic
Six Months Ended		Basis		Basis(1)		Basis		Hedges(2)			Basis(3)		Basis		Basis(4)
Three Months Ended																			Basis		Basis(1)		Basis		Hedges(2)			Basis(3)		Basis		Basis(4)
Consolidated	Consolidated																	Consolidated
September 30, 2015																			$	889	$	869	$	252	$	(74	)	$	326	$	637	$	543
June 30, 2015		$	2,083	$	2,073	$	491	$	(118	)	$	609	$	1,592	$	1,464				976		967		248		(64	)		312		728		655
March 31, 2015																				1,107		1,106		243		(54	)		297		864		809
December 31, 2014																				11,955		11,810		248		(136	)		384		11,707		11,426
September 30, 2014																				9,149		9,125		248		(141	)		389		8,901		8,736
June 30, 2014			10,053		9,914		488		(236	)		724		9,565		9,190				6,391		6,388		245		(127	)		372		6,146		6,016
March 31, 2014																				3,662		3,526		243		(109	)		352		3,419		3,174
Bimini Capital Only	Bimini Capital Only																	Bimini Capital Only
September 30, 2015																			$	889	$	869	$	252	$	(74	)	$	326	$	637	$	543
June 30, 2015		$	2,083	$	2,073	$	491	$	(118	)	$	609	$	1,592	$	1,464				976		967		248		(64	)		312		728		655
March 31, 2015																				1,107		1,106		243		(54	)		297		864		809
December 31, 2014																				935		935		248		(136	)		384		687		551
September 30, 2014																				682		682		248		(141	)		389		434		293
June 30, 2014			768		662		488		(236	)		724		280		(62	)			478		478		245		(127	)		372		233		106
March 31, 2014																				290		184		243		(109	)		352		47		(168	)

(in thousands)																		(in thousands)
																			Net Portfolio				Interest Expense on Junior Subordinated Notes
																			Interest Income						Effect of					Net Interest Income
																			GAAP		Economic		GAAP		Non-GAAP			Economic		GAAP		Economic
Nine Months Ended																			Basis		Basis(1)		Basis		Hedges(2)			Basis(3)		Basis		Basis(4)
Consolidated																		Consolidated
September 30, 2015																			$	2,972	$	2,942	$	744	$	(192	)	$	936	$	2,228	$	2,006
September 30, 2014																				19,202		19,039		736		(377	)		1,113		18,466		17,926
Bimini Capital Only																		Bimini Capital Only
September 30, 2015																			$	2,972	$	2,942	$	744	$	(192	)	$	936	$	2,229	$	2,007
September 30, 2014																				1,450		1,344		736		(377	)		1,113		714		231

(1)	Calculated by adding the effect of derivative instrument hedges attributed to the period presented to GAAP net portfolio interest income.

(2)	Reflects the effect of derivative instrument hedges for only the period presented.

(3)	Calculated by subtracting the effect of derivative instrument hedges attributed to the period presented from GAAP interest expense.

(4)	Calculated by subtracting the effect of derivative instrument hedges attributed to the period presented from GAAP net interest income.

Net Portfolio Income

During the ~~six~~nine months ended ~~June~~September 30, 2015, the Company generated ~~$2.1~~$3.0 million of net portfolio interest income, consisting of ~~$2.3~~$3.3 million of interest income from MBS assets offset by ~~$0.2~~$0.3 million of interest expense on repurchase liabilities. For the comparable period ended ~~June~~September 30, 2014, the Company generated ~~$10.1~~$19.2 million of net portfolio interest income, consisting of ~~$11.2~~$21.3 million of interest income from MBS assets offset by ~~$1.2~~$2.1 million of interest expense on repurchase liabilities. The ~~$8.9~~$18.0 million decrease in interest income and $1$1.8 million decrease in interest expense for the ~~six~~nine months ended ~~June~~September 30, 2015 primarily reflects the deconsolidation of Orchid’s assets and liabilities from the balance sheet beginning December 31, 2014 and the effect this had on the Company’s consolidated statement of operations.

The Company’s economic interest expense on repurchase liabilities for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014 was ~~$0.2~~$0.3 million and ~~$1.3~~$2.2 million, respectively, resulting in ~~$2.1~~$2.9 million and ~~$9.9~~$19.0 million of economic net portfolio interest income, respectively.

~~-34-~~

During the three months ended ~~June~~September 30, 2015, the Company generated ~~$1.0~~$0.9 million of net portfolio interest income, consisting of ~~$1.1~~$1.0 million of interest income from MBS assets offset by $0.1 million of interest expense on repurchase liabilities. For the three months ended ~~June~~September 30, 2014, the Company generated ~~$6.4~~$9.1 million of net portfolio interest income, consisting of ~~$7.1~~$10.0 million of interest income from MBS assets offset by ~~$0.7~~$0.9 million of interest expense on repurchase liabilities. The deployment of the proceeds from Orchid’s capital raising activities in 2014 on a leveraged basis, followed by the deconsolidation of Orchid as of December 31, 2014, were the main reasons for the decrease in both interest income and interest expense for the three months ended ~~June~~September 30, 2015 as compared to the same period in 2014.

The Company’s economic interest expense on repurchase liabilities for the three months ended ~~June~~September 30, 2015 and 2014 was $0.1 million and ~~$0.7~~$0.9 million, respectively, resulting in ~~$1.0~~$0.9 million and ~~$6.4~~$9.1 million of economic net portfolio interest income, respectively.

The discussion above and in the following sections related to the Company’s net portfolio income during the ~~six~~nine and three months ended ~~June~~September 30, 2014 includes the activities of Orchid as a VIE. Orchid’s activities are not included for the ~~six~~nine and three months ~~June~~September 30, 2015. During the ~~six~~nine months ended ~~June~~September 30, 2015, Bimini Capital generated ~~$2.1~~$3.0 million of net portfolio interest income, consisting of ~~$2.3~~$3.3 million of interest income from MBS assets offset by $0.3 million of interest expense on repurchase liabilities. For the comparable period ended September 30, 2014, Bimini Capital generated $1.4 million of net portfolio interest income, consisting of $1.6 million of interest income from MBS assets offset by $0.2 million of interest expense on repurchase liabilities. ~~For~~

-37-

During the ~~comparable period~~three months ended ~~June~~September 30, ~~2014,~~2015, Bimini Capital generated ~~$0.8~~$0.89 million of net portfolio interest income, consisting of ~~$0.9~~$1.00 million of interest income from MBS assets offset by ~~$0.1 million of interest expense on repurchase liabilities.~~

~~During the three months ended June 30, 2015, Bimini Capital generated $0.98 million of net portfolio interest income, consisting of $1.07 million of interest income from MBS assets offset by $0.10~~$0.11 million of interest expense on repurchase liabilities. For the three months ended ~~June~~September 30, 2014, Bimini Capital generated ~~$0.48~~$0.68 million of net portfolio interest income, consisting of ~~$0.53~~$0.75 million of interest income from MBS assets offset by ~~$0.05~~$0.07 million of interest expense on repurchase liabilities.

The tables below provide consolidated information on our portfolio average balances, interest income, yield on assets, average repurchase agreement balances, interest expense, cost of funds, net interest income and net interest rate spread for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014 and each quarter in 2015 and 2014 on both a GAAP and economic basis.

($ in thousands)
	Average				Yield on			Average		Interest Expense				Average Cost of Funds						Average				Yield on			Average		Interest Expense				Average Cost of Funds
	MBS		Interest		Average			Repurchase		GAAP		Economic		GAAP			Economic			MBS		Interest		Average			Repurchase		GAAP		Economic		GAAP			Economic
Three Months Ended	Held(1)		Income(2)		MBS			Agreements(1)		Basis		Basis(2)		Basis			Basis(3)			Held(1)		Income(2)		MBS			Agreements(1)		Basis		Basis(2)		Basis			Basis(3)
Consolidated
September 30, 2015																				$	115,437	$	996		3.45	%	$	107,442	$	107	$	127		0.40	%		0.47	%
June 30, 2015	$	111,674	$	1,074		3.85	%	$	103,750	$	98	$	107		0.38	%		0.41	%		111,674		1,074		3.85	%		103,750		98		107		0.38	%		0.41	%
March 31, 2015		116,709		1,207		4.14	%		108,129		100		101		0.37	%		0.37	%		116,709		1,207		4.14	%		108,129		100		101		0.37	%		0.37	%
December 31, 2014		1,466,048		13,168		3.59	%		1,442,905		1,213		1,358		0.34	%		0.38	%		1,466,048		13,168		3.59	%		1,442,905		1,213		1,358		0.34	%		0.38	%
September 30, 2014		1,108,367		10,035		3.62	%		1,096,611		886		910		0.32	%		0.33	%		1,108,367		10,035		3.62	%		1,096,611		886		910		0.32	%		0.33	%
June 30, 2014		882,591		7,119		3.23	%		783,323		728		731		0.37	%		0.37	%		882,591		7,119		3.23	%		783,323		728		731		0.37	%		0.37	%
March 31, 2014		601,441		4,116		2.74	%		533,008		454		590		0.34	%		0.44	%		601,441		4,116		2.74	%		533,008		454		590		0.34	%		0.44	%
Bimini Capital Only
September 30, 2015																				$	115,437	$	996		3.45	%	$	107,442	$	107	$	127		0.40	%		0.47	%
June 30, 2015	$	111,674	$	1,074		3.85	%	$	103,750	$	98	$	107		0.38	%		0.41	%		111,674		1,074		3.85	%		103,750		98		107		0.38	%		0.41	%
March 31, 2015		116,709		1,207		4.14	%		108,129		100		101		0.37	%		0.37	%		116,709		1,207		4.14	%		108,129		100		101		0.37	%		0.37	%
December 31, 2014		103,696		1,022		3.94	%		96,591		87		86		0.36	%		0.36	%		103,696		1,022		3.94	%		96,591		87		86		0.36	%		0.36	%
September 30, 2014		82,599		749		3.63	%		76,772		67		67		0.35	%		0.35	%		82,599		749		3.63	%		76,772		67		67		0.35	%		0.35	%
June 30, 2014		70,710		530		3.00	%		65,849		53		53		0.32	%		0.32	%		70,710		530		3.00	%		65,849		53		53		0.32	%		0.32	%
March 31, 2014		51,951		333		2.57	%		48,106		43		149		0.36	%		1.24	%		51,951		333		2.57	%		48,106		43		149		0.36	%		1.24	%

~~-35-~~-38-

($ in thousands)
Average Yield on Average Interest Expense Average Cost of Funds
MBS Interest Average Repurchase GAAP Economic GAAP Economic
Six Months Ended
Held(1)

Income(2)
MBS
Agreements(1)
Basis
Basis(2)
Basis
Basis(3)

Consolidated
June 30, 2015 $ 114,192 $ 2,281 4.00 % $ 105,939 $ 198 $ 208 0.37 % 0.39 %
June 30, 2014 742,016 11,235 3.03 % 658,165 1,182 1,321 0.36 % 0.40 %
Bimini Capital Only
June 30, 2015 $ 114,192 $ 2,281 4.00 % $ 105,939 $ 198 $ 208 0.37 % 0.39 %
June 30, 2014 61,330 863 2.82 % 56,978 96 202 0.34 % 0.71 %

($ in thousands)
	Average				Yield on			Average		Interest Expense				Average Cost of Funds
	MBS		Interest		Average			Repurchase		GAAP		Economic		GAAP			Economic
Nine Months Ended	Held(1)		Income(2)		MBS			Agreements(1)		Basis		Basis(2)		Basis			Basis(3)
Consolidated
September 30, 2015	$	114,607	$	3,277		3.81	%	$	106,440	$	305	$	335		0.38	%		0.42	%
September 30, 2014		864,133		21,270		3.28	%		804,314		2,068		2,231		0.34	%		0.37	%
Bimini Capital Only
September 30, 2015	$	114,607	$	3,277		3.81	%	$	106,440	$	305	$	335		0.38	%		0.42	%
September 30, 2014		68,420		1,612		3.14	%		63,576		163		269		0.34	%		0.56	%

($ in thousands)
Net Portfolio Net Portfolio
Interest Income Interest Spread
GAAP Economic GAAP Economic
Three Months Ended Basis
Basis(2)
Basis
Basis(4)

Consolidated
June 30, 2015 $ 976 $ 967 3.47 % 3.44 %
March 31, 2015 1,107 1,106 3.77 % 3.77 %
December 31, 2014 11,955 11,810 3.25 % 3.21 %
September 30, 2014 9,149 9,125 3.30 % 3.29 %
June 30, 2014 6,391 6,388 2.86 % 2.86 %
March 31, 2014 3,662 3,526 2.40 % 2.30 %
Bimini Capital Only
June 30, 2015 $ 976 $ 967 3.47 % 3.44 %
March 31, 2015 1,107 1,106 3.77 % 3.77 %
December 31, 2014 935 935 3.58 % 3.58 %
September 30, 2014 682 682 3.28 % 3.28 %
June 30, 2014 478 478 2.68 % 2.68 %
March 31, 2014 290 184 2.21 % 1.33 %

($ in thousands)
											Net Portfolio				Net Portfolio
											Interest Income				Interest Spread
											GAAP		Economic		GAAP			Economic
Three Months Ended											Basis		Basis(2)		Basis			Basis(4)
Consolidated
September 30, 2015											$	889	$	869		3.05	%		2.98	%
June 30, 2015												976		967		3.47	%		3.44	%
March 31, 2015												1,107		1,106		3.77	%		3.77	%
December 31, 2014												11,955		11,810		3.25	%		3.21	%
September 30, 2014												9,149		9,125		3.30	%		3.29	%
June 30, 2014												6,391		6,388		2.86	%		2.86	%
March 31, 2014												3,662		3,526		2.40	%		2.30	%
Bimini Capital Only
September 30, 2015											$	889	$	869		3.05	%		2.98	%
June 30, 2015												976		967		3.47	%		3.44	%
March 31, 2015												1,107		1,106		3.77	%		3.77	%
December 31, 2014												935		935		3.58	%		3.58	%
September 30, 2014												682		682		3.28	%		3.28	%
June 30, 2014												478		478		2.68	%		2.68	%
March 31, 2014												290		184		2.21	%		1.33	%

($ in thousands)
	Net Portfolio				Net Portfolio						Net Portfolio				Net Portfolio
	Interest Income				Interest Spread						Interest Income				Interest Spread
	GAAP		Economic		GAAP			Economic			GAAP		Economic		GAAP			Economic
Six Months Ended	Basis		Basis(2)		Basis			Basis(4)
Nine Months Ended											Basis		Basis(2)		Basis			Basis(4)
Consolidated
June 30, 2015	$	2,083	$	2,073		3.63	%		3.61	%
June 30, 2014		10,053		9,914		2.67	%		2.63	%
September 30, 2015											$	2,972	$	2,942		3.43	%		3.39	%
September 30, 2014												19,202		19,039		2.94	%		2.91	%
Bimini Capital Only
June 30, 2015	$	2,083	$	2,073		3.63	%		3.61	%
June 30, 2014		768		662		2.48	%		2.11	%
September 30, 2015											$	2,972	$	2,942		3.43	%		3.39	%
September 30, 2014												1,450		1,344		2.80	%		2.58	%

(1)

Portfolio yields and costs of borrowings presented in the tables above and the tables on pages ~~37-40~~40-43 are calculated based on the average balances of the underlying investment portfolio/repurchase agreement balances and are annualized for the periods presented. Average balances for quarterly periods are calculated using two data points, the beginning and ending balances.

(2)	Economic interest expense and economic net interest income presented in the tables above and the tables on ~~page 39~~pages 42 and 43 include the effect of derivative instrument hedges for only the period presented.

(3)	Represents interest cost of our borrowings and the effect of derivative instrument hedges attributed to the period related to hedging activities divided by Average MBS Held.

(4)	Economic Net Interest Spread is calculated by subtracting Average Economic Cost of Funds from Yield on Average MBS.

~~-36-~~-39-

Interest Income and Average Earning Asset Yield

Interest income for the Company was ~~$2.3~~$3.3 million for the ~~six~~nine months ended ~~June~~September 30, 2015 and ~~$11.2~~$21.3 million for the ~~six~~nine months ended ~~June~~September 30, 2014. Average MBS holdings were ~~$114.2~~$114.6 million and ~~$742.0~~$864.1 million for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014, respectively. The ~~$8.9~~$18.0 million decrease in interest income was due to a ~~$627.8~~$749.5 million decrease in average MBS holdings, ~~combined with~~offset by a 9753 basis point increase in yields. The decrease in average MBS during the ~~six~~nine months ended ~~June~~September 30, 2015 reflects the deconsolidation of Orchid’s assets as of December 31, 2014.

Interest income for the Company was ~~$1.1~~$1.0 million for the three months ended ~~June~~September 30, 2015 and ~~$7.1~~$10.0 million for the three months ended ~~June~~September 30, 2014. Average MBS holdings were ~~$111.7~~$115.4 million and ~~$882.6~~$1,108.4 million for the three months ended ~~June~~September 30, 2015 and 2014, respectively. The ~~$6.0~~$9.0 million decrease in interest income was due to a ~~$770.9~~$993.0 million decrease in average MBS holdings as a result of the deconsolidation of Orchid as of December 31, 2014, combined with a 6217 basis point ~~increase~~decrease in yields.

Interest income for Bimini Capital was ~~$2.3~~$3.3 million for the ~~six~~nine months ended ~~June~~September 30, 2015 and ~~$0.9~~$1.6 million for the ~~six~~nine months ended ~~June~~September 30, 2014. Average MBS holdings were ~~$114.2~~$114.6 million and ~~$61.3~~$68.4 million for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014, respectively. The ~~$1.4~~$1.7 million increase in interest income was due to a combination of a ~~118~~67 basis point increase in yields and a ~~$52.9~~$46.2 million increase in average MBS holdings.

Interest income for Bimini Capital was ~~$1.07~~$1.00 million for the three months ended ~~June~~September 30, 2015 and ~~$0.53~~$0.75 million for the three months ended ~~June~~September 30, 2014. Average MBS holdings were ~~$111.7~~$115.4 million and ~~$70.7~~$82.6 million for the three months ended ~~June~~September 30, 2015 and 2014, respectively. The ~~$0.54~~$0.3 million increase in interest income was due to a combination of a ~~85 basis point increase in yields and a $41.0~~$32.8 million increase in average MBS ~~holdings.~~holdings and an 18 basis point decrease in yields.

The tables below present the consolidated average portfolio size, income and yields of our respective sub-portfolios, consisting of structured MBS and pass-through MBS (“PT MBS”) for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014 and for each quarter during 2015 and 2014.

($ in thousands)
		Average MBS Held						Interest Income							Realized Yield on Average MBS										Average MBS Held						Interest Income							Realized Yield on Average MBS
		PT		Structured				PT		Structured					PT			Structured							PT		Structured				PT		Structured					PT			Structured
Three Months Ended		MBS		MBS		Total		MBS		MBS			Total		MBS			MBS			Total				MBS		MBS		Total		MBS		MBS			Total		MBS			MBS			Total
Consolidated	Consolidated																							Consolidated
September 30, 2015																									$	109,582	$	5,855	$	115,437	$	1,038	$	(42	)	$	996		3.79	%		(2.90	)%		3.45	%
June 30, 2015		$	105,368	$	6,306	$	111,674	$	1,031	$	43		$	1,074		3.91	%		2.75	%		3.85	%			105,368		6,306		111,674		1,031		43			1,074		3.91	%		2.75	%		3.85	%
March 31, 2015			111,035		5,674		116,709		1,090		117			1,207		3.93	%		8.25	%		4.14	%			111,035		5,674		116,709		1,090		117			1,207		3.93	%		8.25	%		4.14	%
December 31, 2014			1,397,518		68,530		1,466,048		13,719		(551	)		13,168		3.93	%		(3.21	)%		3.59	%			1,397,518		68,530		1,466,048		13,719		(551	)		13,168		3.93	%		(3.21	)%		3.59	%
September 30, 2014			1,048,424		59,943		1,108,367		10,266		(231	)		10,035		3.92	%		(1.55	)%		3.62	%			1,048,424		59,943		1,108,367		10,266		(231	)		10,035		3.92	%		(1.55	)%		3.62	%
June 30, 2014			833,497		49,094		882,591		8,303		(1,184	)		7,119		3.98	%		(9.64	)%		3.23	%			833,497		49,094		882,591		8,303		(1,184	)		7,119		3.98	%		(9.64	)%		3.23	%
March 31, 2014			564,540		36,901		601,441		4,852		(736	)		4,116		3.44	%		(7.97	)%		2.74	%			564,540		36,901		601,441		4,852		(736	)		4,116		3.44	%		(7.97	)%		2.74	%
Bimini Capital Only	Bimini Capital Only																							Bimini Capital Only
September 30, 2015																									$	109,582	$	5,855	$	115,437	$	1,038	$	(42	)	$	996		3.79	%		(2.90	)%		3.45	%
June 30, 2015		$	105,368	$	6,306	$	111,674	$	1,031	$	43		$	1,074		3.91	%		2.75	%		3.85	%			105,368		6,306		111,674		1,031		43			1,074		3.91	%		2.75	%		3.85	%
March 31, 2015			111,035		5,674		116,709		1,090		117			1,207		3.93	%		8.25	%		4.14	%			111,035		5,674		116,709		1,090		117			1,207		3.93	%		8.25	%		4.14	%
December 31, 2014			98,552		5,144		103,696		957		65			1,022		3.89	%		5.01	%		3.94	%			98,552		5,144		103,696		957		65			1,022		3.89	%		5.01	%		3.94	%
September 30, 2014			79,390		3,209		82,599		784		(35	)		749		3.95	%		(4.36	)%		3.63	%			79,390		3,209		82,599		784		(35	)		749		3.95	%		(4.36	)%		3.63	%
June 30, 2014			69,298		1,412		70,710		629		(99	)		530		3.63	%		(27.87	)%		3.00	%			69,298		1,412		70,710		629		(99	)		530		3.63	%		(27.87	)%		3.00	%
March 31, 2014			50,315		1,636		51,951		450		(117	)		333		3.58	%		(28.49	)%		2.57	%			50,315		1,636		51,951		450		(117	)		333		3.58	%		(28.49	)%		2.57	%

~~-37-~~-40-

($ in thousands)
Average MBS Held Interest Income Realized Yield on Average MBS
PT Structured PT Structured PT Structured
Six Months Ended MBS MBS Total MBS MBS Total MBS MBS Total
Consolidated
June 30, 2015 $ 108,202 $ 5,990 $ 114,192 $ 2,121 $ 160 $ 2,281 3.92 % 5.36 % 4.00 %
June 30, 2014 699,018 42,998 742,016 13,155 (1,920 ) 11,235 3.76 % (8.93 )% 3.03 %
Bimini Capital Only
June 30, 2015 $ 108,202 $ 5,990 $ 114,192 $ 2,121 $ 160 $ 2,281 3.92 % 5.36 % 4.00 %
June 30, 2014 59,806 1,524 61,330 1,079 (216 ) 863 3.61 % (28.21 )% 2.82 %

($ in thousands)
	Average MBS Held						Interest Income							Realized Yield on Average MBS
	PT		Structured				PT		Structured					PT			Structured
Nine Months Ended	MBS		MBS		Total		MBS		MBS			Total		MBS			MBS			Total
Consolidated
September 30, 2015	$	108,662	$	5,945	$	114,607	$	3,159	$	118		$	3,277		3.88	%		2.65	%		3.81	%
September 30, 2014		815,487		48,646		864,133		23,421		(2,151	)		21,270		3.83	%		(5.89	)%		3.28	%
Bimini Capital Only
September 30, 2015	$	108,662	$	5,945	$	114,607	$	3,159	$	118		$	3,277		3.88	%		2.65	%		3.81	%
September 30, 2014		66,334		2,086		68,420		1,863		(251	)		1,612		3.74	%		(15.98	)%		3.14	%

Interest Expense on Repurchase Agreements and the Cost of Funds

Average outstanding repurchase agreements for the Company were ~~$105.9~~$106.4 million and ~~$658.2~~$804.3 million, generating interest expense of ~~$0.2~~$0.3 million and ~~$1.2~~$2.1 million for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014, respectively. Our average cost of funds was ~~0.37%~~0.38% and ~~0.36%~~0.34% for ~~six~~nine months ended ~~June~~September 30, 2015 and 2014, respectively. There was a 14 basis point increase in the average cost of funds and a ~~$552.2~~$697.9 million decrease in average outstanding repurchase agreements during the ~~six~~nine months ended ~~June~~September 30, 2015 as compared to the ~~six~~nine months ended ~~June~~September 30, 2014. The decrease in average outstanding repurchase agreements, and the corresponding decrease in interest expense, reflects the deconsolidation of Orchid as of December 31, 2014.

The Company’s economic interest expense was ~~$0.2~~$0.3 million and ~~$1.3~~$2.2 million for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014, respectively. There was a 15 basis point ~~decrease~~increase in the average economic cost of funds to ~~0.39%~~0.42% for the ~~six~~nine months ended ~~June~~September 30, 2015 from ~~0.40%~~0.37% for the ~~six~~nine months ended ~~June~~September 30, 2014. The ~~increase~~$1.9 million decrease in economic interest expense was primarily due to the ~~increase~~$697.9 million decrease in average outstanding repurchase agreements during the ~~six~~nine months ended ~~June~~September 30, 2015, ~~partially~~ offset by the ~~decrease~~increase in the economic cost of funds rate.

Average outstanding repurchase agreements for the Company were ~~$103.7~~$107.4 million and ~~$783.3~~$1,096.6 million, generating interest expense of $0.1 million and ~~$0.7~~$0.9 million for the three months ended ~~June~~September 30, 2015 and 2014, respectively. Our average cost of funds was ~~0.38%~~0.40% and ~~0.37%~~0.32% for three months ended ~~June~~September 30, 2015 and 2014, respectively. There was ~~a 1~~an 8 basis point increase in the average cost of funds and a ~~$679.6~~$989.2 million decrease in average outstanding repurchase agreements during the three months ended ~~June~~September 30, 2015 as compared to the three months ended ~~June~~September 30, 2014.

The Company’s economic interest expense was $0.1 million and ~~$0.7~~$0.9 million for the three months ended ~~June~~September 30, 2015 and 2014, respectively. There was a 414 basis point increase in the average economic cost of funds to ~~0.41%~~0.47% for the three months ended ~~June~~September 30, 2015 from ~~0.37%~~0.33% for the three months ended ~~June~~September 30, 2014. The ~~increase~~$0.8 million decrease in economic interest expense was primarily due to the ~~increase~~$989.2 million decrease in average outstanding repurchase agreements during the three months ended ~~June~~September 30, 2015, partially offset by the ~~decrease~~increase in the economic cost of funds rate.

Average outstanding repurchase agreements for Bimini Capital were ~~$105.9~~$106.4 million and total interest expense was ~~$0.2~~$0.3 million for the ~~six~~nine months ended ~~June~~September 30, 2015. During the ~~six~~nine months ended ~~June~~September 30, 2014, average outstanding repurchase agreements for Bimini Capital were ~~$57.0~~$63.6 million and total interest expense was ~~$0.1~~$0.2 million. Bimini Capital’s average cost of funds was ~~0.37%~~0.38% and 0.34% for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014, respectively.

Bimini Capital’s economic interest expense was ~~$0.2~~$0.3 million for each of the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014. There was a 3214 basis point decrease in the average economic cost of funds to ~~0.39%~~0.42% for the ~~six~~nine months ended ~~June~~September 30, 2015 from ~~0.71%~~0.56% for the ~~six~~nine months ended ~~June~~September 30, 2014.

~~-38-~~-41-

Average outstanding repurchase agreements for Bimini Capital were ~~$103.7~~$107.4 million and total interest expense was ~~$0.10~~$0.11 million for the three months ended ~~June~~September 30, 2015. During the three months ended ~~June~~September 30, 2014, average outstanding repurchase agreements for Bimini Capital were ~~$65.8~~$76.8 million and total interest expense was ~~$0.05~~$0.07 million. Bimini Capital’s average cost of funds was ~~0.38%~~0.40% and ~~0.32%~~0.35% for the three months ended ~~June~~September 30, 2015 and 2014, respectively.

Bimini Capital’s economic interest expense was ~~$0.11~~$0.1 million ~~and $0.05 million~~ for each of the three months ended ~~June~~September 30, 2015 and ~~2014, respectively.~~2014. There was a 912 basis point increase in the average economic cost of funds to ~~0.41%~~0.47% for the three months ended ~~June~~September 30, 2015 from ~~0.32%~~0.35% for the three months ended ~~June~~September 30, 2014.

Because all of our repurchase agreements are short-term, changes in market rates directly affect our interest expense. The Company’s average cost of funds calculated on a GAAP basis was 2021 basis points above the average one-month LIBOR and 9 basis points below the average six-month LIBOR for the quarter ended September 30, 2015. The Company’s average economic cost of funds was 28 basis points above the average one-month LIBOR and 2 basis points below the average six-month LIBOR for the quarter ended ~~June 30, 2015. The Company’s average economic cost of funds was 23 basis points above the average one-month LIBOR and 1 basis point above the average six-month LIBOR for the quarter ended June~~September 30, 2015. The average term to maturity of the outstanding repurchase agreements increased from 14 days at December 31, 2014 to 2015 days at ~~June~~September 30, 2015.

The tables below present the consolidated average outstanding balances under our repurchase agreements, interest expense and average economic cost of funds, and average one-month and six-month LIBOR rates for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014 and each quarter in 2015 and 2014 on both a GAAP and economic basis.

($ in thousands)
	Average												Average
	Balance of		Interest Expense				Average Cost of Funds						Balance of		Interest Expense				Average Cost of Funds
	Repurchase		GAAP		Economic		GAAP			Economic			Repurchase		GAAP		Economic		GAAP			Economic
Three Months Ended	Agreements		Basis		Basis		Basis			Basis			Agreements		Basis		Basis		Basis			Basis
Consolidated
September 30, 2015													$	107,442	$	107	$	127		0.40	%		0.47	%
June 30, 2015	$	103,750	$	98	$	107		0.38	%		0.41	%		103,750		98		107		0.38	%		0.41	%
March 31, 2015		108,129		100		101		0.37	%		0.37	%		108,129		100		101		0.37	%		0.37	%
December 31, 2014		1,442,905		1,213		1,358		0.34	%		0.38	%		1,442,905		1,213		1,358		0.34	%		0.38	%
September 30, 2014		1,096,611		886		910		0.32	%		0.33	%		1,096,611		886		910		0.32	%		0.33	%
June 30, 2014		783,323		728		731		0.37	%		0.37	%		783,323		728		731		0.37	%		0.37	%
March 31, 2014		533,008		454		590		0.34	%		0.44	%		533,008		454		590		0.34	%		0.44	%
Bimini Capital Only
September 30, 2015													$	107,442	$	107	$	127		0.40	%		0.47	%
June 30, 2015	$	103,750	$	98	$	107		0.38	%		0.41	%		103,750		98		107		0.38	%		0.41	%
March 31, 2015		108,129		100		101		0.37	%		0.37	%		108,129		100		101		0.37	%		0.37	%
December 31, 2014		96,591		87		86		0.36	%		0.36	%		96,591		87		86		0.36	%		0.36	%
September 30, 2014		76,772		67		67		0.35	%		0.35	%		76,772		67		67		0.35	%		0.35	%
June 30, 2014		65,849		53		53		0.32	%		0.32	%		65,849		53		53		0.32	%		0.32	%
March 31, 2014		48,106		43		149		0.36	%		1.24	%		48,106		43		149		0.36	%		1.24	%

($ in thousands)
Average
Balance of Interest Expense Average Cost of Funds
Repurchase GAAP Economic GAAP Economic
Six Months Ended Agreements Basis Basis Basis Basis
Consolidated
June 30, 2015 $ 105,939 $ 198 $ 208 0.37 % 0.39 %
June 30, 2014 658,165 1,182 1,321 0.36 % 0.40 %
Bimini Capital Only
June 30, 2015 $ 105,939 $ 198 $ 208 0.37 % 0.39 %
June 30, 2014 56,978 96 202 0.34 % 0.71 %

~~-39-~~-42-

Average GAAP Cost of Funds Average Economic Cost of Funds
Relative to Average Relative to Average
Average LIBOR One-Month Six-Month One-Month Six-Month
Three Months Ended One-Month Six-Month LIBOR LIBOR LIBOR LIBOR
Consolidated
June 30, 2015 0.18 % 0.40 % 0.20 % (0.02 )% 0.23 % 0.01 %
March 31, 2015 0.17 % 0.35 % 0.20 % 0.02 % 0.20 % 0.02 %
December 31, 2014 0.16 % 0.34 % 0.18 % 0.00 % 0.22 % 0.04 %
September 30, 2014 0.15 % 0.33 % 0.17 % (0.01 )% 0.18 % 0.00 %
June 30, 2014 0.15 % 0.33 % 0.22 % 0.04 % 0.22 % 0.04 %
March 31, 2014 0.16 % 0.34 % 0.18 % 0.00 % 0.28 % 0.10 %
Bimini Capital Only
June 30, 2015 0.18 % 0.40 % 0.20 % (0.02 )% 0.23 % 0.01 %
March 31, 2015 0.17 % 0.35 % 0.20 % 0.02 % 0.20 % 0.02 %
December 31, 2014 0.16 % 0.34 % 0.20 % 0.02 % 0.20 % 0.02 %
September 30, 2014 0.15 % 0.33 % 0.20 % 0.02 % 0.20 % 0.02 %
June 30, 2014 0.15 % 0.33 % 0.17 % (0.01 )% 0.17 % (0.01 )%
March 31, 2014 0.16 % 0.34 % 0.20 % 0.02 % 1.08 % 0.90 %

($ in thousands)
	Average
	Balance of		Interest Expense				Average Cost of Funds
	Repurchase		GAAP		Economic		GAAP			Economic
Nine Months Ended	Agreements		Basis		Basis		Basis			Basis
Consolidated
September 30, 2015	$	106,440	$	305	$	335		0.38	%		0.42	%
September 30, 2014		804,314		2,068		2,231		0.34	%		0.37	%
Bimini Capital Only
September 30, 2015	$	106,440	$	305	$	335		0.38	%		0.42	%
September 30, 2014		63,576		163		269		0.34	%		0.56	%

																									Average GAAP Cost of Funds						Average Economic Cost of Funds
																									Relative to Average						Relative to Average
																			Average LIBOR						One-Month			Six-Month			One-Month			Six-Month
Three Months Ended																			One-Month			Six-Month			LIBOR			LIBOR			LIBOR			LIBOR
Consolidated
September 30, 2015																				0.19	%		0.49	%		0.21	%		(0.09	)%		0.28	%		(0.02	)%
June 30, 2015																				0.18	%		0.40	%		0.20	%		(0.02	)%		0.23	%		0.01	%
March 31, 2015																				0.17	%		0.35	%		0.20	%		0.02	%		0.20	%		0.02	%
December 31, 2014																				0.16	%		0.34	%		0.18	%		0.00	%		0.22	%		0.04	%
September 30, 2014																				0.15	%		0.33	%		0.17	%		(0.01	)%		0.18	%		0.00	%
June 30, 2014																				0.15	%		0.33	%		0.22	%		0.04	%		0.22	%		0.04	%
March 31, 2014																				0.16	%		0.34	%		0.18	%		0.00	%		0.28	%		0.10	%
Bimini Capital Only
September 30, 2015																				0.19	%		0.49	%		0.21	%		(0.09	)%		0.28	%		(0.02	)%
June 30, 2015																				0.18	%		0.40	%		0.20	%		(0.02	)%		0.23	%		0.01	%
March 31, 2015																				0.17	%		0.35	%		0.20	%		0.02	%		0.20	%		0.02	%
December 31, 2014																				0.16	%		0.34	%		0.20	%		0.02	%		0.20	%		0.02	%
September 30, 2014																				0.15	%		0.33	%		0.20	%		0.02	%		0.20	%		0.02	%
June 30, 2014																				0.15	%		0.33	%		0.17	%		(0.01	)%		0.17	%		(0.01	)%
March 31, 2014																				0.16	%		0.34	%		0.20	%		0.02	%		1.08	%		0.90	%


							Average GAAP Cost of Funds						Average Economic Cost of Funds												Average GAAP Cost of Funds						Average Economic Cost of Funds
							Relative to Average						Relative to Average												Relative to Average						Relative to Average
	Average LIBOR						One-Month			Six-Month			One-Month			Six-Month			Average LIBOR						One-Month			Six-Month			One-Month			Six-Month
Six Months Ended	One-Month			Six-Month			LIBOR			LIBOR			LIBOR			LIBOR
Nine Months Ended																			One-Month			Six-Month			LIBOR			LIBOR			LIBOR			LIBOR
Consolidated
June 30, 2015		0.18	%		0.38	%		0.19	%		(0.01	)%		0.21	%		0.01	%
June 30, 2014		0.16	%		0.33	%		0.20	%		0.03	%		0.24	%		0.07	%
September 30, 2015																				0.18	%		0.41	%		0.20	%		(0.03	)%		0.24	%		0.01	%
September 30, 2014																				0.16	%		0.33	%		0.18	%		0.01	%		0.21	%		0.04	%
Bimini Capital Only
June 30, 2015		0.18	%		0.38	%		0.19	%		(0.01	)%		0.21	%		0.01	%
June 30, 2014		0.16	%		0.33	%		0.18	%		0.01	%		0.55	%		0.38	%
September 30, 2015																				0.18	%		0.41	%		0.20	%		(0.03	)%		0.24	%		0.01	%
September 30, 2014																				0.16	%		0.33	%		0.18	%		0.01	%		0.40	%		0.23	%

-43-

Junior Subordinated Notes

Interest expense on the Company’s junior subordinated debt securities was ~~$0.5~~$0.7 million for each of the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014. The average rate of interest paid for the ~~six~~nine months ended ~~June~~September 30, 2015 was ~~3.76%~~3.77% compared to 3.74% for the comparable period in 2014.

Interest expense on the Company’s junior subordinated debt securities was $0.3 million and $0.2 million for ~~each of~~ the three month periods ended ~~June~~September 30, 2015 and ~~2014.~~2014, respectively. The average rate of interest paid for the three months ended ~~June~~September 30, 2015 was ~~3.77%~~3.79% compared to 3.73% for the comparable period in 2014.

The junior subordinated debt securities pay interest at a floating rate. The rate is adjusted quarterly and set at a spread of 3.50% over the prevailing three-month LIBOR rate on the determination date. As of ~~June~~September 30, 2015, the interest rate was ~~3.79%~~3.84%.

~~-40-~~

Gains or Losses and Other Income

The table below presents the Company’s gains or losses and other income for the ~~six~~nine and three months ended ~~June~~September 30, 2015 and 2014.

(in thousands)
	Six Months Ended June 30,									Three Months Ended June 30,									Nine Months Ended September 30,									Three Months Ended September 30,
	2015			2014			Change			2015			2014			Change			2015			2014			Change			2015				2014			Change
Realized gains on sales of MBS	$	-		$	4,049		$	(4,049	)	$	-		$	2,980		$	(2,980	)
Realized (losses) gains on sales of MBS																			$	(2	)	$	2,058		$	(2,060	)	$	(2	)		$	(1,992	)	$	1,990
Unrealized (losses) gains on MBS		(197	)		11,266			(11,463	)		(1,027	)		9,698			(10,725	)		(911	)		9,627			(10,538	)		(713	)			(1,639	)		926
Total (losses) gains on MBS		(197	)		15,315			(15,512	)		(1,027	)		12,678			(13,705	)		(913	)		11,685			(12,598	)		(715	)	-		(3,631	)		2,916
(Losses) gains on Eurodollar futures		(1,009	)		(6,306	)		5,297			6			(4,745	)		4,751
(Losses) gains on interest rate futures																				(2,000	)		(3,065	)		1,065			(991	)			3,240			(4,231	)
Gains on retained interests		2,539			2,447			92			1,053			2,253			(1,200	)		2,739			2,643			96			201				196			5
Loss on payer swaption		-			(1,285	)		1,285			-			(1,129	)		1,129
Gain (loss) on payer swaption																				-			(1,120	)		1,120			-				166			(166	)
Unrealized losses on Orchid Island Capital, Inc.		(1,806	)		-			(1,806	)		(1,993	)		-			(1,993	)		(3,730	)		-			(3,730	)		(1,924	)			-			(1,924	)
Orchid Island Capital, Inc. dividends		1,060			-			1,060			530			-			530			1,472			-			1,472			412				-			412
Mangement fees		1,869			-			1,869			1,014			-			1,014			2,929			-			2,929			1,061				-			1,061

We invest in MBS with the intent to earn net income from the realized yield on those assets over the related funding and hedging costs, and not for purposes of making short term gains from trading in these securities. However, we have sold, and may continue to sell, existing assets to acquire new assets, which our management believes might have higher risk-adjusted returns in light of current or anticipated interest rates, federal government programs or general economic conditions or to manage our balance sheet as part of our asset/liability management strategy. During the ~~six~~nine and three months ended ~~June~~September 30, 2015, the Company ~~did not dispose~~received proceeds of ~~any~~$4.3 million from the sales of MBS. For the ~~six~~nine and three months ended ~~June~~September 30, 2014, the Company received proceeds of ~~$434.6~~$499.2 million and ~~$279.5~~$64.6 million, respectively, from the sales of MBS.

-44-

The higher MBS trading activities in the ~~six~~nine and three months ended ~~June~~September 30, 2014 reflects the repositioning of our portfolio following Orchid’s capital raising activities. The fair value adjustments on MBS for the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014 were the result of changes in market conditions. Losses on Eurodollar futures contracts reflect the declining forward LIBOR during the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014. The table below presents historical interest rate data ~~for~~as of each quarter end during 2015 and 2014.

				15 Year			30 Year			Three									15 Year			30 Year			Three
	10 Year			Fixed-Rate			Fixed-Rate			Month			5 Year			10 Year			Fixed-Rate			Fixed-Rate			Month
Three Months Ended	Treasury Rate(1)			Mortgage Rate(2)			Mortgage Rate(2)			Libor(3)
													Treasury Rate(1)			Treasury Rate(1)			Mortgage Rate(2)			Mortgage Rate(2)			Libor(3)
September 30, 2015														1.38	%		2.06	%		3.10	%		3.89	%		0.33	%
June 30, 2015		2.34	%		3.19	%		3.98	%		0.28	%		1.63	%		2.34	%		3.19	%		3.98	%		0.28	%
March 31, 2015		1.93	%		3.04	%		3.77	%		0.27	%		1.38	%		1.93	%		3.04	%		3.77	%		0.27	%
December 31, 2014		2.17	%		3.13	%		3.86	%		0.25	%		1.65	%		2.17	%		3.13	%		3.86	%		0.25	%
September 30, 2014		2.51	%		3.31	%		4.16	%		0.23	%		1.78	%		2.51	%		3.31	%		4.16	%		0.23	%
June 30, 2014		2.52	%		3.27	%		4.16	%		0.23	%		1.63	%		2.52	%		3.27	%		4.16	%		0.23	%
March 31, 2014		2.72	%		3.36	%		4.34	%		0.23	%		1.73	%		2.72	%		3.36	%		4.34	%		0.23	%

(1)	Historical 10 Year Treasury Rates are obtained from quoted end of day prices on the Chicago Board Options Exchange.

(2)	Historical 30 Year and 15 Year Fixed Rate Mortgage Rates are obtained from Freddie Mac’s Primary Mortgage Market Survey.

(3)	Historical LIBOR are obtained from the Intercontinental Exchange Benchmark Administration Ltd.

The retained interests in securitizations represent the residual net interest spread remaining after payments on the notes issued through the securitization. Fluctuations in value of retained interests are primarily driven by projections of future interest rates (the forward LIBOR curve), the discount rate used to determine the present value of the residual cash flows and prepayment and loss estimates on the underlying mortgage loans. During the ~~six~~nine and three months ended ~~June~~September 30, 2015, the Company recorded gains on retained interests of ~~$2.5~~$2.7 million and ~~$1.1~~$0.2 million, respectively, compared to gains of ~~$2.4~~$2.6 million and ~~$2.3~~$0.2 million, respectively, for the ~~six~~nine and three months ended ~~June~~September 30, 2014.

~~-41-~~

Operating Expenses

For the ~~six~~nine and three months ended ~~June~~September 30, 2015, the Company’s total operating expenses were approximately ~~$6.3~~$7.4 million and ~~$1.5~~$1.1 million, respectively, compared to approximately ~~$3.6~~$5.8 million and ~~$2.3~~$2.2 million for the ~~six~~nine and three months ended ~~June~~September 30, 2014, respectively. The table below presents a breakdown of operating expenses for the ~~six~~nine and three months ended ~~June~~September 30, 2015 and 2014.

(in thousands)
	Six Months Ended June 30,							Three Months Ended June 30,							Nine Months Ended September 30,							Three Months Ended September 30,
	2015		2014		Change			2015		2014		Change			2015		2014		Change			2015		2014		Change
Compensation and benefits	$	1,263	$	1,357	$	(94	)	$	595	$	911	$	(316	)	$	1,864	$	2,124	$	(260	)	$	600	$	767	$	(167	)
Legal fees		713		624		89			536		445		91			845		936		(91	)		132		312		(180	)
Accounting, auditing and other professional fees		335		465		(130	)		177		244		(67	)		437		718		(281	)		103		253		(150	)
Directors’ fees and liability insurance		343		544		(201	)		175		303		(128	)		514		856		(342	)		172		312		(140	)
Direct REIT operating expenses		37		229		(192	)		18		114		(96	)		55		332		(277	)		18		102		(84	)
Settlement of litigation		3,500		-		3,500			-		-		-			3,500		-		3,500			-		-		-
Other G&A expenses		118		391		(273	)		33		236		(203	)		168		841		(673	)		49		451		(402	)
	$	6,309	$	3,610	$	2,699		$	1,534	$	2,253	$	(719	)	$	7,383	$	5,807	$	1,576		$	1,074	$	2,197	$	(1,123	)

-45-

In May 2015, Bimini Capital agreed to settle a legal action as more fully described in Note 10 to the consolidated financial statements. AIn connection with the settlement, a loss of $3.5 million has been charged to operations for the ~~six~~nine months ended ~~June~~September 30, 2015. Also, the year-over-year comparability of the data in the table above is affected by the inclusion of Orchid in the 2014 periods. Expenses attributed to Orchid were approximately $1.8 million and $0.8 million for the nine and three months ended September 30, 2014, respectively.

Financial Condition:

Mortgage-Backed Securities

As of ~~June~~September 30, 2015, the Company’s MBS portfolio consisted of ~~$107.8~~$123.1 million of agency or government MBS at fair value and had a weighted average coupon of ~~4.32%~~4.35%. During the ~~six~~nine months ended ~~June~~September 30, 2015, the Company received principal repayments of ~~$10.9~~$15.9 million compared to ~~$28.8~~$56.4 million for the comparable period ended ~~June~~September 30, 2014. The average prepayment speeds for the quarters ended ~~June~~September 30, 2015 and 2014 were ~~15.9%~~13.0% and ~~8.6%~~12.3%, respectively.

The following table presents the constant prepayment rate (“CPR”) experienced on the Company’s structured and PT MBS sub-portfolios, on an annualized basis, for the quarterly periods presented (including the impact of Orchid for all periods presented prior to Orchid’s deconsolidation on December 31, 2014). CPR is a method of expressing the prepayment rate for a mortgage pool that assumes that a constant fraction of the remaining principal is prepaid each month or year. Specifically, the CPR in the chart below represents the three month prepayment rate of the securities in the respective asset category. Assets that were not owned for the entire quarter have been excluded from the calculation. The exclusion of certain assets during periods of high trading activity can create a very high, and often volatile, reliance on a small sample of underlying loans. The increase in prepayments during the three months ended June 30, 2015 was primarily due to the effects of lower residential mortgage rates in the previous quarter.

			Structured						Structured
	PT MBS		MBS		Total		PT MBS		MBS		Total
Three Months Ended	Portfolio (%)		Portfolio (%)		Portfolio (%)		Portfolio (%)		Portfolio (%)		Portfolio (%)
September 30, 2015								13.4		12.4		13.0
June 30, 2015		16.2		15.3		15.9		16.2		15.3		15.9
March 31, 2015		9.6		12.3		10.5		9.6		12.3		10.5
December 31, 2014		4.3		15.0		8.1		4.3		15.0		8.1
September 30, 2014		7.9		18.5		12.3		7.9		18.5		12.3
June 30, 2014		4.1		17.0		8.6		4.1		17.0		8.6
March 31, 2014		3.9		16.0		9.8		3.9		16.0		9.8

~~-42-~~-46-

The following tables summarize certain characteristics of the Bimini Capital’s PT MBS and structured MBS as of ~~June~~September 30, 2015 and December 31, 2014:

($ in thousands)
					Weighted		Weighted							Weighted		Weighted
			Percentage		Average		Average	Weighted				Percentage		Average		Average	Weighted
			of	Weighted	Maturity		Coupon	Average				of	Weighted	Maturity		Coupon	Average
		Fair	Entire	Average	in	Longest	Reset in	Lifetime	Periodic		Fair	Entire	Average	in	Longest	Reset in	Lifetime	Periodic
Asset Category		Value	Portfolio	Coupon	Months	Maturity	Months	Cap			Value	Portfolio	Coupon	Months	Maturity	Months	Cap
June 30, 2015
September 30, 2015
Fixed Rate MBS	$	101,160	93.9%	4.29%	321	1-Dec-44	NA			$	117,762	95.7%	4.33%	326	1-Sep-45	NA
Hybrid Adjustable Rate MBS		121	0.1%	4.00%	319	20-Jan-42	21.03	9.00%	1.00%		120	0.1%	4.00%	316	20-Jan-42	18.03	9.00%	1.00%
Total PT MBS		101,281	94.0%	4.29%	321	1-Dec-44	NA				117,882	95.8%	4.33%	326	1-Sep-45	NA
Interest-Only Securities		3,345	3.1%	3.24%	251	25-Dec-39	NA		n/a		2,647	2.1%	3.13%	245	25-Dec-39	NA
Inverse Interest-Only Securities		3,135	2.9%	6.35%	308	25-Apr-41	NA	6.54%	n/a		2,585	2.1%	6.33%	304	25-Apr-41	NA	6.52%	NA
Total Structured MBS		6,480	6.0%	4.75%	278	25-Apr-41	NA				5,232	4.2%	4.71%	274	25-Apr-41	NA
Total Mortgage Assets	$	107,761	100.0%	4.32%	318	1-Dec-44	NA			$	123,114	100.0%	4.35%	324	1-Sep-45	NA
December 31, 2014
Fixed Rate MBS	$	112,174	95.2%	4.30%	327	1-Dec-44	NA			$	112,174	95.2%	4.30%	327	1-Dec-44	NA
Hybrid Adjustable Rate MBS		442	0.4%	4.00%	325	20-Jan-42	27.03	9.00%	1.00%		442	0.4%	4.00%	325	20-Jan-42	27.03	9.00%	1.00%
Total PT MBS		112,616	95.6%	4.30%	327	1-Dec-44	NA				112,616	95.6%	4.30%	327	1-Dec-44	NA
Interest-Only Securities		2,276	1.9%	3.11%	240	25-Dec-39	NA				2,276	1.9%	3.11%	240	25-Dec-39	NA
Inverse Interest-Only Securities		2,939	2.5%	6.35%	313	25-Apr-41	NA	0.80%	NA		2,939	2.5%	6.35%	313	25-Apr-41	NA	0.80%	NA
Total Structured MBS		5,215	4.4%	4.94%	281	25-Apr-41	NA				5,215	4.4%	4.94%	281	25-Apr-41	NA
Total Mortgage Assets	$	117,831	100.0%	4.33%	325	1-Dec-44	NA			$	117,831	100.0%	4.33%	325	1-Dec-44	NA

($ in thousands)
	June 30, 2015					December 31, 2014					September 30, 2015					December 31, 2014
			Percentage of					Percentage of					Percentage of					Percentage of
Agency	Fair Value		Entire Portfolio			Fair Value		Entire Portfolio			Fair Value		Entire Portfolio			Fair Value		Entire Portfolio
Fannie Mae	$	60,122		55.8	%	$	66,974		56.8	%	$	78,651		63.9	%	$	66,974		56.8	%
Freddie Mac		46,356		43.0	%		50,415		42.8	%		43,459		35.3	%		50,415		42.8	%
Ginnie Mae		1,283		1.2	%		442		0.4	%		1,004		0.8	%		442		0.4	%
Total Portfolio	$	107,761		100.0	%	$	117,831		100.0	%	$	123,114		100.0	%	$	117,831		100.0	%

	June 30, 2015		December 31, 2014		September 30, 2015		December 31, 2014
Weighted Average Pass-through Purchase Price	$	107.95	$	107.95	$	108.19	$	107.95
Weighted Average Structured Purchase Price	$	6.07	$	5.98	$	6.07	$	5.98
Weighted Average Pass-through Current Price	$	108.00	$	108.53	$	108.66	$	108.53
Weighted Average Structured Current Price	$	10.41	$	9.08	$	8.89	$	9.08
Effective Duration (1)		2.625		2.663		2.454		2.663

(1)

Effective duration is the approximate percentage change in price for a 100 basis point change in rates. An effective duration of ~~2.625~~2.454 indicates that an interest rate increase of 1.0% would be expected to cause a ~~2.625%~~2.454% decrease in the value of the MBS in the Company’s investment portfolio at ~~June~~September 30, 2015. An effective duration of 2.663 indicates that an interest rate increase of 1.0% would be expected to cause a 2.663% decrease in the value of the MBS in the Company’s investment portfolio at December 31, 2014. These figures include the structured securities in the portfolio but do include the effect of the Company’s funding cost hedges. Effective duration quotes for individual investments are obtained from The Yield Book, Inc.

~~-43-~~-47-

The following table presents a summary of the Company’s portfolio assets acquired during the ~~six~~nine months ended ~~June~~September 30, 2015 and 2014.

($ in thousands)
																	Nine Months Ended September 30,
	2015								2014								2015								2014
		Total Cost		Average Price		Weighted Average Yield				Total Cost		Average Price		Weighted Average Yield				Total Cost		Average Price		Weighted Average Yield				Total Cost		Average Price		Weighted Average Yield
PT MBS		$	-	$	-		0.00	%		$	978,252	$	107.50		3.07	%		$	25,410	$	109.45		2.49	%		$	1,617,245	$	107.85		3.01	%
Structured MBS			986		8.18		10.23	%			32,155		14.65		(5.02	)%			987		8.18		10.23	%			54,735		15.38		(1.13	)%

The Company’s portfolio of PT MBS is typically comprised of adjustable-rate MBS, fixed-rate MBS and hybrid adjustable-rate MBS. The Company generally seeks to acquire low duration assets that offer high levels of protection from mortgage prepayments provided they are reasonably priced by the market. Although the duration of an individual asset can change as a result of changes in interest rates, the Company strives to maintain a hedged PT MBS portfolio with an effective duration of less than 2.0. The stated contractual final maturity of the mortgage loans underlying the Company’s portfolio of PT MBS generally ranges up to 30 years. However, the effect of prepayments of the underlying mortgage loans tends to shorten the resulting cash flows from the Company’s investments substantially. Prepayments occur for various reasons, including refinancing of underlying mortgages and loan payoffs in connection with home sales.

The duration of the Company’s IO and IIO portfolio will vary greatly depending on the structural features of the securities. While prepayment activity will always affect the cash flows associated with the securities, the interest only nature of IO’s may cause their durations to become extremely negative when prepayments are high, and less negative when prepayments are low. Prepayments affect the durations of IIO’s similarly, but the floating rate nature of the coupon of IIOs (which is inversely related to the level of one month LIBOR) cause their price movements - and model duration - to be affected by changes in both prepayments and one month LIBOR - both current and anticipated levels. As a result, the duration of IIO securities will also vary greatly.

Prepayments on the loans underlying the Company’s MBS can alter the timing of the cash flows from the underlying loans to the Company. As a result, the Company gauges the interest rate sensitivity of its assets by measuring their effective duration. While modified duration measures the price sensitivity of a bond to movements in interest rates, effective duration captures both the movement in interest rates and the fact that cash flows to a mortgage related security are altered when interest rates move. Accordingly, when the contract interest rate on a mortgage loan is substantially above prevailing interest rates in the market, the effective duration of securities collateralized by such loans can be quite low because of expected prepayments.

The Company faces the risk that the market value of its PT MBS assets will increase or decrease at different rates than that of its structured MBS or liabilities, including its hedging instruments. Accordingly, the Company assesses its interest rate risk by estimating the duration of its assets and the duration of its liabilities. The Company generally calculates duration and effective duration using various third-party models or obtains these quotes from third parties. However, empirical results and various third-party models may produce different duration numbers for the same securities.

~~-44-~~-48-

The following sensitivity analysis shows the estimated impact on the fair value of our interest rate-sensitive investments and hedge positions as of ~~June~~September 30, 2015, assuming rates instantaneously fall 100 basis points (“bps”), rise 100 bps and rise 200 bps, adjusted to reflect the impact of convexity, which is the measure of the sensitivity of our hedge positions and Agency MBS’ effective duration to movements in interest rates.

($ in thousands)
	Fair		$ Change in Fair Value									% Change in Fair Value									Fair		$ Change in Fair Value									% Change in Fair Value
MBS Portfolio	Value		-100BPS			+100BPS			+200BPS			-100BPS			+100BPS			+200BPS			Value		-100BPS			+100BPS			+200BPS			-100BPS			+100BPS			+200BPS
Hybrid Adjustable Rate MBS	$	121	$	2		$	(2	)	$	(5	)		1.25	%		(1.69	)%		(3.78	)%	$	120	$	2		$	(2	)	$	(4	)		1.25	%		(1.62	)%		(3.43	)%
Fixed Rate MBS		101,160		2,992			(4,989	)		(10,776	)		2.96	%		(4.93	)%		(10.65	)%		117,762		3,043			(5,371	)		(12,033	)		2.58	%		(4.56	)%		(10.22	)%
Interest-Only MBS		3,345		(1,552	)		1,042			1,592			(46.40	)%		31.14	%		47.59	%		2,647		(1,314	)		1,051			1,567			(49.65	)%		39.73	%		59.23	%
Inverse Interest-Only MBS		3,135		(289	)		(208	)		(724	)		(9.23	)%		(6.64	)%		(23.10	)%		2,585		(281	)		(57	)		(449	)		(10.88	)%		(2.20	)%		(17.37	)%
Total MBS Portfolio	$	107,761	$	1,153		$	(4,157	)	$	(9,913	)		1.07	%		(3.86	)%		(9.20	)%	$	123,114	$	1,450		$	(4,379	)	$	(10,919	)		1.18	%		(3.56	)%		(8.87	)%

($ in thousands)
	Notional		$ Change in Fair Value									% Change in Fair Value									Notional		$ Change in Fair Value									% Change in Fair Value
	Amount(1)		-100BPS			+100BPS			+200BPS			-100BPS			+100BPS			+200BPS			Amount(1)		-100BPS			+100BPS			+200BPS			-100BPS			+100BPS			+200BPS
Eurodollar Futures Contracts
Repurchase Agreement Hedges	$	646,000	$	(1,294	)	$	1,615		$	3,230			(0.81	)%		1.01	%		2.03	%	$	616,000	$	(1,023	)	$	1,540		$	3,080			(0.67	)%		1.01	%		2.02	%
Junior Subordinated Debt Hedges		312,000		(603	)		780			1,560			(0.78	)%		1.01	%		2.03	%		286,000		(475	)		715			1,430			(0.67	)%		1.01	%		2.02	%
	$	958,000	$	(1,897	)	$	2,395		$	4,790			(0.80	)%		1.01	%		2.03	%	$	902,000	$	(1,498	)	$	2,255		$	4,510			(0.67	)%		1.01	%		2.02	%

Gross Totals			$	(744	)	$	(1,762	)	$	(5,123	)												$	(48	)	$	(2,124	)	$	(6,409	)

(1)	Represents the total cumulative contract/notional amount of Eurodollar futures contracts.

In addition to changes in interest rates, other factors impact the fair value of the Company’s interest rate-sensitive investments and hedging instruments, such as the shape of the yield curve, market expectations as to future interest rate changes and other market conditions. Accordingly, in the event of changes in actual interest rates, the change in the fair value of the Company’s assets would likely differ from that shown above and such difference might be material and adverse to the Company’s stockholders.

Repurchase Agreements

As of ~~June~~September 30, 2015, the Company had established borrowing facilities in the repurchase agreement market with a number of commercial banks and other financial institutions and had borrowings in place with five of these counterparties. We believe these facilities provide borrowing capacity in excess of our needs. None of these lenders are affiliated with the Company. These borrowings are secured by the Company’s MBS and cash and bear interest rates that are based on a spread to LIBOR.

As of ~~June~~September 30, 2015, the Company had obligations outstanding under the repurchase agreements of approximately ~~$101.2~~$113.7 million with a net weighted average borrowing cost of ~~0.39%~~0.45%. The remaining maturity of the Company’s outstanding repurchase agreement obligations ranged from 6 to 7628 days, with a weighted average maturity of 2015 days. Securing the repurchase agreement obligation as of ~~June~~September 30, 2015 are MBS with an estimated fair value, including accrued interest and receivable for securities sold, of ~~$106.2~~$121.3 million and a weighted average maturity of ~~320 months and cash pledged to counterparties of approximately $2.1 million.~~326 months. Through ~~August 5,~~November 6, 2015, the Company has been able to maintain its repurchase facilities with comparable terms to those that existed at ~~June~~September 30, 2015 with maturities through ~~October~~January 6, ~~2015.~~2016.

~~-45-~~-49-

The table below presents information about our period-end and average repurchase agreement obligations for each quarter in 2015 and 2014.

($ in thousands)	($ in thousands)											($ in thousands)
						Difference Between Ending											Difference Between Ending
		Ending Balance		Average Balance		Repurchase Agreements and							Ending Balance		Average Balance		Repurchase Agreements and
		of Repurchase		of Repurchase		Average Repurchase Agreements							of Repurchase		of Repurchase		Average Repurchase Agreements
Three Months Ended		Agreements		Agreements		Amount			Percent				Agreements		Agreements		Amount			Percent
September 30, 2015													$	113,677	$	107,442	$	6,235			5.80	%
June 30, 2015			101,206		103,750		(2,544	)		(2.45	)%			101,206		103,750		(2,544	)		(2.45	)%
March 31, 2015		$	106,294	$	108,129	$	(1,835	)		(1.70	)%			106,294		108,129		(1,835	)		(1.70	)%
December 31, 2014			109,964		1,442,905		(1,332,941	)		(92.38	)%(1)			109,964		1,442,905		(1,332,941	)		(92.38	)%(1)
September 30, 2014			1,339,196		1,096,611		242,585			22.12	%(2)			1,339,196		1,096,611		242,585			22.12	%(2)
June 30, 2014			854,026		783,323		70,703			9.03	%			854,026		783,323		70,703			9.03	%
March 31, 2014			712,620		533,008		179,612			33.70	%(3)			712,620		533,008		179,612			33.70	%(3)

(1)	The lower ending balance relative to the average balance during the quarter ended December 31, 2014 reflects the deconsolidation of Orchid at December 31, 2014.

(2)

The higher ending balance relative to the average balance during the quarter ended September 30, 2014 reflects deployment of the proceeds, on a leveraged basis, of certain equity offerings by Orchid. During the quarter ended September 30, 2014, the Company’s investment in PT RMBS increased $294.4 million.

(3)

The higher ending balance relative to the average balance during the quarter ended March 31, 2014 reflects the deployment of the proceeds, on a leveraged basis, of Orchid’s January and March 2014 equity offerings. During the quarter ended March 31, 2014, the Company’s investment in PT RMBS increased $402.5 million.

Liquidity and Capital Resources

Liquidity is our ability to turn non-cash assets into cash, purchase additional investments, repay principal and interest on borrowings, fund overhead, fulfill margin calls and pay dividends. Our principal immediate sources of liquidity include cash balances, unencumbered assets, the availability to borrow under repurchase agreements, and fees and dividends received from Orchid. Our borrowing capacity will vary over time as the market value of our interest earning assets varies. Our balance sheet also generates liquidity on an on-going basis through payments of principal and interest we receive on our MBS portfolio, and from cash flows received from the retained interests and the collection of servicing advances. Management believes that we currently have sufficient liquidity and capital resources available for (a) the acquisition of additional investments consistent with the size and nature of our existing MBS portfolio, (b) the repayments on borrowings, (c) the payment of overhead and operating expenses, and (d) the payment of other accrued obligations.

Because our PT MBS portfolio consists entirely of government and agency securities, we do not anticipate having difficulty converting our assets to cash should our liquidity needs ever exceed our immediately available sources of cash. Our structured MBS portfolio also consists entirely of governmental agency securities, although they typically do not trade with comparable bid / ask spreads as PT MBS. However, we anticipate that we would be able to liquidate such securities readily, even in distressed markets, although we would likely do so at prices below where such securities could be sold in a more stable market. To enhance our liquidity even further, we may pledge a portion of our structured MBS as part of a repurchase agreement funding but retain the cash in lieu of acquiring additional assets. In this way, we can, at a modest cost, retain higher levels of cash on hand and decrease the likelihood we will have to sell assets in a distressed market in order to raise cash.

The Company’s master repurchase agreements have no stated expiration, but can be terminated at any time at the Company’s option or at the option of the counterparty. However, once a definitive repurchase agreement under a master repurchase agreement has been entered into, it generally may not be terminated by either party. A negotiated termination can occur, but may involve a fee to be paid by the party seeking to terminate the repurchase agreement transaction.

~~-46-~~-50-

Under our repurchase agreement funding arrangements, we are required to post margin at the initiation of the borrowing. The margin posted represents the haircut, which is a percentage of the market value of the collateral pledged. To the extent the market value of the asset collateralizing the financing transaction declines, the market value of our posted margin will be insufficient and we will be required to post additional collateral. Conversely, if the market value of the asset pledged increases in value, we would be over collateralized and we would be entitled to have excess margin returned to us by the counterparty. Our lenders typically value our pledged securities daily to ensure the adequacy of our margin and make margin calls as needed, as do we. Typically, but not always, the parties agree to a minimum threshold amount for margin calls so as to avoid the need for nuisance margin calls on a daily basis.

As discussed above, the Company invests a portion of its capital in structured MBS. We do not fund the purchase of these investments in the repurchase market but instead purchase them directly, thus reducing – but not eliminating - the Company’s reliance on access to repurchase agreement funding. The leverage inherent in the structured securities replaces the leverage obtained by acquiring PT securities and funding them in the repurchase market. This structured MBS strategy has been a core element of the Company’s overall investment strategy since 2008. However, we have and may continue to pledge a portion of our structured MBS in order to raise our cash levels, but will not pledge these securities in order to acquire additional assets.

In future periods we expect to continue to finance our activities through repurchase agreements. As of ~~June~~September 30, 2015, the Company had cash and cash equivalents of ~~$7.0~~$4.1 million. We generated cash flows of ~~$13.2~~$19.1 million from principal and interest payments on our MBS portfolio and ~~$2.3~~$3.0 million from retained interests and had average repurchase agreements outstanding of ~~$105.9~~$106.4 million during the ~~six~~nine months ended ~~June~~September 30, 2015. In addition, during the ~~six~~nine months ended ~~June~~September 30, 2015, the Company received approximately ~~$2.3~~$3.6 million in management fees and expense reimbursements as manager of Orchid and approximately ~~$1.1~~$1.5 million in dividends from its investment in Orchid common shares.

In May 2015, Bimini Capital agreed to settle a legal action as more fully described in Note 10 to the consolidated financial statements. A loss of $3.5 million has been charged to operations for the ~~six~~nine months ended ~~June~~September 30, 2015. Although payments under the settlement agreement will reduce the Company’s liquidity, management believes that the Company will be able to generate sufficient cash from its operations to meet the remaining payment obligations as they come due.

The table below summarizes the effect on our liquidity and cash flows from certain future contractual obligations as of ~~June~~September 30, 2015.

(in thousands)
	Obligations Maturing										Obligations Maturing
	Within One Year		One to Three Years		Three to Five Years		More than Five Years		Total		Within One Year		One to Three Years		Three to Five Years		More than Five Years		Total
Repurchase agreements	$	101,206	$	-	$	-	$	-	$	101,206	$	113,677	$	-	$	-	$	-	$	113,677
Interest expense on repurchase agreements(1)		68		-		-		-		68		44		-		-		-		44
Junior subordinated notes(2)		-		-		-		26,000		26,000		-		-		-		26,000		26,000
Interest expense on junior subordinated notes(1)		1,044		1,996		1,999		15,437		20,476		1,059		2,023		2,026		15,392		20,500
Litigation settlement		2,500		500		500		-		3,500		500		500		250		-		1,250
Totals	$	104,818	$	2,496	$	2,499	$	41,437	$	151,250	$	115,280	$	2,523	$	2,276	$	41,392	$	161,471

(1)	Interest expense on repurchase agreements and junior subordinated notes are based on current interest rates as of ~~June~~September 30, 2015 and the remaining term of liabilities existing at that date.

(2)	The Company holds a common equity interest in Bimini Capital Trust II. The amount presented represents the net cash outlay of the Company.

~~-47-~~-51-

Outlook

Bimini Capital

Prior to 2008, MortCo incurred significant losses in the operation of a mortgage loan origination business. Bimini Capital materially downsized its investment portfolio to raise cash to fund the MortCo operations, leaving Bimini Capital with a significantly smaller capital base. This smaller capital base made it difficult to generate sufficient net interest income to cover expenses. Since MortCo terminated its operations in 2007, Bimini Capital has taken several significant steps designed to increase its probability of generating profits going forward, including a re-structuring of the portfolio, reducing expenses, retiring debt, and settling various litigation matters. In general, Bimini Capital still needed to increase its capital base, and/or create alternative sources of revenues, to ensure the generation of profits over the long-term. However, primarily because of litigation arising out of MortCo’s prior mortgage business, raising capital directly into Bimini Capital was not possible. Therefore, Orchid was formed as a new entity into which capital could be raised.

Orchid Island Capital Inc.

To the extent Orchid is able to increase its capital base over time, Bimini Capital will benefit via increased management fees. Bimini Advisors will receive a monthly management fee in the amount of:

• One-twelfth of 1.5% of the first $250 million of Orchid’s equity, as defined in the management agreement,

• One-twelfth of 1.25% of Orchid’s equity that is greater than $250 million and less than or equal to $500 million, and

• One-twelfth of 1.00% of Orchid’s equity that is greater than $500 million.

During the year ended December 31, 2014, Orchid completed additional offerings of its common stock. As of March 31, 2014, Orchid reached $100 million of stockholders equity for the first time. As a result, pursuant to the management agreement between Bimini Advisors and Orchid, commencing on July 1, 2014 Bimini Advisors began to allocate certain overhead costs to Orchid on a pro rata basis. As a stockholder of Orchid, Bimini will also continue to share in distributions, if any, paid by Orchid to its stockholders.

The independent Board of Directors of Orchid has the ability to terminate the management agreement and thus end the ability of the Bimini Advisors and Bimini Capital to collect management fees and share overhead costs. Should Orchid terminate the management agreement without cause, it shall pay to Bimini Advisors a termination fee equal to three times the average annual management fee, as defined in the management agreement, before or on the last day of the initial term or automatic renewal term.

Tax Matters

As disclosed in Note 1 to the consolidated financial statements, Bimini Capital has elected to be taxed as a REIT under the Code. Our qualification as a REIT depends upon our ability to meet, on an annual or in some cases quarterly basis, various complex requirements under the Code relating to, among other things, the sources of our gross income, the composition and values of our assets, our distribution levels and the diversity of ownership of our shares. Certain trends or events experienced during 2015 may have caused, or may cause, Bimini Capital to no longer qualify as a REIT under the Code. In particular, additional offerings of common stock by Orchid in the first two quarters of 2015 have increased revenue attributable to management fees received from Orchid by Bimini Advisors. In addition, payments that have been and will be made by Bimini Capital pursuant to a litigation settlement agreement entered into in May, 2015 have reduced and may continue to reduce the value of Bimini Capital’s assets and revenues generated by our MBS portfolio. As a result, the value of our two TRSs (MortCo and Bimini Advisors) has increased in relation to the value of Bimini Capital’s assets.

-52-

For the year ended December 31, 2014, Bimini Capital generated a REIT taxable loss. As more fully described in footnote 11 to the accompanying consolidated financial statements, REIT taxable income or loss generated by qualifying REIT activities is computed in accordance with the Internal Revenue Code, which is different from the Company’s financial statement income or loss as computed in accordance with GAAP. Bimini Capital had REIT tax NOL carryforwards of approximately $17.3 million as of December 31, 2014 which are immediately available to offset future REIT taxable income.

~~-48-~~

The Company has used the term “REIT taxable income” throughout this document as being the amount available for distribution to its stockholders before any NOLs are applied, and before any distributions. In arriving at income that could be subjected to taxation at the REIT entity level for a given year, dividends paid in the current year and any NOLs carried-over from prior periods are deducted (in that order) from current period income first. NOLs expire 20 years from the year they are incurred. Since Bimini Capital currently has NOLs from prior periods, which begin to expire in 2028, and are available to offset income in 2015 and in future periods, Bimini Capital has the option, but not the obligation, to apply such NOLs against REIT taxable income. As a result, Bimini Capital could have income in 2015 and in future years, but not make distributions to stockholders. This would occur if Bimini Capital had sufficient NOLs available to entirely offset the REIT income earned in a given year and chose to apply such NOLs. Bimini Capital could also apply available NOLs against a portion of future period earnings and reduce the distributions to stockholders. Bimini Capital is unlikely to declare and pay dividends to stockholders until existing NOLs have been consumed.

Interest Rates

Volatility in global interest rates continued in the ~~second~~third quarter of 2015. ~~Interest~~Intermediate and longer interest rates ~~rose across all sectors~~fell in the global bond markets ~~thereby depressing bond prices across sectors.~~as economic developments showed economic slowing on a global basis, absent certain sectors of the US economy. Spreads on ~~U.S. Treasuries~~treasuries of the same durations as Agency MBS incrementally widened further during the ~~second~~third quarter, putting downward pressure on book value for many mortgage REITs. Both U.S. Treasuries and Agency MBS yields ended the ~~second~~third quarter ~~higher~~lower than the close of the ~~first~~second quarter of 2015. The ~~rise~~fall in rates was ~~led by growing sentiment~~a result of the market’s realization that the European, emerging market and Chinese economies ~~are~~were not recovering ~~and~~as previously expected. In August 2015 the ~~need for continued aggressive monetary stimulus by~~market was roiled when the European Central Bank (the "ECB") would diminish somewhat over the next few quarters. However, European markets decreased during the second quarter primarily due to fears stoked by uncertainty over Greek sovereign finances and its future as an ECB member and a membervalue of the ~~Eurozone.~~Chinese Yuan was unexpectedly allowed to fall in value against the U.S. Dollar by Chinese authorities. As a result of these and other events, expectations of the Federal Reserve raising interest rates were dramatically reduced.

-53-

We believe that the U.S. economy ~~appears to be~~remains on a trajectory of slow, sustainable ~~growth. The consensus forecast for 2015 economic~~ growth ~~in the U.S. remains at approximately 2.7%, accompanied by moderate~~slightly above trend growth ~~in payrolls and inflation within the Federal Reserve's target range.~~potential. The Federal Reserve continues to guide capital markets to anticipate the possibility of an interest rate hike in ~~September or~~ December ~~2015.~~2015, although the market places a low probability on this occurring. Frequent public announcements by various Federal Reserve Chair Yellen, in her June 17, 2015 remarks following the June Federal Reserve Open Market Committee ("FOMC") policy meeting, stated that she anticipates a long period of continued accommodative monetary policy following an initial rise in the Federal Funds Rate later this year. These statements, which Chair Yellen reiterated in Congressional testimony on July 15 and 16, 2015, generally are in line with market participants' expectations for the balance of 2015. As of June 30, 2015, the bond market appearsofficials seem to ~~have priced in an increase in the federal funds rate in September 2015 and a slow rise over the next few years. With~~alternate between implying the Federal Reserve ~~ostensibly tying~~will raise rates this year or will wait until next year. The uncertainty of the Federal Reserve has undermined market confidence in their public announcements. Regardless of their public comments, the Federal Reserve continues to tie the start of interest rate increases to evidence of further improvement in the economy and a return of inflation towards their long term target of 2%, making data releases ~~remain~~ materially influential events. We believe that data dependency and analysis of the Federal Reserve will continue to drive the direction and volatility of U.S. rates, with the uncertainty that this dynamic creates further enhancing volatility in the interest rate and fixed income markets.

Recent Regulatory Developments

In March 2015, housing and mortgage financial reform legislation, H.R. 1491, was proposed by congressmen John Delaney (D-MD), John Camey (D-DE) and James A. Himes (D~~-CT)~~ CT), each of whom is a member of the House Financial Services Committee. The bill is called The Partnership to Strengthen Homeownership Act, and is similar to ~~a bill~~one introduced by the same congressmen in the last Congress (H.R. 5055), which never made it out of committee. Under this proposed legislation, all government guaranteed single-family and multi-family mortgage backed securities will be supported by a minimum of 5% private sector capital, which will stand in a first loss position. The remaining 95% of the risk will be shared between Ginnie Mae and a private reinsurer on a pari passu basis. Fees paid to Ginnie Mae for providing these securities will be allocated to affordable housing programs. Under the bill, Freddie Mac and Fannie Mae would be wound down over a five-year period, and their multifamily businesses will be spun out as separate entities. Ginnie Mae would be required to create and implement a workable multifamily guarantee that utilizes private sector pricing consistent with the single family model. The GSEs' current multifamily businesses would continue to function within the new multifamily housing market as purely private organizations with an explicit government guarantee provided by Ginnie Mae and a private sector reinsurer.

~~-49-~~

In May 2015, Senate Banking Committee Chairman Richard Shelby (R-AL) released a draft bill entitled The Regulatory Relief Bill of 2015 (the "Regulatory Relief Bill"). If enacted, this bill would increase the threshold for a financial institution to be deemed a Systemically Important Financial Institution ("SIFI") from $50 billion to $500 billion while giving the Financial Stability Oversight Council discretion to designate banks with greater than $50 billion in assets as SIFIs, give non-banks an opportunity to file a remedial plan addressing regulators' concerns before being designated as SIFIs, require an affirmative vote every ~~five years~~five-years to renew the SIFI designation of non-banks, provide regulatory relief for community banks and broaden the Consumer Financial Protection Bureau Qualified Mortgage rule. The draft bill was unable to win the support to bring it to a floor vote in the Senate. In July 2015, Senator Shelby attached this bill to a Senate Appropriations Subcommittee mark-up of the Financial Services and General Government Appropriations Act for Fiscal Year 2016, which passed a subcommittee vote.

We expect debate and discussion on residential housing and mortgage reform to continue in 2015. However, we cannot be certain if H.R. 1491, the Regulatory Relief Bill or any other housing- and/or mortgage-related bill will be approved by Congress, and if so, what the effect will be.

Effect on Us

Regulatory developments, movements in interest rates and prepayment rates as well as loan modification programs affect us in many ways, including the following:

-54-

Effects on our Assets

A change in or elimination of the guarantee structure of Agency MBS may increase our costs (if, for example, guarantee fees increase) or require us to change our investment strategy altogether. For example, the elimination of the guarantee structure of Agency MBS may cause us to change our investment strategy to focus on non-Agency MBS, which in turn would require us to significantly increase our monitoring of the credit risks of our investments in addition to interest rate and prepayment risks.

Lower long-term interest rates can affect the value of our Agency MBS in a number of ways. If prepayment rates are relatively low (due, in part, to the refinancing problems described above), lower long-term interest rates can increase the value of higher-coupon Agency MBS. This is because investors typically place a premium on assets with yields that are higher than market yields. Although lower long-term interest rates may increase asset values in our portfolio, we may not be able to invest new funds in similarly-yielding assets.

If prepayment levels increase, the value of our Agency MBS affected by such prepayments may decline. This is because a principal prepayment accelerates the effective term of an Agency MBS, which would shorten the period during which an investor would receive above-market returns (assuming the yield on the prepaid asset is higher than market yields). Also, prepayment proceeds may not be able to be reinvested in similar-yielding assets. Agency MBS backed by mortgages with high interest rates are more susceptible to prepayment risk because holders of those mortgages are most likely to refinance to a lower rate. IOs and IIOs, however, may be the types of Agency MBS most sensitive to increased prepayment rates. Because the holder of an IO or IIO receives no principal payments, the values of IOs and IIOs are entirely dependent on the existence of a principal balance on the underlying mortgages. If the principal balance is eliminated due to prepayment, IOs and IIOs essentially become worthless. Although increased prepayment rates can negatively affect the value of our IOs and IIOs, they have the opposite effect on POs. Because POs act like zero-coupon bonds, meaning they are purchased at a discount to their par value and have an effective interest rate based on the discount and the term of the underlying loan, an increase in prepayment rates would reduce the effective term of our POs and accelerate the yields earned on those assets, which would increase our net income.

Because we base our investment decisions on risk management principles rather than anticipated movements in interest rates, in a volatile interest rate environment we may allocate more capital to structured Agency MBS with shorter durations, such as short-term fixed and floating rate CMOs. We believe these securities have a lower sensitivity to changes in long-term interest rates than other asset classes. We may attempt to mitigate our exposure to changes in long-term interest rates by investing in IOs and IIOs, which typically have different sensitivities to changes in long-term interest rates than pass-through Agency MBS, particularly pass-through Agency MBS backed by fixed-rate mortgages.

~~-50-~~

We do not believe our investment portfolio will be materially affected by loan modification programs because Agency MBS backed by loans that would qualify for such programs (e.g., seriously delinquent loans) will be purchased by Fannie Mae and Freddie Mac at their par value prior to the implementation of such programs. However, if Fannie Mae and Freddie Mac were to modify or end their repurchase programs or if the U.S. Government modified its loan modification programs to modify non-delinquent mortgage loans, our investment portfolio could be negatively impacted.

Effects on our borrowing costs

We leverage our pass-through Agency MBS portfolio and a portion of our structured Agency MBS with principal balances through the use of short-term repurchase agreement transactions. The interest rates on our debt are determined by market levels of both the Federal Funds Rate and LIBOR. An increase in the U.S. Federal Funds Rate or LIBOR would increase our borrowing costs, which could affect our interest rate spread if there is no corresponding increase in the interest we earn on our assets. This would be most prevalent with respect to our Agency MBS backed by fixed rate mortgage loans because the interest rate on a fixed-rate mortgage loan does not change even though market rates may change.

-55-

In order to protect our net interest margin against increases in short-term interest rates, we may enter into interest rate swaps, which effectively convert our floating-rate repurchase agreement debt to fixed-rate debt, or utilize other hedging instruments such as Eurodollar futures contracts or interest rate swaptions.

Summary

Over the past ~~several quarters there has been a relatively large~~quarter the spread between short and long-term interest rates has increased, but has not positively affected our net interest ~~margin.~~margin as spreads between agency MBS and benchmark interest rates have widened. However, if prepayment rates ~~remain elevated or accelerate further they could continue~~have declined to ~~negatively affect~~the benefit of our net interest ~~margin and~~margin. The market remains highly uncertain regarding when or by how much the ~~value of~~Federal Reserve will increase interest rates or what the growth prospects are for the global economy. Economic data, as it is released, continues to have a significant impact in shaping market expectations. These developments are very important to our ~~assets. Furthermore,~~results as increases in the Federal Funds Rate and LIBOR could significantly increase our financing costs, which could lower our net interest margin.

Critical Accounting Policies

Management’s discussion and analysis of financial condition and results of operations is based on the amounts reported in our consolidated financial statements. These consolidated financial statements are prepared in accordance with GAAP. The Company’s significant accounting policies are described in Note 1 to the Company’s accompanying consolidated financial statements.

GAAP requires the Company’s management to make complex and subjective decisions and assessments. The Company’s most critical accounting policies involve decisions and assessments which could significantly affect reported assets and liabilities, as well as reported revenues and expenses. The Company believes that all of the decisions and assessments upon which its financial statements are based were reasonable at the time made based upon information available to it at that time. There have been no changes to our critical accounting policies as discussed in our annual report on Form 10-K for the year ended December 31, 2014.

Capital Expenditures

At ~~June~~September 30, 2015, we had no material commitments for capital expenditures.

Off-Balance Sheet Arrangements

At ~~June~~September 30, 2015, we did not have any off-balance sheet arrangements.

~~-51-~~

Inflation

Virtually all of our assets and liabilities are interest rate sensitive in nature. As a result, interest rates and other factors influence our performance far more so than does inflation. Changes in interest rates do not necessarily correlate with inflation rates or changes in inflation rates. Our financial statements are prepared in accordance with GAAP and our distributions will be determined by our Board of Directors consistent with our obligation to distribute to our stockholders at least 90% of our REIT taxable income on an annual basis in order to maintain our REIT qualification; in each case, our activities and balance sheet are measured with reference to historical cost and/or fair market value without considering inflation.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Not Applicable.

-56-

ITEM 4. CONTROLS AND PROCEDURES.

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this report (the “evaluation date”), we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer (the “CEO”) and Chief Financial Officer (the “CFO”), of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (“Exchange Act”). Based on this evaluation, the CEO and CFO concluded our disclosure controls and procedures, as designed and implemented, were effective as of the evaluation date (1) in ensuring that information regarding the Company and its subsidiaries is accumulated and communicated to our management, including our CEO and CFO, by our employees, as appropriate to allow timely decisions regarding required disclosure and (2) in providing reasonable assurance that information we must disclose in its periodic reports under the Exchange Act is recorded, processed, summarized and reported within the time periods prescribed by the SEC’s rules and forms.

Changes in Internal Controls over Financial Reporting

There were no significant changes in the Company’s internal control over financial reporting that occurred during the Company’s most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

~~-52-~~-57-

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

On May 15, 2015, Hildene and Bimini Capital reached an agreement to settle the case, and on July 10, 2015, a Stipulation of Discontinuance was filed dismissing all claims and counterclaims between and among Hildene and Bimini Capital. In connection with the settlement and in accordance with GAAP, a loss of $3.5 million has been charged to operations for the ~~six~~nine months ended ~~June~~September 30, 2015.

ITEM 1A. RISK FACTORS.

Except as set forth below, there have been no material changes from the risk factors disclosed in the “Risk Factors” section of our Annual Report on Form 10-K filed with the SEC on March 16, 2015.

Risks Related to Our Business

Payments to be made in the settlement of a legal action could have an adverse effect on our liquidity, financial condition and results of operations.

In May 2015, Bimini Capital reached an agreement to settle a legal action as more fully described elsewhere in ~~Note 10 to the financial statements.~~this document. Although payments under the settlement agreement will reduce the Company’s liquidity, management believes that the Company will be able to generate sufficient cash from its operations to meet the payment obligations as they come due. If the Company is unable to generate sufficient cash, it may be required to liquidate a portion of its MBS portfolio, which could have an adverse effect of the Company’s ability to generate interest income, its results of operations, and its financial condition.

~~-53-~~-58-

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

During the three months ended ~~June~~September 30, 2015, the Company issued ~~9,822~~6,139 and ~~4,048~~2,530 shares of Class A Common Stock to Robert J. Dwyer and Frank E. Jaumot, respectively, in consideration for their service on the Company’s Board of Directors and on certain committees of the Board of Directors. The shares were issued pursuant to the exemption from registration under the Securities Act of 1933, as amended, contained in Section 4(a)(2) thereof.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES.

Not Applicable.

ITEM 5. OTHER INFORMATION

None.

~~-54-~~-59-

ITEM 6. EXHIBITS

Exhibit No

3.1		Articles of Amendment and Restatement, incorporated by reference to Exhibit 3.1 to the Company’s Form S-11/A, filed with the SEC on April 29, 2004
3.2		Articles Supplementary, incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K, dated November 3, 2005, filed with the SEC on November 8, 2005
3.3		Articles of Amendment, incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K, dated February 10, 2006, filed with the SEC on February 15, 2006
3.4		Articles of Amendment, incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K, dated September 24, 2007, filed with the SEC on September 24, 2007
3.5		Amended and Restated Bylaws, incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K, dated September 24, 2007, filed with the SEC on September 24, 2007
10.1		Settlement Agreement and Release by and among Bimini Capital Management, Inc. Preferred Term Securities XX, Ltd., Hildene Capital Management, LLC and Hildene Opportunities Master Fund, Ltd. Dated May 15, 2015, incorporated by reference to Exhibit 10.1 to the Company’s June 30, 2015 Quarterly Report on Form 10-Q, filed with the SEC on August 5, 2015.*
31.1		Certification of the Principal Executive Officer, pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes Oxley Act of 2002*
31.2		Certification of the Principal Financial Officer, pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes Oxley Act of 2002*
32.1		Certification of the Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002**
32.2		Certification of the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002**

101.INS			Instance Document***
101.SCH			Taxonomy Extension Schema Document***
101.CAL			Taxonomy Extension Calculation Linkbase Document***
101.DEF			Additional Taxonomy Extension Definition Linkbase Document***
101.LAB			Taxonomy Extension Label Linkbase Document***
101.PRE			Taxonomy Extension Presentation Linkbase Document***

Filed herewith.

Furnished herewith

***

Submitted electronically herewith.

~~-55-~~-60-

Signatures

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

BIMINI CAPITAL MANAGEMENT, INC.

Date: ~~August 5,~~November 6, 2015		By:	/s/ Robert E. Cauley
			Robert E. Cauley Chairman and Chief Executive Officer

Date: ~~August 5,~~November 6, 2015		By:	/s/ G. Hunter Haas, IV
			G. Hunter Haas, IV President, Chief Financial Officer, Chief Investment Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer)