##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q







|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended September 30, 2009

OR



| ̈ | 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 001-33740





Cypress
Sharpridge Investments, Inc.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|Maryland                                                       |  | 20-4072657                       
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification No.)
|                                                               | 
|65 East 55thStreet New York, New York                          |  | 10022                            
|(Address of principal executive offices)                       |  | (Zip Code)                       

(212) 705-0160

(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  x    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 during the preceding 12 months (or for such shorter period that the registrant was required to submit
and post such files).    Yes   ̈    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. Check one:



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  |  ̈
|                        |  |                                                  | 
|Non-accelerated filer   |  | x  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

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

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.



|                               |  |                                
|------------------------------ |  | -------------------------------
|Class                          |  | Outstanding at October 22, 2009
|Common Stock ($0.01 par value) |  | 18,215,528                     









---

##### Table of Contents

TABLE OF CONTENTS



|           |  |                                                                                       |  |     
|---------- |  | ------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                      
|PART I     |  | Financial Information                                                                 |  | Page
|           |  |                                                                                      
|Item 1.    |  | Financial Statements                                                                  |  | 3   
|           |  |                                                                                      
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of
Operations |  | 22  
|           |  |                                                                                      
|Item 3.    |  | Quantitative and Qualitative Disclosures about Market Risk                            |  | 34  
|           |  |                                                                                      
|Item 4T.   |  | Controls and Procedures                                                               |  | 37  
|           |  |                                                                                      
|PART II    |  | Other Information                                                                     |  |     
|           |  |                                                                                      
|Item 1.    |  | Legal Proceedings                                                                     |  | 37  
|           |  |                                                                                      
|Item 1A.   |  | Risk Factors                                                                          |  | 37  
|           |  |                                                                                      
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 38  
|           |  |                                                                                      
|Item 3.    |  | Defaults Upon Senior Securities                                                       |  | 38  
|           |  |                                                                                      
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                   |  | 38  
|           |  |                                                                                      
|Item 5.    |  | Other Information                                                                     |  | 38  
|           |  |                                                                                      
|Item 6.    |  | Exhibits                                                                              |  | 38  
|           | 
|Signatures |  | 39                                                                                   



2



---

##### Table of Contents

PART I     Financial Information



|Item 1. | Financial Statements
|------- | --------------------

CYPRESS SHARPRIDGE INVESTMENTS, INC.

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES



|                                                                                                                                                |  |                               |               |   |                   |   |             |  
|----------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------- | ------------- | - | ----------------- | - | ----------- | -
|                                                                                                                                                |  | September 30, 2009(Unaudited) |               |   | December 31,2008* |  
|ASSETS:                                                                                                                                         |  |                               |               |   |                   |   |             |  
|Investments in securities, at fair value (cost, $1,626,780,975 and $723,814,995, respectively)                                                  |  | $                             | 1,635,893,519 |   |                   | $ | 690,509,973 |  
|Cash and cash equivalents                                                                                                                       |  |                               | 741,907       |   |                   |   | 7,156,140   |  
|Receivable for securities sold                                                                                                                  |  |                               | 3,140,500     |   |                   |   | 885,009     |  
|Interest receivable                                                                                                                             |  |                               | 6,456,355     |   |                   |   | 3,828,586   |  
|Prepaid insurance                                                                                                                               |  |                               | 358,608       |   |                   |   | 65,851      |  
|Prepaid and deferred offering costs                                                                                                             |  |                               | 638           |   |                   |   |            |  
|                                                                                                                                                |  |                               |               |   |                   |   |             |  
|Total assets                                                                                                                                    |  |                               | 1,646,591,527 |   |                   |   | 702,445,559 |  
|                                                                                                                                                |  |                               |               |   |                   |   |             |  
|                                                                                                                                                |  |                              
|LIABILITIES:                                                                                                                                    |  |                               |               |   |                   |   |             |  
|Securities sold under agreement to repurchase                                                                                                   |  |                               | 1,237,057,856 |   |                   |   | 587,485,241 |  
|Interest rate swap contracts, at fair value                                                                                                     |  |                               | 5,463,182     |   |                   |   | 12,503,520  |  
|Payable for securities purchased                                                                                                                |  |                               | 145,750,436   |   |                   |   |            |  
|Distribution payable                                                                                                                            |  |                               | 6,374,456     |   |                   |   |            |  
|Accrued interest payable (including accrued interest on securities sold under agreement to repurchase of $193,958 and $1,598,881,
respectively) |  |                               | 3,789,225     |   |                   |   | 2,327,208   |  
|Related party management fee payable                                                                                                            |  |                               | 373,020       |   |                   |   | 220,045     |  
|Accrued offering costs                                                                                                                          |  |                               |              |   |                   |   | 510,569     |  
|Accrued expenses and other liabilities                                                                                                          |  |                               | 396,522       |   |                   |   | 598,127     |  
|                                                                                                                                                |  |                               |               |   |                   |   |             |  
|Total liabilities                                                                                                                               |  |                               | 1,399,204,697 |   |                   |   | 603,644,710 |  
|                                                                                                                                                |  |                               |               |   |                   |   |             |  
|Contingencies (note 10)                                                                                                                         |  |                               |               |   |                   |   |             |  
|NET ASSETS                                                                                                                                      |  | $                             | 247,386,830   |   |                   | $ | 98,800,849  |  
|                                                                                                                                                |  |                               |               |   |                   |   |             |  
|                                                                                                                                                |  |                              
|Net Assets consist of:                                                                                                                          |  |                               |               |   |                   |   |             |  
|Common Stock, $0.01 par value, 500,000,000 shares authorized (18,212,732 and 7,662,706 shares issued and outstanding,
respectively)             |  | $                             | 182,127       |   |                   | $ | 76,627      |  
|Additional paid in capital                                                                                                                      |  |                               | 309,189,688   |   |                   |   | 201,941,407 |  
|Accumulated net realized gain (loss) on investments                                                                                             |  |                               | (82,922,877   | ) |                   |   | (68,887,694 | )
|Net unrealized appreciation (depreciation) on investments                                                                                       |  |                               | 3,649,363     |   |                   |   | (45,808,542 | )
|Undistributed net investment income                                                                                                             |  |                               | 17,288,529    |   |                   |   | 11,479,051  |  
|                                                                                                                                                |  |                               |               |   |                   |   |             |  
|NET ASSETS                                                                                                                                      |  | $                             | 247,386,830   |   |                   | $ | 98,800,849  |  
|                                                                                                                                                |  |                               |               |   |                   |   |             |  
|NET ASSET VALUE PER SHARE                                                                                                                       |  | $                             | 13.58         |   |                   | $ | 12.89       |  
|                                                                                                                                                |  |                               |               |   |                   |   |             |  



|* | Derived from audited financial statements.
|- | ------------------------------------------

See notes to consolidated financial statements.



3



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

CONSOLIDATED SCHEDULES OF INVESTMENTS

SEPTEMBER 30, 2009 (UNAUDITED)

INVESTMENTS IN SECURITIES - UNITED STATES
OF AMERICA



|                                              |  |             |               |            |   |              
|--------------------------------------------- |  | ----------- | ------------- | ---------- | - | -------------
|                                              |  | Face Amount |               | Fair Value
|Fixed Income Securities - 661.2%(d)           |  |             |               |            |   |              
|Mortgage Pass-Through Agency RMBS - 658.6%(d) |  |             |               |            |   |              
|Fannie Mae Pools - 562.5%(d)                  |  |             |               |            |   |              
|3.314%, due 9/1/2034(a)(b)                    |  | $           | 29,227,202    |            | $ | 30,134,117   
|3.367%, due 4/1/2036(a)(b)                    |  |             | 41,561,909    |            |   | 42,631,803   
|3.369%, due 10/1/2036(a)(b)                   |  |             | 34,825,763    |            |   | 35,731,777   
|3.379%, due 6/1/2036(a)(b)                    |  |             | 33,377,957    |            |   | 34,245,116   
|3.379%, due 7/1/2036(a)(b)                    |  |             | 35,670,545    |            |   | 36,604,110   
|3.71%, due 7/1/2039(b)                        |  |             | 9,976,583     |            |   | 10,272,887   
|3.733%, due 5/1/2034(a)(b)                    |  |             | 7,804,311     |            |   | 8,053,683    
|3.743%, due 9/1/2039(a)(b)                    |  |             | 35,261,202    |            |   | 36,396,613   
|3.814%, due 8/1/2037(a)(b)                    |  |             | 25,445,678    |            |   | 26,202,091   
|3.818%, due 9/1/2039(a)(b)                    |  |             | 35,315,783    |            |   | 36,495,330   
|3.99%, due 10/1/2039(a)(b)                    |  |             | 53,922,299    |            |   | 55,994,937   
|4%, due 9/1/2039(a)(b)                        |  |             | 25,020,799    |            |   | 25,959,079   
|4.035%, due 9/1/2039(a)(b)                    |  |             | 50,487,047    |            |   | 52,407,921   
|4.084%, due 6/1/2039(a)(b)                    |  |             | 24,945,833    |            |   | 25,903,753   
|4.095%, due 7/1/2039(b)                       |  |             | 49,966,736    |            |   | 51,899,044   
|4.096%, due 8/1/2033(a)(b)                    |  |             | 6,687,698     |            |   | 6,943,503    
|4.1%, due 9/1/2039(a)(b)                      |  |             | 49,958,692    |            |   | 51,964,033   
|4.11%, due 7/1/2039(a)(b)                     |  |             | 49,386,867    |            |   | 51,319,900   
|4.485%, due 1/1/2035(a)(b)                    |  |             | 33,360,926    |            |   | 34,279,655   
|4.5%, due 10/1/2024                           |  |             | 75,000,000    |            |   | 77,648,438   
|4.5%, due 10/1/2024(a)                        |  |             | 50,031,750    |            |   | 51,798,496   
|4.5%, due 10/1/2024(a)                        |  |             | 50,002,603    |            |   | 51,768,320   
|4.5%, due 10/1/2024(a)                        |  |             | 35,662,971    |            |   | 36,922,320   
|4.5%, due 10/1/2024(a)                        |  |             | 14,424,916    |            |   | 14,934,296   
|4.5%, due 5/1/2024(a)                         |  |             | 17,426,818    |            |   | 18,042,203   
|4.5%, due 6/1/2024(a)                         |  |             | 34,155,272    |            |   | 35,361,381   
|4.5%, due 6/1/2024(a)                         |  |             | 21,925,734    |            |   | 22,699,986   
|4.5%, due 6/1/2024(a)                         |  |             | 27,755,879    |            |   | 28,736,009   
|4.5%, due 9/1/2024                            |  |             | 29,218,589    |            |   | 30,250,371   
|4.5%, due 9/1/2024(a)                         |  |             | 27,656,317    |            |   | 28,632,931   
|4.5%, due 9/1/2024(a)                         |  |             | 2,964,601     |            |   | 3,069,288    
|4.556%, due 4/1/2035(a)(b)                    |  |             | 10,584,025    |            |   | 10,951,159   
|4.621%, due 3/1/2034(a)(b)                    |  |             | 41,429,895    |            |   | 42,627,478   
|5.3%, due 3/1/2038(a)(b)                      |  |             | 25,074,200    |            |   | 26,455,240   
|5.5%, due 9/1/2023(a)                         |  |             | 51,611,291    |            |   | 54,562,811   
|5.586%, due 11/1/2037(a)(b)                   |  |             | 7,751,477     |            |   | 8,201,838    
|5.873%, due 8/1/2037(a)(b)                    |  |             | 49,739,289    |            |   | 52,785,820   
|5.933%, due 11/1/2036(a)(b)                   |  |             | 32,979,285    |            |   | 34,869,153   
|5.973%, due 12/1/2036(a)(b)                   |  |             | 34,618,621    |            |   | 36,685,353   
|6%, due 4/1/2038(a)                           |  |             | 26,999,657    |            |   | 28,484,639   
|6%, due 5/1/2037(a)                           |  |             | 15,629,732    |            |   | 16,459,670   
|6.113%, due 5/1/2037(a)(b)                    |  |             | 24,632,556    |            |   | 26,141,300   
|                                              |  |             |               |            |   |              
|Total Fannie Mae Pools                        |  |             | 1,339,479,308 |            |   | 1,391,527,852
|                                              |  |             |               |            |   |              



4



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

CONSOLIDATED SCHEDULES OF INVESTMENTS - (Continued)

SEPTEMBER 30, 2009 (UNAUDITED)



|                                                                         |  |                 |               |            |   |               |  
|------------------------------------------------------------------------ |  | --------------- | ------------- | ---------- | - | ------------- | -
|                                                                         |  | Face Amount     |               | Fair Value |  
|Freddie Mac Pools - 96.1%(d)                                             |  |                 |               |            |   |               |  
|4.187%, due 4/1/2035(b)                                                  |  |                 | 11,526,053    |            |   | 11,881,740    |  
|4.5%, due 7/1/2024                                                       |  |                 | 68,520,299    |            |   | 70,902,450    |  
|4.795%, due 12/1/2038(a)(b)                                              |  |                 | 13,218,871    |            |   | 13,865,274    |  
|4.981%, due 5/1/2038(a)(b)                                               |  |                 | 44,872,777    |            |   | 47,381,165    |  
|5.5%, due 9/1/2023(a)                                                    |  |                 | 8,067,855     |            |   | 8,534,278     |  
|5.785%, due 11/1/2036(a)(b)                                              |  |                 | 41,033,547    |            |   | 43,269,555    |  
|5.956%, due 1/1/2036(a)(b)                                               |  |                 | 4,527,476     |            |   | 4,738,004     |  
|5.99%, due 10/1/2037(a)(b)                                               |  |                 | 35,055,766    |            |   | 37,202,932    |  
|                                                                         |  |                 |               |            |   |               |  
|Total Freddie Mac Pools                                                  |  |                 | 226,822,644   |            |   | 237,775,398   |  
|                                                                         |  |                 |               |            |   |               |  
|Total Mortgage Pass-Through Agency RMBS (cost - $1,586,364,446)          |  |                 | 1,566,301,952 |            |   | 1,629,303,250 |  
|                                                                         |  |                 |               |            |   |               |  
|Collateralized Loan Obligation Securities - 2.5%(d)                      |  |                 |               |            |   |               |  
|AMMC CLO V, LTD(c)(e)                                                    |  |                 | 2,249,000     |            |   | 472,290       |  
|AMMC CLO VII, LTD(c)(e)                                                  |  |                 | 3,900,000     |            |   | 78,000        |  
|ARES VIR CLO, LTD(c)(e)                                                  |  |                 | 3,775,000     |            |   | 755,000       |  
|AVENUE CLO V, LTD(c)(e)                                                  |  |                 | 2,000,000     |            |   | 20,000        |  
|BALLYROCK CLO 2006-2, LTD(c)                                             |  |                 | 4,270,000     |            |   | 640,500       |  
|CARLYLE HIGH YIELD PARTNERS VIII, LTD(c)(e)                              |  |                 | 3,000,000     |            |   | 150,000       |  
|EATON VANCE CDO IX, LTD(c)(e)                                            |  |                 | 2,500,000     |            |   | 550,000       |  
|FLAGSHIP CLO V, LTD(c)                                                   |  |                 | 3,750,000     |            |   | 487,500       |  
|PRIMUS CLO I, LTD(c)(e)                                                  |  |                 | 2,500,000     |            |   | 725,000       |  
|START III CLO, LTD(c)                                                    |  |                 | 3,000,000     |            |   | 2,145,000     |  
|TRIMARAN CLO VII, LTD(c)                                                 |  |                 | 2,000,000     |            |   | 280,000       |  
|                                                                         |  |                 |               |            |   |               |  
|Total Collateralized Loan Obligation Securities (cost - $27,783,952)     |  |                 | 32,944,000    |            |   | 6,303,290     |  
|                                                                         |  |                 |               |            |   |               |  
|Structured Notes - 0.1%(d)                                               |  |                 |               |            |   |               |  
|RESIX 2006-B B9, 6.243%, due 7/15/2038(b)(c)                             |  |                 | 1,851,987     |            |   | 74,080        |  
|RESIX 2006-B B10, 7.743%, due 7/15/2038(b)(c)                            |  |                 | 1,851,987     |            |   | 55,560        |  
|RESIX 2006-C B11, 7.493%, due 7/15/2038(b)(c)                            |  |                 | 992,197       |            |   | 14,883        |  
|RESIX 2007-A B11, 6.743%, due 2/15/2039(b)(c)                            |  |                 | 4,427,360     |            |   | 66,410        |  
|RESIX 2007-B B11, 8.743%, due 4/15/2039(b)(c)                            |  |                 | 3,504,424     |            |   | 76,046        |  
|                                                                         |  |                 |               |            |   |               |  
|Total Structured Notes (cost - $12,632,577)                              |  |                 | 12,627,955    |            |   | 286,979       |  
|                                                                         |  |                 |               |            |   |               |  
|Total Investment in Securities (cost - $1,626,780,975)                   |  | $               | 1,611,873,907 |            | $ | 1,635,893,519 |  
|                                                                         |  |                 |               |            |   |               |  
|                                                                         |  |                
|                                                                         |  | Notional Amount |               | Fair Value |  
|Unrealized Depreciation on Interest Rate Swap Contracts - (2.2%)(d)      |  |                 |               |            |   |               |  
|April 2012 Expiration, Pay Rate 1.691%, Receive Rate 3-Month LIBOR       |  | $               | 240,000,000   |            | $ | (514,090      | )
|June 2012 Expiration, Pay Rate 2.266%, Receive Rate 3-Month LIBOR        |  |                 | 200,000,000   |            |   | (2,852,238    | )
|July 2012 Expiration, Pay Rate 2.125%, Receive Rate 3-Month LIBOR        |  |                 | 200,000,000   |            |   | (2,096,854    | )
|                                                                         |  |                 |               |            |   |               |  
|Total Unrealized Depreciation on Interest Rate Swap Contracts (cost, $0) |  | $               | 640,000,000   |            | $ | (5,463,182    | )
|                                                                         |  |                 |               |            |   |               |  
|Investment in Affiliate -                                                |  |                 |               |            |   |               |  
|Sharpridge Capital Management, L.P.(e)(f)                                |  |                 |               |            | $ |              |  
|                                                                         |  |                 |               |            |   |               |  



LEGEND



|(a) | Securities or a portion of the securities are pledged as collateral for securities sold under agreement to repurchase or interest rate swap contracts.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | The coupon rate shown on floating or adjustable rate securities represents the rate at September 30, 2009.
|--- | ----------------------------------------------------------------------------------------------------------

|(c) | Securities exempt from registration under Rule 144A of the Securities Act of 1933. These securities may only be resold in transactions exempt from
registration, normally to qualified institutional buyers. At September 30, 2009, the fair value of these securities amounted to $6,590,269 or 2.6% of net assets.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(d) | Percentage of net assets.
|--- | -------------------------

|(e) | Non-income producing security
|--- | -----------------------------

|(f) | 19% non-voting limited partnership interest, no value has been ascribed.
|--- | ------------------------------------------------------------------------



5



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

CONSOLIDATED SCHEDULES OF INVESTMENTS(Continued)

DECEMBER 31, 2008*

INVESTMENTS IN SECURITIESUNITED STATES OF
AMERICA



|                                                                   |  |             |             |            |   |            
|------------------------------------------------------------------ |  | ----------- | ----------- | ---------- | - | -----------
|                                                                   |  | Face Amount |             | Fair Value
|Fixed Income Securities698.9%(d)                                  |  |             |             |            |   |            
|Mortgage Pass-Through Agency RMBS693.9% (d)                       |  |             |             |            |   |            
|Fannie Mae Pools514.8% (d)                                        |  |             |             |            |   |            
|4.642%, due 5/1/2034(a)(b)                                         |  | $           | 8,722,591   |            | $ | 8,785,283  
|4.728%, due 4/1/2036(a)(b)                                         |  |             | 45,224,901  |            |   | 44,942,245 
|4.728%, due 6/1/2036(a)(b)                                         |  |             | 36,267,916  |            |   | 36,041,241 
|4.73%, due 10/1/2036(a)(b)                                         |  |             | 35,820,101  |            |   | 35,596,225 
|4.741%, due 7/1/2036(a)(b)                                         |  |             | 37,262,609  |            |   | 37,029,718 
|5.5%, due 9/1/2023(a)                                              |  |             | 67,676,224  |            |   | 69,960,297 
|5.586%, due 11/1/2037(a)(b)                                        |  |             | 8,189,893   |            |   | 8,394,640  
|5.89%, due 8/1/2037(a)(b)                                          |  |             | 58,501,897  |            |   | 60,220,391 
|5.951%, due 11/1/2036(a)(b)                                        |  |             | 35,303,033  |            |   | 36,340,060 
|5.965%, due 12/1/2036(a)(b)                                        |  |             | 38,847,702  |            |   | 39,982,783 
|6%, due 4/1/2038(a)                                                |  |             | 29,693,115  |            |   | 30,658,142 
|6%, due 5/1/2037(a)                                                |  |             | 17,140,171  |            |   | 17,335,676 
|6%, due 6/1/2038(a)                                                |  |             | 17,097,584  |            |   | 17,653,256 
|6%, due 6/1/2038(a)                                                |  |             | 17,487,049  |            |   | 18,055,378 
|6%, due 8/1/2038(a)                                                |  |             | 17,435,317  |            |   | 18,001,965 
|6.129%, due 5/1/2037(a)(b)                                         |  |             | 28,729,391  |            |   | 29,663,097 
|                                                                   |  |             |             |            |   |            
|Total Fannie Mae Pools                                             |  |             | 499,399,494 |            |   | 508,660,397
|                                                                   |  |             |             |            |   |            
|Freddie Mac Pools179.1% (d)                                       |  |             |             |            |   |            
|4.987%, due 5/1/2038(a)(b)                                         |  |             | 49,063,191  |            |   | 49,845,136 
|5.786%, due 11/1/2036(a)(b)                                        |  |             | 49,962,585  |            |   | 51,211,650 
|5.949%, due 1/1/2036(a)(b)                                         |  |             | 5,895,792   |            |   | 6,035,818  
|5.972%, due 10/1/2037(a)(b)                                        |  |             | 43,520,267  |            |   | 44,825,875 
|4.853%, due 12/1/2038(a)(b)                                        |  |             | 14,454,086  |            |   | 14,612,178 
|5.5%, due 9/1/2023                                                 |  |             | 10,036,130  |            |   | 10,374,850 
|                                                                   |  |             |             |            |   |            
|Total Freddie Mac Pools                                            |  |             | 172,932,051 |            |   | 176,905,507
|                                                                   |  |             |             |            |   |            
|Total Mortgage Pass-Through Agency RMBS (cost$681,783,215)        |  |             | 672,331,545 |            |   | 685,565,904
|                                                                   |  |             |             |            |   |            
|Collateralized Loan Obligation Securities4.4% (d)                 |  |             |             |            |   |            
|AMMC CLO V, LTD(c)(f)                                              |  |             | 2,249,000   |            |   | 112,450    
|AMMC CLO VII, LTD(c)                                               |  |             | 3,900,000   |            |   | 234,000    
|ARES VIR CLO, LTD(c)                                               |  |             | 3,775,000   |            |   | 264,250    
|AVENUE CLO V, LTD(c)                                               |  |             | 2,000,000   |            |   | 160,000    
|BALLYROCK CLO 2006-2, LTD(c)                                       |  |             | 4,270,000   |            |   | 213,500    
|CARLYLE HIGH YIELD PARTNERS VIII, LTD(c)                           |  |             | 3,000,000   |            |   | 150,000    
|EATON VANCE CDO IX, LTD(c)                                         |  |             | 2,500,000   |            |   | 150,000    
|FLAGSHIP CLO V, LTD(c)                                             |  |             | 3,750,000   |            |   | 525,000    
|PRIMUS CLO I, LTD(c)                                               |  |             | 2,500,000   |            |   | 187,500    
|START III CLO, LTD(c)                                              |  |             | 3,000,000   |            |   | 1,980,000  
|TRIMARAN CLO VII, LTD(c)                                           |  |             | 2,000,000   |            |   | 340,000    
|                                                                   |  |             |             |            |   |            
|Total Collateralized Loan Obligation Securities (cost$29,239,555) |  |             | 32,944,000  |            |   | 4,316,700  
|                                                                   |  |             |             |            |   |            



6



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

CONSOLIDATED SCHEDULES OF INVESTMENTS(Continued)

DECEMBER 31, 2008*



|                                                                                                                                                                      |  |             |             |            |   |             |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------- | ----------- | ---------- | - | ----------- | -
|                                                                                                                                                                      |  | Face Amount |             | Fair Value |  
|Structured Notes0.6% (d)                                                                                                                                             |  |             |             |            |   |             |  
|RESIX 2006-B B10, 8.69%, due 7/15/2038(b)(c)                                                                                                                          |  | $           | 1,910,762   |            | $ | 114,646     |  
|RESIX 2006-B B9, 7.195%, due 7/15/2038(b)(c)                                                                                                                          |  |             | 1,910,762   |            |   | 133,753     |  
|RESIX 2006-C B11, 8.445%, due 7/15/2038(b)(c)                                                                                                                         |  |             | 994,486     |            |   | 39,779      |  
|RESIX 2007-A B11, 7.695%, due 2/15/2039(b)(c)                                                                                                                         |  |             | 4,444,139   |            |   | 177,766     |  
|RESIX 2007-B B11, 9.695%, due 4/15/2039(b)(c)                                                                                                                         |  |             | 3,524,554   |            |   | 161,425     |  
|                                                                                                                                                                      |  |             |             |            |   |             |  
|Total Structured Notes (cost$12,792,225)                                                                                                                             |  |             | 12,784,703  |            |   | 627,369     |  
|                                                                                                                                                                      |  |             |             |            |   |             |  
|Total Investments in Securities (cost$723,814,995)                                                                                                                   |  | $           | 718,060,248 |            | $ | 690,509,973 |  
|                                                                                                                                                                      |  |             |             |            |   |             |  
|Unrealized Depreciation on Interest Rate Swap Contract(12.7%) (d)(Notional $240,000,000) May 2010 Expiration,
Pay Rate 5.164%, Receive Rate 3-Month LIBOR (cost, $0) |  |             |             |            | $ | (12,503,520 | )
|                                                                                                                                                                      |  |             |             |            |   |             |  
|Investment in Affiliate                                                                                                                                              |  |             |             |            |   |             |  
|Sharpridge Capital Management, L.P.(e)(f)                                                                                                                             |  |             |             |            | $ |            |  
|                                                                                                                                                                      |  |             |             |            |   |             |  



LEGEND



|* | Derived from audited financial statements.
|- | ------------------------------------------

|(a) | Securities or a portion of the securities are pledged as collateral for securities sold under agreement to repurchase or interest rate swap contracts.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | The coupon rate shown on floating or adjustable rate securities represents the rate at December 31, 2008.
|--- | ---------------------------------------------------------------------------------------------------------

|(c) | Securities exempt from registration under Rule 144A of the Securities Act of 1933. These securities may only be resold in transactions exempt from
registration, normally to qualified institutional buyers. At December 31, 2008, the fair value of these securities amounted to $4,944,069, or 5.0% of net assets.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(d) | Percentage of net assets.
|--- | -------------------------

|(e) | 19% non-voting limited partnership interest, no value has been ascribed.
|--- | ------------------------------------------------------------------------

|(f) | Non-income producing security.
|--- | ------------------------------

See notes to consolidated financial statements.



7



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)



|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|------------------------------------------------------------ |  | ------------------------------- | ---------- | - | ------------------------------ | - | ----------- | ---- |  | - | ----------- | - |  | - | ----------- | -
|                                                             |  | Three Months EndedSeptember 30, |            |   | Nine Months EndedSeptember 30, |  
|                                                             |  | 2009                            |            |   | 2008                           |   |             | 2009 |  |   | 2008        |  
|INVESTMENT INCOMEInterest income                            |  | $                               | 10,709,920 |   |                                | $ | 12,631,559  |      |  | $ | 29,758,640  |   |  | $ | 44,977,310  |  
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|EXPENSES:                                                    |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|Interest                                                     |  |                                 | 898,891    |   |                                |   | 4,758,157   |      |  |   | 3,399,458   |   |  |   | 19,578,363  |  
|Management fees                                              |  |                                 | 1,049,462  |   |                                |   | 717,807     |      |  |   | 2,548,230   |   |  |   | 1,901,498   |  
|Related party management compensation                        |  |                                 | 267,515    |   |                                |   | 293,115     |      |  |   | 800,733     |   |  |   | 887,067     |  
|General, administrative and other                            |  |                                 | 679,449    |   |                                |   | 359,608     |      |  |   | 1,624,039   |   |  |   | 1,081,235   |  
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|Total expenses                                               |  |                                 | 2,895,317  |   |                                |   | 6,128,687   |      |  |   | 8,372,460   |   |  |   | 23,448,163  |  
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|Net investment income                                        |  |                                 | 7,814,603  |   |                                |   | 6,502,872   |      |  |   | 21,386,180  |   |  |   | 21,529,147  |  
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|GAINS AND (LOSSES) FROM INVESTMENTS:                         |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|Net realized gain (loss) on investments                      |  |                                 |           |   |                                |   | 1,699,099   |      |  |   | 1,415,931   |   |  |   | (2,518,056  | )
|Net unrealized appreciation (depreciation) on investments    |  |                                 | 24,410,936 |   |                                |   | (14,410,024 | )    |  |   | 42,417,567  |   |  |   | (29,076,275 | )
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|Net gain (loss) from investments                             |  |                                 | 24,410,936 |   |                                |   | (12,710,925 | )    |  |   | 43,833,498  |   |  |   | (31,594,331 | )
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|GAINS AND (LOSSES) FROM SWAP CONTRACTS:                      |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|Net swap interest income (expense)                           |  |                                 | (2,225,747 | ) |                                |   | (2,040,760  | )    |  |   | (4,646,991  | ) |  |   | (5,363,263  | )
|Net gain (loss) on termination of swap contracts             |  |                                 |           |   |                                |   |            |      |  |   | (10,804,123 | ) |  |   | (29,927,526 | )
|Net unrealized appreciation (depreciation) on swap contracts |  |                                 | (6,781,362 | ) |                                |   | (736,737    | )    |  |   | 7,040,338   |   |  |   | 14,829,535  |  
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|Net gain (loss) from swap contracts                          |  |                                 | (9,007,109 | ) |                                |   | (2,777,497  | )    |  |   | (8,410,776  | ) |  |   | (20,461,254 | )
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|NET INCOME (LOSS)                                            |  | $                               | 23,218,430 |   |                                | $ | (8,985,550  | )    |  | $ | 56,808,902  |   |  | $ | (30,526,438 | )
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|NET INCOME (LOSS) PER COMMON SHARE:                          |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|Basic                                                        |  | $                               | 1.28       |   |                                | $ | (1.19       | )    |  | $ | 4.86        |   |  | $ | (4.35       | )
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|Diluted                                                      |  | $                               | 1.28       |   |                                | $ | (1.19       | )    |  | $ | 4.84        |   |  | $ | (4.35       | )
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|WEIGHTED AVERAGE COMMON SHARES:                              |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|OUTSTANDING                                                  |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|Basic                                                        |  |                                 | 18,110,134 |   |                                |   | 7,530,300   |      |  |   | 11,683,639  |   |  |   | 7,020,598   |  
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  
|Diluted                                                      |  |                                 | 18,180,134 |   |                                |   | 7,530,300   |      |  |   | 11,726,050  |   |  |   | 7,020,598   |  
|                                                             |  |                                 |            |   |                                |   |             |      |  |   |             |   |  |   |             |  

See notes to consolidated financial statements.



8



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (UNAUDITED)



|                                                            |  |                                      |             |   |                                     |   |             |  
|----------------------------------------------------------- |  | ------------------------------------ | ----------- | - | ----------------------------------- | - | ----------- | -
|                                                            |  | Three Months EndedSeptember 30, 2009 |             |   | Nine Months EndedSeptember 30, 2009 |  
|Net income:                                                 |  |                                      |             |   |                                     |   |             |  
|Net investment income                                       |  | $                                    | 7,814,603   |   |                                     | $ | 21,386,180  |  
|Net realized gain (loss) on investment securities           |  |                                      |            |   |                                     |   | 1,415,931   |  
|Net unrealized appreciation (depreciation) on investments   |  |                                      | 24,410,936  |   |                                     |   | 42,417,567  |  
|Net gain (loss) on swap contracts                           |  |                                      | (9,007,109  | ) |                                     |   | (8,410,776  | )
|                                                            |  |                                      |             |   |                                     |   |             |  
|Net income                                                  |  |                                      | 23,218,430  |   |                                     |   | 56,808,902  |  
|                                                            |  |                                      |             |   |                                     |   |             |  
|                                                            |  |                                     
|Capital transactions:                                       |  |                                      |             |   |                                     |   |             |  
|Net proceeds from issuance of common shares                 |  |                                      | 716,912     |   |                                     |   | 106,553,048 |  
|Distributions to shareholders                               |  |                                      | (6,374,456  | ) |                                     |   | (15,576,702 | )
|Amortization of related party compensation                  |  |                                      | 267,515     |   |                                     |   | 800,733     |  
|                                                            |  |                                      |             |   |                                     |   |             |  
|Increase (Decrease) in net assets from capital transactions |  |                                      | (5,390,029  | ) |                                     |   | 91,777,079  |  
|                                                            |  |                                      |             |   |                                     |   |             |  
|Total increase in net assets                                |  |                                      | 17,828,401  |   |                                     |   | 148,585,981 |  
|                                                            |  |                                     
|Net assets:                                                 |  |                                      |             |   |                                     |   |             |  
|Beginning of period                                         |  |                                      | 229,558,429 |   |                                     |   | 98,800,849  |  
|                                                            |  |                                      |             |   |                                     |   |             |  
|End of period                                               |  | $                                    | 247,386,830 |   |                                     | $ | 247,386,830 |  
|                                                            |  |                                      |             |   |                                     |   |             |  

See notes to consolidated financial statements.



9



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



|                                                                                                   |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|-------------------------------------------------------------------------------------------------- |  | -------------------------------- | -------------- | - | ------------------------------- | - | -------------- | ---- |  | - | -------------- | - |  | - | --------------- | -
|                                                                                                   |  | Three Months Ended September 30, |                |   | Nine Months Ended September 30, |  
|                                                                                                   |  | 2009                             |                |   | 2008                            |   |                | 2009 |  |   | 2008           |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                              |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|Net income (loss)                                                                                  |  | $                                | 23,218,430     |   |                                 | $ | (8,985,550     | )    |  | $ | 56,808,902     |   |  | $ | (30,526,438     | )
|Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|Purchase of investment securities                                                                  |  |                                  | (144,655,737   | ) |                                 |   | (12,620,958    | )    |  |   | (1,064,850,265 | ) |  |   | (1,910,712,578  | )
|Proceeds from disposition of investment securities                                                 |  |                                  | 338,600        |   |                                 |   | 67,221,597     |      |  |   | 50,996,236     |   |  |   | 2,738,863,274   |  
|Proceeds from paydowns of investment securities                                                    |  |                                  | 51,491,499     |   |                                 |   | 24,186,182     |      |  |   | 110,370,327    |   |  |   | 93,177,200      |  
|Amortization of related party compensation                                                         |  |                                  | 267,515        |   |                                 |   | 293,115        |      |  |   | 800,733        |   |  |   | 887,067         |  
|Amortization of premiums on investment securities                                                  |  |                                  | 249,924        |   |                                 |   | 193,818        |      |  |   | 542,536        |   |  |   | 571,636         |  
|Accretion of discounts on investment securities                                                    |  |                                  |               |   |                                 |   | (16,561        | )    |  |   |               |   |  |   | (55,811         | )
|Net realized (gain) loss on investment securities                                                  |  |                                  |               |   |                                 |   | (1,699,099     | )    |  |   | (1,415,931     | ) |  |   | 2,518,056       |  
|Net realized (gain) loss on paydowns                                                               |  |                                  | 799,801        |   |                                 |   | 546,861        |      |  |   | 1,391,117      |   |  |   | 1,997,629       |  
|Net unrealized (appreciation) depreciation on swap contracts                                       |  |                                  | 6,781,362      |   |                                 |   | 736,737        |      |  |   | (7,040,338     | ) |  |   | (14,829,535     | )
|Net unrealized (appreciation) depreciation on investments                                          |  |                                  | (24,410,936    | ) |                                 |   | 14,410,024     |      |  |   | (42,417,567    | ) |  |   | 29,076,275      |  
|Change in assets and liabilities:                                                                  |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|Receivable for securities sold                                                                     |  |                                  | (793,758       | ) |                                 |   | 1,203,881      |      |  |   | (2,255,491     | ) |  |   | 733,863         |  
|Interest receivable                                                                                |  |                                  | (760,800       | ) |                                 |   | 571,217        |      |  |   | (2,627,769     | ) |  |   | 7,508,483       |  
|Prepaid insurance                                                                                  |  |                                  | 268,967        |   |                                 |   | 160,833        |      |  |   | (292,757       | ) |  |   | (307,715        | )
|Payable for securities purchased                                                                   |  |                                  | (498,554,020   | ) |                                 |   | (186,295,625   | )    |  |   | 145,750,436    |   |  |   | (378,187,031    | )
|Related party management fee payable                                                               |  |                                  | 62,836         |   |                                 |   | 110,666        |      |  |   | 152,975        |   |  |   | 155,876         |  
|Accrued interest payable                                                                           |  |                                  | 3,241,860      |   |                                 |   | 5,342,867      |      |  |   | 1,462,017      |   |  |   | 1,531,592       |  
|Accrued expenses and other liabilities                                                             |  |                                  | 115,083        |   |                                 |   | (14,042        | )    |  |   | (201,652       | ) |  |   | (27,735         | )
|                                                                                                   |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|Net cash provided by (used in) operating activities                                                |  |                                  | (582,339,374   | ) |                                 |   | (94,654,037    | )    |  |   | (752,826,491   | ) |  |   | 542,374,108     |  
|                                                                                                   |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                              |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|Securities sold under agreement to repurchase                                                      |  |                                  | 2,126,401,764  |   |                                 |   | 2,170,048,702  |      |  |   | 6,129,826,231  |   |  |   | 12,736,945,214  |  
|Repayments of securities sold under agreement to repurchase                                        |  |                                  | (1,588,348,653 | ) |                                 |   | (2,069,387,887 | )    |  |   | (5,480,253,615 | ) |  |   | (13,272,389,297 | )
|Net proceeds from issuance of common shares                                                        |  |                                  | 684,044        |   |                                 |   |               |      |  |   | 107,740,965    |   |  |   | 14,030,887      |  
|Return of capital(a)                                                                               |  |                                  |               |   |                                 |   | (125           | )    |  |   |               |   |  |   | (1,670          | )
|Offering costs paid                                                                                |  |                                  | (300,410       | ) |                                 |   | (264,774       | )    |  |   | (1,699,077     | ) |  |   | (1,260,674      | )
|Distributions paid                                                                                 |  |                                  |               |   |                                 |   | (5,055,498     | )    |  |   | (9,202,246     | ) |  |   | (13,087,462     | )
|                                                                                                   |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|Net cash provided by (used in) financing activities                                                |  |                                  | 538,436,745    |   |                                 |   | 95,340,418     |      |  |   | 746,412,258    |   |  |   | (535,763,002    | )
|                                                                                                   |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|Net increase (decrease) in cash and cash equivalents                                               |  |                                  | (43,902,629    | ) |                                 |   | 686,381        |      |  |   | (6,414,233     | ) |  |   | 6,611,106       |  
|CASH AND CASH EQUIVALENTSBeginning of period                                                      |  |                                  | 44,644,536     |   |                                 |   | 6,046,979      |      |  |   | 7,156,140      |   |  |   | 122,254         |  
|                                                                                                   |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|CASH AND CASH EQUIVALENTSEnd of period                                                            |  | $                                | 741,907        |   |                                 | $ | 6,733,360      |      |  | $ | 741,907        |   |  | $ | 6,733,360       |  
|                                                                                                   |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:                                                 |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|Distributions declared, not yet paid                                                               |  | $                                | 6,374,456      |   |                                 | $ |               |      |  | $ |               |   |  | $ |                |  
|                                                                                                   |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|Interest paid                                                                                      |  | $                                | 912,371        |   |                                 | $ | 3,935,359      |      |  | $ | 8,007,886      |   |  | $ | 34,940,147      |  
|                                                                                                   |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  
|Accrued offering costs                                                                             |  | $                                | (32,915        | ) |                                 | $ |               |      |  | $ | 1,220,785      |   |  | $ | 412,441         |  
|                                                                                                   |  |                                  |                |   |                                 |   |                |      |  |   |                |   |  |   |                 |  



|(a) | Represents cash-in-lieu of fractional shares relating to the May 28, 2008 reverse stock split.
|--- | ----------------------------------------------------------------------------------------------

See notes to consolidated financial statements.



10



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1. ORGANIZATION

Cypress Sharpridge Investments, Inc. (the
Company) was formed as a Maryland corporation on January 3, 2006, and commenced operations on February 10, 2006. The Company is externally managed and advised by Cypress Sharpridge Advisors LLC (the Manager), a
Delaware limited liability company, pursuant to a management agreement (the Management Agreement). The Manager is a joint venture between Cypress CSI Advisors LLC, a sponsor of private equity funds and leveraged buyouts of U.S. companies
in the industrial, consumer, media and financial sectors, and Sharpridge Capital Management, L.P., a fixed income asset management company. Certain individuals associated with Cypress CSI Advisors LLC and Sharpridge Capital Management, L.P. serve on
the Companys board of directors and the Managers investment committee.

The Company has elected to be taxed and
intends to continue to qualify as a real estate investment trust (REIT) and is required to comply with the provisions of the Internal Revenue Code of 1986, as amended (the Code), with respect thereto. In February 2006, the
Company completed the initial private placement of units at $10.00 per unit ($30.00 on a post-split basis) that generated net proceeds of approximately $78.0 million. In December 2006, the Company completed a private offering of shares of its common
stock at $10.00 per share ($30.00 on a post-split basis) that generated net proceeds of approximately $105.8 million. In May 2008, the Company completed a private offering of units at $5.20 per unit ($15.60 on a post-split basis) that generated
net proceeds of approximately $14.0 million. On June 17, 2009, the Company completed its initial public offering of its common stock at $11.00 per share that generated net proceeds of approximately $105.8 million. The Companys common
stock trades on the New York Stock Exchange under the symbol CYS.

On May 1, 2008, the board of directors of
the Company approved a three-for-one reverse stock split of issued and outstanding common stock, which was then approved by stockholders at the May 23, 2008 annual meeting of stockholders. The reverse stock split was effective May 28,
2008, and the accompanying consolidated financial statements have been adjusted to give effect to the reverse stock split for all periods presented.

2. SIGNIFICANT ACCOUNTING POLICIES

Consolidation and Basis of Presentation

The accompanying interim unaudited consolidated financial statements have been prepared in conformity with accounting principles generally
accepted in the United States of America for investment companies (GAAP) and the instructions to Form 10-Q and Article 10, Rule 10-01 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. The interim unaudited financial statements include the
accounts of the Company and its taxable REIT subsidiary, Sharpridge TRS, Inc. The term Company refers to these entities collectively, unless otherwise noted. All inter-company balances and transactions have been eliminated in
consolidation. The interim unaudited financial statements should be read in conjunction with the Companys audited financial statements as of and for the year ended December 31, 2008, incorporated by reference in the Companys
Registration Statement on Form S-11 filed on April 19, 2007, as amended. The results for interim periods are not necessarily indicative of the results to be expected for the fiscal year.

Use of Estimates

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements
and accompanying notes. Actual results could differ from those management estimates.

Cash and Cash Equivalents

Cash and cash equivalents include cash on hand, cash held in banks and highly liquid investments with original maturities of
three months or less. Interest income earned on cash and cash equivalents is recorded in interest income.

Interest Rate
Swap Contracts

The Company utilizes interest rate swaps to hedge the interest rate risk associated with the financing
of its portfolio. Specifically, the Company seeks to hedge the exposure to potential interest rate mismatches between the interest earned on investments and the borrowing costs caused by fluctuations in short term interest rates. In a simple
interest rate swap, one investor pays a floating rate of interest on a notional principal amount and receives a fixed rate of interest on the same notional principal amount for a specified period of time. Alternatively, an investor may pay a fixed
rate and receive a floating rate. Interest rate swaps are asset/liability management tools.

During the term of the interest
rate swap, the Company makes or receives periodic payments and unrealized gains or losses are recorded as a result of marking the swap to its fair value. When the swap is terminated, the Company will record a realized gain or loss equal to the
difference between the proceeds from (or cost of) the closing transaction and the Companys basis in the contract, if



11



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)  (Continued)



any. The periodic payments and any realized or unrealized gains or losses are reported under gains and losses from swap contracts in the statement of operations. Swaps involve a risk that
interest rates will move contrary to the Companys expectations, thereby increasing its payment obligation.

The Company
adopted Financial Accounting Standards Board Accounting Standards Codification (ASC) 946, Clarification of the Scope of Audit and Accounting Guide Investment Companies(ASC 946), prior to its deferral in February 2008.
Under ASC 946, the Company uses financial reporting for investment companies, and accordingly, its investments and interest rate swap contracts are carried at fair value with changes in fair value included in earnings. Consequently, there is no
impact to designating interest rate swaps as cash flow or fair value hedges under the provisions of ASC 815, Accounting for Derivative Instruments and Hedging Activities.

The Company is exposed to credit loss in the event of nonperformance by the counterparty to the swap, limited to any gains recognized.
However, the Company does not anticipate nonperformance by any counterparty. Should interest rates move unexpectedly, the Company may not achieve the anticipated benefits of the interest rate swap and may realize a loss.

Investment Valuation

Valuation of the Companys investments is determined by the Manager. Investments are valued at their fair value based on quotations from brokers and dealers. The Manager normally seeks prices from at
least three such brokers or dealers, although the Manager may rely on price quotes from fewer than three brokers or dealers in certain circumstances. The Manager reviews all prices used to ensure that current market conditions are represented. This
review includes comparisons of similar market transactions or comparisons to a pricing model. The resulting unrealized gains and losses are reflected in the statement of operations.

Investment Transactions and Income

The Company records its transactions in securities on a trade date basis. Realized gains and losses on securities transactions are recorded on an identified cost basis. Interest income and expense are
recorded on the accrual basis.Interest income on residential mortgage-backed securities that are issued and guaranteed by a federally chartered corporation, such as the Federal National Mortgage Association (Fannie Mae) or the
Federal Home Loan Mortgage Corporation (Freddie Mac), or an agency of the U.S. government such as the Government National Mortgage Association (Ginnie Mae) (Agency RMBS), and structured notes is accrued based on
outstanding principal amount of the securities and their contractual terms. Interest on collateralized loan obligation (CLO) and collateralized debt obligation (CDO) securities is accrued at a rate determined based on
estimated future cash flows and adjusted prospectively as future cash flow amounts are recast. For CDO and CLO securities placed on nonaccrual status or when the Company cannot reliably estimate cash flows, the cost recovery method is used.
Amortization of premium and accretion of discount are recorded using the yield to maturity method, and are included in interest income in the statement of operations.

Share-Based Compensation

The Company accounts for share-based
compensation issued to its independent directors and executive officers and certain officers and employees of its Manager and its sub-advisors and other individuals who provide services to the Company, as designated by its Manager (Manager
Designees), using the fair value based methodology prescribed by ASC 718 Share-Based Payment (ASC 718). Compensation cost related to restricted common stock and common stock options issued to the Manager Designees is
initially measured at estimated fair value at the grant date, and is remeasured on subsequent dates to the extent the awards are unvested. Compensation cost related to independent directors is measured at its estimated fair value at the grant date
and amortized and expensed over the vesting period. The Company has elected to use the straight line method pursuant to ASC 718 to amortize compensation expense for the restricted common stock and common stock options granted to the Manager
Designees.

Income Taxes

The Company has elected to be taxed as a REIT and intends to continue to comply with provisions of the Code with respect thereto. As a REIT, the Company generally will not be subject to federal or state
income tax. To maintain its qualification as a REIT, the Company must distribute at least 90% of its REIT taxable income to its stockholders and meet certain other tests relating to assets and income.

The Company has elected to treat Sharpridge TRS, Inc. (the TRS) as a taxable REIT subsidiary. In general, the TRS may hold
assets that the Company cannot hold directly and generally may engage in any real estate or non-real estate related business. The TRS is subject to corporate-level federal income tax as a regular C corporation and, accordingly, would record income
tax benefit or expense.

Earnings Per Share

The Company presents both basic and diluted earnings per common share (EPS) in its consolidated financial statements and
footnotes thereto. Basic earnings per common share (Basic EPS) excludes dilution and is computed by dividing net income or loss allocable to common shareholders by the weighted average number of common shares, including vested restricted
common shares, outstanding for the period. Diluted earnings per share (Diluted EPS) reflect the potential additional dilution of common stock options, unvested restricted common stock and warrants, if they are not anti-dilutive. See note
3 for earnings per share computations.



12



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)  (Continued)



Subsequent Events

The Company evaluated all events or transactions that occurred from September 30, 2009 to October 22, 2009, the date the Company
issued these financial statements. During this period the Company did not have any material recognizable or non recognizable subsequent events other than what is disclosed in note 13.

Recent Accounting Pronouncements

In March 2008, the Financial Accounting Standards Board (FASB) amended ASC 815, Accounting for Derivative Instruments and Hedging Activities, (ASC 815), requiring companies
with derivative instruments to disclose information that should enable financial-statement users to understand how and why a company uses derivative instruments, how derivative instruments and related hedged items are accounted for , and how
derivative instruments and related hedged items affect a companys financial position, financial performance and cash flows. The Company adopted the amended ASC 815 on January 1, 2009 and expanded the disclosures relating to derivative
instruments included in its consolidated financial statements.

On October 10, 2008, the FASB amended ASC 820, Fair
Value Measurements (ASC 820), in response to the deterioration of the credit markets. The amendment provides guidance clarifying how ASC 820 should be applied when valuing securities in markets that are not active. The guidance
provides an illustrative example that applies the objectives and framework of ASC 820, utilizing managements internal cash flow and discount rate assumptions when relevant observable data does not exist. It further clarifies how observable
market information and market quotes should be considered when measuring fair value in an inactive market. It reaffirms the notion of fair value as an exit price as of the measurement date and that fair value analysis is a transactional process and
should not be broadly applied to a group of assets. The amendment was effective upon issuance including prior periods for which financial statements have not been issued. The amendment to ASC 820 does not have a material effect on the fair value of
the Companys assets as it intends to continue to hold assets that can be valued using level 1 and level 2 criteria, as defined under ASC 820.

On April 9, 2009 the FASB further amended ASC 820 to provide additional guidance for estimating fair value when the volume and level of activity for the asset or liability have significantly
decreased. The amendment also includes guidance on identifying circumstances that indicate a transaction is not orderly. The amendment was effective for interim and annual periods ending after June 15, 2009. The amendment does not have a
material effect on the fair value of the Companys assets as it intends to continue to hold assets that can be valued using level 1 and level 2 criteria, as defined under ASC 820.

3. EARNINGS PER SHARE

The Company calculates basic net income (loss) per
common share by dividing net income (loss) for the period by the weighted-average shares of its common stock outstanding for the period. Diluted net income (loss) per common share takes into account the effect of dilutive instruments, such as common
stock options, unvested restricted common stock and warrants, and uses the average share price for the period in determining the number of incremental shares that are to be added to the weighted-average shares of its common stock outstanding. The
following table presents a reconciliation of basic and diluted net income (loss) per common share.



|                                                                         |  |                                 |            |      |                                |            |      |  |      |            |  |   |             |  
|------------------------------------------------------------------------ |  | ------------------------------- | ---------- | ---- | ------------------------------ | ---------- | ---- |  | ---- | ---------- |  | - | ----------- | -
|                                                                         |  | Three Months EndedSeptember 30, |            |      | Nine Months EndedSeptember 30, |           
|                                                                         |  | 2009                            |            | 2008 |                                |            | 2009 |  | 2008 |           
|Basic:                                                                   |  |                                 |            |      |                                |            |      |  |      |            |  |   |             |  
|Net income (loss)                                                        |  | $                               | 23,218,430 |      | $                              | (8,985,550 | )    |  | $    | 56,808,902 |  | $ | (30,526,438 | )
|                                                                         |  |                                 |            |      |                                |            |      |  |      |            |  |   |             |  
|Weighted-average shares outstanding                                      |  |                                 | 18,110,134 |      |                                | 7,530,300  |      |  |      | 11,683,639 |  |   | 7,020,598   |  
|                                                                         |  |                                 |            |      |                                |            |      |  |      |            |  |   |             |  
|Basic net income (loss) per share                                        |  | $                               | 1.28       |      | $                              | (1.19      | )    |  | $    | 4.86       |  | $ | (4.35       | )
|                                                                         |  |                                 |            |      |                                |            |      |  |      |            |  |   |             |  
|Diluted:                                                                 |  |                                 |            |      |                                |            |      |  |      |            |  |   |             |  
|Net income (loss)                                                        |  | $                               | 23,218,430 |      | $                              | (8,985,550 | )    |  | $    | 56,808,902 |  | $ | (30,526,438 | )
|                                                                         |  |                                 |            |      |                                |            |      |  |      |            |  |   |             |  
|Weighted-Average shares outstanding                                      |  |                                 | 18,110,134 |      |                                | 7,530,300  |      |  |      | 11,683,639 |  |   | 7,020,598   |  
|Plus: Incremental shares from assumed conversion of dilutive instruments |  |                                 | 70,000     |      |                                |           |      |  |      | 42,411     |  |   |            |  
|                                                                         |  |                                 |            |      |                                |            |      |  |      |            |  |   |             |  
|Diluted weighted-average shares outstanding                              |  |                                 | 18,180,134 |      |                                | 7,530,300  |      |  |      | 11,726,050 |  |   | 7,020,598   |  
|                                                                         |  |                                 |            |      |                                |            |      |  |      |            |  |   |             |  
|Diluted net income (loss) per share                                      |  | $                               | 1.28       |      | $                              | (1.19      | )    |  | $    | 4.84       |  | $ | (4.35       | )
|                                                                         |  |                                 |            |      |                                |            |      |  |      |            |  |   |             |  

4. INVESTMENTS IN SECURITIES AND INTEREST RATE SWAP CONTRACTS

In September 2006, the FASB issued ASC 820 which defines fair value, provides a consistent framework for
measuring fair value under accounting principles generally accepted in the United States, and expands fair value financial statement disclosure requirements. ASC 820 does not require any new fair value measurements. It only applies to accounting
pronouncements that already require or permit fair value measures, except for standards that relate to share-based payments.



13



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)  (Continued)



ASC 820s valuation techniques are based on observable and unobservable inputs.
Observable inputs reflect readily obtainable data from independent sources, while unobservable inputs reflect the Companys market assumptions. ASC 820 classifies these inputs into the following hierarchy:

Level 1 InputsQuoted prices for identical instruments in active markets.

Level 2 InputsQuoted prices for similar instruments in active markets; quoted prices for identical or similar
instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.

Level 3 InputsInstruments with primarily unobservable value drivers.

Effective January 1, 2008, the Company adopted the provisions of ASC 820. The adoption of ASC 820 had no effect on the manner in which the Company measures fair value, but it does require certain additional disclosures about the fair
value of securities and derivatives, based on the level of inputs, summarized below:



|                             |         |                               |         |  |         |           |       |   |   |  |   |          
|---------------------------- | ------- | ----------------------------- | ------- |  | ------- | --------- | ----- | - | - |  | - | ---------
|September 30, 2009           |         |                               |         |  |         |           |       |  
|                             |         | Fair Value Measurements Using
|                             | Level 1 |                               | Level 2 |  | Level 3 |           | Total
|                             |         | (in thousands)               
|Assets                       |         |                               |         |  |         |           |       |   |   |  |   |          
|Agency RMBS                  |         | $                             |        |  | $       | 1,629,303 |       | $ |  |  | $ | 1,629,303
|CLOs and Structured Notes    |         |                               |        |  |         | 6,591     |       |   |  |  |   | 6,591    
|                             |         |                               |         |  |         |           |       |   |   |  |   |          
|Total                        |         | $                             |        |  | $       | 1,635,894 |       | $ |  |  | $ | 1,635,894
|                             |         |                               |         |  |         |           |       |   |   |  |   |          
|Liabilities                  |         |                               |         |  |         |           |       |   |   |  |   |          
|Interest rate swap contracts |         | $                             |        |  | $       | 5,463     |       | $ |  |  | $ | 5,463    
|                             |         |                               |         |  |         |           |       |   |   |  |   |          
|Total                        |         | $                             |        |  | $       | 5,463     |       | $ |  |  | $ | 5,463    
|                             |         |                               |         |  |         |           |       |   |   |  |   |          
|                             |         |                               |         | 
|December 31, 2008            |         |                               |         |  |         |           |       |  
|                             |         | Fair Value Measurements Using
|                             | Level 1 |                               | Level 2 |  | Level 3 |           | Total
|                             |         | (in thousands)               
|Assets                       |         |                               |         |  |         |           |       |   |   |  |   |          
|Agency RMBS                  |         | $                             |        |  | $       | 685,566   |       | $ |  |  | $ | 685,566  
|CLOs and Structured Notes    |         |                               |        |  |         | 4,944     |       |   |  |  |   | 4,944    
|                             |         |                               |         |  |         |           |       |   |   |  |   |          
|Total                        |         | $                             |        |  | $       | 690,510   |       | $ |  |  | $ | 690,510  
|                             |         |                               |         |  |         |           |       |   |   |  |   |          
|Liabilities                  |         |                               |         |  |         |           |       |   |   |  |   |          
|Interest rate swap contracts |         | $                             |        |  | $       | 12,504    |       | $ |  |  | $ | 12,504   
|                             |         |                               |         |  |         |           |       |   |   |  |   |          
|Total                        |         | $                             |        |  | $       | 12,504    |       | $ |  |  | $ | 12,504   
|                             |         |                               |         |  |         |           |       |   |   |  |   |          

The Agency RMBS portfolio consisted of Agency RMBS as follows:



|                                                         |  |                |           |                     |   |                  |                   |     |                           |  |      |  |      |  
|-------------------------------------------------------- |  | -------------- | --------- | ------------------- | - | ---------------- | ----------------- | --- | ------------------------- |  | ---- |  | ---- | -
|September 30, 2009                                       |  |                |           |                     |   |                  |                   |     |                           |  |      | 
|                                                         |  | Par Amount     |           | EstimatedFair Value |   | Weighted Average |                  
|Security Description                                     |  |                |           | Coupon              |   |                  | Months toReset(1) |     | ConstantPrepaymentRate(2) | 
|                                                         |  | (in thousands) |           |                     |   |                  |                   |     |                           | 
|Agency RMBS collateralized by hybrid ARMs                |  | $              | 693,218   |                     | $ | 725,471          |                   | 4.7 | %                         |  | 47.7 |  | 21.5 | %
|Agency RMBS collateralized by short-reset hybrid ARMs(3) |  |                | 170,593   |                     |   | 175,811          |                   | 4.2 |                           |  | 6.1  |  | 22.1 |  
|Agency RMBS collateralized by monthly reset ARMs         |  |                | 145,436   |                     |   | 149,213          |                   | 3.4 |                           |  | 1    |  | 13.5 |  
|Agency RMBS collateralized by fixed rate mortgages       |  |                | 557,055   |                     |   | 578,808          |                   | 4.7 |                           |  | N/A  |  | 12.8 |  
|                                                         |  |                |           |                     |   |                  |                   |     |                           |  |      |  |      |  
|Total Agency RMBS                                        |  | $              | 1,566,302 |                     | $ | 1,629,303        |                   |     |                           |  |      |  |      |  
|                                                         |  |                |           |                     |   |                  |                   |     |                           |  |      |  |      |  



14



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)  (Continued)



|                                                         |  |                |         |                     |   |                  |                   |     |                           |  |      |  |      |  
|-------------------------------------------------------- |  | -------------- | ------- | ------------------- | - | ---------------- | ----------------- | --- | ------------------------- |  | ---- |  | ---- | -
|December 31, 2008                                        |  |                |         |                     |   |                  |                   |     |                           |  |      | 
|                                                         |  | Par Amount     |         | EstimatedFair Value |   | Weighted Average |                  
|Security Description                                     |  |                |         | Coupon              |   |                  | Months toReset(1) |     | ConstantPrepaymentRate(2) | 
|                                                         |  | (in thousands) |         |                     |   |                  |                   |     |                           | 
|Agency RMBS collateralized by hybrid ARMs                |  | $              | 332,468 |                     | $ | 341,132          |                   | 5.7 | %                         |  | 42.2 |  | 10.6 | %
|Agency RMBS collateralized by short-reset hybrid ARMs(3) |  |                | 8,723   |                     |   | 8,785            |                   | 4.6 |                           |  | 4.0  |  | 18.3 |  
|Agency RMBS collateralized by monthly reset ARMs         |  |                | 154,575 |                     |   | 153,609          |                   | 4.7 |                           |  | 1    |  | 5.5  |  
|Agency RMBS collateralized by fixed rate mortgages       |  |                | 176,566 |                     |   | 182,040          |                   | 5.8 |                           |  | N/A  |  | 6.6  |  
|                                                         |  |                |         |                     |   |                  |                   |     |                           |  |      |  |      |  
|Total Agency RMBS                                        |  | $              | 672,332 |                     | $ | 685,566          |                   |     |                           |  |      |  |      |  
|                                                         |  |                |         |                     |   |                  |                   |     |                           |  |      |  |      |  



|(1) | Months to Reset is the number of months remaining before the fixed rate on a hybrid ARM becomes a variable rate. At the end of the fixed
period, the variable rate will be determined by the margin and the pre-specified caps of the ARM.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Constant Prepayment Rate 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 constant prepayment rate is an annualized version of the prior three month prepayment rate. Securities with no prepayment history are excluded from this calculation.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Short-reset is defined as 24 months or less to reset.
|--- | -------------------------------------------------------

As of September 30, 2009 and December 31, 2008, the Companys Agency RMBS were purchased at a net premium to their par value,
with a weighted-average amortized cost of $101.3 and $101.4, respectively, due to the average interest rates on these investments being higher than prevailing market rates. As of September 30, 2009 and December 31, 2008, approximately
$20.5 million and $10.0 million, respectively, of unamortized premium was included in the cost basis of the investments.

Actual maturities of Agency RMBS are generally shorter than stated contractual maturities (which range up to 30 years), as they are affected by the contractual lives of the underlying mortgages, periodic payments and prepayments of
principal. As of September 30, 2009 and December 31, 2008, the average final contractual maturity of the Companys Agency RMBS portfolio is in year 2033 and 2035, respectively. Based on current estimates, the Agency RMBS will have an
average expected life of less than five years. Interest income on Agency RMBS for the three months ended September 30, 2009 and 2008 and nine months ended September 30, 2009 and 2008 was $10,343,017, $11,071,085, $28,652,129 and
$40,042,952, respectively.

In order to mitigate its interest rate exposure, the Company enters into interest rate swap
contracts. On April 1, 2009, the Company closed an interest rate swap with a notional amount of $240.0 million. On April 1, 2009, June 24, 2009 and June 30, 2009, the Company opened interest rate swaps with notional amounts
of $240.0 million, $200.0 million and $200.0 million, respectively. On March 12, 2008, March 20, 2008 and March 31, 2008, the Company closed interest rate swaps with notional amounts of $160.0 million, $225.0 million and $140.0
million, respectively. As of September 30, 2009 and December 31, 2008, the Company had pledged Agency RMBS with a fair value of $13.8 million and $14.1 million, respectively, as collateral on interest rate swap contracts. Below is a
summary of our interest rate swap contracts:



|                                                                   |  |          |   |  |               |     |  |                 |             |            |   |            |                                              |  |                                            
|------------------------------------------------------------------ |  | -------- | - |  | ------------- | --- |  | --------------- | ----------- | ---------- | - | ---------- | -------------------------------------------- |  | -------------------------------------------
|Derivatives not designated as hedging
instruments under ASC 815(a)
|As of September 30, 2009                                           |  |          |   |  |               |     |  |                 |             |            |   |            |                                             
|Expiration Date                                                    |  | Pay Rate |   |  | Receive Rate  |     |  | Notional Amount |             | Fair Value |   |            | Statement of Assets and Liabilities Location
|April 2012                                                         |  | 1.691    | % |  | 3-Month LIBOR | (b) |  | $               | 240,000,000 |            | $ | (514,090   | )                                            |  | Interest rate swap contracts, at fair value
|June 2012                                                          |  | 2.266    | % |  | 3-Month LIBOR | (b) |  |                 | 200,000,000 |            |   | (2,852,238 | )                                            |  | Interest rate swap contracts, at fair value
|July 2012                                                          |  | 2.125    | % |  | 3-Month LIBOR | (b) |  |                 | 200,000,000 |            |   | (2,096,854 | )                                            |  | Interest rate swap contracts, at fair value



|                                                                   |  |          |   |  |               |     |  |                 |             |            |   |             |                                              |  |                                            
|------------------------------------------------------------------ |  | -------- | - |  | ------------- | --- |  | --------------- | ----------- | ---------- | - | ----------- | -------------------------------------------- |  | -------------------------------------------
|Derivatives not designated as hedging
instruments under ASC 815(a)
|As of December 31, 2008                                            |  |          |   |  |               |     |  |                 |             |            |   |             |                                             
|Expiration Date                                                    |  | Pay Rate |   |  | Receive Rate  |     |  | Notional Amount |             | Fair Value |   |             | Statement of Assets and Liabilities Location
|May 2010                                                           |  | 5.164    | % |  | 3-Month LIBOR | (b) |  | $               | 240,000,000 |            | $ | (12,503,520 | )                                            |  | Interest rate swap contracts, at fair value



15



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)  (Continued)



|                                                                   |  |                                                               |  |                                                            |                   |   |                   |                   |            |   |                   |   |            |   |  |   |             |  
|------------------------------------------------------------------ |  | ------------------------------------------------------------- |  | ---------------------------------------------------------- | ----------------- | - | ----------------- | ----------------- | ---------- | - | ----------------- | - | ---------- | - |  | - | ----------- | -
|                                                                   |  |                                                               |  | Amount of Gain or (Loss)Recognized in Income on Derivative |                  
|Derivatives not designated as hedging Instruments under ASC 815(a) |  | Location of Gain or (Loss) Recognized
in Income on Derivative |  | Three Months Ended                                         |                   |   | Nine Months Ended |                  
|                                                                   |  | September 30,2009                                             |  |                                                            | September 30,2008 |   |                   | September 30,2009 |            |   | September 30,2008 |  
|Interest rate swap contracts                                       |  | Net gain (loss) from swap contracts                           |  | $                                                          | (9,007,109        | ) |                   | $                 | (2,777,497 | ) |                   | $ | (8,410,776 | ) |  | $ | (20,461,254 | )



|(a) | See note 2 for additional information on the Companys purpose for entering into interest rate swaps not designated as hedging instruments.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------

|(b) | London InterBank Offered Rate (LIBOR).
|--- | ----------------------------------------

Credit Risk

At September 30, 2009 and December 31, 2008,
the Company limited its exposure to credit losses on its mortgage assets by purchasing Agency RMBS. The payment of principal and interest on the Agency RMBS are guaranteed by Freddie Mac and Fannie Mae. In September 2008, both Freddie Mac and Fannie
Mae were placed in the conservatorship of the United States government. While it is hoped that the conservatorship will help stabilize Freddie Macs and Fannie Maes losses and overall financial position, there can be no assurance that it
will succeed or that, if necessary, Freddie Mac or Fannie Mae will be able to satisfy their guarantees of Agency RMBS.

The
Companys CLOs and structured notes do not have the backing of Fannie Mae or Freddie Mac. Payment of principal and interest is dependent on the performance of the underlying loans, which are subject to borrower default and possible losses.

5. BORROWINGS

The Company leverages its Agency RMBS portfolio through the use of securities sold under agreement to repurchase. Each of the borrowing vehicles used by the Company bears interest at floating rates based on a spread above or below the
LIBOR.

Certain information with respect to the Companys borrowings is summarized in the following tables. Each of the
borrowings listed is contractually due in one year or less (dollars in thousands).



|                                              |  |   |           |  
|--------------------------------------------- |  | - | --------- | -
|September 30, 2009                            |  |   |          
|Outstanding borrowings                        |  | $ | 1,237,058 |  
|Interest accrued thereon                      |  | $ | 194       |  
|Weighted average borrowing rate               |  |   | 0.37      | %
|Weighted average remaining maturity (in days) |  |   | 27.59     |  
|Fair value of the collateral(1)               |  | $ | 1,317,205 |  



|                                              |  |   |         |  
|--------------------------------------------- |  | - | ------- | -
|December 31, 2008                             |  |   |        
|Outstanding borrowings                        |  | $ | 587,485 |  
|Interest accrued thereon                      |  | $ | 1,599   |  
|Weighted average borrowing rate               |  |   | 2.44    | %
|Weighted average remaining maturity (in days) |  |   | 10.03   |  
|Fair value of the collateral(1)               |  | $ | 638,026 |  



|(1) | Collateral for borrowings consists of Agency RMBS.
|--- | --------------------------------------------------

At September 30, 2009, the Company did not have any securities sold under agreement to repurchase where the amount at risk exceeded 10% of net assets. At December 31, 2008, the Company had
securities sold under agreement to repurchase where the amount at risk exceeded 10% of net assets with the following counterparties:



|                               |  |                  |            |                                  |   
|------------------------------ |  | ---------------- | ---------- | -------------------------------- | --
|December 31, 2008              |  |                  |            |                                 
|Counterparty                   |  | Amount atRisk(1) |            | Weighted AverageMaturity in Days
|Bank of America Corp.(2)       |  | $                | 13,373,003 |                                  | 10
|Deutsche Bank Securities, Inc. |  |                  | 15,064,027 |                                  | 9 
|Goldman Sachs Group, Inc.      |  |                  | 12,893,032 |                                  | 6 



|(1) | Equal to the fair value of securities plus accrued interest income, minus the sum of securities sold under agreement to repurchase liabilities plus
accrued interest expense.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Formerly Merrill Lynch & Co., acquired by Bank of America Corp., effective January 1, 2009.
|--- | -------------------------------------------------------------------------------------------



16



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)  (Continued)



Market Risk

The current situation in the mortgage sector and the current weakness in the broader mortgage market could adversely affect one or more of
the Companys lenders and could cause one or more of the Companys lenders to be unwilling or unable to provide additional financing. This could potentially increase the Companys financing costs and reduce liquidity. If one or more
major market participants fail, it could negatively impact the marketability of all fixed income securities, including Agency RMBS. This could negatively impact the value of the securities in the Companys portfolio, thus reducing its net asset
value. Furthermore, if many of the Companys lenders are unwilling or unable to provide additional financing, the Company could be forced to sell its Agency RMBS at an inopportune time when prices are depressed. Even with the current situation
in the mortgage sector, the Company does not anticipate having difficulty converting its assets to cash or extending financing terms due to the fact that its Agency RMBS have an actual or implied AAA rating and principal and interest
payments are guaranteed by Freddie Mac or Fannie Mae.

6. SHARE CAPITAL

The Company authorized 500,000,000 shares of common stock having par value of $0.01 per share. As of September 30, 2009 and
December 31, 2008, the Company had issued and outstanding 18,212,732 and 7,662,706 shares of common stock, respectively, and warrants to purchase an additional 78,190 shares of common stock. During the three months ended September 30,
2009, warrants to purchase 148,200 shares were exercised by the cashless option resulting in the issuance of 13,619 shares, and warrants to purchase 62,202 shares have been exercised by cash exercise resulting in the issuance of 62,199 shares. Below
is a description of the warrants outstanding at September 30, 2009 and December 31, 2008:



|                   |  |                                  |  |                |       |    
|------------------ |  | -------------------------------- |  | -------------- | ----- | ---
|September 30, 2009 |  |                                  |  |                |      
|                   |  |                                 
|Expiration         |  | Additional sharesof common stock |  | Exercise Price |      
|April 30, 2011     |  | 78,190                           |  | $              | 11.00 | (a)
|                   |  |                                 
|December 31, 2008  |  |                                  |  |                |       |    
|                   |  |                                 
|Expiration         |  | Additional sharesof common stock |  | Exercise Price |      
|April 30, 2011     |  | 288,592                          |  | $              | 15.60 | (a)



|(a) | These warrants were originally issued with an exercise price of $15.60 per share. If additional shares of common stock were sold at a price less than
$15.60 per share, the related warrant agreement required a one-time adjustment to the exercise price to equal the price per share of the additional shares sold. Pursuant to the Companys June 2009 initial public offering, the exercise price of
these warrants was reduced to $11.00 per share, which equaled the price per common share sold in such offering.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company is also authorized to issue shares of preferred stock. As of September 30, 2009 and December 31, 2008, no such shares were issued or outstanding.

7. STOCK OPTIONS AND RESTRICTED STOCK

The Company has adopted a stock
incentive plan (the 2006 Stock Incentive Plan) that provides for the grant of non-qualified common stock options, stock appreciation rights, restricted common stock and other share-based awards. The compensation committee of the board of
directors administers the plan. Awards under the 2006 Stock Incentive Plan may be granted to the Companys independent directors and executive officers and certain officers and employees of the Manager and its sub-advisors and other individuals
providing services to the Company, as designated by the Manager.

The exercise price for any stock option granted under the
2006 Stock Incentive Plan may not be less than 100% of the fair value of the shares of common stock at the time the common stock option is granted. Each common stock option must terminate no later than ten years from the date it is granted. The 2006
Stock Incentive Plan authorizes a total of 3,333,333 shares that may be used to satisfy awards under the plan. New shares will be issued on the exercise of any option. The Company made its initial grants under the 2006 Stock Incentive Plan on
February 10, 2006, December 8, 2006 and December 28, 2006, upon completing a private offering of common stock on each of these dates. Each grant vests over a three-year period. Restricted common stock granted to independent directors
on or after January 1, 2007 will vest over a one-year period. The following table summarizes restricted common stock transactions for the three and nine months ended September 30, 2009 and 2008:



|                                               |  |                          |   |  |                      |   |  |         |  
|---------------------------------------------- |  | ------------------------ | - |  | -------------------- | - |  | ------- | -
|Three and nine months ended September 30, 2009 |  | Officers andEmployees(1) |   |  | IndependentDirectors |   |  | Total   |  
|Unvested Shares as of December 31, 2008        |  | 81,307                   |   |  | 11,155               |   |  | 92,462  |  
|Issued                                         |  |                         |   |  | 5,832                |   |  | 5,832   |  
|Vested                                         |  | (43,140                  | ) |  | (5,319               | ) |  | (48,459 | )
|                                               |  |                          |   |  |                      |   |  |         |  
|Unvested Shares as of June 30, 2009            |  | 38,167                   |   |  | 11,668               |   |  | 49,835  |  
|Issued                                         |  |                         |   |  | 3,376                |   |  | 3,376   |  
|Vested                                         |  |                         |   |  | (2,532               | ) |  | (2,532  | )
|                                               |  |                          |   |  |                      |   |  |         |  
|Unvested Shares as of September 30, 2009       |  | 38,167                   |   |  | 12,512               |   |  | 50,679  |  
|                                               |  |                          |   |  |                      |   |  |         |  



17



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)  (Continued)



|                                              |  |                          |   |  |                      |   |  |         |  
|--------------------------------------------- |  | ------------------------ | - |  | -------------------- | - |  | ------- | -
|Three and nine months ended September 30 2008 |  | Officers andEmployees(1) |   |  | IndependentDirectors |   |  | Total   |  
|Unvested Shares as of December 31, 2007       |  | 162,618                  |   |  | 7,334                |   |  | 169,952 |  
|Issued                                        |  |                         |   |  | 4,762                |   |  | 4,762   |  
|Vested                                        |  | (43,140                  | ) |  | (3,222               | ) |  | (46,362 | )
|                                              |  |                          |   |  |                      |   |  |         |  
|Unvested Shares as of June 30, 2008           |  | 119,478                  |   |  | 8,874                |   |  | 128,352 |  
|Issued                                        |  |                         |   |  | 2,532                |   |  | 2,532   |  
|Vested                                        |  |                         |   |  | (1,333               | ) |  | (1,333  | )
|                                              |  |                          |   |  |                      |   |  |         |  
|Unvested Shares as of September 30, 2008      |  | 119,478                  |   |  | 10,073               |   |  | 129,551 |  
|                                              |  |                          |   |  |                      |   |  |         |  



|(1) | Includes grants to the Companys executive officers and certain officers and employees of the Manager and its sub-advisors and other individuals
who provide services to the Company.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The shares of restricted common stock granted to the Companys
executive officers and certain officers and employees of the Manager and its sub-advisors and other individuals who provide services to the Company and independent directors were valued using the fair value at the time of grant, which was $12.89 and
$19.75 for shares granted on January 1, 2009 and 2008, respectively; $14.64 and $14.61 for shares granted on April 1, 2009 and 2008, respectively; and $11.90 and $15.78 for shares granted on July 1, 2009 and 2008, respectively.
Pursuant to ASC 718 the Company is required to value any unvested shares of restricted common stock granted to the Companys executive officers and certain officers and employees of the Manager and its sub-advisors and other individuals who
provide services to the Company at the fair value at each reporting period. The Company valued the unvested restricted common stock at $14.20 and $12.89 per share at September 30, 2009 and December 31, 2008, respectively. Unrecognized
compensation cost related to unvested restricted common stock granted as of September 30, 2009 and December 31, 2008 was $176,571 and $713,774, respectively.

There were no common stock option transactions for the three and nine months ended September 30, 2009 and 2008. As of September 30, 2009 and December 31, 2008, there were 131,088 options
outstanding with a weighted average exercise price of $30.00. Of the 131,088 options outstanding at September 30, 2009, all have vested and therefore were exercisable. Of the 131,088 options outstanding at December 31, 2008, 87,392 had
vested and were exercisable. The common stock options are valued using the Black-Scholes model using the following assumptions:



|               |  |                         |   |  |                        |  
|-------------- |  | ----------------------- | - |  | ---------------------- | -
|               |  | As of September 30,2009 |   |  | As of December 31,2008 |  
|Expected life  |  | 6.4 years               |   |  | 7.1 years              |  
|Discount rate  |  | 2.950                   | % |  | 2.329                  | %
|Volatility     |  | 23.64                   | % |  | 84.62                  | %
|Dividend yield |  | 9.59                    | % |  | 32.44                  | %

The estimated fair value of the common stock options was $0.05 and $2.14 per share at
September 30, 2009 and December 31, 2008, respectively. The components of share based compensation expense for each period were as follows:



|                                                       |  |                                  |         |      |   |        
|------------------------------------------------------ |  | -------------------------------- | ------- | ---- | - | -------
|                                                       |  | Three Months Ended September 30,
|                                                       |  | 2009                             |         | 2008
|Options granted to CEO                                 |  | $                                |        |      | $ | 6,525  
|Restricted shares granted to officers and employees(1) |  |                                  | 223,799 |      |   | 238,806
|Restricted shares granted to certain directors         |  |                                  | 43,716  |      |   | 47,784 
|                                                       |  |                                  |         |      |   |        
|Total shared based compensation expense                |  | $                                | 267,515 |      | $ | 293,115
|                                                       |  |                                  |         |      |   |        



|                                                       |  |                                 |         |      |   |         |  
|------------------------------------------------------ |  | ------------------------------- | ------- | ---- | - | ------- | -
|                                                       |  | Nine Months Ended September 30, |        
|                                                       |  | 2009                            |         | 2008 |  
|Options granted to CEO                                 |  | $                               | 57,278  |      | $ | (17,743 | )
|Restricted shares granted to officers and employees(1) |  |                                 | 612,020 |      |   | 762,559 |  
|Restricted shares granted to certain directors         |  |                                 | 131,435 |      |   | 142,251 |  
|                                                       |  |                                 |         |      |   |         |  
|Total shared based compensation expense                |  | $                               | 800,733 |      | $ | 887,067 |  
|                                                       |  |                                 |         |      |   |         |  



|(1) | Includes grants to the Companys executive officers and certain officers and employees of the Manager and its sub-advisors and other individuals
who provide services to the Company.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



18



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)  (Continued)



8. MANAGEMENT AGREEMENT AND RELATED PARTY TRANSACTIONS

The Manager manages the Companys day-to-day operations, subject to the direction and oversight of the Companys Board of
Directors. The Management Agreement was executed on February 10, 2006. The initial term of the Management Agreement expired on December 31, 2008, and it was automatically renewed for a one-year term and will continue to be automatically
renewed for one-year term on each anniversary date thereafter. The Management Agreement may be terminated upon the affirmative vote of at least two-thirds of the Companys independent directors, or by a vote of the holders of a majority of the
outstanding shares of the Companys common stock. In the event the Management Agreement is terminated as described above, the Company shall pay to the Manager a termination fee in accordance with the provisions of the Management Agreement.

The Management Agreement provides, among other things, that the Company pays to the Manager, in exchange for managing the
day-to-day operations of the Company, certain fees and reimbursements, consisting of a base management fee and reimbursement for out-of-pocket and certain other costs incurred by the Manager and on behalf of the Company. The base management fee,
which is paid monthly, was equal to 1/12 of (A) 1.50% of the first $250,000,000 of Net Assets (as defined in the Management Agreement), (B) 1.25% of such Net Assets that are greater than $250,000,000 and less than or equal to $500,000,000,
and (C) 1.00% of such Net Assets that are greater than $500,000,000.

For the three months ended September 30, 2009
and 2008, and nine months ended September 30, 2009 and 2008 the Company incurred $910,041, $416,424, $1,828,014, and $1,259,421 in base management fees, respectively. The Company is required to reimburse the Manager for its pro-rata portion of
rent, utilities, legal and investment services, market information systems and research publications and materials which amounted to $139,421, $301,383, $720,216 and $642,077 for the three months ended September 30, 2009 and 2008, and nine
months ended September 30, 2009 and 2008, respectively. In addition, the Company recognized share-based compensation expense related to common stock options and restricted common stock granted to the Companys executive officers and
certain officers and employees of the Manager and its sub-advisors and other individuals who provide services to the Company which is included in related party management compensation on the consolidated statement of operations and described in note
7.

Sharpridge TRS, Inc. has a 19% non-voting limited partnership interest in the Companys sub-advisor, Sharpridge
Capital Management, L.P., which is accounted for at fair value. No value was ascribed to this investment at September 30, 2009 or December 31, 2008.

9. INCOME TAXES

The Company has elected to be taxed as a REIT under
Section 856 of the Code and intends to continue to comply with the provisions of the Code. As a REIT, the Company generally is not subject to federal or state income tax. To maintain its qualification as a REIT, the Company must distribute at
least 90% of its REIT taxable income to its stockholders each year and meet certain other tests relating to assets and income. If the Company fails to qualify as a REIT in any taxable year, the Company will be subject to federal income tax on its
taxable income at regular corporate rates. The Company may also be subject to certain state and local taxes. Under certain circumstances, even though the Company qualifies as a REIT, federal income and excise taxes may be due on its undistributed
taxable income. No provision for income taxes has been provided in the accompanying financial statements related to the REIT, because the Company has paid or will pay dividends in amounts approximating its taxable income. The Company has elected to
treat the TRS as a taxable REIT subsidiary. A taxable REIT subsidiary is a corporation that is permitted to engage in non-qualifying REIT activities. Taxable income of a taxable REIT subsidiary is subject to federal, state, and local income taxes.

Book/tax differences primarily relate to amortization of realized losses on swaps, offering costs, related party management
compensation expense, CLO income accruals and swap income and expenses.

Upon filing the December 31, 2008 tax return,
the tax character of the $1.32 of distributions declared to shareholders during 2008 was determined to be $1.11 as ordinary income and $0.21 as return of capital.

10. CONTINGENCIES

The Company enters into certain contracts that contain a
variety of indemnifications, principally with the Manager and brokers. The maximum potential amount of future payment the Company could be required to make under these indemnification provisions is unlimited. The Company has not incurred any costs
to defend lawsuits or settle claims related to these indemnification agreements. As a result, the estimated fair value of these agreements is minimal. Accordingly, the Company has no liabilities recorded for these agreements as of September 30,
2009 and December 31, 2008.

11. FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK OR CONCENTRATIONS OF CREDIT RISK

In the normal course of its business, the Company trades various financial instruments and enters into various investment activities with
off-balance sheet risk, including interest rate swap contracts. These financial instruments contain varying degrees of off-balance sheet risk whereby changes in the fair values of the securities underlying the financial instruments or the
Companys satisfaction of the obligations may ultimately exceed the amount recognized in the statement of assets and liabilities.

The contract amounts of the swap contracts do not represent the Companys risk of loss due to counterparty nonperformance. The Companys exposure to credit risk associated with counterparty nonperformance on swap contracts is
limited to the unrealized



19



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)  (Continued)



gains, if any, inherent in such contracts which are recognized in the statement of assets and liabilities. Any counterparty nonperformance of these transactions is not expected to have a material
effect on the Companys consolidated financial condition.

The Companys investments are primarily concentrated in
securities that pass through collections of principal and interest from underlying mortgages, and there is a risk that some borrowers on the underlying mortgages will default. Therefore, mortgage-backed securities may bear some exposure to credit
losses. However, the Company mitigates credit risk by primarily holding securities that are either guaranteed by government (or government-sponsored) agencies.

The Company bears certain other risks typical in investing in a portfolio of mortgage-backed securities. The principal risks potentially affecting the Companys consolidated financial position,
results of operations and cash flows include the risks that: (a) interest rate changes can negatively affect the fair value of the Companys mortgage-backed securities, (b) interest rate changes can influence borrowers decisions
to prepay the mortgages underlying the securities, which can negatively affect both cash flows from, and the fair value of, the securities, and (c) adverse changes in the fair value of the Companys mortgage-backed securities and/or the
inability of the Company to renew short term borrowings under repurchase agreements can result in the need to sell securities at inopportune times and incur realized losses.

The Company enters into derivative transactions with counterparties as hedges of interest rate exposure and in the course of investing. In
the event of nonperformance by a counterparty, the Company is potentially exposed to losses, although the counterparties to these agreements are primarily major financial institutions with investment grade ratings.

The Company is subject to interest rate risk. Generally, the value of fixed income securities will change inversely with changes in interest
rates. As interest rates rise, the market value of fixed income securities tends to decrease. Conversely, as interest rates fall, the market value of fixed income securities tends to increase.

The Companys principal trading activities are primarily with brokers and other financial institutions located in North America. All
securities transactions of the Company are cleared by multiple major securities firms pursuant to customer agreements. At September 30, 2009 and December 31, 2008, substantially all the investments in securities, and receivable for
securities sold are positions with and amounts due from these brokers. The Company had substantially all of its individual counterparty concentrations with these brokers and their affiliates.

12. FINANCIAL HIGHLIGHTS

In accordance with financial reporting requirements applicable to investment companies, the Company has included below certain financial highlight information for the three and nine months ended September 30, 2009 and 2008.



20



---

##### Table of Contents

CYPRESS SHARPRIDGE INVESTMENTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)  (Continued)



|                                                                |  |                                 |         |      |                                |   |         |       |  |   |         |      |  |   |         |      
|--------------------------------------------------------------- |  | ------------------------------- | ------- | ---- | ------------------------------ | - | ------- | ----- |  | - | ------- | ---- |  | - | ------- | -----
|                                                                |  | Per Share                       |        
|                                                                |  | Three months endedSeptember 30, |         |      | Nine months endedSeptember 30, |  
|                                                                |  | 2009                            |         |      | 2008                           |   |         | 2009  |  |   | 2008    |     
|Net asset value, beginning of period                            |  | $                               | 12.66   |      |                                | $ | 15.78   |       |  | $ | 12.89   |      |  | $ | 19.75   |      
|Net income:                                                     |  |                                 |         |      |                                |   |         |       |  |   |         |      |  |   |         |      
|Net investment income                                           |  |                                 | 0.43    | (a)  |                                |   | 0.85    | (a)   |  |   | 1.89    | (a)  |  |   | 3.00    | (a)  
|Net gain (loss) from investments and swap contracts             |  |                                 | 0.85    | (a)  |                                |   | (2.02   | )(a)  |  |   | 3.13    | (a)  |  |   | (7.25   | )(a) 
|                                                                |  |                                 |         |      |                                |   |         |       |  |   |         |      |  |   |         |      
|Net income                                                      |  |                                 | 1.28    |      |                                |   | (1.17   | )     |  |   | 5.02    |      |  |   | (4.25   | )    
|Capital transactions:                                           |  |                                 |         |      |                                |   |         |       |  |   |         |      |  |   |         |      
|Distributions to shareholders                                   |  |                                 | (0.35   | )    |                                |   | (0.45   | )     |  |   | (1.55   | )    |  |   | (1.11   | )    
|Tax return of capital to shareholders                           |  |                                 |        |      |                                |   | (0.21   | )     |  |   |        |      |  |   | (0.21   | )    
|Issuance of common shares and amortization of restricted shares |  |                                 | (0.01   | )(a) |                                |   | 0.03    | (a)   |  |   | (2.78   | )(a) |  |   | (0.20   | )(a) 
|                                                                |  |                                 |         |      |                                |   |         |       |  |   |         |      |  |   |         |      
|Net decrease in net asset value from capital transactions       |  |                                 | (0.36   | )    |                                |   | (0.63   | )     |  |   | (4.33   | )    |  |   | (1.52   | )    
|                                                                |  |                                 |         |      |                                |   |         |       |  |   |         |      |  |   |         |      
|Net asset value, end of period                                  |  | $                               | 13.58   |      |                                | $ | 13.98   |       |  | $ | 13.58   |      |  | $ | 13.98   |      
|                                                                |  |                                 |         |      |                                |   |         |       |  |   |         |      |  |   |         |      
|Total return (%)                                                |  |                                 | 10.03   | %(b) |                                |   | (7.22   | )%(b) |  |   | 17.38   | %(b) |  |   | (22.53  | )%(b)
|Ratios to Average Net Assets                                    |  |                                 |         |      |                                |   |         |       |  |   |         |      |  |   |         |      
|Expenses before interest expense                                |  |                                 | 3.31    | %(c) |                                |   | 4.78    | %(c)  |  |   | 4.27    | %(c) |  |   | 4.49    | %(c) 
|Expenses                                                        |  |                                 | 4.80    | %(c) |                                |   | 21.39   | %(c)  |  |   | 7.19    | %(c) |  |   | 27.21   | %(c) 
|Net investment income                                           |  |                                 | 12.97   | %(c) |                                |   | 22.70   | %(c)  |  |   | 18.36   | %(c) |  |   | 24.99   | %(c) 
|Supplemental Data                                               |  |                                 |         |      |                                |   |         |       |  |   |         |      |  |   |         |      
|Net assets, end of period (000)                                 |  | $                               | 247,387 |      |                                | $ | 107,061 |       |  | $ | 247,387 |      |  | $ | 107,061 |      
|Market price per share, end of period                           |  | $                               | 14.20   |      |                                |   | NA      |       |  | $ | 14.20   |      |  |   | NA      |      
|Portfolio turnover rate (%)                                     |  |                                 | 3       | %    |                                |   | 1       | %     |  |   | 15      | %    |  |   | 156     | %    



|(a) | Calculated based on average shares outstanding during the period. Average shares outstanding include vested and unvested restricted shares and differs
from weighted average shares outstanding used in calculating earnings per share (see note 3).
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | Calculated based on net asset value per share. Not computed on an annualized basis.
|--- | -----------------------------------------------------------------------------------

|(c) | Computed on an annualized basis.
|--- | --------------------------------

|(d) | Prior to the Companys initial public offering which closed on June 17, 2009, there was no publicly traded market for the Companys
stock.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------

13. SUBSEQUENT EVENTS

On October 1, 2009, an aggregate of 2,796 shares of restricted common stock were granted to the independent directors as a portion of their compensation for serving on the Companys board of
directors.



21



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

In this quarterly report on Form 10-Q, we refer to Cypress Sharpridge Investments, Inc. as we, us, our
company, or our, unless we specifically state otherwise or the context indicates otherwise. The following defines certain of the commonly used terms in this quarterly report on Form 10-Q: RMBS refers to residential
mortgage-backed securities; agency securities or Agency RMBS refers to our RMBS that are issued or guaranteed by a federally chartered corporation, such as the Federal National Mortgage Association (Fannie Mae) or the Federal Home Loan
Mortgage Corporation (Freddie Mac), or an agency of the U.S. government, such as the Government National Mortgage Association (Ginnie Mae); hybrids refers to hybrid adjustable-rate mortgage loans that have interest rates that
are fixed for a specified period of time and, thereafter, generally adjust annually to an increment over a specified interest rate index; and ARMs refers to hybrids and adjustable-rate mortgage loans which typically have interest rates that adjust
annually to an increment over a specified interest rate index.

The following discussion should be read in conjunction
with our financial statements and accompanying notes included in Item 1 of this quarterly report on Form 10-Q as well as our registration statement on Form S-11 filed April 19, 2007, as amended.

Forward Looking Statements

When used in this quarterly report on Form 10-Q, in future filings with the Securities and Exchange Commission (SEC) or in press releases or other written or oral communications, statements which are not historical in nature,
including those containing words such as believe, expect, anticipate, estimate, plan, continue, intend, should, may or similar expressions,
are intended to identify forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and, as such, may involve
known and unknown risks, uncertainties and assumptions.

Forward-looking statements are based on our beliefs, assumptions and
expectations of our future performance, taking into account all information currently available to us. These beliefs, assumptions and expectations are subject to risks and uncertainties and can change as a result of many possible events or factors,
not all of which are known to us. If a change occurs, our business, financial condition, liquidity and results of operations may vary materially from those expressed in our forward-looking statements. The following factors could cause actual results
to vary from our forward-looking statements: changes in interest rates and the market value of our Agency RMBS; changes in the prepayment rates on the mortgage loans underlying our Agency RMBS; our ability to borrow to finance our assets; changes in
government regulations affecting our business; our ability to maintain our qualification as a REIT for federal income tax purposes; our ability to maintain our exemption from registration under the Investment Company Act of 1940, as amended (the
Investment Company Act); and risks associated with investing in real estate assets, including changes in business conditions and the general economy. These and other risks, uncertainties and factors, including those described in our
registration statement on Form S-11 filed on April 19, 2007, as amended, could cause our actual results to differ materially from those projected in any forward-looking statements we make. All forward-looking statements speak only as of the
date on which they are made. New risks and uncertainties arise over time and it is not possible to predict those events or how they may affect us. Except as required by law, we are not obligated to, and do not intend to, update or revise any
forward-looking statements, whether as a result of new information, future events or otherwise.

Overview

We are a specialty finance company created with the objective of achieving consistent risk-adjusted investment income. We seek to achieve
this objective by investing, on a leveraged basis, exclusively in Agency RMBS. We are currently managed by Cypress Sharpridge Advisors LLC, a joint venture between affiliates of The Cypress Group and Sharpridge Capital Management, L.P.

We earn investment income from our investment portfolio, and we use leverage to seek to enhance our returns. Our net investment income is
generated primarily from the difference, or net spread, between the interest income we earn on our investment portfolio and the cost of our borrowings and hedging activities. The amount of net investment income we earn on our investments depends in
part on our ability to control our financing costs, which comprise a significant portion of our operating expenses. Although we leverage our portfolio investments in Agency RMBS to seek to enhance our potential returns, leverage also may exacerbate
losses.

While we use hedging to mitigate some of our interest rate risk, we do not hedge all of our exposure to changes in
interest rates, as there are practical limitations on our ability to insulate our portfolio from all potential negative consequences associated with changes in short term interest rates in a manner that will allow us to seek attractive spreads on
our portfolio.

In February 2006, we completed our initial capitalization pursuant to which we raised net proceeds of
approximately $78.0 million. In December 2006, we completed an additional private offering in which we raised approximately $105.8 million in net proceeds. In May 2008, we completed an additional private offering in which we raised
approximately $14.0 million in net proceeds. In June 2009, we successfully completed an initial public offering of 10.5 million shares of common stock, raising approximately $105.8 million of new capital after offering expenses and the
underwriters exercise of their over-allotment option.

We have elected to be taxed as a REIT and have complied, and
intend to continue to comply, with the provisions of the Internal Revenue Code of 1986, as amended (the Internal Revenue Code) with respect thereto. Accordingly, we do not expect to be subject



22



---

##### Table of Contents

to federal income tax on our REIT taxable income that we currently distribute to our stockholders if certain asset, income and ownership tests and recordkeeping requirements are fulfilled. Even
if we maintain our qualification as a REIT, we may be subject to some federal, state and local taxes on our income. For example, Sharpridge TRS, Inc. is taxed as regular subchapter C corporation under the provisions of the Internal Revenue Code. For
the quarter ended September 30, 2009, Sharpridge TRS, Inc. owned a 19% non-voting limited partnership interest in one of our sub-advisors, Sharpridge Capital Management, L.P., but had no taxable income.

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;
| | - |  | ---------------------



| |  |  | prepayment rates on mortgages underlying our Agency RMBS, and credit trends insofar as they affect prepayment rates;
| | - |  | --------------------------------------------------------------------------------------------------------------------



| |  |  | competition for investments in Agency RMBS;
| | - |  | -------------------------------------------



| |  |  | recent actions taken by the U.S. Federal Reserve and the U.S. Treasury; and
| | - |  | ---------------------------------------------------------------------------



| |  |  | other market developments.
| | - |  | --------------------------

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



| |  |  | our degree of leverage;
| | - |  | -----------------------



| |  |  | our access to funding and borrowing capacity;
| | - |  | ---------------------------------------------



| |  |  | our borrowing costs;
| | - |  | --------------------



| |  |  | our hedging activities;
| | - |  | -----------------------



| |  |  | changes in the credit ratings of the securities in our portfolio;
| | - |  | -----------------------------------------------------------------



| |  |  | the market value of our investments; and
| | - |  | ----------------------------------------



| |  |  | the REIT requirements and the requirements to qualify for a registration exemption under the Investment Company Act.
| | - |  | --------------------------------------------------------------------------------------------------------------------

We anticipate that, for any period during which changes in the interest rates earned on our assets do not coincide with interest rate
changes on the corresponding liabilities, such assets will reprice more slowly than the corresponding liabilities. Consequently, changes in interest rates, particularly short term interest rates, may significantly influence our net investment
income.

Our net investment income may be affected by a difference between actual prepayment rates and our projections.
Prepayments on loans and securities may be influenced by changes in market interest rates and homeowners ability and desire to refinance their mortgages. To the extent we have acquired assets at a premium or discount to par value, changes in
prepayment rates may impact our anticipated yield.

For a discussion of additional risks relating to our business see
Risk Factors in our registration statement on Form S-11 (File No. 333-142236) filed on April 19, 2007, as amended.

Trends and Recent Market Impacts

The following trends and recent market impacts may also affect our business:

Interest Rate Environment and Liquidity

Recent actions by the U.S. Federal Reserve and the U.S. Treasury appear to have stabilized the investing and financing environment for Agency RMBS. The liquidity facilities created by the U.S. Federal
Reserve during 2007 and 2008 and its lowering of the Federal Funds Target Rate to 0  0.25%, along with the reduction of the 30-day LIBOR to 0.24563% as of September 30, 2009, have lowered our financing costs (which most closely correlates
with the 30-day LIBOR) and stabilized the availability of repurchase agreement financing. The following table shows 30-day LIBOR and the U.S. Federal Funds Target Rate at the end of each of the prior seven fiscal quarters:



|                   |  |              |   |  |                           |  
|------------------ |  | ------------ | - |  | ------------------------- | -
|Date               |  | 30-Day LIBOR |   |  | Federal Funds Target Rate |  
|September 30, 2009 |  | 0.246        | % |  | 0.25                      | %
|June 30, 2009      |  | 0.309        | % |  | 0.25                      | %
|March 31, 2009     |  | 0.500        | % |  | 0.25                      | %
|December 31, 2008  |  | 0.436        | % |  | 0.25                      | %
|September 30, 2008 |  | 3.926        | % |  | 2.00                      | %
|June 30, 2008      |  | 2.463        | % |  | 2.00                      | %
|March 31, 2008     |  | 2.703        | % |  | 2.25                      | %



Source: Bloomberg



23



---

##### Table of Contents

Actions taken by the Federal Housing Finance Agency (FHFA) to place Fannie Mae
and Freddie Mac under conservatorship and the U.S. Federal Reserves purchase of Agency RMBS have likewise stabilized the market for our assets. Despite the fall in short term interest rates, yields on U.S. Treasury securities have risen with
the yield on five-year U.S. Treasury notes rising by 81 basis points during the nine months ended September 30, 2009. Despite this rise in yields on U.S. Treasury securities, the market prices of Agency RMBS have risen. We believe this is an
unusual circumstance and reflective of the stabilization of the Agency RMBS market. The following table is illustrative of this situation by comparing market levels for two benchmark securities, the yield on five-year U.S. Treasury Notes and the
price of 15-year Fannie Mae 4.5% Agency RMBS:





|                   |  |                            |  |                                                   |        
|------------------ |  | -------------------------- |  | ------------------------------------------------- | -------
|Date               |  | Five-Year US Treasury Note |  | Market Price ofFannie
Mae 4.5%15-Year Agency RMBS
|September 30, 2009 |  | 2.31%                      |  | $                                                 | 103.547
|June 30, 2009      |  | 2.56%                      |  | $                                                 | 102.00 
|March 31, 2009     |  | 1.66%                      |  | $                                                 | 103.00 
|December 31, 2008  |  | 1.55%                      |  | $                                                 | 102.375
|September 30, 2008 |  | 2.98%                      |  | $                                                 | 97.20  
|June 30, 2008      |  | 3.33%                      |  | $                                                 | 96.75  
|March 31, 2008     |  | 2.44%                      |  | $                                                 | 99.75  



Source: Bloomberg

Yields on three-year interest rate swaps, our current hedging
vehicle, were relatively stable over the nine months ended September 30, 2009 rising by 12 basis points. Yields on mortgage securities have also risen during the same period. The yield on a par-priced Fannie Mae Agency RMBS backed by 30-year
mortgage loans rose by 35 basis points over the nine months ended September 30, 2009. Our financing costs have fallen as financing rates have roughly tracked the interest rate cuts adopted by the U.S. Federal Reserve, which has consequently
improved the net interest margin on our portfolio.

We believe the difficulties of the past two years in the residential
housing and mortgage markets in the United States appear to have been somewhat alleviated in the Agency RMBS markets. However, a variety of difficulties and economic conditions including loan defaults, credit losses and decreased liquidity continue
to affect the non-Agency RMBS market.

In response to credit market disruptions during the past two years, the U.S. Government
has taken a number of actions to stimulate the credit markets and the economy. For example, on October 3, 2008, the U.S. Congress enacted the Emergency Economic Stabilization Act (EESA.) The EESA provided for the establishment of
the Troubled Asset Relief Program (TARP) to purchase from financial institutions up to $700 billion of residential or commercial mortgages and any securities, obligations or other instruments that are based on or related to such
mortgages, that in each case was originated or issued on or before March 14, 2008, as well as any other financial instrument that the Secretary of the U.S. Treasury, after consultation with the Chairman of the Board of Governors of the U.S.
Federal Reserve, determines the purchase of which is necessary to promote financial market stability, upon transmittal of such determination in writing, to the appropriate committees of the U.S. Congress. The EESA also provides for a program that
would allow companies to insure their troubled assets. Unless extended, the TARP will expire on December 31, 2009.

In
addition, the U.S. Federal Reserve has announced that it has initiated a program to purchase $200 billion in direct obligations of Fannie Mae, Freddie Mac and the Federal Home Loan Banks and $1.25 trillion in Agency RMBS issued or guaranteed by
Fannie Mae, Freddie Mac or Ginnie Mae. The U.S. Federal Reserve stated that its actions are intended to reduce the cost and increase the availability of credit for the purchase of houses, which in turn was expected to support housing markets and
foster improved conditions in financial markets more generally. The purchases of direct obligations began during the first week of December 2008 and the purchases of Agency RMBS began on January 5, 2009. The size and timing of the U.S.
Governments Agency RMBS purchase program is subject to the discretion of the Secretary of the U.S. Treasury, who has indicated that the purchases will be completed by the end of the first quarter of 2010. The impact of these events on the
financial and credit markets remains uncertain; however, the U.S. Federal Reserves program to purchase Agency RMBS could cause an increase in the prices of Agency RMBS, which would increase our book value but make purchases of Agency RMBS more
expensive in the future.

See Risk FactorsRisks Related to Our Business No assurance can be given that the
actions taken by the U.S. Government for the purpose of seeking to stabilize the financial and credit markets and stimulate the economy will achieve the intended effect on, or benefit to, our business, and further government or market developments
could adversely affect us disclosed in our registration statement on Form S-11 filed on April 19, 2007, as amended, for a discussion of the risks associated with these and other programs.

Conservatorship of Fannie Mae and Freddie Mac

In response to the credit market disruption and the deteriorating financial conditions of Freddie Mac and Fannie Mae, Congress and the U.S. Treasury undertook a series of actions. On July 30, 2008,
the Housing and Economic Recovery Act of 2008 established FHFA as the new regulator for Fannie Mae and Freddie Mac. On September 7, 2008, FHFA, citing concerns about the continuing



24



---

##### Table of Contents

ability of Fannie Mae and Freddie Mac to operate safely and soundly, placed Fannie Mae and Freddie Mac into conservatorship, which is a statutory process pursuant to which the FHFA will operate
Fannie Mae and Freddie Mac as conservator, in an effort to stabilize the entities. In connection with the conservatorship, FHFA announced that, after consultation with the U.S. Federal Reserve and the Secretary of the U.S. Treasury, among other
things (i) FHFA had assumed the power of the board of directors and management of Fannie Mae and Freddie Mac, (ii) the chief executive officers of Fannie Mae and Freddie Mac were being replaced, (iii) Fannie Mae and Freddie Mac would
be permitted to continue to guarantee Agency RMBS, and (iv) the U.S. Treasury would establish a financing and investment relationship with Fannie Mae and Freddie Mac. FHFA also noted that during the conservatorship period, FHFA would work to
enact new regulations that would apply to Fannie Mae and Freddie Mac in an effort to implement the actions described above, including those relating to minimum capital standards, prudent safety and soundness standards and portfolio limits of Fannie
Mae and Freddie Mac.

As announced by the U.S. Treasury on September 7, 2008, the newly established financing and
investing relationship between the U.S. Treasury and Fannie Mae and Freddie Mac includes:



| |  |  | a program through which the U.S. Treasury purchases Fannie Mae-guaranteed and Freddie Mac-guaranteed Agency RMBS in the open market, including
newly-issued Agency RMBS, beginning in September 2008 and ending on December 31, 2009;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | (i) preferred stock purchase agreements, which were designed to allow Fannie Mae and Freddie Mac to maintain a positive net worth and avoid mandatory
triggering of receivership, pursuant to which the U.S. Treasury can invest up to $100 billion in each of Fannie Mae and Freddie Mac in the form of senior preferred stock with a liquidation preference, and (ii) an upfront $1 billion issuance of
senior preferred stock to the U.S. Treasury by each of Fannie Mae and Freddie Mac in exchange for entering into the agreements;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | issuance to the U.S. Treasury of warrants to purchase common stock representing 79.9% of the common stock of each of Fannie Mae and Freddie Mac on a
fully-diluted basis at a nominal price;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | access to the Government Sponsored Enterprise Credit Facility (GSECF), which is a secured credit facility to be provided by the U.S.
Treasury directly to Fannie Mae and Freddie Mac (as well as Federal Home Loan Banks) in exchange for eligible collateral from Fannie Mae and Freddie Mac. The GSECF is to be used when other funding sources are unavailable and expires on
December 31, 2009; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | beginning March 31, 2010, payment by Fannie Mae and Freddie Mac to the U.S. Treasury on a quarterly basis of a periodic commitment fee for the
explicit support provided by the agreement in an amount to be determined by the Secretary of the U.S. Treasury, the conservator and the chairman of the U.S. Federal Reserve.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The agreement with the U.S. Treasury also imposes covenants on each of Fannie Mae and Freddie Mac that provide, among other things, that
(i) each of Fannie Maes and Freddie Macs mortgage and Agency RMBS portfolios will not exceed $850 billion as of December 31, 2009 and must decline by 10% per year thereafter until they reach $250 billion, and
(ii) without the prior consent of the U.S. Treasury, neither Fannie Mae nor Freddie Mac may (a) purchase or redeem its capital stock or pay any dividends (other than dividends on the senior preferred stock issued to the U.S. Treasury),
(b) issue any capital stock, (c) terminate the conservatorship, (d) sell or transfer its assets outside the ordinary course of business, other than in connection with the reduction of assets as described in clause (i) above,
(e) increase its debt to more than 110% of its debt at June 30, 2008, or (f) acquire or consolidate with, or merge into, another entity.

In February 2009, the U.S. Treasury announced that it intends to increase the (i) amounts available under each preferred stock purchase agreement with the GSEs from $100 billion to $200
billion, and (ii) maximum size of each GSEs mortgage and Agency RMBS portfolios from $850 billion to $900 billion.

Although the U.S. Government has committed significant resources to Fannie Mae and Freddie Mac, Agency RMBS guaranteed by either Fannie Mae or Freddie Mac are not backed by the full faith and credit of the United States. Moreover, the
Secretary of the U.S. Treasury, in announcing the actions, noted that the guarantee structure of Fannie Mae and Freddie Mac required examination and that changes in the structures of the entities were necessary to reduce risk to the financial
system. Such changes may involve an explicit U.S. government backing of Fannie Mae and Freddie Mac Agency RMBS or the express elimination of any implied U.S. government guarantee and, therefore, the creation of credit risk with respect to Fannie Mae
and Freddie Mac Agency RMBS. Accordingly, the effect of the actions taken by the U.S. Treasury and FHFA remains uncertain. In addition, while specific steps within the conservatorships were announced, the scope and nature of the actions that the
U.S. Treasury, FHFA or Congress will ultimately undertake are unknown and will continue to evolve. New and recently enacted laws, regulations and programs related to Fannie Mae and Freddie Mac may adversely affect the pricing, supply, liquidity and
value of our target assets and otherwise materially harm our business and operations. See Risk FactorsRisks Related to Our BusinessThe federal conservatorship of Fannie Mae and Freddie Mac and related efforts, along with changes in
laws and regulations affecting the relationship between Fannie Mae and Freddie Mac and the U.S. Government, may adversely affect our business disclosed in our registration statement on Form S-11 filed on April 19, 2007, as amended.



25



---

##### Table of Contents

Yield Curve

During the first nine months of 2009, LIBOR and the U.S. Federal Funds Target Rate fell while yields on longer dated Treasury and other
securities rose resulting in a steepening yield curve. During this period , the 30-day LIBOR fell by approximately 19 basis points to a historic low of 0.25% at September 30, 2009, while the yield on three-year U.S. Treasury notes increased by
approximately 46 basis points and the yield on 10-year U.S. Treasury notes increased by approximately 109 basis points. Our Agency RMBS backed by hybrid ARMs pay a fixed interest rate for a set period and then convert to a floating rate payment
structure. Our Agency RMBS backed by fixed rate mortgage loans pays a fixed rate for a term of either 15 or 30 years. The market prices of these securities correlate more closely with the longer end of the yield curve. As a result, with the yield
curve remaining steep, these securities continue to produce high yields relative to our financing costs. For our Agency RMBS portfolio, an increase in short term interest rates would increase our financing rates and, therefore, reduce our net
interest margin.

Prepayment Rates and Loan Modification Programs

Prepayment rates generally increase when interest rates fall and decrease when interest rates rise; however, changes in prepayment rates are
difficult to accurately predict. Prepayment rates also may be affected by other factors, including homeowners ability and desire to refinance their mortgages (which depends on, among other things, the overall level of home equity available),
conditions in the housing and financial markets, conditions in the mortgage origination industry, general economic conditions and the relative interest rates on adjustable-rate and fixed rate mortgage loans. To the extent that we have acquired
assets at a premium or discount to par value, changes in prepayment rates may impact our anticipated yield. Because mortgage interest rates have declined, we expect to see an increase in the prepayment rates on our portfolio; however, we believe
that the increase in prepayment rates will have only a limited adverse impact on our portfolio in the near term due to depressed levels of home equity resulting in homeowners inability to obtain financing. If mortgage interest rates increase,
however, we may experience a reduction in the prepayment rates on our portfolio. Although we currently believe that an increase in prepayment rates will only have a limited adverse impact on our portfolio due to depressed levels of home equity,
recent actions by the U.S. Government may cause an increase in prepayment rates despite the current depressed levels of home equity.

During the second half of 2008, the U.S. Government, through the Federal Housing Administration (FHA) and the Federal Deposit Insurance Corporation, commenced implementation of programs designed to provide homeowners with
assistance in avoiding residential mortgage loan foreclosures. The programs may involve, among other things, the modification of mortgage loans to reduce the principal amount of the loans or the rate of interest payable on the loans, or to extend
the payment terms of the loans. One such program is the Hope for Homeowners program, which is effective from October 1, 2008 through September 30, 2011 and will enable certain distressed borrowers to refinance their mortgages into
FHA-insured loans. In addition, in February 2009 the U.S. Treasury announced the Homeowner Affordability and Stability Plan (HASP), which is a multi-faceted plan intended to prevent residential mortgage foreclosures by, among other
things:



| |  |  | allowing certain homeowners whose homes are encumbered by Fannie Mae or Freddie Mac conforming mortgages to refinance those mortgages into lower
interest rate mortgages with either Fannie Mae or Freddie Mac;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | creating the Homeowner Stability Initiative, which is intended to utilize various incentives for banks and mortgage servicers to modify residential
mortgage loans with the goal of reducing monthly mortgage principal and interest payments for certain qualified homeowners; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | allowing judicial modifications of Fannie Mae and Freddie Mac conforming residential mortgages loans during bankruptcy proceedings.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------

Programs such as the Hope for Homeowners program and HASP may have the effect of increasing prepayment
rates and reducing the principal or interest payments on residential mortgage loans held by certain types of borrowers. The effect of such programs for holders of Agency RMBS could be that such holders would experience changes in the anticipated
yields of their Agency RMBS due to (i) increased prepayment rates on their Agency RMBS and (ii) lower interest and principal payments on their Agency RMBS.

Credit Spreads

Over the past several years, the credit markets experienced
tightening credit spreads (specifically, spreads between U.S. Treasury securities and other securities that are identical in all respects except for ratings) mainly due to the strong demand for lending opportunities. Generally, when credit
spreads tighten the value of Agency RMBS increases, which would result in an increase in our book value. As a result of the actions of the U.S. Treasury and U.S. Federal Reserve in late 2008 and early 2009, credit spreads have tightened, which has
resulted in an increase in our book value. However, if credit spreads were to widen again, we expect the market value of Agency RMBS would decrease, which could reduce our book value but also create an attractive opportunity to reinvest principal
and interest from our existing portfolio as well as deploy new capital into higher-yielding Agency RMBS.

Impacts on Us

Our business has been impacted by the recent market trends discussed above. During the third quarter of 2009, we generally experienced an
increase in the fair value of the securities in our portfolio; the average market price of our Agency RMBS increased to



26



---

##### Table of Contents

$104.02 at September 30, 2009 compared to $102.83 at June 30, 2009. Our interest rate spread net of hedge, which we calculate by subtracting our average cost of funds and hedge from our
average yield on the Agency RMBS in our portfolio, decreased during the third quarter of 2009. Our interest rate spread net of hedge was 2.67% for the three months ended September, 2009 compared to 3.88% for the three months ended June 30,
2009, reflecting a full quarters impact of new interest rate swaps which were entered into in June of 2009. We currently hold interest rate swaps with an aggregate notional amount of $640.0 million and a weighted average rate of approximately
2.0%. There was relatively little change to our leverage ratio during the third quarter of 2009. Our leverage ratio at September 30, 2009 was 5.7 to 1 compared to 5.9 to 1 at June 30, 2009. In light of the recent trends in LIBOR and the
overall interest rate environment, we have been experiencing some depreciation in the value of our interest rate swaps.

We
believe that the actions taken by the U.S. Government with respect to Fannie Mae and Freddie Mac as well as actions taken by the U.S. Treasury and the U.S. Federal Reserve to improve liquidity in the financial and mortgage markets will continue to
have a positive effect on the supply of Agency RMBS, and we expect to see a healthy supply of new issue Agency RMBS and increased secondary trading of Agency RMBS in the near future. No assurance can be given, however, that these initiatives will
have a positive effect on the supply of Agency RMBS. Over the long term, we expect both Fannie Mae and Freddie Mac to reduce their Agency RMBS holdings (commencing in 2010), which should increase supply of Agency RMBS and allow us the opportunity to
source attractive assets for the foreseeable future. Furthermore, the current steepness of the yield curve and the current level of short term interest rates has increased our net investment income. However, our ability to purchase Agency RMBS in
the future will depend on the availability of repurchase agreement financing, which may be difficult to obtain if current credit conditions deteriorate. Also, government loan modification programs such as the Hope for Homeowners program and HASP may
increase mortgage prepayments, which could reduce the anticipated yields on our Agency RMBS.

For a discussion of additional
risks relating to our business see Risk Factors disclosed in our registration statement on Form S-11 filed on April 17, 2007, as amended, and Quantitative and Qualitative Disclosures About Market Risk.

Financial Condition

As of September 30, 2009 and December 31, 2008, the Agency RMBS in our portfolio were purchased at a net premium to their par value, with a weighted-average amortized cost of $101.3 and $101.4,
respectively, due to the average interest rates on these investments being higher than prevailing market rates. As of September 30, 2009 and December 31, 2008, we had approximately $20.5 million and $10.0 million, respectively, of
unamortized premium included in the cost basis of our investments.

Our Agency RMBS portfolio consisted of the following:



|                                                         |  |                |           |                     |   |                  |                   |     |                           |  |      |  |      |  
|-------------------------------------------------------- |  | -------------- | --------- | ------------------- | - | ---------------- | ----------------- | --- | ------------------------- |  | ---- |  | ---- | -
|September 30, 2009                                       |  |                |           |                     |   |                  |                   |     |                           |  |      | 
|                                                         |  | Par Amount     |           | EstimatedFair Value |   | Weighted Average |                  
|Security Description                                     |  |                |           | Coupon              |   |                  | Months toReset(1) |     | ConstantPrepaymentRate(2) | 
|                                                         |  | (in thousands) |           |                     |   |                  |                   |     |                           | 
|Agency RMBS collateralized by hybrid ARMs                |  | $              | 693,218   |                     | $ | 725,471          |                   | 4.7 | %                         |  | 47.7 |  | 21.5 | %
|Agency RMBS collateralized by short-reset hybrid ARMs(3) |  |                | 170,593   |                     |   | 175,811          |                   | 4.2 |                           |  | 6.1  |  | 22.1 |  
|Agency RMBS collateralized by monthly reset ARMs         |  |                | 145,436   |                     |   | 149,213          |                   | 3.4 |                           |  | 1    |  | 13.5 |  
|Agency RMBS collateralized by fixed rate mortgages       |  |                | 557,055   |                     |   | 578,808          |                   | 4.7 |                           |  | N/A  |  | 12.8 |  
|                                                         |  |                |           |                     |   |                  |                   |     |                           |  |      |  |      |  
|Total Agency RMBS                                        |  | $              | 1,566,302 |                     | $ | 1,629,303        |                   |     |                           |  |      |  |      |  
|                                                         |  |                |           |                     |   |                  |                   |     |                           |  |      |  |      |  



|                                                         |  |                |         |                     |   |                  |                   |     |                           |  |      |  |      |  
|-------------------------------------------------------- |  | -------------- | ------- | ------------------- | - | ---------------- | ----------------- | --- | ------------------------- |  | ---- |  | ---- | -
|December 31, 2008                                        |  |                |         |                     |   |                  |                   |     |                           |  |      | 
|                                                         |  | Par Amount     |         | EstimatedFair Value |   | Weighted Average |                  
|Security Description                                     |  |                |         | Coupon              |   |                  | Months toReset(1) |     | ConstantPrepaymentRate(2) | 
|                                                         |  | (in thousands) |         |                     |   |                  |                   |     |                           | 
|Agency RMBS collateralized by hybrid ARMs                |  | $              | 332,468 |                     | $ | 341,132          |                   | 5.7 | %                         |  | 42.2 |  | 10.6 | %
|Agency RMBS collateralized by short-reset hybrid ARMs(3) |  |                | 8,723   |                     |   | 8,785            |                   | 4.6 |                           |  | 4.0  |  | 18.3 |  
|Agency RMBS collateralized by monthly reset ARMs         |  |                | 154,575 |                     |   | 153,609          |                   | 4.7 |                           |  | 1    |  | 5.5  |  
|Agency RMBS collateralized by fixed rate mortgages       |  |                | 176,566 |                     |   | 182,040          |                   | 5.8 |                           |  | N/A  |  | 6.6  |  
|                                                         |  |                |         |                     |   |                  |                   |     |                           |  |      |  |      |  
|Total Agency RMBS                                        |  | $              | 672,332 |                     | $ | 685,566          |                   |     |                           |  |      |  |      |  
|                                                         |  |                |         |                     |   |                  |                   |     |                           |  |      |  |      |  



|(1) | Months to Reset is the number of months remaining before the fixed rate on a hybrid ARM becomes a variable rate. At the end of the fixed
period, the variable rate will be determined by the margin and the pre-specified caps of the ARM.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Constant Prepayment Rate 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 constant prepayment rate is an annualized version of the prior three month prepayment rate. Securities with no prepayment history are excluded from this calculation.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Short-reset is defined as 24 months or less to reset.
|--- | -------------------------------------------------------



27



---

##### Table of Contents

Actual maturities of Agency RMBS are generally shorter than stated contractual maturities
(which range up to 30 years), as they are affected by the contractual lives of the underlying mortgages, periodic payments and prepayments of principal. As of September 30, 2009 and December 31, 2008, the average final contractual maturity
of the mortgage portfolio is in year 2033 and 2035, respectively.

The average expected life of our Agency RMBS reflects the
estimated average period of time the securities in the portfolio will remain outstanding. The average expected lives of our Agency RMBS do not exceed five years, based upon prepayment models obtained through subscription-based financial information
service providers. The prepayment model considers current yield, forward yield, steepness of the yield curve, current mortgage rates, the mortgage rate of the outstanding loan, loan age, margin and volatility. The actual lives of the Agency RMBS in
our investment portfolio could be longer or shorter than those estimates depending on the actual prepayment rates experienced over the lives of the applicable securities.

Hedging Instruments

We generally intend to hedge as much of the interest
rate risk we determine is in the best interests of our stockholders. Our policies do not contain specific requirements as to the percentages or amount of interest rate risk that our Manager is required to hedge. No assurance can be given that our
hedging activities will have the desired beneficial impact on our results of operations or financial condition.

Interest rate
hedging may fail to protect or could adversely affect us because, among other things:



| |  |  | interest rate hedging can be expensive, particularly during periods of rising and volatile interest rates;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | available interest rate hedging may not correspond directly with the interest rate risk for which protection is sought;
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | due to prepayments on assets and repayments of debt securing such assets, the duration of the hedge may not match the duration of the related liability
or asset;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the amount of income that a REIT may earn from hedging transactions to offset market losses related to movement in interest rates is limited by federal
tax provisions governing REITs;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the credit quality of the hedging counterparty may be downgraded to such an extent that it impairs our ability to sell or assign our side of the
hedging transaction; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the hedging counterparty may default on its obligation to pay.
| | - |  | --------------------------------------------------------------

We engage in interest rate swaps as a means of mitigating our interest rate risk on forecasted interest expense associated with repurchase
agreements for the term of the swap contract. An interest rate swap is a contractual agreement entered into by two counterparties under which each agrees to make periodic payments to the other for an agreed period of time based upon a notional
amount of principal. Under the most common form of interest rate swap, commonly known as a fixed-floating interest rate swap, a series of fixed interest rate payments on a notional amount of principal is exchanged for a series of floating interest
rate payments on such notional amount.

At September 30, 2009, we were a party to three interest rate swaps with
maturities between April 2012 and July 2012 with an aggregate notional amount of $640.0 million and a fair value of approximately $(5.5) million. At December 31, 2008, we were a party to one interest rate swap with a maturity of May 2010 with
an aggregate notional amount of $240.0 million and a fair value of approximately $(12.5) million.

Liabilities

We have entered into repurchase agreements to finance some of our purchases of Agency RMBS. These agreements are secured
by our Agency RMBS and bear interest at rates that have historically moved in close relationship to LIBOR. At September 30, 2009, we had approximately $1,237.1 million of liabilities pursuant to repurchase agreements with seven counterparties
that had weighted-average interest rates of approximately 0.37%, and maturities of between eight and 70 days. In addition, as of September 30, 2009 we had approximately $145.8 million in payables for securities purchased, a portion of which
will be financed through repurchase agreements. Because we measure leverage as total liabilities divided by net assets, the approximately $145.8 million payable for securities purchased is included in our September 30, 2009 leverage ratio of
5.7 to 1. Below is a summary of our payable for securities purchased as of September 30, 2009:



|                           |  |             |  |           |             |         |   |            
|-------------------------- |  | ----------- |  | --------- | ----------- | ------- | - | -----------
|Forward Settling Purchases |  | Settle Date |  | Par Value |             | Payable
|FHLMC15 Year 4.5% Fixed   |  | 10/19/2009  |  | $         | 68,520,299  |         | $ | 69,573,849 
|FNMA15 Year 4.5% Fixed    |  | 10/19/2009  |  |           | 75,000,000  |         |   | 76,176,587 
|                           |  |             |  |           |             |         |   |            
|                           |  |             |  | $         | 143,520,299 |         | $ | 145,750,436
|                           |  |             |  |           |             |         |   |            



28



---

##### Table of Contents

Summary Financial Data



|                                                             |  |                                  |             |   |                                 |   |             |      |  |   |             |   |  |   |             |  
|------------------------------------------------------------ |  | -------------------------------- | ----------- | - | ------------------------------- | - | ----------- | ---- |  | - | ----------- | - |  | - | ----------- | -
|                                                             |  | Three Months Ended September 30, |             |   | Nine Months Ended September 30, |  
|                                                             |  | 2009                             |             |   | 2008                            |   |             | 2009 |  |   | 2008        |  
|Investment incomeInterest income                            |  |                                  |             |   |                                 |   |             |      |  |   |             |   |  |   |             |  
|Interest IncomeAgency RMBS                                  |  | $                                | 10,343,017  |   |                                 | $ | 11,071,085  |      |  | $ | 28,652,129  |   |  | $ | 40,042,952  |  
|Interest IncomeCLOs, Structured Notes & Cash Equivalents    |  |                                  | 366,903     |   |                                 |   | 1,560,474   |      |  |   | 1,106,511   |   |  |   | 4,934,358   |  
|                                                             |  |                                  |             |   |                                 |   |             |      |  |   |             |   |  |   |             |  
|Total interest income                                        |  |                                  | 10,709,920  |   |                                 |   | 12,631,559  |      |  |   | 29,758,640  |   |  |   | 44,977,310  |  
|EXPENSES:                                                    |  |                                  |             |   |                                 |   |             |      |  |   |             |   |  |   |             |  
|Interest expense                                             |  |                                  | 898,891     |   |                                 |   | 4,758,157   |      |  |   | 3,399,458   |   |  |   | 19,578,363  |  
|Non-Investment expenses                                      |  |                                  | 1,996,426   |   |                                 |   | 1,370,530   |      |  |   | 4,973,002   |   |  |   | 3,869,800   |  
|                                                             |  |                                  |             |   |                                 |   |             |      |  |   |             |   |  |   |             |  
|Total expenses                                               |  |                                  | 2,895,317   |   |                                 |   | 6,128,687   |      |  |   | 8,372,460   |   |  |   | 23,448,163  |  
|                                                             |  |                                  |             |   |                                 |   |             |      |  |   |             |   |  |   |             |  
|Net investment income                                        |  |                                  | 7,814,603   |   |                                 |   | 6,502,872   |      |  |   | 21,386,180  |   |  |   | 21,529,147  |  
|Net gain (loss) from investments                             |  |                                  | 24,410,936  |   |                                 |   | (12,710,925 | )    |  |   | 43,833,498  |   |  |   | (31,594,331 | )
|                                                             |  |                                  |             |   |                                 |   |             |      |  |   |             |   |  |   |             |  
|GAINS AND (LOSSES) FROM SWAP CONTRACTS:                      |  |                                  |             |   |                                 |   |             |      |  |   |             |   |  |   |             |  
|Net swap interest income (expense)                           |  |                                  | (2,225,747  | ) |                                 |   | (2,040,760  | )    |  |   | (4,646,991  | ) |  |   | (5,363,263  | )
|Net gain (loss) on termination of swap contracts             |  |                                  |            |   |                                 |   |            |      |  |   | (10,804,123 | ) |  |   | (29,927,526 | )
|Net unrealized appreciation (depreciation) on swap contracts |  |                                  | (6,781,362  | ) |                                 |   | (736,737    | )    |  |   | 7,040,338   |   |  |   | 14,829,535  |  
|                                                             |  |                                  |             |   |                                 |   |             |      |  |   |             |   |  |   |             |  
|Net gain (loss) from swap contracts                          |  |                                  | (9,007,109  | ) |                                 |   | (2,777,497  | )    |  |   | (8,410,776  | ) |  |   | (20,461,254 | )
|                                                             |  |                                  |             |   |                                 |   |             |      |  |   |             |   |  |   |             |  
|NET INCOME                                                   |  | $                                | 23,218,430  |   |                                 | $ | (8,985,550  | )    |  | $ | 56,808,902  |   |  | $ | (30,526,438 | )
|                                                             |  |                                  |             |   |                                 |   |             |      |  |   |             |   |  |   |             |  
|Net income (loss) per common share (diluted)                 |  | $                                | 1.28        |   |                                 | $ | (1.19       | )    |  | $ | 4.84        |   |  | $ | (4.35       | )
|Distributions per common share                               |  | $                                | 0.35        |   |                                 | $ | 0.66        |      |  | $ | 1.55        |   |  | $ | 1.32        |  
|                                                             |  |                                  |             |  
|Key Portfolio Statistics*                                    |  |                                  |             |   |                                 |   |             |      |  |   |             |   |  |   |             |  
|Average Agency RMBS(1)                                       |  | $                                | 958,108,753 |   |                                 | $ | 838,553,881 |      |  | $ | 823,968,228 |   |  | $ | 965,617,449 |  
|Average securities sold under agreement to repurchase        |  |                                  | 771,241,276 |   |                                 |   | 738,383,935 |      |  |   | 696,715,933 |   |  |   | 860,010,179 |  
|Average net assets                                           |  |                                  | 239,130,371 |   |                                 |   | 113,672,259 |      |  |   | 155,751,387 |   |  |   | 115,090,390 |  
|Average yield on Agency RMBS(2)                              |  |                                  | 4.28        | % |                                 |   | 5.24        | %    |  |   | 4.65        | % |  |   | 5.52        | %
|Average cost of funds & hedge(3)                             |  |                                  | 1.61        | % |                                 |   | 3.65        | %    |  |   | 1.54        | % |  |   | 3.86        | %
|Interest rate spread net of hedge(4)                         |  |                                  | 2.67        | % |                                 |   | 1.59        | %    |  |   | 3.11        | % |  |   | 1.66        | %
|Leverage ratio (at period end)(5)                            |  |                                  | 5.7:1       |   |                                 |   | 7.7:1       |      |  |   | 5.7:1       |   |  |   | 7.7:1       |  



|(1) | Our average Agency RMBS for the period was calculated by averaging the cost basis of our settled Agency RMBS during the period.
|--- | -------------------------------------------------------------------------------------------------------------------------------

|(2) | Our average yield on Agency RMBS for the period was calculated by dividing our interest income from Agency RMBS by our average Agency RMBS.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Our average cost of funds and hedge for the period was calculated by dividing our total interest expense, including our net swap interest income
(expense), by our average securities sold under agreement to repurchase.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Our interest rate spread net of hedge for the period was calculated by subtracting our average cost of funds from our average yield on Agency RMBS.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Our leverage ratio was calculated by dividing total liabilities by net assets.
|--- | ------------------------------------------------------------------------------

|* | All percentages are annualized.
|- | -------------------------------

Core Earnings:

Core Earnings represents a non-GAAP financial measure and is defined as
net income (loss) excluding net realized gain (loss) on investments, net unrealized appreciation (depreciation) on investments, net realized gain (loss) on termination of swap contracts and unrealized appreciation (depreciation) on swap contracts.
In order to evaluate the effective yield of the portfolio, management uses Core Earnings to reflect the net investment income of our portfolio as adjusted to reflect the net swap interest income (expense). Core Earnings allows management to isolate
the interest income (expense) associated with our swaps in order to monitor and project our borrowing costs and interest rate spread. In addition, management utilizes Core Earnings as a key metric in conjunction with other portfolio and market
factors to determine the appropriate leverage and hedging ratios, as well as the overall structure of the portfolio.

We
adopted Accounting Standards Codification (ASC) 946, Clarification of the Scope of Audit and Accounting Guide Investment Companies(ASC 946),prior to its deferral in February 2008, while most, if not
all, other public companies that invest only in Agency RMBS have not adopted ASC 946. Under ASC 946, we use the financial reporting specified for investment companies, and accordingly, our investments are carried at fair value with changes in fair
value included in earnings. Most other public companies that invest only in Agency RMBS include most changes in the fair value of their investments within shareholders equity, not in earnings. As a result, investors are not able to readily
compare our results of operations to those of most of our competitors. We believe that the presentation of our Core Earnings is useful to investors because it provides a means of comparing our Core Earnings to those of our competitors. In addition,
because Core Earnings isolates the net swap interest income (expense) it provides investors with an additional metric to identify trends in our portfolio as they relate to the interest rate environment.

The primary limitation associated with Core Earnings as a measure of our financial performance over any period is that it excludes the
effects of net realized gain (loss) from investments. In addition, our presentation of Core Earnings may not be



29



---

##### Table of Contents

comparable to similarly-titled measures of other companies, who may use different calculations. As a result, Core Earnings should not be considered as a substitute for our GAAP net income (loss)
as a measure of our financial performance or any measure of our liquidity under GAAP.



|                                                             |  |                                  |             |   |                                 |   |            |      |  |   |             |   |  |   |             |  
|------------------------------------------------------------ |  | -------------------------------- | ----------- | - | ------------------------------- | - | ---------- | ---- |  | - | ----------- | - |  | - | ----------- | -
|                                                             |  | Three Months Ended September 30, |             |   | Nine Months Ended September 30, |  
|                                                             |  | 2009                             |             |   | 2008                            |   |            | 2009 |  |   | 2008        |  
|Non-GAAP Reconciliation:                                     |  |                                  |             |   |                                 |   |            |      |  |   |             |   |  |   |             |  
|NET INCOME                                                   |  | $                                | 23,218,430  |   |                                 | $ | (8,985,550 | )    |  | $ | 56,808,902  |   |  | $ | (30,526,438 | )
|Net gain (loss) from investments                             |  |                                  | (24,410,936 | ) |                                 |   | 12,710,925 |      |  |   | (43,833,498 | ) |  |   | 31,594,331  |  
|Net (gain) loss on termination of swap contracts             |  |                                  |            |   |                                 |   |           |      |  |   | 10,804,123  |   |  |   | 29,927,526  |  
|Net unrealized appreciation (depreciation) on swap contracts |  |                                  | 6,781,362   |   |                                 |   | 736,737    |      |  |   | (7,040,338  | ) |  |   | (14,829,535 | )
|                                                             |  |                                  |             |   |                                 |   |            |      |  |   |             |   |  |   |             |  
|Core Earnings                                                |  | $                                | 5,588,856   |   |                                 | $ | 4,462,112  |      |  | $ | 16,739,189  |   |  | $ | 16,165,884  |  
|                                                             |  |                                  |             |   |                                 |   |            |      |  |   |             |   |  |   |             |  

Results of Operations

Three Months Ended September 30, 2009 and 2008

Net Income.Net income increased by $32.2 million to $23.2 million for the three months ended September 30, 2009 compared to a $9.0 million loss for the three months ended September 30,
2008. The individual components of this increase are detailed below.

Net Investment Income. Net investment income
increased by $1.3 million to $7.8 million for the three months ended September 30, 2009 as compared to $6.5 million for the three months ended September 30, 2008. Net investment income consists of interest income less interest expense and
non-investment expenses. The increase was mainly due to the increase in our average Agency RMBS portfolio and an increased interest rate spread. While there has been a significant reduction in our borrowing costs, the average yield on Agency RMBS
has also decreased, which has impacted our interest rate spread. During the three months ended September 30, 2009 and 2008, our average Agency RMBS portfolio was $958.1 million and $838.5 million, respectively, resulting in an average yield on
Agency RMBS of approximately 4.28% and 5.24%, respectively. Our average cost of funds net of hedge was approximately 1.61% and 3.65%, respectively, resulting in interest rate spread of approximately 2.67% and 1.59%, respectively.

Interest Income. Interest income, which consists of interest income on Agency RMBS, subordinated tranches of CLOs and short term
investments and other debt securities, decreased by $1.9 million to $10.7 million for the three months ended September 30, 2009 as compared to $12.6 million for the three months ended September 30, 2008. The change in interest income is
primarily related to the decrease in the average yield on Agency RMBS as discussed above and the interest accrued on our CLOs and structured notes. During the three months ended September 30, 2009 and 2008, our interest accrued on CLOs,
structured notes and cash equivalents was $0.4 million and $1.6 million, respectively.

Interest Expense & Net
swap interest income (expense). Interest expense net of swap interest income (expense), decreased by $3.7 million to $3.1 million for the three months ended September 30, 2009 as compared to $6.8 million for the three months ended
September 30, 2008, primarily due to the decreased borrowing costs discussed above.

Non-Investment
Expenses. Non-investment expenses consist of management fees payable to our Manager in accordance with our management agreement, amortization related to restricted stock and stock options granted to our executive officers, certain officers
and employees of our Manager and its sub-advisors and other individuals who provide services to us, as designated by our Manager, and our independent directors, directors fees and insurance premium expenses for directors and officers insurance
and other general and administrative expenses, including legal and accounting fees. For the three months ended September 30, 2009, non-investment expenses increased by $0.6 million to $2.0 million compared to $1.4 million for the three months
ended September 30, 2008. This increase was primarily the result of an increase in management fees which were $1.1 million and $0.7 million for the three months ended September 30, 2009 and 2008 respectively, an increase in certain other
asset-based expenses and higher insurance and legal expenses. As an annualized percentage of net assets, our expense ratio for the three months ended September 30, 2009 and 2008 was 3.31% and 4.78%, respectively. The decrease in expense ratio
is due to the average net assets increasing during the period to $239.1 million for the three months ended September 30, 2009 compared to $113.7 million for the three months ended September 30, 2008.

Net Gain (Loss) From Investments. Net gain from investments increased by $37.1 million to $24.4 million for the three months
ended September 30, 2009, as compared to a loss of $12.7 million for the three months ended September 30, 2008. The change was primarily due to the change in unrealized appreciation (depreciation) on investments of $24.4 million for the
three months ended September 30, 2009 compared to $(14.4) million for the three months ended September 30, 2008.

Net Gain (Loss) From Swap Contracts Excluding Net Swap Interest Income (Expense). Net loss from swap contracts excluding net swap interest income (expense) increased by $6.0 million to a loss of $6.8 million for the three months
ended September 30, 2009, as compared to a loss of $0.7 million for the three months ended September 30, 2008. The change was primarily due to (i) an increase



30



---

##### Table of Contents

in the size of our interest rate swap portfolio, which had an aggregate notional amount of $640.0 million and $365.0 million as of September 30, 2009 and 2008, respectively; and
(ii) during the three months ended September 30, 2009 and 2008, three year swap rates decreased by 24 basis points and 23 basis points, respectively.

Nine Months Ended September 30, 2009 and 2008

Net Income.Net income increased $87.3 million to $56.8 million for the nine months ended September 30, 2009 compared to a loss of $30.5 million for the nine months ended September 30, 2008. The individual components of
this increase are detailed below.

Net Investment Income. Net investment income was $21.4 million for the nine
months ended September 30, 2009 compared to $21.5 million for the nine months ended September 30, 2008. Although there was generally no overall change, there were significant differences in the interest income and interest expense for the
nine months ended September 30, 2009 compared to the nine months ended September 30, 2008. Net investment income consists of interest income less interest expense and non-investment expenses.

Interest Income. Interest income, which consists of interest income on Agency RMBS, subordinated tranches of CLOs and short term
investments and other debt securities, decreased by $15.3 million to $29.7 million for the nine months ended September 30, 2009 as compared to $45.0 million for the nine months ended September 30, 2008. The change in interest income is
primarily related to the decreased average yield on Agency RMBS and decrease in our leverage ratio. During the nine months ended September 30, 2009 and 2008 our average yield on Agency RMBS was 4.65% and 5.52%, respectively, and our leverage
ratio at September 30, 2009 and 2008 was 5.7 to 1 and 7.7 to 1, respectively.

Interest Expense & Net swap
interest income (expense). Interest expense net of swap interest income (expense), decreased by $16.9 million to $8.0 million for the nine months ended September 30, 2009 as compared to $24.9 million for the nine months ended
September 30, 2008, primarily due to the decrease in borrowing costs and to a decrease in average borrowings. For the nine months ended September 30, 2009 and 2008, our average cost of funds and hedge was 1.54% and 3.86%, respectively and
average securities sold under agreement to repurchase were $696.7 million at September 30, 2009 compared to $860.0 million at September 30, 2008.

Non-Investment Expenses. Non-investment expenses consist of management fees payable to our Manager in accordance with our management agreement, amortization related to restricted stock and
stock options granted to our executive officers, certain officers and employees of our Manager and its sub-advisors and other individuals who provide services to us, as designated by our Manager, and our independent directors, directors fees
and insurance premium expenses for directors and officers insurance and other general and administrative expenses, including legal and accounting fees. For the nine months ended September 30, 2009, non-investment expenses increased by $1.1
million to $5.0 million compared to $3.9 million for the nine months ended September 30, 2008. Management fees increased by $0.6 million to $2.5 million for the nine months ended September 30, 2009 compared to $1.9 million for the nine
months ended September 30, 2008 which was the result of a larger asset base. Average net assets were $155.8 million and $115.1 million at September 30, 2009 and 2008, respectively. Other significant components of the expense increase was
insurance expense which was higher by $0.3 million and legal and audit expenses, which were higher by approximately $0.3 million.

Net Gain (Loss) From Investments. Net gain (loss) from investments increased by $75.4 million to $43.8 million for the nine months ended September 30, 2009, as compared to $(31.6) million for the nine months ended
September 30, 2008. The change was primarily due to the change in unrealized appreciation (depreciation) on investments of $42.4 million for the nine months ended September 30, 2009 compared to $(29.0) million for the nine months ended
September 30, 2008.

Net Gain (Loss) From Swap Contracts Excluding Net Swap Interest Income (Expense). Net
gain (loss) from swap contracts excluding net swap interest income (expense) increased by $11.3 million to $(3.8) million for the nine months ended September 30, 2009, as compared to $(15.1) million for the nine months ended September 30,
2008. The change was primarily due to the net loss on termination of swap contracts of $10.8 million for the nine months ended September 30, 2009 compared to a loss of $29.9 million for the nine months ended September 30, 2008 and a
decrease in net unrealized appreciation (depreciation) of $7.8 million to $7.0 million for the nine months ended September 30, 2009 compared to $14.8 million for the nine months ended September 30, 2008 . During the nine months ended
September 30, 2009 and 2008, three year swap rates increased by 13 basis points and decreased by 24 basis points, respectively.

Contractual Obligations and Commitments

The base management fee under our management
agreement is payable monthly in arrears in an amount equal to 1/12thof
(a) 1.50% of the first $250,000,000 of our net assets, (b) 1.25% of our net assets that are greater than $250,000,000 and less than or equal to $500,000,000, and (c) 1.00% of our net assets that are greater than $500,000,000. Pursuant
to that agreement, our Manager is also entitled to receive, in certain circumstances, a termination fee and reimbursement of certain expenses as described therein. Such fees and expenses do not have fixed and determinable payments. The Company will
not pay our Manager a termination fee in connection with, and our management agreement with our Manager will terminate upon, the internalization of our management.



We enter into repurchase agreements to finance some of our purchases of Agency RMBS. As of September 30, 2009 and December 31,
2008, we had outstanding approximately $1,237.1 million and $587.5 million, respectively, of liabilities pursuant to repurchase agreements that had weighted-average borrowing rates of approximately 0.37% and 2.44%, respectively, and maturities of
between eight and 70 days and two and 20 days, respectively. As of September 30, 2009 and December 31, 2008, interest payable on our repurchase agreements was $0.2 million and $1.6 million, respectively.



31



---

##### Table of Contents

We enter into interest rate swap contracts as a means of mitigating our interest rate risk
on forecasted interest expense associated with repurchase agreements for the term of the swap contract. At September 30, 2009 and December 31, 2008, we had the following interest rate swap contracts:



|                               |  |                 |  |          |   |  |               |  |                |             |            |   |             |  
|------------------------------ |  | --------------- |  | -------- | - |  | ------------- |  | -------------- | ----------- | ---------- | - | ----------- | -
|As of September 30, 2009       |  |                 |  |          |   |  |               |  |                |             |            |  
|Counterparty                   |  | Expiration Date |  | Pay Rate |   |  | Receive Rate  |  | NotionalAmount |             | Fair Value |  
|Deutsche Bank Group            |  | April 2012      |  | 1.691    | % |  | 3-Month LIBOR |  | $              | 240,000,000 |            | $ | (514,090    | )
|Deutsche Bank Group            |  | June 2012       |  | 2.266    | % |  | 3-Month LIBOR |  |                | 200,000,000 |            |   | (2,852,238  | )
|The Royal Bank of Scotland plc |  | July 2012       |  | 2.125    | % |  | 3-Month LIBOR |  |                | 200,000,000 |            |   | (2,096,854  | )
|                               |  |                 |  |          |   |  |               |  |                |             |            |   |             |  
|                               |  |                 |  |          |   |  |               |  | $              | 640,000,000 |            | $ | (5,463,182  | )
|                               |  |                 |  |          |   |  |               |  |                |             |            |   |             |  
|                               |  |                 |  |          |  
|As of December 31, 2008        |  |                 |  |          |   |  |               |  |                |             |            |  
|Counterparty                   |  | Expiration Date |  | Pay Rate |   |  | Receive Rate  |  | NotionalAmount |             | Fair Value |  
|JPMorgan, Inc.                 |  | May 2010        |  | 5.164    | % |  | 3-Month LIBOR |  | $              | 240,000,000 |            | $ | (12,503,520 | )

We enter into certain contracts that contain a variety of indemnification
obligations, principally with our Manager, brokers and counterparties to interest rate swap contracts and repurchase agreements. The maximum potential future payment amount we could be required to pay under these indemnification obligations is
unlimited. We have not incurred any costs to defend lawsuits or settle claims related to these indemnification obligations. As a result, the estimated fair value of these agreements is minimal. Accordingly, we recorded no liabilities for these
agreements as of September 30, 2009 and December 31, 2008. In addition, as of September 30, 2009 we had a $145.8 million payable for securities purchased, a portion of which will be financed through repurchase agreements. Because we
measure leverage as total liabilities divided by net assets, the $145.8 million payable for securities purchased is included in our September 30, 2009 leverage ratio of 5.7 to 1. Below is a summary of our payable for securities purchased as of
September 30, 2009:



|                           |  |            |  |     |            
|-------------------------- |  | ---------- |  | --- | -----------
|Forward Settling Purchases |  |            |  |    
|As-of September 30, 2009   |  | SettleDate |  | Par
|FHLMC  15 Year 4.5% Fixed |  | 10/19/2009 |  | $   | 68,520,299 
|FNMA  15 Year 4.5% Fixed  |  | 10/19/2009 |  |     | 75,000,000 
|                           |  |            |  |     |            
|                           |  |            |  | $   | 143,520,299
|                           |  |            |  |     |            

Off-Balance Sheet Arrangements

As of September 30, 2009 and December 31, 2008, we did not maintain any relationships with unconsolidated entities or financial
partnerships, such as entities often referred to as structured finance, or special purpose or variable interest entities, established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.
Further, as of September 30, 2009 and December 31, 2008, we had not guaranteed any obligations of unconsolidated entities or entered into any commitment or intent to provide funding to any such entities.

Liquidity and Capital Resources

We held cash and cash equivalents of $0.7 million and $7.2 million at September 30, 2009 and December 31, 2008, respectively. As of September 30, 2009, our source of funds, excluding our February 2006 private placement,
December 2006 and May 2008 private offerings and our June 2009 initial public offering, consisted of net proceeds from securities sold under agreements to repurchase totaling $1,237.1 million, with a weighted-average borrowing rate of 0.37%, which
we used to finance the acquisition of mortgage-related assets. We expect to continue to borrow funds in the form of repurchase agreements. As of September 30, 2009, we had established 24 borrowing arrangements with various investment banking
firms and other lenders, 15 of which were in use. As of December 31, 2008, our source of funds, excluding our February 2006 private placement, and our December 2006 and May 2008 private offerings, consisted of net proceeds from
securities sold under agreements to repurchase totaling $587.5 million, with a weighted-average borrowing rate of 2.44%, which we used to finance the acquisition of mortgage-related assets. As of December 31, 2008, we had established 20
borrowing arrangements with various investment banking firms and other lenders, six of which were in use.



32



---

##### Table of Contents

The following tables present certain information regarding our risk exposure on our
repurchase agreements as of September 30, 2009 and December 31, 2008:

September 30, 2009



|                               |  |                             |               |                    |   |                                  |  |   
|------------------------------ |  | --------------------------- | ------------- | ------------------ | - | -------------------------------- |  | --
|Counterparty                   |  | Total OutstandingBorrowings |               | Amount at Risk (1) |   | Weighted AverageMaturity in Days
|Bank of America Corp           |  | $                           | 94,304,000    |                    | $ | 11,546,567                       |  | 14
|Barclays Capital, Inc          |  |                             | 114,195,472   |                    |   | 7,970,441                        |  | 26
|Cantor Fitzgerald & Co         |  |                             | 48,460,000    |                    |   | 3,671,616                        |  | 26
|Daiwa Securities America Inc   |  |                             | 51,187,000    |                    |   | 3,404,890                        |  | 19
|Deutsche Bank Securities, Inc  |  |                             | 131,665,000   |                    |   | 10,756,941                       |  | 13
|Goldman Sachs Group, Inc       |  |                             | 138,895,000   |                    |   | 7,203,350                        |  | 37
|Greenwich Capital Markets, Inc |  |                             | 135,614,505   |                    |   | 9,204,011                        |  | 23
|ING Financial Markets LLC      |  |                             | 49,186,000    |                    |   | 2,766,004                        |  | 26
|Jefferies & Company, Inc       |  |                             | 60,879,000    |                    |   | 3,444,773                        |  | 22
|LBBW Securities LLC            |  |                             | 58,700,000    |                    |   | 3,844,123                        |  | 22
|MF Global, Ltd                 |  |                             | 127,541,143   |                    |   | 5,303,855                        |  | 61
|Mizuho Securities USA, Inc     |  |                             | 49,049,000    |                    |   | 2,930,058                        |  | 19
|Morgan Keegan & Co             |  |                             | 44,775,000    |                    |   | 3,938,607                        |  | 15
|Pershing, LLC                  |  |                             | 40,743,000    |                    |   | 2,037,679                        |  | 19
|South Street Securities LLC    |  |                             | 91,863,736    |                    |   | 6,706,142                        |  | 38
|                               |  |                             |               |                    |   |                                  |  |   
|Total                          |  | $                           | 1,237,057,856 |                    | $ | 84,729,057                       |  |   
|                               |  |                             |               |                    |   |                                  |  |   

December 31, 2008



|                               |  |                             |             |                    |   |                                  |  |   
|------------------------------ |  | --------------------------- | ----------- | ------------------ | - | -------------------------------- |  | --
|Counterparty                   |  | Total OutstandingBorrowings |             | Amount at Risk (1) |   | Weighted AverageMaturity in Days
|Bank of America Corp.(2)       |  | $                           | 95,952,000  |                    | $ | 13,373,003                       |  | 10
|Deutsche Bank Securities, Inc. |  |                             | 154,691,840 |                    |   | 15,064,027                       |  | 9 
|Goldman Sachs Group, Inc       |  |                             | 152,788,000 |                    |   | 12,893,032                       |  | 6 
|MF Global, Ltd                 |  |                             | 111,845,401 |                    |   | 5,693,697                        |  | 15
|Morgan Keegan & Co             |  |                             | 21,808,000  |                    |   | 1,271,593                        |  | 5 
|Pershing, LLC                  |  |                             | 50,400,000  |                    |   | 3,506,859                        |  | 12
|                               |  |                             |             |                    |   |                                  |  |   
|Total                          |  | $                           | 587,485,241 |                    | $ | 51,802,211                       |  |   
|                               |  |                             |             |                    |   |                                  |  |   



|(1) | Equal to the fair value of securities plus accrued interest income, minus the sum of securities sold under agreement to repurchase liabilities plus
accrued interest expense.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Formerly Merrill Lynch & Co., acquired by Bank of America Corp., effective January 1, 2009.
|--- | -------------------------------------------------------------------------------------------

Our repurchase agreements do not include substantive provisions other than those covenants and other customary provisions contained in the
standard master repurchase agreement as published by the Bond Market Association (now the Securities Industry and Financial Markets Association). The repurchase agreements generally require us to transfer additional securities to the counterparty in
the event the value of the securities then held by the counterparty in the margin account falls below specified levels and contain events of default in cases where we breach our obligations under the agreement. We receive margin calls from our
repurchase agreement counterparties from time to time in the ordinary course of business similar to other entities in the specialty finance business. As of September 30, 2009 and December 31, 2008, we had approximately $150.5 million and
$40.7 million, respectively, in Agency RMBS, cash and cash equivalents available to satisfy future margin calls. To date, we have maintained sufficient liquidity to meet margin calls, and we have never been unable to satisfy a margin call, although
no assurance can be given that we will be able to satisfy requests from our lenders to post additional collateral in the future.

An event of default or termination event under the standard master repurchase agreement would give our counterparty the option to terminate all repurchase transactions existing with us and make any amount due by us to the counterparty to be
payable immediately.

We have made and intend to continue to make regular quarterly distributions of all or substantially all
of our REIT taxable income to holders of our common stock. In order to qualify as a REIT and to avoid federal corporate income tax on the income that we distribute to our stockholders, we are required to distribute at least 90% of our REIT taxable
income, determined without regard to the deduction for dividends paid and excluding net capital gain, on an annual basis. This requirement can impact our liquidity and capital resources.



33



---

##### Table of Contents

For our short term (one year or less) and long term liquidity, we also rely on the cash flow
from operations, primarily monthly principal and interest payments to be received on our Agency RMBS, as well as any primary securities offerings authorized by our board of directors.

Based on our current portfolio, leverage rate and available borrowing arrangements, we believe that our cash flow from operations and the
utilization of borrowings will be sufficient to enable us to meet anticipated short term (one year or less) liquidity requirements such as to fund our investment activities, pay fees under our management agreement, fund our distributions to
stockholders and for general corporate expenses. However, an increase in prepayment rates substantially above our expectations could cause a temporary liquidity shortfall due to the timing of the necessary margin calls on the financing arrangements
and the actual receipt of the cash related to principal paydowns. If our cash resources are at any time insufficient to satisfy our liquidity requirements, we may have to issue debt or additional equity securities or sell Agency RMBS in our
portfolio. If required, the sale of Agency RMBS at prices lower than their carrying value would result in losses and reduced income. We believe that we have additional capacity through repurchase agreements to leverage our equity further should the
need for additional short term (one year or less) liquidity arise.

Our ability to meet our long term (greater than one year)
liquidity and capital resource requirements will be subject to obtaining additional debt financing and equity capital. We may increase our capital resources by obtaining long term credit facilities or making public or private offerings of equity or
debt securities, possibly including classes of preferred stock, common stock, commercial paper, medium-term notes, collateralized debt obligations, or CDOs, collateralized mortgage obligations and senior or subordinated notes. Such financing will
depend on market conditions for capital raises and for the investment of any proceeds. If we are unable to renew, replace or expand our sources of financing on substantially similar terms, it may have an adverse effect on our business and results of
operations.

We generally seek to borrow (on a recourse basis) between six and 10 times the amount of our net assets. At
September 30, 2009 and December 31, 2008, our total liabilities were $1,399.2 million and $603.6 million, respectively, which represented a leverage ratio of 5.7 to 1 and 6.1 to 1, respectively.

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 than 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 are determined by our board of directors based in part on our REIT taxable income as calculated according to the requirements of the Internal
Revenue Code; in each case, our activities and balance sheet are measured with reference to fair value without considering inflation.



|Item 3. | Quantitative and Qualitative Disclosures about Market Risk
|------- | ----------------------------------------------------------

As of September 30, 2009 and December 31, 2008 the primary component of our market risk was interest rate risk, as described below. While we do not seek to avoid risk completely, we do believe
that risk can be quantified from historical experience and seek to actively manage risk, to earn sufficient compensation to justify taking risks and to maintain capital levels consistent with the risks we undertake.

Interest Rate Risk

We are subject to interest rate risk in connection with our investments in Agency RMBS collateralized by ARMs, hybrid ARMs and fixed rate mortgage loans and our related debt obligations, which are generally repurchase agreements of limited
duration that are periodically refinanced at current market rates. We seek to mitigate this risk through utilization of derivative contracts, primarily interest rate swap agreements.

Effect on Net Investment Income. We fund our investments in long term Agency RMBS collateralized by ARMs, hybrid ARMs and fixed
rate mortgage loans with short term borrowings under repurchase agreements. During periods of rising interest rates, the borrowing costs associated with those Agency RMBS tend to increase while the income earned on such Agency RMBS (during the fixed
rate component of such securities) may remain substantially unchanged. This results in a narrowing of the net interest spread between the related assets and borrowings and may even result in losses.

We are a party to the interest rate swap contracts listed below as of September 30, 2009 and December 31, 2008:



34



---

##### Table of Contents

|                               |  |                 |  |          |   |  |               |  |                |             |            |   |             |  
|------------------------------ |  | --------------- |  | -------- | - |  | ------------- |  | -------------- | ----------- | ---------- | - | ----------- | -
|As of September 30, 2009       |  |                 |  |          |   |  |               |  |                |             |            |  
|Counterparty                   |  | Expiration Date |  | Pay Rate |   |  | Receive Rate  |  | NotionalAmount |             | Fair Value |  
|Deutsche Bank Group            |  | April 2012      |  | 1.691    | % |  | 3-Month LIBOR |  | $              | 240,000,000 |            | $ | (514,090    | )
|Deutsche Bank Group            |  | June 2012       |  | 2.266    | % |  | 3-Month LIBOR |  |                | 200,000,000 |            |   | (2,852,238  | )
|The Royal Bank of Scotland plc |  | July 2012       |  | 2.125    | % |  | 3-Month LIBOR |  |                | 200,000,000 |            |   | (2,096,854  | )
|                               |  |                 |  |          |   |  |               |  |                |             |            |   |             |  
|                               |  |                 |  |          |   |  |               |  | $              | 640,000,000 |            | $ | (5,463,182  | )
|                               |  |                 |  |          |   |  |               |  |                |             |            |   |             |  
|                               |  |                 |  |          |  
|As of December 31, 2008        |  |                 |  |          |   |  |               |  |                |             |            |  
|Counterparty                   |  | Expiration Date |  | Pay Rate |   |  | Receive Rate  |  | NotionalAmount |             | Fair Value |  
|JPMorgan, Inc.                 |  | May 2010        |  | 5.164    | % |  | 3-Month LIBOR |  | $              | 240,000,000 |            | $ | (12,503,520 | )

Hedging techniques are partly based on assumed levels of prepayments of our Agency
RMBS. If prepayments are slower or faster than assumed, the life of the Agency RMBS will be longer or shorter, which would reduce the effectiveness of any hedging strategies we may use and may cause losses on such transactions.

We invest in Agency RMBS collateralized by ARMs which are based on mortgages whose coupon rates reset monthly based on the Monthly Treasury
Average (MTA). However, our borrowing costs pursuant to our repurchase agreements are generally based on one month LIBOR, which may change more quickly than the Monthly Treasury Average (MTA) index. Hence, in a rapidly rising
interest rate environment, we would expect our net interest margin to decrease, temporarily. In a falling interest rate environment, we would expect our net interest margin to rise. For a discussion of the effects of interest rate changes on our
Agency RMBS collateralized by hybrid ARMs and fixed-rate mortgages, see Extension Risk.

Effect on
Fair Value. Another component of interest rate risk is the effect changes in interest rates will have on the fair value of our assets. We face the risk that the fair value of our assets will increase or decrease at different rates than that
of our liabilities, including our hedging instruments.

We primarily assess our interest rate risk by estimating the duration
of our assets and the duration of our liabilities. Duration essentially measures the market price volatility of financial instruments as interest rates change. We generally calculate duration using various third-party financial models and empirical
data. Different models and methodologies can produce different duration numbers for the same securities.

Extension
Risk. We invest in Agency RMBS collateralized by hybrid ARMs, which have interest rates that are fixed for the first few years of the loan (typically three, five, seven or 10 years) and thereafter reset periodically on the same basis as
Agency RMBS collateralized by ARMs. We compute the projected weighted-average life of our Agency RMBS collateralized by hybrid ARMs based on assumptions regarding the rate at which the borrowers will prepay the underlying mortgages. In general, when
Agency RMBS collateralized by fixed rate or hybrid ARMs is acquired with borrowings, we may, but are not required to, enter into an interest rate swap agreement or other hedging instrument that effectively fixes our borrowing costs for a period
close to the anticipated weighted-average life of the fixed rate portion of the related Agency RMBS. This strategy is designed to protect us from rising interest rates by fixing our borrowing costs for the duration of the fixed rate period of the
collateral underlying the related Agency RMBS.

We have structured our swaps to expire in conjunction with the estimated
weighted average life of the fixed period of the mortgages underlying our Agency RMBS portfolio. However, in a rising interest rate environment, the weighted average life of the fixed rate mortgages underlying our Agency RMBS could extend beyond the
term of the swap agreement or other hedging instrument. This could have a negative impact on our results from operations, as borrowing costs would no longer be fixed after the term of the hedging instrument while the income earned on the remaining
Agency RMBS would remain fixed for a period of time. This situation may also cause the market value of our Agency RMBS to decline, with little or no offsetting gain from the related hedging transactions. In extreme situations, we may be forced to
sell assets to maintain adequate liquidity, which could cause us to incur losses.

Interest Rate Cap Risk. Both
the ARMs and hybrid ARMs that collateralize our Agency RMBS are typically subject to periodic and lifetime interest rate caps and floors, which limit the amount by which the securitys interest yield may change during any given period. However,
our borrowing costs will not be subject to similar restrictions. Therefore, in a period of increasing interest rates, the interest costs on our borrowings could increase without limitation by caps, while the interest-rate yields on our Agency RMBS
would effectively be limited by caps. This problem will be magnified to the extent that we acquire Agency RMBS that are collateralized by hybrid ARMs that are not fully indexed. In addition, the underlying mortgages may be subject to periodic
payment caps that result in some portion of the interest being deferred and added to the principal outstanding. This could result in our receipt of less cash income on our Agency RMBS than we need in order to pay the interest cost on our related
borrowings. These factors could lower our net investment income or cause a net loss during periods of rising interest rates, which would harm our financial condition, cash flows and results of operations.



35



---

##### Table of Contents

Interest Rate Mismatch Risk. We intend to fund a substantial portion of our
acquisitions of Agency RMBS with borrowings that, after the effect of hedging, have interest rates based on indices and repricing terms similar to, but of somewhat shorter maturities than, the interest rate indices and repricing terms of the Agency
RMBS. Thus, we anticipate that in most cases the interest rate indices and repricing terms of our Agency RMBS and our funding sources will not be identical, thereby creating an interest rate mismatch between assets and liabilities. Therefore, our
cost of funds would likely rise or fall more quickly than would our earnings rate on assets. During periods of changing interest rates, such interest rate mismatches could negatively impact our financial condition, cash flows and results of
operations. To mitigate interest rate mismatches, we may utilize the hedging strategies discussed above.

Our analysis of
risks is based on our Managers experience, estimates, models and assumptions. These analyses rely on models which utilize estimates of fair value and interest rate sensitivity. Actual economic conditions or implementation of investment
decisions by our management may produce results that differ significantly from the estimates and assumptions used in our models and the projected results reflected herein.

Prepayment Risk

Prepayments are the full or partial repayment of principal prior to the original contractual maturity of a mortgage loan and typically occur due to refinancing of mortgage loans. Prepayment rates for existing Agency RMBS generally increase
when prevailing mortgage interest rates fall. In addition, prepayment rates on Agency RMBS collateralized by ARMs and hybrid ARMs generally increase when the difference between long term and short term interest rates declines or becomes negative.
Some ARMs underlying our Agency RMBS may bear initial teaser mortgage interest rates that are lower than their fully-indexed rates, which refers to the applicable index rates plus a margin. In the event that such an ARM is prepaid prior to or soon
after the time of adjustment to a fully-indexed rate, the holder of the related Agency RMBS would have held such security while it was less profitable and lost the opportunity to receive interest at the fully-indexed rate over the expected life of
the Agency RMBS. We currently do not own any Agency RMBS collateralized by ARMs with teaser mortgage interest rates. Additionally, we currently own Agency RMBS that were purchased at a premium. The prepayment of such Agency RMBS at a rate faster
than anticipated would result in a write-off of any remaining capitalized premium amount.

Effect on Market Value and Net
Investment Income

Another component of interest rate risk is the effect changes in interest rates will have on the market
value of our assets and our net investment income. We face the risk that the market value of our assets and net investment income will increase or decrease at different rates than that of our liabilities, including our hedging instruments.

We primarily assess our interest rate risk by estimating the duration of our assets and the duration of our liabilities.
Duration essentially measures the market price volatility of financial instruments as interest rates change. We generally calculate duration using various financial models and empirical data. Different models and methodologies can produce different
duration numbers for the same securities.

The following sensitivity analysis table shows the estimated impact on the market
value and net investment income of our interest rate-sensitive investments and repurchase agreement liabilities at September 30, 2009 and December 31, 2008, assuming a static portfolio and that rates instantaneously fall 25, 50 and 75
basis points and rise 25, 50 and 75 basis points.



|                         |  |                                                   |   |  |                                             |  
|------------------------ |  | ------------------------------------------------- | - |  | ------------------------------------------- | -
|September 30, 2009       |  |                                                   |   |  |                                             |  
|Change in Interest Rates |  | Projected Change in theMarket Value of Our Assets |   |  | Projected Change inOur NetInvestment Income |  
|- 75 basis points        |  | 0.41                                              | % |  | 1.65                                        | %
|- 50 basis points        |  | 0.32                                              | % |  | 1.06                                        | %
|- 25 basis points        |  | 0.17                                              | % |  | 0.76                                        | %
|No Change                |  | 0.00                                              | % |  | 0.00                                        | %
|+ 25 basis points        |  | -0.23                                             | % |  | -3.78                                       | %
|+ 50 basis points        |  | -0.53                                             | % |  | -7.56                                       | %
|+ 75 basis points        |  | -0.89                                             | % |  | -11.34                                      | %
|                         |  |                                                  
|December 31, 2008        |  |                                                   |   |  |                                             |  
|Change in Interest Rates |  | Projected Change in theMarket Value of Our Assets |   |  | Projected Change inOur NetInvestment Income |  
|- 75 basis points        |  | 0.45                                              | % |  | 9.15                                        | %
|- 50 basis points        |  | 0.29                                              | % |  | 6.29                                        | %
|- 25 basis points        |  | 0.14                                              | % |  | 3.25                                        | %
|No Change                |  | 0.00                                              | % |  | 0.00                                        | %
|+ 25 basis points        |  | -0.25                                             | % |  | -3.47                                       | %
|+ 50 basis points        |  | -0.35                                             | % |  | -7.19                                       | %
|+ 75 basis points        |  | -0.61                                             | % |  | -11.19                                      | %



36



---

##### Table of Contents

While the charts above reflect the estimated immediate impact of interest rate increases and
decreases on a static portfolio, we rebalance our portfolio from time to time either to take advantage or minimize the impact of changes in interest rates. Additionally, the effects of interest rate changes on our portfolio illustrated in the above
chart does not take into account the effect that our hedging instruments, mainly interest rate swaps, would have on the market value of our portfolio, but does take into account the effect that our hedging instruments, mainly interest rate swaps,
would have on our net investment income. Generally, our interest rate swaps reset in the quarter following changes in interest rates. It is important to note that the impact of changing interest rates on market value and net investment income can
change significantly when interest rates change beyond 75 basis points from current levels. Therefore, the volatility in the market value of our assets could increase significantly when interest rates change beyond 75 basis points. In addition,
other factors impact the market value of and net investment income from our 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 market value of our assets and our net investment income would likely differ from that shown above, and such difference might be material and adverse to our
stockholders.

Risk Management

Our board of directors exercises its oversight of risk management principally through its Risk Management Committee. The Risk Management Committee oversees our senior managements and our
Managers risk-related responsibilities, including reviewing management policies and performance against these policies and related benchmarks.

As part of our risk management process, our Manager seeks to actively manage the interest rate, liquidity and prepayment risks associated with our Agency RMBS portfolio. Our Manager seeks to mitigate our
interest rate risk exposure by entering into various hedging instruments in order to minimize our exposure to potential interest rate mismatches between the interest we earn on our investments and our borrowing costs.

Our Manager seeks to mitigate our liquidity risks by monitoring our liquidity position on a daily basis and maintaining a prudent level of
leverage, which we currently consider to be between 6 and 10 times the amount of net assets in our overall portfolio, based on current market conditions and various other factors, including the health of the financial institutions that lend to us
under our repurchase agreements and the presence of special liquidity programs provided by domestic and foreign central banks.

Our Manager seeks to mitigate our prepayment risk by investing in Agency RMBS with (i) a variety of prepayment characteristics, (ii) prepayment prohibitions and penalties and (iii) prepayment protections, as well as by
balancing Agency RMBS purchased at a premium with Agency RMBS purchased at a discount.



|Item 4T. | Controls and Procedures
|-------- | -----------------------

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive
Officer and our Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of September 30, 2009. The term disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e)
under the Securities Exchange Act of 1934, as amended (the Exchange Act), means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or
submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SECs rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to
ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the companys management, including its principal executive and principal financial
officers, as appropriate to allow timely decisions regarding required disclosure. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives
and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Based on the evaluation of our disclosure controls and procedures as of September 30, 2009, our Chief Executive
Officer and Chief Financial Officer concluded that, as of such date, our disclosure controls and procedures were effective.

PART II. Other Information



|Item 1. | Legal Proceedings
|------- | -----------------

Our
company and our Manager are not currently subject to any material legal proceedings.



|Item 1A. | Risk Factors
|-------- | ------------



37



---

##### Table of Contents

There have been no material changes from the risk factors disclosed in the Risk
Factors section of our registration statement on Form S-11 filed on April 19, 2007, as amended.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

None.



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

None.



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

None.



|Item 5. | Other Information
|------- | -----------------

None.



|Item 6. | Exhibits
|------- | --------

(a) Exhibits.



|               |  |                                                                                                                                                                                                                                                   
|-------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibit                                                                                                                                                                                                                            
|               | 
|10.1*          |  | Separation Agreement and General Release, between Sharpridge Capital Management, L.P., Cypress Sharpridge Investments, Inc. and Cypress Sharpridge Advisors, LLC and former Chief
Financial Officer and Treasurer, dated as of September 11, 2009.
|               | 
|31.1*          |  | Certification of Chief Executive Officer pursuant to Section 302 of the SarbanesOxley Act of 2002                                                                                                                                                
|               | 
|31.2*          |  | Certification of Chief Financial Officer pursuant to Section 302 of the SarbanesOxley Act of 2002                                                                                                                                                
|               | 
|32.1**         |  | Certification of 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 Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the SarbanesOxley Act of 2002                                                                                                 



|* | Filed herewith.
|- | ---------------

|** | Furnished herewith.
|-- | -------------------



38



---

##### Table of Contents

SIGNATURES

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



|                        |  |  |  |                                      |  |                                                                                                     
|----------------------- |  |  |  | ------------------------------------ |  | ----------------------------------------------------------------------------------------------------
|                        |  |  |  | CYPRESS SHARPRIDGE INVESTMENTS, INC.
|                        |  |  | 
|Dated: October 22, 2009 |  |  |  | By:                                  |  | /S/    FRANCES
SPARK                                                                                
|                        |  |  |  |                                      |  | Frances Spark                                                                                       
|                        |  |  |  |                                      |  | Chief Financial Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer)



39



---

##### Table of Contents

EXHIBIT INDEX



|              |  |                                                                                                                                                                                                                                                   
|------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                       
|              | 
|10.1*         |  | Separation Agreement and General Release, between Sharpridge Capital Management, L.P., Cypress Sharpridge Investments, Inc. and Cypress Sharpridge Advisors, LLC and former Chief
Financial Officer and Treasurer, dated as of September 11, 2009.
|              | 
|31.1*         |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes  Oxley Act of 2002                                                                                                                                              
|              | 
|31.2*         |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes  Oxley Act of 2002                                                                                                                                              
|              | 
|32.1**        |  | Certification of 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 Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes  Oxley Act of 2002                                                                                               



|* | Filed herewith.
|- | ---------------

|** | Furnished herewith.
|-- | -------------------