##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549





FORM 10-K





(Mark One)

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

For the fiscal year ended December 31, 2007

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 001-33559





BlackRock Kelso Capital Corporation

(Exact Name of Registrant as Specified in
Its Charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 20-2725151                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|40 East 52nd Street, New York, New York                        |  | 10022                               
|(Address of Principal Executive Offices)                       |  | (Zip Code)                          

Registrants Telephone Number, Including Area Code 212-810-5800





SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

None

SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

Common Stock, $.001 par value

(Title of Class)





Indicate by check mark if the Registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act.    Yes   ̈     No  x

Indicate by check mark if the Registrant is not required to file reports pursuant to Section 13 or 15(d) of the Securities Exchange Act.    Yes   ̈    No  x

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 if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will
not be contained, to the best of Registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  x

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer as
defined in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer   ̈    Accelerated Filer  x    Non-Accelerated Filer   ̈

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Securities Exchange Act of
1934).    Yes   ̈    No  x

The aggregate market value of the Registrants common stock held by non-affiliates of the Registrant at June 29, 2007 (the last business day of the Registrants most recently completed second quarter)
was $329,553,663 based upon the last sales price reported for such date on The NASDAQ Global Select Market. For purposes of this disclosure, shares of common stock beneficially owned by persons who own 5% or more of the outstanding shares of common
stock and shares beneficially owned by executive officers and directors of the Registrant and members of their families have been excluded in that such persons may be deemed to be affiliates. This determination of affiliate status is not necessarily
conclusive for other purposes. The Registrant has no non-voting common stock.

There were 52,825,109 shares of the Registrants common
stock outstanding at March 14, 2008.

Documents Incorporated by Reference: Portions of the Registrants Proxy Statement relating
to the Registrants 2008 Annual Meeting of Stockholders to be filed not later than 120 days after the end of the fiscal year covered by this Annual Report on Form 10-K are incorporated by reference into Part III of this Report.









---

##### Table of Contents

BLACKROCK KELSO CAPITAL CORPORATION

2007 FORM 10-K ANNUAL REPORT

TABLE OF CONTENTS



|           |  |          |  |                                                                                                              |  |     
|---------- |  | -------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|           |  |          |  |                                                                                                              |  | PAGE
|Part I     |  |          |  |                                                                                                              |  | 1   
|           |  |          | 
|           |  | Item 1.  |  | Business                                                                                                     |  | 1   
|           |  | Item 1A. |  | Risk Factors                                                                                                 |  | 15  
|           |  | Item 1B. |  | Unresolved Staff Comments                                                                                    |  | 26  
|           |  | Item 2.  |  | Properties                                                                                                   |  | 26  
|           |  | Item 3.  |  | Legal Proceedings                                                                                            |  | 26  
|           |  | Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                          |  | 26  
|           |  |          | 
|Part II    |  |          |  |                                                                                                              |  | 27  
|           |  |          | 
|           |  | Item 5.  |  | Market For Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 27  
|           |  | Item 6.  |  | Selected Financial Data                                                                                      |  | 29  
|           |  | Item 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 31  
|           |  | Item 7A. |  | Quantitative and Qualitative Disclosure About Market Risk                                                    |  | 40  
|           |  | Item 8.  |  | Financial Statements and Supplementary Data                                                                  |  | 41  
|           |  | Item 9.  |  | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure                         |  | 41  
|           |  | Item 9A. |  | Controls and Procedures                                                                                      |  | 41  
|           |  | Item 9B. |  | Other Information                                                                                            |  | 41  
|           |  |          | 
|Part III   |  |          |  |                                                                                                              |  | 43  
|           |  |          | 
|           |  | Item 10. |  | Directors, Executive Officers and Corporate Governance                                                       |  | 43  
|           |  | Item 11. |  | Executive Compensation                                                                                       |  | 43  
|           |  | Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholders Matters              |  | 43  
|           |  | Item 13. |  | Certain Relationships and Related Transactions, and Director Independence                                    |  | 43  
|           |  | Item 14. |  | Principal Accountant Fees and Services                                                                       |  | 43  
|           |  |          | 
|Part IV    |  |          |  |                                                                                                              |  | 44  
|           |  |          | 
|           |  | Item 15. |  | Exhibits and Financial Statement Schedules                                                                   |  | 44  
|           | 
|Signatures |  | 44      



---

##### Table of Contents

PART I



|ITEM 1. | BUSINESS
|------- | --------

General

BlackRock Kelso Capital Corporation (BlackRock Kelso, the Company or the Registrant, which may also be referred to as
we, us or our) provides middle-market companies with flexible financing solutions, including senior and junior secured, unsecured and subordinated debt securities and loans, and equity securities. Our strategy is
to provide capital to meet our clients current and future needs across this spectrum, creating long-term partnerships with growing middle-market companies.

We are organized as an externally-managed, non-diversified closed-end management investment company. We have elected to be regulated as a business development company, or BDC, under the Investment Company Act of 1940,
which we refer to as the 1940 Act. In addition, for tax purposes we intend to continue to qualify as a regulated investment company, or RIC, under the Internal Revenue Code of 1986, which we refer to as the Code.

Our investment objective is to generate both current income and capital appreciation through our debt and equity investments. We invest primarily in
middle-market companies and target investments throughout the capital structure that we believe provide an attractive risk-adjusted return. The term middle-market refers to companies with annual revenues typically between $50 million and
$1 billion. Our targeted investment typically ranges between $10 million and $50 million, although the investment sizes may be more or less than the targeted range and the size of our investments may grow with our capital availability. We generally
seek to invest in companies that operate in a broad variety of industries and that generate positive cash flows.

Although most of our
investments are in senior and junior secured, unsecured and subordinated loans to U.S. private middle-market companies, we invest throughout the capital structure, which may include common and preferred equity, options and warrants, credit
derivatives, high-yield bonds, distressed debt and other structured securities. We may from time to time invest up to 30% of our assets opportunistically in other types of investments, including securities of public companies, foreign securities and
real estate related assets.

The senior and junior secured loans in which we invest generally have stated terms of three to ten years and
the subordinated debt investments we make generally have stated terms of up to ten years, but the expected average life of such senior and junior secured loans and subordinated debt is generally between three and seven years. However, there is no
limit on the maturity or duration of any security in our portfolio. The debt that we invest in typically is not initially rated by any rating agency, but we believe that if such investments were rated, they would be below investment grade (rated
lower than Baa3 by Moodys Investors Service or lower than BBB- by Standard & Poors Corporation). We may invest without limit in debt of any rating, as well as debt that has not been rated by any
nationally recognized statistical rating organization.

We commenced operations on July 25, 2005, and completed our initial public
offering on July 2, 2007. Since the commencement of our operations, the team of investment professionals of BlackRock Kelso Capital Advisors LLC (the Advisor or BlackRock Kelso Capital Advisors), including our senior
management, has evaluated more than 1,000 investment opportunities and completed more than 100 investments on our behalf, aggregating over $1.5 billion in capital provided to middle-market companies through December 31, 2007.

At December 31, 2007, our portfolio included investments in 60 portfolio companies with a total value of $1.1 billion. The weighted average yield of
the debt and income producing equity securities in our portfolio was approximately 12.4% at December 31, 2007. Our largest portfolio company investment by value was approximately $44.9 million and our five largest portfolio company investments
by value comprised approximately 20% of our portfolio at December 31, 2007. The following table provides selected financial information as of and for the periods ended December 31, 2007, 2006 and 2005.



1



---

##### Table of Contents

|                                                     |  |                             |           |   |                             |   |         |                                               |  |   |         |  
|---------------------------------------------------- |  | --------------------------- | --------- | - | --------------------------- | - | ------- | --------------------------------------------- |  | - | ------- | -
|(In thousands, except per share data)                |  | Year endedDecember 31, 2007 |           |   | Year endedDecember 31, 2006 |   |         | Period FromJuly 25, 2005*
toDecember 31, 2005 | 
|Net Investment Income                                |  | $                           | 75,846    |   |                             | $ | 39,892  |                                               |  | $ | 6,203   |  
|Net Realized and Unrealized Gain (Loss)              |  |                             | (59,626   | ) |                             |   | 1,662   |                                               |  |   | 241     |  
|Net Increase in Net Assets Resulting from Operations |  |                             | 16,219    |   |                             |   | 41,555  |                                               |  |   | 6,444   |  
|Dividends per Share                                  |  |                             | 1.69      |   |                             |   | 1.15    |                                               |  |   | 0.20    |  
|Net Asset Value Per Common Share at Period End       |  |                             | 13.78     |   |                             |   | 14.93   |                                               |  |   | 14.95   |  
|Market Price Per Common Share at Period End(1)       |  |                             | 15.28     |   |                             |   |        |                                               |  |   |        |  
|Net Asset Value at Period End                        |  |                             | 728,192   |   |                             |   | 561,800 |                                               |  |   | 528,705 |  
|Total Assets at Period End                           |  |                             | 1,121,821 |   |                             |   | 766,259 |                                               |  |   | 542,226 |  
|Total Investment Portfolio at Period End(2)          |  |                             | 1,103,349 |   |                             |   | 757,331 |                                               |  |   | 539,409 |  
|Total Return(3)                                      |  |                             | 3.4       | % |                             |   | 7.8     | %                                             |  |   | 1.0     | %
|Yield on Long-Term Investments at Period End(4)      |  |                             | 12.4      | % |                             |   | 12.5    | %                                             |  |   | 10.7    | %



|* | Inception of operations.
|- | ------------------------

|(1) | The Companys common stock commenced trading on The NASDAQ Global Select Market on June 27, 2007. There was no established public trading market for the stock prior to
that date.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Including cash, cash equivalents and foreign currency.
|--- | ------------------------------------------------------

|(3) | Total return is based on the change in net asset value per common share during the period. The total return for the period June 26, 2007 through December 31, 2007
based on the change in market price per share during that period was 1.0%. Total return calculations take into account dividends and distributions, if any, reinvested in accordance with the Companys dividend reinvestment plan and do not
reflect brokerage commissions. Total return is not annualized.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Yield on long-term investments at period end represents the weighted average yield on the debt and income producing equity securities in the Companys portfolio. Yields are
computed using interest rates and dividend yields at period end and include amortization of loan origination and other upfront fees, original issue discount and market premium or discount, weighted by the amortized cost of the respective investment
when averaged. Yields exclude common equity investments, preferred equity investments with no stated dividend rate, short-term investments, cash and cash equivalents.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

BlackRock Kelso Capital Advisors

Our investment activities are managed by the Advisor. The Advisor
is responsible for sourcing potential investments, conducting research on prospective investments, analyzing investment opportunities, structuring our investments, and monitoring our investments and portfolio companies on an ongoing basis. The
Advisor is led by James R. Maher, Chairman and Chief Executive Officer of the Company and the Advisor, and Michael B. Lazar, Chief Operating Officer of the Company and the Advisor. They are supported by the Advisors team of employees,
including 16 investment professionals who have extensive experience in commercial lending, investment banking, accounting, corporate law and private equity investing.

The Advisor has an investment committee comprised of 12 members, including Messrs. Maher and Lazar and several senior executives of BlackRock, Inc. (BlackRock) and several of the principals of
Kelso & Company, L.P. (the Kelso Principals). The investment committee is responsible for approving our investments. We benefit from the extensive and varied relevant experience of the BlackRock executives and the Kelso
Principals serving on the Advisors investment committee. Many of the BlackRock senior executives and the Kelso Principals who are members of the investment committee have worked together in a similar capacity since 1998. Although the BlackRock
executives and Kelso Principals who serve on the investment committee bring the benefit of expertise they have gained at BlackRock, Kelso & Company, L.P. (Kelso) and elsewhere, neither of those organizations provides us with
investment advice. Nevertheless, we benefit from the business and specific industry knowledge, transaction expertise and deal-sourcing capabilities of BlackRock. The Kelso Principals who serve on the investment committee bring the benefit of the
expertise they gained at Kelso and elsewhere including providing access to a broad network of contacts.

Since BlackRocks founding in 1988 primarily as an institutional fixed income manager, BlackRock has become a premier provider of global investment management, risk management and advisory services to
institutional and retail clients. As of December 31, 2007, the assets under management of BlackRock were over $1.3 trillion. BlackRock manages assets on behalf of institutions and individuals worldwide through a variety of equity, fixed income,
cash management and alternative investment products. In addition, a growing number of institutional investors use BlackRock Solutions® investment system, risk management and financial
advisory services.

The Kelso Principals have an average tenure of at least fifteen years at Kelso. Kelso is a leading private equity firm
and since 1980 has invested over $4.9 billion of private equity capital, primarily in middle-market companies across a broad range of industries and through different economic and interest rate environments. Kelso was organized in 1971 and has since
made more than 90 private equity investments with total capitalization of approximately $50 billion. The



2



---

##### Table of Contents

firm typically makes investments in companies where key managers make significant investments and works in partnership with management teams to create value
for investors. Through our relationship with the Kelso Principals, we have access to these management teams who can provide unique insight into the industries in which they operate. Although the Kelso Principals who serve on the investment committee
bring the benefit of the expertise they have gained at Kelso and elsewhere, Kelso as an organization does not participate in the activities of the Advisor or advise us.

Administration

BlackRock, through its subsidiary, BlackRock Financial Management, Inc. (the
Administrator), serves as our administrator and leases office space to us and provides us with equipment and office services. BlackRock oversees our financial records, assists in the preparation of reports to our stockholders and reports
filed with the United States Securities and Exchange Commission, or the SEC, and generally monitors the payment of our expenses and the performance of administrative and professional services rendered to us by others.

Market Opportunity

We believe the environment for
investing in middle-market companies is attractive for several reasons, including:

Middle-market companies have faced increasing
difficulty in accessing the capital markets. While many middle-market companies were formerly able to raise funds by issuing high-yield bonds, we believe this approach to financing has become more difficult in recent years as institutional
investors have sought to invest in larger, more liquid offerings.

There is a large pool of uninvested private equity capital likely to
seek additional capital to support private investments. We believe there is a large pool of uninvested private equity capital available to middle-market companies. We expect that private equity firms will be active investors in
middle-market companies and that these private equity firms will seek to supplement their investments with senior secured and junior loans and equity co-investments from other sources, such as us. Record amounts of private equity capital have been
raised in recent years. Since our commencement of operations in July 2005, we have invested in transactions involving more than 60 private equity firms in more than 100 different portfolio companies. We believe that our extensive relationships with
private equity firms and other deal sourcing contacts is a competitive advantage and a source for future investment opportunities.

Middle-market companies are increasingly seeking private sources for debt and equity capital. The cost and effort associated with being a public company in the United States have become more onerous, causing many management
teams to consider alternative liquidity strategies. We believe that many middle-market companies prefer to execute transactions with private capital providers such as us, rather than execute high-yield bond or equity transactions in the public
markets, which may necessitate increased financial and regulatory compliance and reporting obligations. We believe there will be a continued opportunity to provide private debt and equity financing to middle-market companies and that we are well
positioned to serve this market.

Consolidation among commercial banks has reduced the focus on middle-market business. We
believe that many senior lenders have de-emphasized their service and product offerings to middle-market companies in favor of lending to large corporate clients, managing capital markets transactions and providing other non-credit services to their
customers.

Recent disruptions within the credit markets generally have brought a reduction in competition and a more lender-friendly
environment.Current credit market dislocation has caused many of the alternative methods of obtaining middle-market debt financing to significantly decrease in scope and availability while demand for financings has remained robust. We believe
we are able to structure investments with lower leverage, better terms, better yields, and longer duration than was typical before the recent market correction.

Competitive Advantages

We believe we possess the following competitive advantages over many other capital providers to
middle-market companies:

Demonstrated ability to deploy capital consistent with our investment policies. Since inception, we
have invested in excess of $1.5 billion across more than 100 portfolio companies with more than 60 financial sponsors and have a portfolio yield of approximately 12.4% as of December 31, 2007. In 2007, we invested approximately $711 million of
gross assets in new and existing portfolio companies.

Proven transaction sourcing strategy. Since the Advisors inception
of operations, it has sourced and reviewed more than 1,000 potential investments and has a proven process through which it has invested in excess of $1.5 billion on our behalf through December 31, 2007. The Advisor identifies potential
investments through its active transaction origination efforts. The origination efforts include calling on financial institutions such as investment banks, commercial



3



---

##### Table of Contents

banks, specialty finance companies and private equity firms, as well as on advisory firms, trade associations and the owners and managers of middle-market
companies with whom its investment professionals and investment committee members have relationships. In addition to its investment professionals, senior members of the Advisors investment committee have relationships with a large and diverse
group of financial intermediaries. We expect that our ability to leverage these relationships will continue to result in the referral of investment opportunities to us and provide us with a competitive advantage.

Access to BlackRock and Kelso Principals broad investing capabilities. Our Advisors relationship with BlackRock and the Kelso
Principals provides access to extensive expertise across asset classes. The Advisors investment committee, which is comprised of individuals from BlackRock Kelso Capital Advisors, BlackRock and the Kelso Principals, and its team of dedicated
investment professionals have had extensive experience in fixed-income, public equity and private equity investing. BlackRock has over 100 portfolio managers and 50 credit research analysts in the fixed income area, including a 21 person bank loan
and high yield group. Collectively, members of the investment committee and the investment professionals of the Advisor have had experience investing in nearly every industry group in small, middle and large capitalization companies and at every
level of the capital structure.

Highly experienced investment committee.Our investment activities are carried out by
BlackRock Kelso Capital Advisors and led by James R. Maher and Michael B. Lazar with guidance from the Advisors investment committee. The investment committee is comprised of senior members of BlackRock and the Kelso Principals, including
BlackRocks Chief Executive Officer and two other members of its Management Committee. Many of the BlackRock senior executives and the Kelso Principals who are members of the investment committee have worked together in a similar capacity since
1998. These investment committee members are supported by a team of seasoned investment professionals of the Advisor who possess a broad range of transaction, financial, managerial and investment skills. Collectively, their involvement in our
investment process provides us with substantial market insight and valuable access to investment opportunities. This insight and judgment enables us to achieve favorable risk-adjusted rates of return on the capital we deploy.

Disciplined investment process with focus on preservation of capital. In making investment decisions, the Advisor employs a disciplined and
selective review process that focuses on, among other things, a thorough analysis of the underlying issuers business and the performance drivers of that business, as well as an assessment of the legal and economic features of each particular
investment. As part of its review process, the Advisor draws on the industry expertise of its investment professionals, as well as on that of the members of its investment committee and BlackRocks credit research analysts. Though each
transaction involves a somewhat different approach, the Advisor undertakes a thorough due diligence analysis that leverages the capabilities of BlackRock and the Kelso Principals, including, for example, assessing business and industry prospects,
conducting competitive analysis and meeting with management teams to get an insiders view of the business or industry. This enables the Advisor to consider the total return on investment when evaluating each prospective portfolio company,
seeking to minimize the risk of capital loss without forgoing potential for capital appreciation.

Cost-effective and high quality
infrastructure.We benefit from the existing infrastructure and administrative capabilities of BlackRock. BlackRock serves as our administrator and provides us with office space, equipment and office services. It oversees our financial
records, assists in the preparation of reports to our stockholders and reports filed with the SEC, and generally monitors the payment of our expenses and the performance of administrative and professional services rendered to us by others. BlackRock
has over 19 years of experience managing closed-end products and, as of December 31, 2007, advised a closed-end family of 106 active registered funds with approximately $44.7 billion in assets. Our relationship with BlackRock grants us access
to BlackRocks fund administration platform which we believe provides higher quality service and lower cost than traditionally available in the industry.

Operating and regulatory structure

Our investment activities are managed by the Advisor and supervised by our Board of
Directors, a majority of whom are independent of the Advisor, BlackRock, the Kelso Principals and their respective affiliates. The Advisor is registered under the Investment Advisers Act of 1940, or the Advisers Act. Under our investment management
agreement, we have agreed to pay the Advisor an annual base management fee based on our total assets, as well as an incentive fee based on our performance. The investment management agreement also provides that we will reimburse the Advisor for
costs and expenses incurred by the Advisor for office space rental, office equipment and utilities allocable to the performance by the Advisor of its duties under that agreement, as well as any costs and expenses incurred by the Advisor relating to
any non-investment advisory, administrative or operating services provided by the Advisor to us.



4



---

##### Table of Contents

As a BDC, we are required to comply with certain regulatory requirements. For example, while we are
permitted to finance investments using debt, our ability to use debt is limited in certain significant respects. We have elected to be treated for federal income tax purposes as a RIC under Subchapter M of the Code.

Portfolio composition

We have created a portfolio
that includes senior and junior secured, senior and junior unsecured and subordinated loans to U.S. private middle-market companies. We invest a range of $10 million to $50 million of capital, on average, per transaction, although the investment
sizes may be more or less and are expected to grow with our capital availability. Although most of our investments are in senior and junior secured, senior and junior unsecured and subordinated loans to U.S. private middle-market companies, we
invest throughout the capital structure of these companies in other securities, which may include common and preferred equity, options and warrants, credit derivatives, high-yield bonds, distressed debt and other structured securities. We generally
seek to invest in companies that operate in a broad variety of industries and that generate positive cash flows. While our focus is to generate current income through these investments, we also seek capital appreciation.

Structurally, subordinated loans usually rank junior in priority of payment to senior debt, such as senior bank debt, and are often unsecured. As such,
other creditors may rank senior to us in the event of an insolvency. However, subordinated loans rank senior to common and preferred equity in a borrowers capital structure. Due to their higher risk profile and often less restrictive covenants
as compared to senior loans, subordinated loans generally earn a higher return than senior secured loans. We believe that subordinated loans offer an attractive alternative investment opportunity. In many cases investors in subordinated loans
receive opportunities to invest directly in the equity securities of borrowers, and from time to time also may receive warrants to purchase equity securities.

We may invest, to the extent permitted by law, in the securities and instruments of other investment companies, including private funds.

We generally are not permitted to invest in any private company in which BlackRock, Kelso, or any of their affiliates holds an existing investment, except to the extent permitted by the 1940 Act. We may, however,
co-invest on a concurrent basis with other affiliates of BlackRock or Kelso, subject to compliance with such affiliates allocation procedures.

At December 31, 2007, our net portfolio of 60 portfolio companies was invested 64% in senior secured loans, 26% in unsecured or subordinated debt securities, 5% in equity investments, 4% in senior secured notes
and less than 1% in cash, cash equivalents and foreign currency.

The industry composition of our portfolio as of December 31, 2007
and 2006 was as follows:



|                               |  |              |   |  |       |  
|------------------------------ |  | ------------ | - |  | ----- | -
|                               |  | December 31, |  
|Industry                       |  | 2007         |   |  | 2006  |  
|Printing, Publishing and Media |  | 12.5         | % |  | 7.2   | %
|Other Services                 |  | 10.9         |   |  | 10.4  |  
|Business Services              |  | 10.6         |   |  | 10.7  |  
|Consumer Products              |  | 10.4         |   |  | 11.2  |  
|Manufacturing                  |  | 8.1          |   |  | 6.6   |  
|Beverage, Food and Tobacco     |  | 6.8          |   |  | 3.8   |  
|Healthcare                     |  | 6.1          |   |  | 13.3  |  
|Entertainment and Leisure      |  | 5.2          |   |  | 6.9   |  
|Electronics                    |  | 4.9          |   |  | 7.9   |  
|Retail                         |  | 4.8          |   |  | 3.0   |  
|Chemicals                      |  | 4.0          |   |  | 6.4   |  
|Transportation                 |  | 4.0          |   |  | 0.1   |  
|Utilities                      |  | 3.1          |   |  | 4.6   |  
|Containers and Packaging       |  | 2.7          |   |  | 0.9   |  
|Distribution                   |  | 2.3          |   |  |      |  
|Finance                        |  | 1.5          |   |  |      |  
|Metals                         |  | 1.4          |   |  | 4.8   |  
|Buildings and Real Estate      |  | 0.7          |   |  | 1.3   |  
|Aerospace and Defense          |  |             |   |  | 0.6   |  
|Textiles                       |  |             |   |  | 0.3   |  
|                               |  |              |   |  |       |  
|Total                          |  | 100.0        | % |  | 100.0 | %
|                               |  |              |   |  |       |  



5



---

##### Table of Contents

Investment selection criteria

The Advisor chooses investments and constructs our portfolio based on the investment experience of its professionals and a detailed investment analysis for each investment opportunity. In analyzing each prospective
portfolio company, the Advisor has identified several criteria it believes are important in identifying and investing in prospective portfolio companies. These criteria provide general guidelines for the Advisors investment decisions on our
behalf, although each prospective portfolio company may fail to meet one or more of these criteria. Generally, the Advisor seeks to utilize its access to information generated by its investment professionals and investment committee members to
identify investment candidates and to structure investments quickly and effectively.

Value Orientation/Positive Cash Flow. The
Advisors investment philosophy places a premium on fundamental analysis from an investors perspective and has a distinct value orientation. The Advisor focuses on companies in which it can invest at relatively low multiples of operating
cash flow and that are profitable at the time of investment on an operating cash flow basis. Typically, the Advisor does not invest in start-up companies or companies having speculative business plans.

Experienced Management. The Advisor generally requires that portfolio companies have an experienced management team. The Advisor also
generally requires portfolio companies to have in place proper incentives to induce management to succeed and to act in concert with our interests as investors, which may include having significant equity interests.

Strong Competitive Position in Industry. The Advisor seeks to invest in companies that have strong market positions within their respective
markets or market niches and are well positioned to capitalize on growth opportunities. The Advisor seeks companies that demonstrate significant competitive advantages versus their competitors, which it believes should help to protect their market
position and profitability.

Exit Strategy. The Advisor seeks to invest in companies that it believes will provide a steady
stream of cash flow to repay loans and/or build equity value. With respect to loans and debt securities, the Advisor expects that such internally generated cash flow, leading to the payment of interest on, and the repayment of the principal of, our
investments will be a key means by which we exit these investments over time. In addition, the Advisor also seeks to invest in companies whose business models and expected future cash flows offer attractive exit possibilities. These companies
include candidates for strategic acquisition by other industry participants and companies that may repay our investments through an initial public offering of common stock or another capital market transaction. With respect to our equity
investments, the Advisor will look to exit such investments via repurchases by the portfolio company, public offerings and sales pursuant to mergers and acquisitions transactions.

Liquidation Value of Assets. The prospective liquidation value of the assets, if any, collateralizing loans in which we invest is an
important factor in the Advisors credit analysis. The Advisor emphasizes both tangible assets, such as accounts receivable, inventory, equipment and real estate, and intangible assets, such as intellectual property, customer lists, networks
and databases.

Generally, the Advisor utilizes access to information generated by its investment professionals to identify investment
candidates and to structure investments quickly and effectively. Furthermore, the Advisor seeks to identify those companies exhibiting superior fundamental risk-reward profiles and strong defensible business franchises while focusing on the relative
value of the security in the companys capital structure.

Investment selection process

The Advisor selectively narrows prospective investment opportunities through a process designed to identify the most attractive opportunities. If the
senior investment professionals responsible for the transaction and the Advisors senior management determine that an investment opportunity merits pursuit, the Advisor engages in an intensive due diligence process. This process involves
extensive research into the target company, its management, its industry, its growth prospects and its ability to withstand adverse conditions.

In conducting their due diligence, the Advisors investment professionals use publicly available information as well as information from their extensive relationships with former and current management teams, consultants, competitors
and investment bankers, among others. Though each transaction involves a somewhat different approach, the Advisor often undertakes the following due diligence steps. Initially, the investment team involved in the transaction may meet with management
to get an insiders view of the business and probe for potential weaknesses in business prospects. They may also visit headquarters and company operations, meeting top- and middle-level executives. Independently from the company, the investment
team may check managements backgrounds and references. With information provided by the company, the investment team performs a detailed review of historical financial performance and the quality of earnings. To assess both business prospects
and standard practices, they may contact customers and vendors and conduct a



6



---

##### Table of Contents

competitive analysis, comparing the company to its main competitors on an operating, financial, market share and valuation basis. The investment team also
researches the industry for historic growth trends and future prospects utilizing industry analysts at BlackRock, third party research, industry association literature and general news. Furthermore, they assess asset value and the ability of
physical infrastructure and information systems to handle anticipated growth and investigate any legal risks and the viability of current financial and accounting systems. Attorneys and independent accountants as well as outside advisors, as
appropriate, may conduct additional due diligence on behalf of the Advisor.

After the Advisor has identified an investment opportunity and
completed due diligence, the investment team involved in the transaction prepares a written investment analysis. Senior investment professionals involved in the transaction review the analysis, and if they are in favor of making the potential
investment, present it first to Messrs. Maher and Lazar and then, if approved by Messrs. Maher and Lazar, to the Advisors investment committee. The investment committee is comprised of Messrs. Maher and Lazar and several senior executives of
BlackRock and several of the Kelso Principals. Investment committee members have an average of over 20 years of investment experience in the fixed income and private equity markets. Each investment opportunity requires the consensus of the
investment committee in order to be approved, except that investments of less than approximately 3% of our net assets may be made without the prior approval of the investment committee if approved by Messrs. Maher and Lazar and two other members of
the investment committee, one of whom must be an individual from BlackRock and the other a Kelso Principal. In addition, certain follow-on investments in existing portfolio companies do not require investment committee approval beyond that obtained
when the initial investment in the company was made. Temporary investments, such as those in cash equivalents, U.S. Government securities and other high quality debt investments that mature in one year or less, do not require approval by the
investment committee.

Investment structure

Once the Advisor determines that a prospective portfolio company is a suitable investment, it works with the management of that company, any intermediaries and other capital providers, including senior and junior debt security investors and
equity capital providers, to structure an investment quickly and effectively.

We invest in portfolio companies primarily in the form of
senior and junior secured loans and unsecured and subordinated loans. The senior and junior secured loans generally have terms of three to ten years. We obtain security interests in the assets of our portfolio companies that serve as collateral in
support of the repayment of the senior and junior secured loans. The collateral may take the form of first or second priority liens on the assets of a portfolio company.

The Advisor structures unsecured and subordinated debt securities and loans to have relatively high, floating or fixed interest rates that provide us with current investment income. These debt securities and loans
generally have terms of up to ten years. Such unsecured and subordinated debt securities and loans may have interest-only payments in the early years, with amortization of principal deferred to the later years of the loan. Also, some of these loans
will be collateralized by a subordinate lien on some or all of the assets of the company.

In some cases, our debt investments may provide
for a portion of the interest payable to be payment-in-kind (PIK) interest. To the extent interest is PIK, it will be payable through the increase of the principal amount of the loan by the amount of the interest due on the
then-outstanding principal amount of the loan. PIK interest is taxable income and is therefore generally distributed.

In the case of the
senior secured and junior loans, the Advisor tailors the terms of the investment to the facts and circumstances of the transaction and the prospective portfolio company, negotiating a structure that aims to protect our rights and manage our risk
while creating incentives for the portfolio company to achieve its business plan and improve its profitability. For example, in addition to seeking a senior position in the capital structure of our portfolio companies, the Advisor seeks to limit the
downside potential of our investments. The Advisor may accomplish this through requiring a total return on our investment (including both interest and potential equity appreciation) that compensates us for credit risk or through incorporating call
protection into the investment structure. The Advisor may also negotiate covenants in connection with our investments that protect the preservation of our capital. Such restrictions may include affirmative and negative covenants, default penalties,
lien protection, change of control provisions and board rights, including either observation or participation rights.

In general, our debt
investments include financial covenants and terms that require the portfolio company to reduce leverage over time, thereby enhancing its credit quality. These methods may include: maintenance leverage covenants requiring a decreasing ratio of debt
to cash flow; maintenance cash flow covenants requiring an increasing ratio of cash flow to interest expense and possibly other cash expenses such as capital expenditures, cash taxes and mandatory principal payments; and debt incurrence
prohibitions, limiting a companys ability to relever its balance sheet; among others. In addition, limitations on asset sales and capital expenditures prevent a company from changing the nature of its business or capitalization without our
consent.



7



---

##### Table of Contents

Our debt investments may include equity features, such as warrants or options to buy a minority interest
in the portfolio company. Warrants we receive with our debt may require only a nominal cost to exercise, and thus, as a portfolio company appreciates in value, we may achieve additional investment return from this equity interest. We generally seek
to structure the warrants to provide provisions protecting our rights as a minority-interest holder, and we generally seek to structure puts or rights to sell such securities back to the company upon the occurrence of specified events.

Our equity investments may consist of preferred equity that pays dividends on a current basis or preferred equity that does not pay current dividends.
Preferred equity generally has a preference over common equity as to distributions on liquidations and dividends. In some cases, we may acquire common equity. Our equity investments frequently are not control-oriented investments, and in many cases,
we acquire equity securities as part of a group of private equity investors in which we are not the lead investor. Our preferred and common equity investments typically are made in conjunction with loans to these companies.

Ongoing relationship with portfolio companies

The
Advisor monitors our portfolio companies on an ongoing basis. The Advisor monitors the financial trends of each portfolio company to determine if it is meeting its business plans and to assess the appropriate course of action for each company.

The Advisor has several methods of evaluating and monitoring the performance and fair values of our investments, which may include the
following and other methods:



| |  |  | assessment of success of the portfolio company in adhering to its business plan and compliance with covenants;
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | periodic and regular contact with portfolio company management and, if appropriate, the financial or strategic sponsor, to discuss financial position, requirements
and accomplishments;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | comparisons to other companies in the industry;
| | - |  | -----------------------------------------------



| |  |  | attendance at and participation in board meetings;
| | - |  | --------------------------------------------------



| |  |  | review of interim and annual financial statements and financial projections for portfolio companies; and
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | retention of third-party valuation firms to assist in determination of fair value.
| | - |  | ----------------------------------------------------------------------------------

Managerial assistance

As a BDC, we offer, and must provide upon request, managerial assistance to
our portfolio companies. This assistance could involve, among other things, participating in board and management meetings, consulting with and advising officers of portfolio companies and providing other organizational and financial guidance or
exercising strategic or managerial influence over such companies. We may receive fees for these services. The Advisor will provide managerial assistance on our behalf to those portfolio companies that request this assistance. Employees of the
Advisor have experience providing managerial assistance to private operating companies like our portfolio companies, and such assistance has tended to be related to board representation and to strategic and financing transactions. The Advisor
generally will not receive any direct compensation from our portfolio companies for providing managerial assistance although it may do so from time to time.

Investment rating system

The Advisor employs a grading system for our entire portfolio. The Advisor grades all loans on a
scale of 1 to 4. This system is intended to reflect the performance of the borrowers business, the collateral coverage of the loans and other factors considered relevant. Generally, the Advisor assigns only one loan grade to each
portfolio company for all loan investments in that portfolio company, however the Advisor will assign multiple ratings when appropriate for different investments in one portfolio company. The following is a description of the conditions associated
with each investment rating:

Grade 1: Investments in portfolio companies whose performance is substantially within the
Advisors expectations and whose risk factors are neutral to favorable to those at the time of the original investment.

Grade
2: Investments in portfolio companies whose performance is below the Advisors expectations and that require closer monitoring; however, no loss of investment return (interest and/or dividends) or principal is expected.



8



---

##### Table of Contents

Grade 3: Investments in portfolio companies whose performance is below the Advisors
expectations and for which risk has increased materially since origination. Some loss of investment return is expected, but no loss of principal is expected. Companies graded 3 generally will be out of compliance with debt covenants and will be
unlikely to make debt repayments on their original schedule.

Grade 4: Investments in portfolio companies whose performance is
materially below the Advisors expectations where business trends have deteriorated and risk factors have increased substantially since the original investment. Investments graded 4 are those for which some loss of principal is expected.

The Advisor monitors and, when appropriate, changes the investment ratings assigned to each investment in our portfolio. In connection
with our valuation process, the Advisor and Board of Directors review these investment ratings on a quarterly basis. Our dollar-weighted average investment rating was 1.23 at December 31, 2007 versus 1.08 at December 31, 2006. The
following is a distribution of the investment ratings of our portfolio companies as of December 31, 2007 and 2006, excluding unearned income:



|        |  |                  |               |                  |   |            
|------- |  | ---------------- | ------------- | ---------------- | - | -----------
|        |  | December 31,2007 |               | December 31,2006
|Grade 1 |  | $                | 910,545,131   |                  | $ | 716,683,833
|Grade 2 |  |                  | 154,212,434   |                  |   | 26,739,579 
|Grade 3 |  |                  | 17,888,578    |                  |   | 14,792,000 
|Grade 4 |  |                  | 21,198,500    |                  |   |           
|        |  |                  |               |                  |   |            
|Total   |  | $                | 1,103,844,643 |                  | $ | 758,215,412
|        |  |                  |               |                  |   |            

The investment rating process begins with each portfolio company or investment being initially
evaluated by the transaction team, led by a senior investment professional who is responsible for the portfolio company relationship. This evaluation generally is completed no less frequently than quarterly. At the Advisors weekly investment
professionals meeting, the transaction team presents an update on the activities of any company rated below Grade 1. Each quarter, all investment professionals attend a separate investment rating meeting. At these quarterly meetings, the
transaction team responsible for each portfolio investment reviews each portfolio company and suggests a rating for each investment for discussion among the investment professionals. At the conclusion of discussion, and subject to the approval of
the Advisors chief executive officer and chief operating officer, the Advisors chief financial officer records the internal investment ratings for review by the Board of Directors quarterly.

The investment committee

The Advisors
investment activities are overseen by its investment committee. The members of the investment committee are:



|                    |  |                                      |  |                                                                       
|------------------- |  | ------------------------------------ |  | ----------------------------------------------------------------------
|Committee Member    |  | Affiliation                          |  | Title at Affiliated Entity                                            
|James R. Maher      |  | BlackRock Kelso Capital Advisors LLC |  | Chairman and Chief Executive Officer                                  
|                    |  |                                     
|Michael B. Lazar    |  | BlackRock Kelso Capital Advisors LLC |  | Chief Operating Officer                                               
|                    |  |                                     
|Laurence D. Fink    |  | BlackRock, Inc.                      |  | Chairman and Chief Executive Officer                                  
|                    |  |                                     
|Robert S. Kapito    |  | BlackRock, Inc.                      |  | President                                                             
|                    |  |                                     
|Richard S. Davis    |  | BlackRock, Inc.                      |  | Managing Director and Chief Operating Officer of
Boston Office        
|                    |  |                                     
|Sacha M. Bacro      |  | BlackRock, Inc.                      |  | Managing Director and Head of Capital Markets                         
|                    |  |                                     
|Mark J. Williams    |  | BlackRock, Inc.                      |  | Managing Director and Head of Bank Loans, Co-Head of Leveraged Finance
|                    |  |                                     
|Jeff Gary           |  | BlackRock, Inc.                      |  | Managing Director and High Yield Portfolio Manager                    
|                    |  |                                     
|Frank T. Nickell    |  | Kelso & Company, L.P.                |  | President and Chief Executive Officer                                 
|                    |  |                                     
|Michael B. Goldberg |  | Kelso & Company, L.P.                |  | Managing Director                                                     
|                    |  |                                     
|Frank J. Loverro    |  | Kelso & Company, L.P.                |  | Managing Director                                                     
|                    |  |                                     
|George E. Matelich  |  | Kelso & Company, L.P.                |  | Managing Director                                                     



9



---

##### Table of Contents

Investment management agreement

We have entered into an investment management agreement, which we refer to as the management agreement, with the Advisor, under which the Advisor, subject to the overall supervision of our Board of Directors, manages
our day-to-day operations and provides us with investment advisory services. For providing these services, the Advisor receives a base management fee from us at an annual rate of 2.0% of our total assets, including any assets acquired with the
proceeds of leverage, payable quarterly in arrears. On March 27, 2007, we held our annual meeting of stockholders at which time an amendment to our management agreement was approved. The management agreement was amended on that date and was
further amended on June 22, 2007 to clarify the language used to describe the formula pursuant to which the Incentive Fee is calculated and to make more explicit that the Incentive Fee formula complies with the requirements of the Investment
Advisers Act of 1940.

For the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations)
through December 31, 2005, the Advisor earned $17,095,983, $6,780,053 and $2,334,922, respectively, in base management fees, net of waiver provisions applicable during those periods, under the management agreement. The base management fees,
prior to such waivers, would have been $19,152,889, $11,094,308 and $4,669,844 for the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) to December 31, 2005, respectively.

The management agreement provides that the Advisor or its affiliates may be entitled to the Incentive Fee under certain circumstances. The
determination of the Incentive Fee, as described in more detail below, will result in the Advisor or its affiliates receiving no Incentive Fee payments if returns to our stockholders do not meet an 8.0% annualized rate of return during the
applicable fee measurement period and will result in the Advisor or its affiliates receiving less than the full amount of the Incentive Fee percentage until returns to our stockholders exceed an approximate 13.3% annualized rate of return during
such period. Annualized rate of return in this context is computed by reference to our net asset value and does not take into account changes in market price of our common stock.

The Advisor will be entitled to receive the Incentive Fee from us if our performance exceeds a hurdle rate during different measurement
periods: the pre-offering period; the transition period; trailing four quarters periods (which will apply only to the portion of the Incentive Fee based on income) and annual periods (which will apply only to the portion of the Incentive Fee
based on capital gains).



| |  |  | The pre-offering period on July 25, 2006, the first anniversary of the date we commenced operations, and ended on June 30, 2007.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | The transition period began on July 1, 2007 and will end on June 30, 2008.
| | - |  | ----------------------------------------------------------------------------



| |  |  | The trailing four quarters periods will begin on September 30, 2008. In other words, the income portion of the Incentive Fee payable for the
quarterly period ending on September 30, 2008, will be determined by reference to the four quarter period ending on September 30, 2008.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The term annual period means the period beginning on July 1 of each calendar year beginning in 2007 and ending on June 30 of the next calendar
year.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------

The hurdle rate for each quarterly portion of a measurement period is 2.0% times the net asset value of our common
shares at the beginning of the respective measurement period calculated after giving effect to any distributions that occurred during the measurement period times the number of calendar quarters in the measurement period.

A portion of the Incentive Fee is based on our income and a portion is based on capital gains. Each portion of the Incentive Fee is described below.

Quarterly Incentive Fee Based on Income. We calculate the portion of the Incentive Fee based on income separately for each of three
measurement periods: the pre-offering period; the transition period; and each rolling four quarter period. For each period, we will pay the Advisor an Incentive Fee based on the amount by which (A) aggregate distributions and amounts
distributable out of taxable net income (excluding any capital gain and loss) during the period less the amount, if any, by which net unrealized capital depreciation exceeds net realized capital gains during the period exceeds (B) the hurdle
rate for the period. We refer to the amount of the excess described in this paragraph for each period as the excess income amount.

The
portion of the Incentive Fee based on income for each period will equal 50% of the periods excess income amount, until the cumulative Incentive Fee payments for the period equals 20% of the periods excess income amount distributed or
distributable to our stockholders. Thereafter, the portion of the Incentive Fee based on income for the period will equal an amount such that the cumulative Incentive Fee payments to the Advisor during the period based on income equals 20% of the
periods excess income amount.



10



---

##### Table of Contents

Periodic Incentive Fee Based on Capital Gains. We calculate the portion of the Incentive Fee based
on capital gains separately for each of two periods: the pre-offering period and after the pre-offering period on an annual basis. For each period, we will pay the Advisor an Incentive Fee based on the amount by which (A) net realized capital
gains, if any, to the extent they exceed unrealized capital depreciation, if any, occurring during the period exceeds (B) the amount, if any, by which the periods hurdle rate exceeds the amount of income used in the determination of the
Incentive Fee based on income for the period. We refer to the amount of the excess described in this paragraph as the excess gain amount.

The portion of the Incentive Fee based on capital gains for each period will equal 50% of the periods excess gain amount, until such payments equal 20% of the periods excess gain amount distributed or distributable to our
stockholders. Thereafter, the portion of the Incentive Fee based on capital gains for the period will equal an amount such that the portion of the Incentive Fee payments to the Advisor based on capital gains for the period will equal 20% of the
periods excess gain amount. The result of this formula is that, if the portion of the Incentive Fee based on income for the period exceeds the periods hurdle rate, then the portion of the Incentive Fee based on capital gains will be
capped at 20% of the excess gain amount.

In calculating whether the portion of the Incentive Fee based on capital gains is payable under
the management agreement for any period, we will account for our assets on a security-by-security basis. In addition, we will use the period-to-period method pursuant to which the portion of the Incentive Fee based on capital gains for
any period will be based on realized capital gains for the period reduced by realized capital losses and unrealized capital depreciation for the period. Based on current interpretations of Section 205(b)(3) of the Advisers Act by the staff of
the SEC, the calculation of unrealized depreciation for each portfolio security over a period will be based on the fair value of the security at the end of the period compared to the fair value at the beginning of the period. Fees earned in any of
the periods described above are not subject to modification or repayment based upon performance in a subsequent period.

For the years
ended December 31, 2007 and 2006, we incurred $9,412,097 and $4,443,298, respectively, in incentive management fees to the Advisor. No incentive management fees were incurred prior to July 25, 2006.

Although we did not incur any incentive management fees during the last two calendar quarters of 2007, we may incur such fees in the future relating to
investment performance since June 30, 2007 measured on a rolling four quarter basis.

Payment of our expenses

All investment professionals and staff of the Advisor, when and to the extent engaged in providing investment advisory and
management services, and the compensation and routine overhead expenses of such personnel allocable to such services, will be provided and paid for by the Advisor. We will bear all other costs and expenses of our operations and transactions,
including those relating to:



| |  |  | our organization;
| | - |  | -----------------



| |  |  | calculating our net asset value (including the cost and expenses of any independent valuation firms);
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | expenses incurred by the Advisor payable to third parties in monitoring our investments and performing due diligence on prospective portfolio companies;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | interest payable on debt, if any, incurred to finance our investments;
| | - |  | ----------------------------------------------------------------------



| |  |  | the costs of future offerings of common shares and other securities, if any;
| | - |  | ----------------------------------------------------------------------------



| |  |  | the base management fee and any incentive management fee;
| | - |  | ---------------------------------------------------------



| |  |  | distributions on our common shares;
| | - |  | -----------------------------------



| |  |  | administration fees payable under the administration agreement;
| | - |  | ---------------------------------------------------------------



| |  |  | fees payable to third parties relating to, or associated with, making investments;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | transfer agent and custodial fees;
| | - |  | ----------------------------------



| |  |  | registration fees;
| | - |  | ------------------



| |  |  | listing fees;
| | - |  | -------------



| |  |  | taxes;
| | - |  | ------



| |  |  | independent director fees and expenses;
| | - |  | ---------------------------------------



| |  |  | costs of preparing and filing reports or other documents with the SEC;
| | - |  | ----------------------------------------------------------------------



| |  |  | the costs of any reports, proxy statements or other notices to our stockholders, including printing costs;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | our fidelity bond;
| | - |  | ------------------



11



---

##### Table of Contents

| |  |  | directors and officers/errors and omissions liability insurance, and any other insurance premiums;
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | indemnification payments;
| | - |  | -------------------------



| |  |  | direct costs and expenses of administration, including audit and legal costs; and
| | - |  | ---------------------------------------------------------------------------------



| |  |  | all other expenses reasonably incurred by us or the Administrator in connection with administering our business, such as the allocable portion of overhead under the
administration agreement, including rent and other allocable portions of the cost of certain of our officers and their respective staffs.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We will reimburse the Advisor for costs and expenses incurred by the Advisor for office space rental, office equipment and utilities allocable to the performance by the Advisor of its duties under the management
agreement, as well as any costs and expenses incurred by the Advisor relating to any non-investment advisory, administrative or operating services provided by the Advisor to us. For the years ended December 31, 2007 and 2006, and for the period
July 25, 2005 (inception of operations) through December 31, 2005, we incurred $876,429, $469,287 and $138,405, respectively, for costs and expenses reimbursable to the Advisor under the management agreement.

From time to time, the Advisor may pay amounts owed by us to third party providers of goods or services. We will subsequently reimburse the Advisor for
such amounts paid on our behalf. For the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005, we reimbursed the Advisor $1,475,237, $1,053,392 and $0,
respectively, for payments made on our behalf to third party providers of goods and services.

Indemnification

The management agreement provides that in the absence of willful misfeasance, bad faith, gross negligence or reckless disregard of its obligations
thereunder, the Advisor is not liable to us or any of our stockholders for any act or omission by it or its employees in the supervision or management of our investment activities or for any loss sustained by us or our stockholders, and provides for
indemnification by us of its members, directors, officers, employees, agents and control persons for liabilities incurred by it in connection with their services to us, subject to certain limitations and conditions.

Board and stockholder approval of the management agreement

The management agreement was originally approved by our Board of Directors at an in-person meeting of the Board of Directors held on April 14, 2005, including a majority of the directors who are not parties to
the agreements or interested persons of any such party (as such term is defined in the 1940 Act). In addition, the management agreement was approved by our sole stockholder on July 21, 2005. A discussion regarding the basis for the Boards
approval of the investment management agreement is available in our Proxy Statement for our 2007 Annual Meeting of Stockholders. Our Board of Directors approved the continuation of the management agreement for an additional twelve-month period to
July 25, 2008 at an in-person meeting held on May 8, 2007, including a majority of the directors who are not parties to the agreement or interested persons of any such party (as such term is defined in the 1940 Act).

Duration and termination

The
management agreement will continue in effect until July 25, 2008, and if not sooner terminated, will continue in effect for successive periods of twelve months thereafter, provided that each continuance is specifically approved at least
annually by both (1) the vote of a majority of our Board of Directors or the vote of a majority of our outstanding voting securities and (2) the vote of a majority of the Board of Directors who are not parties to the management agreement
or interested persons (as such term is defined in the 1940 Act) of any such party, cast in person at a meeting called for the purpose of voting on such approval. We may terminate the management agreement as a whole at any time, without the payment
of any penalty, upon the vote of a majority of our Board of Directors or a majority of our outstanding voting securities or by the Advisor, on 60 days written notice by either party to the other which can be waived by the non-terminating
party. The management agreement will terminate automatically in the event of its assignment.

Additional compensation to the Advisor

Shares of our common stock are owned by the Advisor and certain entities it manages, including BlackRock Kelso Capital Holding LLC (Holding).
Holding owned approximately 75.6% or 39,926,723 shares, of our outstanding common stock at December 31, 2007. At that date, the Advisor, its Chief Executive Officer and Chief Operating Officer, BlackRock, the Kelso Principals and certain other
individuals owned an aggregate of approximately 8.1% of the



12



---

##### Table of Contents

outstanding limited liability company interests in Holding. In addition, certain of the Advisors members and employees (the re-allocation
group) are entitled to receive from Holding a number of shares of our common stock if the performance of our common stock exceeds certain thresholds. If, upon the expiration of the lock-up agreement to which Holding is subject on
December 26, 2008, the market price of our common stock exceeds a threshold multiple in respect of the net asset value of the common stock as adjusted to reflect any impact on net asset value resulting from any sales of the common stock by us,
then the re-allocation group is entitled to a number of shares of common stock with a value equal to 10% of the number of shares of common stock owned by Holding multiplied by the excess of the market price over the net asset value of our common
stock. In addition, if upon certain specified dates the internal rate of return to the members of Holding exceeds a certain threshold, then the re-allocation group is entitled to a number of shares of common stock owned by Holding with a value equal
to 10% of the number of shares of common stock owned by Holding multiplied by the excess of the market price over the net asset value of our common stock.

Organization of the Advisor

The Advisor is organized as a Delaware
limited liability company. The Advisor is registered as an investment advisor with the SEC under the Advisers Act. Its principal executive offices are located at 40 East 52ndStreet, New York, New York. The Advisor is controlled by James R. Maher and Michael B. Lazar, the managing members of the Advisor. BlackRock, through a subsidiary, owns a controlling interest in the
Advisor, as the term control is defined in the 1940 Act.

Administration agreement

We have entered into an administration agreement with the Administrator, a subsidiary of BlackRock, under which the Administrator provides administrative
services to us. For providing these services, facilities and personnel, we reimburse the Administrator for our allocable portion of overhead and other expenses incurred by the Administrator in performing its obligations under the administration
agreement, including rent and our allocable portion of the cost of certain of our officers and their respective staffs.

For the years
ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005, we incurred $947,028, $588,741 and $435,483, respectively, for administrative services expenses payable to the
Administrator under the administration agreement.

From time to time, the Administrator may pay amounts owed by us to third party providers
of goods or services. We will subsequently reimburse the Administrator for such amounts paid on our behalf. For the year ended December 31, 2006 and for the period July 25, 2005 (inception of operations) through December 31, 2005, we
reimbursed the Administrator $33,829 and $198,875, respectively, for payments made on our behalf to third party providers of goods and services. No reimbursements were made to the Administrator during the year ended December 31, 2007.

License agreements

We have entered
into a license agreement with BlackRock and the Advisor pursuant to which BlackRock has agreed to grant to the Advisor, and the Advisor has agreed to grant to us, a non-exclusive, royalty-free license to use the name BlackRock. In
addition, we have entered into a license agreement with Michael B. Lazar, our Chief Operating Officer, and the Advisor pursuant to which Mr. Lazar has agreed to grant to the Advisor, and the Advisor has agreed to grant to us, a non-exclusive,
royalty-free license to use the name Kelso. Mr. Lazar obtained this limited right to license the name Kelso under an agreement with Kelso.

Competition

Our primary competitors provide financing to middle-market companies, including public
and private funds, commercial and investment banks, commercial financing companies, BDCs, insurance companies and, to the extent they provide an alternative form of financing, private equity funds. Additionally, because competition for investment
opportunities generally has increased among alternative investment vehicles, such as hedge funds, those entities have begun to invest in areas they have not traditionally invested in, including investments in middle-market companies. As a result of
these new entrants, competition for investment opportunities at middle-market companies has intensified. Many of our existing and potential competitors are substantially larger and have considerably greater financial, technical and marketing
resources than we do. For example, some competitors may have a lower cost of funds and access to funding sources that are not available to us. In addition, some competitors may have higher risk tolerances or different risk assessments, which could
allow them to consider a wider variety of investments and establish more relationships than us. Furthermore, many of our competitors are not subject to the regulatory restrictions that the 1940 Act imposes on us as a BDC or the restrictions that the
Code imposes on us as a RIC.



13



---

##### Table of Contents

Leverage

We maintain a multi-currency $600 million senior secured credit facility with a group of lenders, under which we had approximately $381 million of indebtedness outstanding at December 31, 2007. Availability under the facility,
which we refer to as our Credit Facility, consists of $455 million in revolving loan commitments and $145 million in term loan commitments. The term loan commitments have been fully drawn and may not be reborrowed once repaid. The Credit Facility
allows us to increase its size to $1.395 billion subject to certain conditions, and $55 million of the existing revolving loan availability expires on April 14, 2008. The Credit Facility has a stated maturity date of December 6, 2010 and
the interest rate applicable to borrowings thereunder is LIBOR plus 87.5 basis points with respect to revolving loans and LIBOR plus 150 basis points with respect to term loans. We expect that our substantial debt capital resources will provide us
with the flexibility to take advantage of market opportunities when they arise.

Staffing

Services necessary for our business are provided by individuals who are employees of the Advisor or the Administrator, pursuant to the terms of the
management agreement and the administration agreement. Each of our executive officers is an employee of the Advisor or the Administrator. Our executive officers are also executive officers of the Advisor. Our day-to-day investment operations are
managed by the Advisor. The Advisor currently has 18 investment professionals who focus on origination and transaction development and monitoring of our investments, and expects to hire additional professionals in the future. We reimburse the
Advisor for costs and expenses incurred by the Advisor for office space rental, office equipment and utilities allocable to the performance by the Advisor of its duties under the management agreement, as well as any costs and expenses incurred by
the Advisor relating to any non-investment advisory, administrative or operating services provided by the Advisor to us. In addition, we reimburse the Administrator for our allocable portion of expenses it incurs in performing its obligations under
the administration agreement, including rent and our allocable portion of the cost of certain of our officers and their respective staffs.

Regulation

We are a BDC under the 1940 Act. The 1940 Act contains prohibitions and restrictions relating to transactions between BDCs and their
affiliates (including any investment advisors or sub-advisors), principal underwriters and affiliates of those affiliates or underwriters and requires that a majority of the directors be persons other than interested persons, as that
term is defined in the 1940 Act. In addition, the 1940 Act provides that we may not change the nature of our business so as to cease to be, or to withdraw our election as, a BDC unless approved by a majority of our outstanding voting securities.

We may invest up to 100% of our assets in securities acquired directly from issuers in privately negotiated transactions. With respect to
such securities, we may, for the purpose of public resale, be deemed an underwriter as that term is defined in the Securities Act of 1933, or the Securities Act. We may purchase or otherwise receive warrants to purchase the common stock
of our portfolio companies in connection with acquisition financing or other investment. Similarly, in connection with an acquisition, we may acquire rights to require the issuers of acquired securities or their affiliates to repurchase them under
certain circumstances. We also do not intend to acquire securities issued by any investment company that exceed the limits imposed by the 1940 Act. Under these limits, except for registered money market funds we generally cannot acquire more than 3%
of the voting stock of any investment company, invest more than 5% of the value of our total assets in the securities of one investment company or invest more than 10% of the value of our total assets in the securities of more than one investment
company. With regard to that portion of our portfolio invested in securities issued by investment companies, it should be noted that such investments might subject our stockholders to additional expenses. None of these policies are fundamental and
may be changed without stockholder approval.

Sarbanes-Oxley Act of 2002

The Sarbanes-Oxley Act of 2002 imposes a wide variety of new regulatory requirements on publicly-held companies and their insiders. Many of these
requirements affect us. The Sarbanes-Oxley Act requires us to review our current policies and procedures to determine whether we comply with the Sarbanes-Oxley Act and the regulations promulgated thereunder. We will continue to monitor our
compliance with all regulations that are adopted under the Sarbanes-Oxley Act and will take actions necessary to ensure that we are in compliance therewith.

In addition, The NASDAQ Global Select Market has adopted or is in the process of adopting corporate governance changes to its listing standards. We believe we are in compliance with such corporate governance listing
standards. We will continue to monitor our compliance with all future listing standards and will take actions necessary to ensure that we are in compliance therewith.



14



---

##### Table of Contents

Privacy principles

We are committed to maintaining the privacy of stockholders and to safeguarding our non-public personal information. The following information is provided to help you understand what personal information we collect,
how we protect that information and why, in certain cases, we may share information with select other parties.

Generally, we do not
receive any nonpublic personal information relating to our stockholders, although certain nonpublic personal information of our stockholders may become available to us. We do not disclose any nonpublic personal information about our stockholders or
former stockholders to anyone, except as permitted by law or as is necessary in order to service stockholder accounts (for example, to a transfer agent or third party administrator).

We restrict access to nonpublic personal information about our stockholders to our investment advisors employees with a legitimate business need
for the information. We maintain physical, electronic and procedural safeguards designed to protect the nonpublic personal information of our stockholders.

Available information

Our internet address is www.blackrockkelso.com. We make available free of charge on our website our
annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports as soon as reasonably practicable after we electronically file such material with, or furnish it to, the SEC. Information
contained on our website is not incorporated by reference into this annual report on Form 10-K and you should not consider information contained on our website to be part of this annual report on Form 10-K.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

You should carefully consider
these risk factors, together with all of the other information included in this Annual Report on Form 10-K, including our financial statements and the related notes thereto, before making a decision to purchase our common stock. The risks set out
below are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results. If any of
the following events occur, our business, financial condition and results of operations could be materially adversely affected. In such case, our net asset value and the trading price of our common stock could decline, and you may lose all or part
of your investment.

Risks related to our business

If we are unable to manage our investments effectively, we may be unable to achieve our investment objective.

Our ability to achieve our investment objective will depend on our ability to manage our business, which will depend, in turn, on the ability of the Advisor to identify, invest in and monitor companies that meet our
investment criteria. Accomplishing this result largely will be a function of the Advisors investment process and, in conjunction with the Administrator, its ability to provide competent, attentive and efficient services to us. Many of the
members of the Advisors investment committee have substantial responsibilities to other clients in addition to their activities on our behalf. The investment professionals dedicated primarily to us may also be required to provide managerial
assistance to our portfolio companies. These demands on their time may distract them or slow our rate of investment. Any failure to manage our business effectively could have a material adverse effect on our business, financial condition and results
of operations.

We operate in a highly competitive market for investment opportunities.

A number of entities compete with us to make the types of investments that we make. We compete with other BDCs, public and private funds, commercial and
investment banks, commercial financing companies, insurance companies, high yield investors, hedge funds, and, to the extent they provide an alternative form of financing, private equity funds. Many of our competitors are substantially larger and
have considerably greater financial, technical and marketing resources than we do. Some competitors may have a lower cost of funds and access to funding sources that are not available to us. In addition, some of our competitors may have higher risk
tolerances or different risk assessments, which could allow them to consider a wider variety of investments and establish more relationships than us. Furthermore, many of our competitors are not subject to the regulatory restrictions that the 1940
Act imposes on us as a BDC and that the Code imposes on us as a RIC. We cannot assure you that the competitive pressures we face will not have a material adverse effect on our business, financial condition and results of operations. Also, as a
result of this competition, we may not be able to take advantage of attractive investment opportunities from time to time, and we cannot assure you that we will be able to identify and make investments that meet our investment objectives.

Entrants in our industry compete on several factors, including price, flexibility in transaction structuring, service, reputation, market
knowledge and speed in decision-making. We do not seek to compete primarily based on the interest



15



---

##### Table of Contents

rates we offer, and we believe that some of our competitors may make loans with interest rates that are comparable to or lower than the rates we offer. We
may lose investment opportunities if we do not match our competitors pricing, terms and structure. If we match our competitors pricing, terms and structure, we may experience decreased net interest income and increased risk of credit
loss. As a result of operating in such a competitive environment, we may make investments that are on better terms to our portfolio companies than what we may have originally anticipated, which may impact our return on these investments.

We are dependent upon senior management personnel of our investment advisor for our future success, and if our investment advisor is unable to
hire and retain qualified personnel or if our investment advisor loses any member of its senior management team, our ability to achieve our investment objective could be significantly harmed.

We depend on the members of senior management of the Advisor, particularly its Chairman and Chief Executive Officer, James R. Maher, and its Chief
Operating Officer, Michael B. Lazar, as well as other key personnel for the identification, final selection, structuring, closing and monitoring of our investments. These employees of the Advisor have critical industry experience and relationships
that we rely on to implement our business plan. Our future success depends on the continued service of our Advisors senior management team. The departure of any of the members of our Advisors senior management or a significant number of
the members of its investment team could have a material adverse effect on our ability to achieve our investment objective. As a result, we may not be able to operate our business as we expect, and our ability to compete could be harmed, which could
cause our operating results to suffer. In addition, we can offer no assurance that BlackRock Kelso Capital Advisors will remain our investment advisor, that BlackRock Financial Management, Inc. will remain our administrator or that we will continue
to have access to BlackRocks investment professionals or the Kelso Principals.

There is a risk that we may not make
distributions and consequently will be subject to corporate-level income tax.

We intend to make distributions on a quarterly basis
to our stockholders of our net investment income and short term capital gains. We may not be able to achieve operating results that will allow us to make distributions at a specific level or to increase the amount of these distributions from time to
time. In addition, due to the asset coverage test applicable to us as a BDC, we may be limited in our ability to make distributions. Also, restrictions and provisions in our existing and any future credit facilities may limit our ability to make
distributions. If we do not distribute a certain percentage of our income annually, we could fail to qualify for tax treatment as a RIC, and we would be subject to corporate-level federal income tax. We cannot assure you that you will receive
distributions at a particular level or at all.

Any unrealized losses we experience on our investment portfolio may be an indication
of future realized losses, which could reduce our income available for distribution.

As a BDC, we are required to carry our
investments at market value or, if no market value is ascertainable, at fair value as determined in good faith by or under the direction of our Board of Directors. Decreases in the market values or fair values of our investments will be recorded as
unrealized depreciation. Any unrealized losses in our investment portfolio could be an indication of a portfolio companys inability to meet its repayment obligations to us with respect to the affected investments. This could result in realized
losses in the future and ultimately in reductions of our income available for distribution in future periods.

We may experience
fluctuations in our periodic results.

We could experience fluctuations in our periodic results due to a number of factors, some of
which are beyond our control, including our ability to make investments in companies that meet our investment criteria, the interest rates payable on the debt investments we make, the default rate on such investments, the level of our expenses
(including the interest rates payable on our borrowings and the dividend rates on any preferred stock we may issue), variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which we encounter
competition in our markets and general economic conditions. As a result of these factors, results for any period should not be relied upon as being indicative of performance in future periods.

We will be exposed to risks associated with changes in interest rates.

General interest rate fluctuations may have a substantial negative impact on our investments, the value of our common stock and our rate of return on
invested capital. A reduction in the interest rates on new investments relative to interest rates on current investments could also have an adverse impact on our net interest income. An increase in interest rates could decrease the value of any
investments we hold which earn fixed interest rates, including subordinated loans, senior and junior secured and unsecured debt securities and loans and high-yield bonds, and also could increase our interest expense, thereby decreasing our net
income. Also, an increase in interest rates available to investors could make investment in our common stock less attractive if we are not able to increase our dividend rate, which could reduce the value of our common stock.



16



---

##### Table of Contents

We may have difficulty paying our required distributions if we recognize income before or without
receiving cash representing such income.

In accordance with generally accepted accounting principles, or GAAP, and tax regulations,
we include in income certain amounts that we have not yet received in cash, such as contractual payment-in-kind, or PIK, interest, which represents contractual interest added to the loan balance and due at the end of the loan term. In addition to
the cash yields received on our loans, in some instances, certain loans may also include any of the following: origination, structuring, closing, commitment and other upfront fees, end of term payments, exit fees, balloon payment fees or prepayment
fees. The increases in loan balances as a result of contracted payment-in-kind arrangements are included in income for the period in which such PIK interest was received, which is often in advance of receiving cash payment. We also may be required
to include in income certain other amounts that we will not receive in cash. Any warrants that we receive in connection with our debt investments are generally valued as part of the negotiation process with the particular portfolio company. As a
result, a portion of the aggregate purchase price for the debt investments and warrants are allocated to the warrants that we receive. This will generally result in original issue discount for tax purposes, which we must recognize as
ordinary income, increasing the amounts we are required to distribute to qualify for the federal income tax benefits applicable to RICs. Because such original issue discount income would not be accompanied by cash, we would need to obtain cash from
other sources to satisfy such distribution requirements. If we are unable to obtain cash from other sources to satisfy such distribution requirements, we may fail to qualify for favorable tax treatment as a RIC and, thus, could become subject to a
corporate-level income tax on all of our income. Other features of the debt instruments that we hold may also cause such instruments to generate original issue discount, resulting in a dividend distribution requirement in excess of current cash
received. Since in certain cases we may recognize income before or without receiving cash representing such income, we may have difficulty meeting the requirement to distribute at least 90% of our net ordinary income and realized net short-term
capital gains in excess of realized net long-term capital losses, if any. If we are unable to meet these distribution requirements, we will not qualify for favorable tax treatment as a RIC or, even if such distribution requirements are satisfied, we
may be subject to tax on the amount that is undistributed. Accordingly, we may have to sell some of our assets, raise additional debt or equity capital or reduce new investment originations to meet these distribution requirements and avoid tax.

If we incur additional debt, it could increase the risk of investing in our shares.

We have indebtedness outstanding pursuant to our Credit Facility and expect, in the future, to borrow additional amounts under our Credit Facility and to
increase the size of our Credit Facility. Lenders have fixed dollar claims on our assets that are superior to the claims of our common stockholders or any preferred stockholders, and we have granted a security interest in our assets in connection
with our borrowings. In the case of a liquidation event, those lenders would receive proceeds before our stockholders. In addition, borrowings, also known as leverage, magnify the potential for gain or loss on amounts invested and, therefore,
increase the risks associated with investing in our securities. Leverage is generally considered a speculative investment technique. If the value of our assets increases, then leveraging would cause the net asset value attributable to our common
stock to increase more than it otherwise would have had we not leveraged. Conversely, if the value of our assets decreases, leveraging would cause the net asset value attributable to our common stock to decline more than it otherwise would have had
we not leveraged. Similarly, any increase in our revenue in excess of interest expense on our borrowed funds would cause our net income to increase more than it would without the leverage. Any decrease in our revenue would cause our net income to
decline more than it would have had we not borrowed funds and could negatively affect our ability to make distributions on our common stock. Our ability to service any debt that we incur depends largely on our financial performance and is subject to
prevailing economic conditions and competitive pressures.

As a BDC, we generally are required to meet a coverage ratio of total assets to
total borrowings and other senior securities, which include all of our borrowings and any preferred stock we may issue in the future, of at least 200%. If this ratio declines below 200%, we may not be able to incur additional debt and may need to
sell a portion of our investments to repay some debt when it is disadvantageous to do so, and we may not be able to make distributions.

Illustration. The following table illustrates the effect of leverage on returns from an investment in our common stock assuming various annual returns, net of expenses. The calculations in the table below are hypothetical and actual
returns may be higher or lower than those appearing below. The calculation is based on our level of borrowing at December 31, 2007, which represented borrowings equal to 34% of our total assets. On such date, we also had $1.1 billion in total
assets; an average cost of funds of 6.07%; $381 million in debt outstanding; and $728 million of total net assets. In order to compute the Corresponding Return to Common Stockholders, the Assumed Return on Portfolio (Net of
Expenses Other than Interest) is multiplied by the total value of our assets at December 31, 2007 to obtain an



17



---

##### Table of Contents

assumed return to us. From this amount, the interest expense calculated by multiplying the interest rate of 6.07% times the $381 million debt is subtracted
to determine the return available to stockholders. The return available to stockholders is then divided by the total value of our net assets at December 31, 2007 to determine the Corresponding Return to Common Stockholders. Actual
interest payments may be different.



|                                                                      |  |       |   |  |       |   |  |      |   |  |     |   |  |      |  
|--------------------------------------------------------------------- |  | ----- | - |  | ----- | - |  | ---- | - |  | --- | - |  | ---- | -
|Assumed Return on our Portfolio (Net of Expenses Other than Interest) |  | -10%  |   |  | -5%   |   |  | 0%   |   |  | 5%  |   |  | 10%  |  
|Corresponding Return to Common Stockholders                           |  | -18.6 | % |  | -10.9 | % |  | -3.2 | % |  | 4.5 | % |  | 12.2 | %

The total return on our shares of common stock is comprised of two elements: the distributions we
pay on our common stock (the amount of which is largely determined by our net investment income after paying interest or dividends on any senior securities we have outstanding and our operating expenses) and gains or losses on the value of our
investments. As required by SEC rules, the table above assumes that we are more likely to suffer capital losses than to enjoy capital appreciation. For example, to assume a total return of 0%, we must assume that the income we receive on our
investments is entirely offset by losses in the value of our investments.

The table also assumes that we will maintain a constant level of
leverage. The amount of leverage that we use will vary from time to time.

Our use of borrowed funds to make investments exposes us
to risks typically associated with leverage.

We borrow money and may issue debt securities or preferred stock to leverage our
capital structure. As a result:



| |  |  | our common shares are exposed to incremental risk of loss; therefore, a decrease in the value of our investments would have a greater negative impact on the value
of our common shares than if we did not use leverage;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | adverse changes in interest rates could reduce or eliminate the incremental income we make with the proceeds of any leverage;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | our ability to pay dividends on our common shares will be restricted if our asset coverage ratio is not at least 200% and any amounts used to service indebtedness
or preferred stock would not be available for such dividends;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | such securities are governed by an indenture or other instrument containing covenants restricting our operating flexibility;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



| |  |  | we, and indirectly our stockholders, bear the cost of issuing and paying interest or dividends on such securities; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------



| |  |  | any convertible or exchangeable securities that we issue may have rights, preferences and privileges more favorable than those of our common shares.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------

We may in the future determine to fund a portion of our investments with preferred stock, which would magnify the
potential for gain or loss and the risks of investing in us in the same way as our borrowings.

Preferred stock, which is another
form of leverage, has the same risks to our common stockholders as borrowings because the dividends on any preferred stock we issue must be cumulative. Payment of such dividends and repayment of the liquidation preference of such preferred stock
must take preference over any dividends or other payments to our common stockholders, and preferred stockholders are not subject to any of our expenses or losses and are not entitled to participate in any income or appreciation in excess of their
stated preference.

Because we will distribute substantially all of our net investment income and net realized capital gains to our
stockholders, we will continue to need additional capital to finance our growth.

We have elected to be taxed for federal income tax
purposes as a RIC under Subchapter M of the Code. If we can meet certain requirements, including source of income, asset diversification and distribution requirements, and if we continue to qualify as a BDC, we will continue to qualify to be a RIC
under the Code and will not have to pay corporate-level taxes on income we distribute to our stockholders as dividends, allowing us to substantially reduce or eliminate our corporate-level tax liability. As a BDC, we are generally required to meet a
coverage ratio of total assets to total senior securities, which includes all of our borrowings and any preferred stock we may issue in the future, of at least 200%. This requirement limits the amount that we may borrow. Because we will continue to
need capital to grow our investment portfolio, this limitation may prevent us from incurring debt and require us to raise additional equity at a time when it may be disadvantageous to do so. While we expect to be able to borrow and to issue
additional debt and equity securities, we cannot assure you that debt and equity financing will be available to us on favorable terms, or at all, and debt financings may be restricted by the terms of any of our outstanding borrowings. In addition,
as a BDC, we are generally not permitted to issue equity securities priced below net asset value without stockholder approval. If additional funds are not available to us, we could be forced to curtail or cease new lending and investment activities,
and our net asset value could decline.



18



---

##### Table of Contents

Our Board of Directors may change our investment objective, operating policies and strategies
without prior notice or stockholder approval.

Our Board of Directors has the authority to modify or waive certain of our operating
policies and strategies without prior notice and without stockholder approval (except as required by the 1940 Act). However, absent stockholder approval, we may not change the nature of our business so as to cease to be, or withdraw our election as,
a BDC. We cannot predict the effect any changes to our current operating policies and strategies would have on our business, operating results or value of our stock. Nevertheless, the effects could adversely affect our business and impact our
ability to make distributions.

Our investment advisor and its affiliates, officers and employees have certain conflicts of interest.

The Advisor, its officers and employees and its investment committee serve or may serve as officers, directors or principals of
entities that operate in the same or a related line of business or of investment funds managed by affiliates of the Advisor. Accordingly, these individuals may have obligations to investors in those entities or funds, the fulfillment of which might
not be in our best interests or the best interests of our stockholders.

We may not replicate the success of BlackRock or Kelso.

We are not managed by either BlackRock or Kelso. Our investment strategies differ from those of BlackRock, the Kelso Principals or
their respective affiliates. We would not generally be permitted to invest in any private company in which BlackRock, Kelso, or any of their affiliates, holds an existing investment, except to the extent permitted by the 1940 Act. This may adversely
affect the pace at which we make investments. We can provide no assurance that we will replicate the historical or future performance of BlackRocks or Kelsos investments and our investment returns may be substantially lower than the
returns achieved by those firms. As a BDC, we are subject to certain investment restrictions that do not apply to BlackRock or Kelso. Finally, we can offer no assurance that the Advisor will be able to continue to implement our investment objective
with the same degree of success as it has in the past or that shares of our common stock will continue to trade at the current level.

The Incentive Fee and certain other compensation payable to our investment advisor may increase risks.

The potential
for the Advisor to earn an Incentive Fee from time to time under the management agreement may create an incentive for the Advisor to make investments that are riskier or more speculative than would otherwise be the case. The way in which the amount
of the Incentive Fee is determined, which is calculated as a percentage of distributions on our common shares, may encourage the Advisor to use leverage in an effort to increase the return on our investments. If the Advisor acquires poorly
performing assets with such leverage, the loss to holders of our common shares could be substantial. Finally, because a portion of the Incentive Fee is likely to reflect interest and dividend income and is calculated on an accrual basis regardless
of whether we have received a cash payment of such interest or dividends, the Advisor might have an incentive to invest in zero coupon or deferred interest securities in circumstances where it would not have done so but for the opportunity to
continue to earn the Incentive Fee even when the issuers thereof would not be able to make cash payments on such securities. The foregoing risks could be increased because the Advisor is not obligated to reimburse us for any Incentive Fee received
even if we subsequently incur losses or never receive in cash income that was previously accrued. Although we did not incur any Incentive Fee during the last two calendar quarters of 2007, we may incur Incentive Fees in the future relating to
investment performance since June 30, 2007 measured on a rolling annual basis. The allocation of shares of our common stock that the Advisor and its affiliates may receive from some of our investors if certain performance thresholds are
achieved also may encourage the Advisor to cause us to invest in riskier investments to achieve these thresholds, which would increase the risk of loss.

A substantial portion of our portfolio investments is recorded at fair value as determined in good faith by or under the direction of our Board of Directors and, as a result, there is uncertainty regarding the
value of our portfolio investments.

There is not a readily available market value for a substantial portion of the investments in
our portfolio. We value these investments quarterly at fair value as determined in good faith under the direction of our Board of Directors using a consistently applied valuation process in accordance with a documented valuation policy that has been
reviewed and approved by our Board of Directors. Our Board of Directors utilizes the services of one or more independent valuation firms to aid it in determining the fair value of these investments. The types of factors that we may take into account
in determining the fair value of these investments include the nature and realizable value of any collateral, the portfolio companys ability to make payments, its earnings and discounted cash flow, the markets in which the portfolio company



19



---

##### Table of Contents

does business, comparison to publicly traded securities and other relevant factors. Due to the inherent uncertainty of determining the fair value of
investments that do not have a readily available market value, the fair value of our investments may differ significantly from the values that would have been used had a readily available market value existed for such investments and may differ
materially from the amounts we realize on any dispositions of such investments. In addition, the impact of changes in the market environment and other events on the fair values of our investments that have no readily available market values may
differ from the impact of such changes on the readily available market values for our other investments. Our net asset value could be adversely affected if our determinations regarding the fair value of our investments were materially higher than
the values that we ultimately realize upon the disposal of such investments.

We are a relatively new company with a limited
operating history.

We commenced operations on July 25, 2005 and therefore have a limited operating history. As a result, we
have limited financial information on which you can evaluate our prior performance or an investment in us. We are subject to the business risks and uncertainties associated with any relatively new business, including the risk that we will not
achieve our investment objective and that our net asset value could decline substantially. Immediately following the commencement of our operations, we invested a substantial portion of the net proceeds from the initial private placement of our
common stock largely in temporary investments, such as cash equivalents, which earn yields substantially lower than the interest income we expected to receive on our senior and subordinated loans. By December 31, 2006, we had invested
substantially all of such net proceeds in senior and subordinated loans and equity securities of our portfolio companies.

Our
investment advisor and its management have limited experience operating under the constraints imposed on us as a BDC.

The 1940 Act
imposes numerous constraints on the operations of BDCs. For example, BDCs are required to invest at least 70% of their total assets primarily in securities of private or thinly traded U.S. public companies, cash, cash equivalents, U.S. Government
securities and other high quality debt investments that mature in one year or less. These constraints, among others, may hinder the Advisors ability to take advantage of attractive investment opportunities and to achieve our investment
objective. The Advisors experience operating under these constraints is limited to the period since our inception.

Risks related to our
investments

Our investments may be risky, and you could lose all or part of your investment.

We invest primarily in middle-market companies in the form of senior and junior secured and unsecured debt securities and loans, each of which may
include an equity component, and by making direct preferred, common and other equity investments in such companies.

Risks Associated
with Middle-market Companies. Investment in private middle-market companies involves a number of significant risks, including:



| |  |  | these companies may have limited financial resources and may be unable to meet their obligations under their debt securities that we hold, which may be accompanied
by a deterioration in the value of any collateral;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | they typically have shorter operating histories, narrower product lines and smaller market shares than larger businesses, which tend to render them more vulnerable
to competitors actions and market conditions, as well as general economic downturns;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | they are more likely to depend on the management talents and efforts of a small group of persons; therefore, the death, disability, resignation or termination of
one or more of these persons could have a material adverse impact on the portfolio company and, in turn, on us; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | they generally have less predictable operating results, may from time to time be parties to litigation, may be engaged in rapidly changing businesses with products
subject to a substantial risk of obsolescence, and may require substantial additional capital to support their operations, finance expansion or maintain their competitive position.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Little public information exists about these companies. The greater difficulty in making a fully informed investment decision raises the risk of
misjudging the credit quality of the company and we may lose money on our investments.

Lower Credit Quality Obligations. Most of
our debt investments are likely to be in lower grade obligations. The lower grade investments in which we invest may be rated below investment grade by one or more nationally-recognized statistical rating agencies at the time of investment or may be
unrated but determined by the Advisor to be of comparable



20



---

##### Table of Contents

quality. Debt securities rated below investment grade are commonly referred to as junk bonds and are considered speculative with respect to the
issuers capacity to pay interest and repay principal. The debt that we invest in typically is not initially rated by any rating agency, but we believe that if such investments were rated, they would be below investment grade (rated lower than
Baa3 by Moodys Investors Service or lower than BBB- by Standard & Poors Corporation). We may invest without limit in debt of any rating, as well as debt that has not been rated by any nationally
recognized statistical rating organization.

Investment in lower grade investments involves a substantial risk of loss. Lower grade
securities or comparable unrated securities are considered predominantly speculative with respect to the issuers ability to pay interest and principal and are susceptible to default or decline in market value due to adverse economic and
business developments. The market values for lower grade debt tend to be very volatile and are less liquid than investment grade securities. For these reasons, your investment in our company is subject to the following specific risks:



| |  |  | increased price sensitivity to a deteriorating economic environment;
| | - |  | --------------------------------------------------------------------



| |  |  | greater risk of loss due to default or declining credit quality;
| | - |  | ----------------------------------------------------------------



| |  |  | adverse company specific events are more likely to render the issuer unable to make interest and/or principal payments; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | if a negative perception of the lower grade debt market develops, the price and liquidity of lower grade securities may be depressed. This negative perception could
last for a significant period of time.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Adverse changes in economic conditions are more likely to lead to a weakened
capacity of a lower grade issuer to make principal payments and interest payments than an investment grade issuer. The principal amount of lower grade securities outstanding has proliferated in the past decade as an increasing number of issuers have
used lower grade securities for corporate financing. An economic downturn could severely affect the ability of highly leveraged issuers to service their debt obligations or to repay their obligations upon maturity. Similarly, downturns in
profitability in specific industries could adversely affect the ability of lower grade issuers in that industry to meet their obligations. The market values of lower grade debt tend to reflect individual developments of the issuer to a greater
extent than do higher quality investments, which react primarily to fluctuations in the general level of interest rates. Factors having an adverse impact on the market value of lower grade debt may have an adverse effect on our net asset value and
the market value of our common shares. In addition, we may incur additional expenses to the extent we are required to seek recovery upon a default in payment of principal of or interest on our portfolio holdings. In certain circumstances, we may be
required to foreclose on an issuers assets and take possession of its property or operations. In such circumstances, we would incur additional costs in disposing of such assets and potential liabilities from operating any business acquired.

The secondary market for lower grade debt may not be as liquid as the secondary market for more highly rated debt, a factor which may have
an adverse effect on our ability to dispose of a particular instrument. There are fewer dealers in the market for lower grade securities than investment grade obligations. The prices quoted by different dealers may vary significantly and the spread
between the bid and asked price is generally much larger than higher quality instruments. Under adverse market or economic conditions, the secondary market for lower grade debt could contract further, independent of any specific adverse changes in
the condition of a particular issuer, and these instruments may become highly illiquid. As a result, we could find it more difficult to sell these instruments or may be able to sell the securities only at prices lower than if such instruments were
widely traded. Prices realized upon the sale of such lower rated or unrated securities, under these circumstances, may be less than the prices used in calculating our net asset value.

Since investors generally perceive that there are greater risks associated with lower grade debt of the type in which we may invest a portion of our
assets, the yields and prices of such debt may tend to fluctuate more than those for higher rated instruments. In the lower quality segments of the fixed income markets, changes in perceptions of issuers creditworthiness tend to occur more
frequently and in a more pronounced manner than do changes in higher quality segments of the income securities market, resulting in greater yield and price volatility.

Distressed Debt Securities Risk. At times, distressed debt obligations may not produce income and may require us to bear certain extraordinary expenses (including legal, accounting, valuation and transaction
expenses) in order to protect and recover our investment. Therefore, to the extent we invest in distressed debt, our ability to achieve current income for our stockholders may be diminished. We also will be subject to significant uncertainty as to
when and in what manner and for what value the distressed debt we invest in will eventually be satisfied (e.g., through a liquidation of the obligors assets, an exchange offer or plan of reorganization involving the distressed debt securities
or a payment of some amount in satisfaction of the obligation). In addition, even if an exchange offer is made or plan of reorganization is adopted with respect to distressed debt we hold, there can be no assurance that the securities or other
assets received by us in connection with such exchange offer or plan of reorganization will not have a lower value or income potential than may have been anticipated when the investment was made. Moreover, any securities received by us upon
completion of



21



---

##### Table of Contents

an exchange offer or plan of reorganization may be restricted as to resale. As a result of our participation in negotiations with respect to any exchange
offer or plan of reorganization with respect to an issuer of distressed debt, we may be restricted from disposing of such securities.

Preferred Stock Risk. To the extent we invest in preferred securities, there are special risks associated with investing in preferred securities, including:

Deferral. Preferred securities may include provisions that permit the issuer, at its discretion, to defer distributions for a
stated period without any adverse consequences to the issuer. If we own a preferred security that is deferring its distributions, we may be required to report income for tax purposes although it has not yet received such income.

Subordination. Preferred securities are subordinated to bonds and other debt instruments in a companys capital structure in
terms of priority to corporate income and liquidation payments, and therefore will be subject to greater credit risk than more senior debt instruments.

Liquidity. Preferred securities may be substantially less liquid than many other securities, such as common stocks or U.S. Government securities.

Limited Voting Rights. Generally, preferred security holders have no voting rights with respect to the issuing company unless
preferred dividends have been in arrears for a specified number of periods, at which time the preferred security holders may elect a number of directors to the issuers board. Generally, once all the arrearages have been paid, the preferred
security holders no longer have voting rights.

Common Stock Risk. We may have exposure to common stocks. Although common stocks
have historically generated higher average total returns than fixed-income securities over the long term, common stocks also have experienced significantly more volatility in those returns. The equity securities that we acquire may fail to
appreciate and may decline in value or become worthless.

Hedging Transactions. We may employ hedging techniques to minimize
currency exchange rate risks or interest rate risks, but we can offer no assurance that such strategies will be effective. If we engage in hedging transactions, we may expose ourselves to risks associated with such transactions. Hedging against a
decline in the values of our portfolio positions does not eliminate the possibility of fluctuations in the values of such positions or prevent losses if the values of such positions decline. Moreover, it may not be possible to hedge against an
exchange rate or interest rate fluctuation that is so generally anticipated that we are not able to enter into a hedging transaction at an acceptable price.

Economic recessions or downturns could impair our portfolio companies and harm our operating results.

Many of our portfolio companies may be susceptible to economic slowdowns or recessions and may be unable to repay loans during these periods. Therefore, our non-performing assets are likely to increase and the value of our portfolio is
likely to decrease during these periods. Adverse economic conditions also may decrease the value of collateral securing some of our loans and the value of our equity investments. Economic slowdowns or recessions could lead to financial losses in our
portfolio and a decrease in revenues, net income and assets. Unfavorable economic conditions also could increase funding costs, limit access to the capital markets or result in a decision by lenders not to extend credit to us. These events could
prevent us from increasing investments and harm our operating results.

A portfolio companys failure to satisfy financial or
operating covenants could lead to defaults and, potentially, termination of its loans and foreclosure on its secured assets, which could trigger cross-defaults under other agreements and jeopardize the portfolio companys ability to meet its
obligations under the debt securities that we hold. We may need to incur additional expenses to seek recovery upon default or to negotiate new terms with a defaulting portfolio company. In addition, if one of our portfolio companies were to go
bankrupt, even though we may have structured our interest as senior debt, depending on the facts and circumstances, including the extent to which we actually provided significant managerial assistance to that portfolio company, a bankruptcy court
might recharacterize our debt holding and subordinate all or a portion of our claim to that of other creditors.

Our portfolio
companies may incur debt that ranks equally with, or senior to, our investments in such companies.

Our portfolio companies usually
will have, or may be permitted to incur, other debt that ranks equally with, or senior to, debt securities in which we invest. By their terms, such debt instruments may provide that the holders are entitled to receive payment of interest or
principal on or before the dates on which we are entitled to receive payments. Also, in the event of insolvency, liquidation, dissolution, reorganization or bankruptcy of a portfolio company, holders of debt instruments ranking senior to our
investment in that portfolio company would typically be entitled to receive payment in full before we receive any distribution in respect of our investment. After repaying such senior creditors, the



22



---

##### Table of Contents

portfolio company may not have any remaining assets to use for repaying its obligations to us. In the case of debt ranking equally with debt securities in
which we invest, we would have to share on an equal basis any distributions with other creditors holding such debt in the event of an insolvency, liquidation, dissolution, reorganization or bankruptcy of the relevant portfolio company. In addition,
we may not be in a position to control any portfolio company by investing in its debt securities. As a result, we are subject to the risk that a portfolio company in which we invest may make business decisions with which we disagree, and the
management of such company, as representatives of the holders of their common equity, may take risks or otherwise act in ways that do not serve our interests as debt investors.

Concentration of our assets in an issuer, industry or sector may present more risks than if we were more broadly diversified over numerous issuers,
industries and sectors of the economy.

We are classified as a non-diversified investment company within the meaning of the 1940
Act, which means that we are not limited by the 1940 Act with respect to the proportion of our assets that we may invest in securities of a single issuer. To the extent that we assume large positions in the securities of a small number of issuers,
our net asset value may fluctuate to a greater extent than that of a diversified investment company as a result of changes in the financial condition or the markets assessment of the issuer. We may also be more susceptible to any single
economic or regulatory occurrence than a diversified investment company.

In addition, we may, from time to time, invest a substantial
portion of our assets in the securities of issuers in any single industry or sector of the economy or in only a few issuers. We cannot predict the industries or sectors in which our investment strategy may cause us to concentrate and cannot predict
the level of our diversification among issuers to ensure that we satisfy diversification requirements for qualification as a RIC for U.S. federal income tax purposes. A downturn in an industry or sector in which we are concentrated would have a
larger impact on us than on a company that does not concentrate in an industry or sector. As a result of investing a greater portion of our assets in the securities of a smaller number of issuers, we are classified as a non-diversified company under
the 1940 Act. Accordingly, an investment in us may present greater risk than an investment in a diversified company. Furthermore, the Advisor has not made and does not intend to make any determination as to the allocation of assets among different
classes of securities. At any point in time we may be highly concentrated in a single type of asset, such as junior unsecured loans or distressed debt. Consequently, events which affect a particular asset class disproportionately could have an
equally disproportionate effect on us.

Our investments in foreign securities may involve significant risks in addition to the risks
inherent in U.S. investments.

Our investment strategy contemplates that a portion of our investments may be in securities of
foreign companies. Investing in foreign companies may expose us to additional risks not typically associated with investing in U.S. companies. These risks include changes in exchange control regulations, political and social instability,
expropriation, imposition of foreign taxes, less liquid markets and less available information than is generally the case in the U.S., higher transaction costs, less government supervision of exchanges, brokers and issuers, less developed bankruptcy
laws, difficulty in enforcing contractual obligations, lack of uniform accounting and auditing standards and greater price volatility.

Although most of our investments are denominated in U.S. dollars, our investments that are denominated in a foreign currency are subject to the risk that the value of a particular currency may change in relation to one or more other
currencies. Among the factors that may affect currency values are trade balances, the level of short-term interest rates, differences in relative values of similar assets in different currencies, long-term opportunities for investment and capital
appreciation, and political developments. We may employ hedging techniques to minimize these risks, but we can offer no assurance that we will, in fact, hedge currency risk or, that if we do, such strategies will be effective.

While we may enter into transactions to seek to reduce currency exchange rate and interest rate risks, unanticipated changes in currency exchange rates
or interest rates may result in poorer overall investment performance than if we had not engaged in any such hedging transactions. In addition, the degree of correlation between price movements of the instruments used in a hedging strategy and price
movements in the portfolio positions being hedged may vary. Moreover, for a variety of reasons, we may not seek to establish a perfect correlation between such hedging instruments and the portfolio holdings being hedged. Any such imperfect
correlation may prevent us from achieving the intended hedge and expose us to risk of loss. In addition, it may not be possible to hedge fully or perfectly against currency fluctuations affecting the value of securities denominated in non-U.S.
currencies because the value of those securities is likely to fluctuate as a result of factors not related to currency fluctuations.



23



---

##### Table of Contents

Risks related to our operations as a BDC

Our ability to enter into transactions with our affiliates will be restricted.

We are prohibited under the 1940 Act from participating in certain transactions with certain of our affiliates without the prior approval of our
independent directors and, in some cases, of the SEC. Any person that owns, directly or indirectly, 5% or more of our outstanding voting securities will be our affiliate for purposes of the 1940 Act and we are generally prohibited from buying or
selling any security from or to such affiliate, absent the prior approval of our independent directors. We consider BlackRock, Kelso and their affiliates to be affiliates for such purposes. The 1940 Act also prohibits certain joint
transactions with certain of our affiliates, which could include investments in the same portfolio company (whether at the same or different times), without prior approval of our independent directors and, in some cases, of the SEC. We are
prohibited from buying or selling any security from or to any person who owns more than 25% of our voting securities or certain of that persons affiliates, or entering into prohibited joint transactions with such persons, absent the prior
approval of the SEC. Similar restrictions limit our ability to transact business with our officers or directors or their affiliates.

Regulations governing our operation as a BDC will affect our ability to, and the way in which we, raise additional capital.

Our business requires a substantial amount of capital. We may acquire additional capital from the issuance of senior securities or other indebtedness, the issuance of additional shares of our common stock or from securitization
transactions. However, we may not be able to raise additional capital in the future on favorable terms or at all. We may issue debt securities or preferred securities, which we refer to collectively as senior securities, and we may
borrow money from banks or other financial institutions, up to the maximum amount permitted by the 1940 Act. The 1940 Act permits us to issue senior securities or incur indebtedness only in amounts such that our asset coverage, as defined in the
1940 Act, equals at least 200% after such issuance or incurrence. Our ability to pay dividends or issue additional senior securities would be restricted if our asset coverage ratio were not at least 200%. If the value of our assets declines, we may
be unable to satisfy this test. If that happens, we may be required to liquidate a portion of our investments and repay a portion of our indebtedness at a time when such sales may be disadvantageous.



| |  |  | Senior Securities. As a result of issuing senior securities, we would also be exposed to typical risks associated with leverage, including an increased risk
of loss. If we issue preferred securities they would rank senior to common stock in our capital structure, preferred stockholders would have separate voting rights and may have rights, preferences or privileges more favorable than those
of our common stock. Furthermore, the issuance of preferred securities could have the effect of delaying, deferring or preventing a transaction or a change of control that might involve a premium price for our common stockholders or otherwise be in
your best interest.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Additional Common Stock. Our Board of Directors may decide to issue common stock to finance our operations rather than issuing debt or other senior
securities. As a BDC, we are generally not able to issue our common stock at a price below net asset value without first obtaining required approvals from our stockholders and our independent directors. In any such case, the price at which our
securities are to be issued and sold may not be less than a price, that in the determination of our Board of Directors, closely approximates the market value of such securities. We may also make rights offerings to our stockholders at prices per
share less than the net asset value per share, subject to the requirements of the 1940 Act. If we raise additional funds by issuing more common stock or senior securities convertible into, or exchangeable for, our common stock, the percentage
ownership of our common stockholders at that time would decrease, and our common stockholders may experience dilution.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Securitization. In addition to issuing securities to raise capital as described above, we anticipate that in the future we may securitize our loans to
generate cash for funding new investments. To securitize loans, we may create a wholly-owned subsidiary, contribute a pool of loans to the subsidiary and have the subsidiary issue primarily investment grade debt securities to purchasers who we would
expect to be willing to accept a substantially lower interest rate than the loans earn. We would retain all or a portion of the equity in the securitized pool of loans. Our retained equity would be exposed to any losses on the portfolio of loans
before any of the debt securities would be exposed to such losses. Accordingly, if the pool of loans experienced a low level of losses due to defaults, we would earn an incremental amount of income on our retained equity but we would be exposed, up
to the amount of equity we retained, to that proportion of any losses we would have experienced if we had continued to hold the loans in our portfolio. We would not treat the debt issued by such a subsidiary as senior securities. An inability to
successfully securitize our loan portfolio could limit our ability to grow our business and fully execute our business strategy and adversely affect our earnings, if any. Moreover, the successful securitization of our loan portfolio might expose us
to losses as the residual loans in which we do not sell interests will tend to be those that are riskier and more apt to generate losses.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



24



---

##### Table of Contents

Changes in the laws or regulations governing our business, or changes in the interpretations
thereof, and any failure by us to comply with these laws or regulations, could negatively affect the profitability of our operations.

Changes in the laws or regulations or the interpretations of the laws and regulations that govern BDCs, RICs or non-depository commercial lenders could significantly affect our operations and our cost of doing business. We are subject to
federal, state and local laws and regulations and are subject to judicial and administrative decisions that affect our operations, including our loan originations, maximum interest rates, fees and other charges, disclosures to portfolio companies,
the terms of secured transactions, collection and foreclosure procedures and other trade practices. If these laws, regulations or decisions change, or if we expand our business into jurisdictions that have adopted more stringent requirements than
those in which we currently conduct business, we may have to incur significant expenses in order to comply, or we might have to restrict our operations. In addition, if we do not comply with applicable laws, regulations and decisions, we may lose
licenses needed for the conduct of our business and be subject to civil fines and criminal penalties, any of which could have a material adverse effect upon our business, results of operations or financial condition.

If we do not invest a sufficient portion of our assets in qualifying assets, we could fail to qualify as a BDC or be precluded from investing
according to our current business strategy.

As a BDC, we may not acquire any assets other than qualifying assets
unless, at the time of and after giving effect to such acquisition, at least 70% of our total assets are qualifying assets. We believe that most of the investments that we may acquire in the future will constitute qualifying assets. However, we may
be precluded from investing in what we believe are attractive investments if such investments are not qualifying assets for purposes of the 1940 Act. If we do not invest a sufficient portion of our assets in qualifying assets, we could be found to
be in violation of the 1940 Act provisions applicable to BDCs, which would have a material adverse effect on our business, financial condition and results of operations. Similarly, these rules could prevent us from making follow-on investments in
existing portfolio companies (which could result in the dilution of our position) or could require us to dispose of investments at inappropriate times in order to come into compliance with the 1940 Act. If we need to dispose of such investments
quickly, it would be difficult to dispose of such investments on favorable terms. For example, we may have difficulty in finding a buyer and, even if we do find a buyer, we may have to sell the investments at a substantial loss.

Loss of status as a RIC would reduce our net asset value and distributable income.

We currently qualify as a RIC under the Code and intend to continue to qualify each year as a RIC. As a RIC we do not have to pay federal income taxes on
our income (including realized gains) that is distributed to our stockholders, provided that we satisfy certain distribution requirements. Accordingly, we are not permitted under accounting rules to establish reserves for taxes on our unrealized
capital gains. If we fail to qualify for RIC status in any year, to the extent that we had unrealized gains, we would have to establish reserves for taxes, which would reduce our net asset value. In addition, if we, as a RIC, were to decide to make
a deemed distribution of net realized capital gains and retain the net realized capital gains, we would have to establish appropriate reserves for taxes that we would have to pay on behalf of stockholders. It is possible that establishing reserves
for taxes could have a material adverse effect on the value of our common stock.

If we are unable to qualify for tax treatment as a
RIC, we will be subject to corporate-level income tax, which will adversely affect our results of operations and financial condition.

To maintain our qualification as a RIC under the Code, which is required in order for us to distribute our income without tax at the corporate level and to obtain favorable RIC treatment, we must meet certain income source, asset
diversification and annual distribution requirements. Satisfying these requirements may require us to take actions we would not otherwise take, such as selling investments at unattractive prices to satisfy diversification, distribution or source of
income requirements. In addition, while we are authorized to borrow funds in order to make distributions, under the 1940 Act we are not permitted to make distributions to stockholders while we have debt obligations or other senior securities
outstanding unless certain asset coverage tests are met. If we fail to qualify as a RIC for any reason and become or remain subject to corporate-level income tax, the resulting corporate-level taxes could substantially reduce our net
assets, the amount of income available for distribution and the amount of our distributions. Such a failure would have a material adverse effect on us and our stockholders.

Risks relating to an investment in our common stock

The price of our common stock may be
volatile and may fluctuate substantially.

As with any company, the price of our common stock will fluctuate with market conditions
and other factors.



25



---

##### Table of Contents

The market price and liquidity of the market for our common stock may be significantly affected by
numerous factors, some of which are beyond our control and may not be directly related to our operating performance. These factors include:



| |  |  | volatility in the market price and trading volume of common stocks of BDCs or other companies in the sector in which we operate, which are not necessarily related
to the operating performance of these companies;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in regulatory policies or tax guidelines, particularly with respect to RICs or BDCs;
| | - |  | --------------------------------------------------------------------------------------------



| |  |  | loss of RIC status;
| | - |  | -------------------



| |  |  | changes in earnings or variations in operating results;
| | - |  | -------------------------------------------------------



| |  |  | changes in the value of our portfolio of investments;
| | - |  | -----------------------------------------------------



| |  |  | any shortfall in revenue or net income or any increase in losses from levels expected by investors or securities analysts;
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | departure of key personnel from the Advisor;
| | - |  | --------------------------------------------



| |  |  | operating performance of companies comparable to us;
| | - |  | ----------------------------------------------------



| |  |  | general economic trends and other external factors; and
| | - |  | -------------------------------------------------------



| |  |  | loss of a major funding source.
| | - |  | -------------------------------

If a substantial number of shares becomes available for sale and are sold in a short period of time, the market price of our common stock could decline.

Sales of substantial amounts of our common stock, or the availability of common stock for sale, could adversely affect the prevailing market price of our
common stock. If this occurs and continues, it could impair our ability to raise additional capital through the sale of common stock should we desire to do so.

Our principal stockholders have substantial ownership in us, and this control could limit your ability to influence the outcome of key transactions, including a change of control.

BlackRock Kelso Capital Holding LLC, or Holding, beneficially owned, in the aggregate, approximately 75.6% of the outstanding shares of our common stock
at December 31, 2007. As a result, the beneficial owners of Holding may be able to exert influence over our management and policies. This concentration of ownership may have the effect of delaying, preventing or deterring a change of control of
our company, depriving our stockholders of an opportunity to receive a premium for their common stock as part of a sale of our company, and ultimately affecting the market price of our common stock.

Certain provisions of the Delaware General Corporation Law and our certificate of incorporation and bylaws could deter takeover attempts and have
an adverse impact on the price of our common stock.

The Delaware General Corporation Law, our certificate of incorporation and our
bylaws contain provisions that may have the effect of discouraging a third party from making an acquisition proposal for us. These anti-takeover provisions may inhibit a change in control in circumstances that could give the holders of our common
stock the opportunity to realize a premium over the market price of our common stock.



|ITEM 1B. | UNRESOLVED STAFF COMMENTS
|-------- | -------------------------

None.



|ITEM 2. | PROPERTIES
|------- | ----------

We do not own any real estate or other physical properties materially important to our operation. Our administrative and principal executive offices are located at 40 East 52ndStreet, New York, NY 10022. We believe that our office facilities are suitable and adequate for our business as it is contemplated to be conducted.



|ITEM 3. | LEGAL PROCEEDINGS
|------- | -----------------

We and the Advisor are not
currently subject to any material legal proceedings.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

No matters were submitted to a vote of security holders during our fourth fiscal quarter ended December 31, 2007.



26



---

##### Table of Contents

PART II



|ITEM 5. | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|------- | ------------------------------------------------------------------------------------------------------------

Price range of common stock

Our common stock has been
quoted on The NASDAQ Global Select Market under the symbol BKCC since June 27, 2007. The following table lists the high and low closing sales price for common stock, the closing sales price as a percentage of NAV, and quarterly
dividends per share since shares of our common stock began being regularly quoted on The NASDAQ Global Select Market.



|                                                            |  |        |       |                     |   |       |  |                                               |       |  |                                              |   |  |                   |   |  |   |     
|----------------------------------------------------------- |  | ------ | ----- | ------------------- | - | ----- |  | --------------------------------------------- | ----- |  | -------------------------------------------- | - |  | ----------------- | - |  | - | ----
|                                                            |  |        |       | Closing Sales Price |   |       |  |                                               |       |  |                                              |  
|                                                            |  | NAV(1) |       | High                |   | Low   |  | Premium/Discount of HighSales Price toNAV (2) |       |  | Premium/Discount of LowSales Price toNAV (2) |   |  | DeclaredDividends
|Year Ending December 31, 2007                               |  |        |       |                     |   |       |  |                                               |       |  |                                              |   |  |                   |   |  |   |     
|Second Quarter (period from June 27, 2007 to June 30, 2007) |  | $      | 14.88 |                     | $ | 14.75 |  | $                                             | 14.55 |  | 99                                           | % |  | 98                | % |  | $ | 0.42
|Third Quarter                                               |  | $      | 14.51 |                     | $ | 15.68 |  | $                                             | 12.61 |  | 108                                          | % |  | 87                | % |  | $ | 0.42
|Fourth Quarter                                              |  | $      | 13.78 |                     | $ | 15.56 |  | $                                             | 13.17 |  | 113                                          | % |  | 96                | % |  | $ | 0.43



|(1) | NAV per share is determined as of the last day in the relevant quarter and therefore may not reflect the NAV per share on the date of the high and low sales prices. The NAVs shown
are based on outstanding shares at the end of each period.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Calculated as of the respective high or low closing sales price divided by NAV.
|--- | -------------------------------------------------------------------------------

Holders

At March 14, 2008, there were approximately 410 holders of record of our common stock. Such number of
stockholders includes institutional or omnibus accounts that hold common stock for multiple underlying investors.

Dividends

We intend to distribute quarterly dividends to our stockholders. Our quarterly dividends are determined by our Board of Directors. Dividends declared by
the Company since July 25, 2005 (inception of operations) have been as follows:



|                                      |  |                    |  |                   
|------------------------------------- |  | ------------------ |  | ------------------
|Dividend Amount Per Share Outstanding |  | Record Date        |  | Pay Date          
|$  0.20                               |  | December 31, 2005  |  | January 31, 2006  
|$  0.20                               |  | March 15, 2006     |  | March 31, 2006    
|$  0.23                               |  | June 15, 2006      |  | June 30, 2006     
|$  0.30                               |  | September 15, 2006 |  | September 29, 2006
|$  0.42                               |  | December 31, 2006  |  | January 31, 2007  
|$  0.42                               |  | March 15, 2007     |  | March 30, 2007    
|$  0.42                               |  | May 15, 2007       |  | May 31, 2007      
|$  0.42                               |  | September 14, 2007 |  | September 28, 2007
|$  0.43                               |  | December 14, 2007  |  | December 31, 2007 
|$  0.43                               |  | March 17, 2008     |  | March 31, 2008    

Tax characteristics of all dividends are reported to stockholders on Form 1099 after the end of the calendar year.

We have elected to be taxed as a RIC under Subchapter M of the Code. To maintain our RIC status and obtain favorable RIC tax treatment, we
must distribute annually to our stockholders at least 90% of our ordinary income and realized net short-term capital gains in excess of realized net long-term capital losses, if any, out of the assets legally available for distribution. In order to
avoid certain excise taxes imposed on RICs, we currently intend to distribute during each calendar year an amount at least equal to the sum of:



| |  |  | 98% of our ordinary income for the calendar year;
| | - |  | -------------------------------------------------



27



---

##### Table of Contents

| |  |  | 98% of our capital gains in excess of capital losses for the one-year period ending on October 31st; and
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | any ordinary income and net capital gains for preceding years that were not distributed during such years.
| | - |  | ----------------------------------------------------------------------------------------------------------

We may, at our discretion, carry forward taxable income in excess of calendar year distributions and pay a 4% excise tax on this income. We will accrue
excise tax on estimated taxable income as required. In addition, although we currently intend to distribute realized net capital gains (i.e., net long-term capital gains in excess of short-term capital losses), if any, at least annually, out of the
assets legally available for such distributions, we may in the future decide to retain such capital gains for investment.

We maintain an
opt out dividend reinvestment plan for our common stockholders. As a result, if we declare a dividend, stockholders cash dividends will be automatically reinvested in additional shares of our common stock, unless they specifically
opt out of the dividend reinvestment plan so as to receive cash dividends.

We may not be able to achieve operating results
that will allow us to make dividends and distributions at a specific level or to increase the amount of these dividends and distributions from time to time. In addition, we may be limited in our ability to make dividends and distributions due to the
asset coverage test for borrowings when applicable to us as a BDC under the 1940 Act and due to provisions in our existing and future credit facilities. If we do not distribute a certain percentage of our income annually, we will suffer adverse tax
consequences, including possible loss of favorable RIC tax treatment. We cannot assure stockholders that they will receive any dividends and distributions or dividends and distributions at a particular level.

With respect to the dividends paid to stockholders, income from origination, structuring, closing, commitment and other upfront fees associated with
investments in portfolio companies in which the Advisor on our behalf provides significant services to the portfolio company in connection with making the investment is treated as taxable income and accordingly, distributed to stockholders. For the
years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005, these fees totaled $6,507,209, $4,060,829 and $906,250, respectively. We anticipate earning additional
upfront fees in the future and such fees may cause our taxable income to exceed our GAAP income, although the differences are expected to be temporary in nature.

Stock performance graph

This graph compares the return on our common stock with that of the Standard & Poors
500 Stock Index and the Russell 2000 Financial Services Index, for the period June 26, 2007 (the date our initial public offering was priced) through December 31, 2007. The graph assumes that, on June 26, 2007, a person invested $100
in each of our common stock (BKCC in the graph), the S&P 500 Index (S&P 500), and the Russell 2000 Financial Services Index (Russell 2000). The graph measures total shareholder return, which takes into
account both changes in stock price and dividends. It assumes that dividends paid are invested in like securities.

LOGO



28



---

##### Table of Contents

Recent sales of unregistered securities

On July 25, 2005, we completed a private placement of 35,366,589 shares of our common stock, par value $.001 per share, for aggregate gross proceeds
of $530,498,845, consisting of cash of $110,780,905 and a contribution of short-term investments and cash equivalents of $419,717,940. The contribution of short-term investments and cash equivalents represented a portion of the consideration for
shares of our common stock purchased by BlackRock Kelso Capital Holding LLC, an entity for which the Advisor serves as manager. The transaction was effected in accordance with our valuation procedures governing securities transactions with
affiliates and was ratified by our Board of Directors, including the directors that are not interested persons.

The placement
of our common stock was exempt from the registration requirements of the Securities Act, pursuant to Section 4(2) of the Securities Act and Regulation D, Rule 506 promulgated thereunder for transactions not involving a public offering and based
on the fact that the common stock was issued primarily to institutional or accredited investors.

Wachovia Capital Markets, LLC, a
broker-dealer registered with the SEC and the National Association of Securities Dealers, acted as our placement agent in connection with a portion (approximately 3% of gross proceeds) of the private placement referenced above and we paid them a
placement fee of $507,407. We incurred legal fees and other offering costs of $657,639 relating to the private placement. The net proceeds from the private placement of $529,333,799 were used for general corporate purposes.

Our common stock became a registered class of securities under the Securities Exchange Act of 1934, or the Exchange Act, pursuant to our Registration
Statement on Form 10 (SEC file no. 000-51327), which became effective on July 25, 2005.

On April 1, 2006, we issued and sold to
certain employees of the Advisor in a private placement 54,000 shares of our common stock for aggregate proceeds of $810,000. On January 2, 2007 and February 26, 2007, we issued and sold to the Advisor in private placements a total of
184,300 shares of our common stock for aggregate proceeds of $2,790,665. On February 1, 2007 and March 1, 2007, we issued and sold to certain officers and employees of the Advisor in private placements a total of 89,604 shares of our
common stock for aggregate proceeds of $1,353,019. The proceeds of these placements were used for general corporate purposes. These placements were exempt from the registration requirements of the Securities Act pursuant to Section 4(2) of the
Securities Act and Regulation D, Rule 506 promulgated thereunder for transactions not involving a public offering and based on the fact that the common stock was issued primarily to accredited investors.

Issuer purchases of equity securities

The following
table provides information regarding open-market purchases of our common stock by the Advisor for each month in the three month period ended December 31, 2007.



|              |  |                             |       |                                |        |                                                                              |   |                                                                                                         |  
|------------- |  | --------------------------- | ----- | ------------------------------ | ------ | ---------------------------------------------------------------------------- | - | ------------------------------------------------------------------------------------------------------- | -
|Period        |  | Average PricePaid per Share |       | Total Numberof SharesPurchased |        | Total Number ofShares Purchasedas Part of PubliclyAnnounced Plansor Programs |   | Maximum Number (orApproximate DollarValue) of Shares thatMay Yet BePurchased Under thePlans or
Programs
|October 2007  |  |                             |      |                                |       |                                                                              |  |                                                                                                         | 
|November 2007 |  | $                           | 13.85 |                                | 58,575 |                                                                              |  |                                                                                                         | 
|December 2007 |  |                             | 13.74 |                                | 13,128 |                                                                              |  |                                                                                                         | 
|              |  |                             |       |                                |        |                                                                              |   |                                                                                                         |  
|Total         |  | $                           | 13.83 |                                | 71,703 |                                                                              |  |                                                                                                         | 
|              |  |                             |       |                                |        |                                                                              |   |                                                                                                         |  

In November 2007, our Board of Directors authorized the purchase from time to time in the open
market of an indeterminate number of shares of our common stock by the Advisor, in its discretion, subject to compliance with our and the Advisors applicable policies and requirements of law. The above purchases were made in accordance with
such policies and Rule 10b-18 of the Exchange Act.



|ITEM 6. | SELECTED FINANCIAL DATA
|------- | -----------------------

The Statement of
Operations, Per Share Data and Balance Sheet Data for the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) to December 31, 2005, are derived from our financial statements which have
been audited by Deloitte & Touche LLP, our independent registered public accounting firm. This selected financial data should be read in conjunction with our financial statements and related notes thereto and Managements
Discussion and Analysis of Financial Condition and Results of Operations included elsewhere in this Annual Report. See note 8 to our financial statements for our financial highlights information.



29



---

##### Table of Contents

|                                                     |  |                                                     |           |   |                            |   |         |                                       |  |   |         |  
|---------------------------------------------------- |  | --------------------------------------------------- | --------- | - | -------------------------- | - | ------- | ------------------------------------- |  | - | ------- | -
|                                                     |  | Year endedDecember 31,2007                          |           |   | Year endedDecember 31,2006 |   |         | July 25, 2005*throughDecember 31,2005 | 
|                                                     |  | (dollar amounts in thousands, except per sharedata) |          
|Statement of Operations Data                         |  |                                                     |           |   |                            |   |         |                                       |  |   |         |  
|Total Investment Income                              |  | $                                                   | 127,776   |   |                            | $ | 53,892  |                                       |  | $ | 10,005  |  
|Net Expenses:                                        |  |                                                     |           |   |                            |   |         |                                       |  |   |         |  
|Before Base Management Fee Waiver                    |  |                                                     | 53,963    |   |                            |   | 18,314  |                                       |  |   | 6,137   |  
|After Base Management Fee Waiver(1)                  |  |                                                     | 51,906    |   |                            |   | 14,000  |                                       |  |   | 3,802   |  
|Net Investment Income                                |  |                                                     | 75,846    |   |                            |   | 39,892  |                                       |  |   | 6,203   |  
|Net Realized and Unrealized Gain (Loss)              |  |                                                     | (59,626   | ) |                            |   | 1,662   |                                       |  |   | 241     |  
|Net Increase in Net Assets Resulting from Operations |  |                                                     | 16,219    |   |                            |   | 41,555  |                                       |  |   | 6,444   |  
|Per Share Data:                                      |  |                                                     |           |   |                            |   |         |                                       |  |   |         |  
|Net Asset Value Per Common Share at Period End       |  | $                                                   | 13.78     |   |                            | $ | 14.93   |                                       |  | $ | 14.95   |  
|Market Price at Period End(2)                        |  |                                                     | 15.28     |   |                            |   |        |                                       |  |   |        |  
|Net Investment Income                                |  |                                                     | 1.66      |   |                            |   | 1.09    |                                       |  |   | 0.17    |  
|Net Realized and Unrealized Gain (Loss)              |  |                                                     | (1.31     | ) |                            |   | 0.04    |                                       |  |   | 0.01    |  
|Net Increase in Net Assets Resulting from Operations |  |                                                     | 0.35      |   |                            |   | 1.13    |                                       |  |   | 0.18    |  
|Dividends Declared                                   |  |                                                     | 1.69      |   |                            |   | 1.15    |                                       |  |   | 0.20    |  
|Balance Sheet Data at Period End:                    |  |                                                     |           |   |                            |   |         |                                       |  |   |         |  
|Total Assets                                         |  | $                                                   | 1,121,821 |   |                            | $ | 766,259 |                                       |  | $ | 542,226 |  
|Borrowings Outstanding                               |  |                                                     | 381,300   |   |                            |   | 164,000 |                                       |  |   |        |  
|Total Net Assets                                     |  |                                                     | 728,192   |   |                            |   | 561,800 |                                       |  |   | 528,705 |  
|Other Data:                                          |  |                                                     |           |   |                            |   |         |                                       |  |   |         |  
|Total Return(3)                                      |  |                                                     | 3.4       | % |                            |   | 7.8     | %                                     |  |   | 1.0     | %
|Number of Portfolio Companies at Period End          |  |                                                     | 60        |   |                            |   | 49      |                                       |  |   | 26      |  
|Value of Long-Term Investments at Period End         |  | $                                                   | 1,098,261 |   |                            | $ | 754,168 |                                       |  | $ | 137,664 |  
|Amount of Investments Sold and Repayments            |  |                                                     | 310,436   |   |                            |   | 138,404 |                                       |  |   | 1,022   |  
|Yield on Long-Term Investments at Period End(4)      |  |                                                     | 12.4      | % |                            |   | 12.5    | %                                     |  |   | 10.7    | %



|* | Inception of operations.
|- | ------------------------

|(1) | The base management fee waiver commenced on July 25, 2005 and terminated on June 30, 2007.
|--- | ------------------------------------------------------------------------------------------

|(2) | The Companys common stock commenced trading on The NASDAQ Global Select Market on June 27, 2007. There was no established public trading market for the stock prior to
that date.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Total return is based on the change in net asset value per common share during the period. The total return for the period June 26, 2007 through December 31, 2007
based on the change in market price per common share during that period is 1.0%. Total return calculations take into account dividends and distributions, if any, reinvested in accordance with the Companys dividend reinvestment plan and do
not reflect brokerage commissions.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Yield on long-term investments at period end represents the weighted average yield on the debt and income producing equity securities in our portfolio. Yields are computed using
interest rates and dividend yields at period end and include amortization of loan origination and other upfront fees, original issue discount and market premium or discount, weighted by the amortized cost of the respective investment when averaged.
Yields exclude common equity investments, preferred equity investments with no stated dividend rate, short-term investments, cash and cash equivalents.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



30



---

##### Table of Contents

Selected quarterly data (unaudited)



|                                                                |  |                                                      |         |      |    |      |         |    |  |   |        |   |    |   |        |    |   |        |   |    |   |        |  |     |        |  |   |       |  |   |       |  |   |      
|--------------------------------------------------------------- |  | ---------------------------------------------------- | ------- | ---- | -- | ---- | ------- | -- |  | - | ------ | - | -- | - | ------ | -- | - | ------ | - | -- | - | ------ |  | --- | ------ |  | - | ----- |  | - | ----- |  | - | -----
|                                                                |  | 2007                                                 |         | 2006 |    | 2005
|                                                                |  | Q4                                                   |         |      | Q3 |      |         | Q2 |  |   | Q1     |   | Q4 |   |        | Q3 |   | Q2     |   | Q1 |   | Q4     |  | Q3*
|                                                                |  | (dollar amounts in thousands, except per share data)
|Total Investment Income                                         |  | $                                                    | 35,352  |      |    | $    | 34,164  |    |  | $ | 33,208 |   |    | $ | 25,052 |    | $ | 17,898 |   |    | $ | 15,116 |  | $   | 12,145 |  | $ | 8,733 |  | $ | 6,406 |  | $ | 3,599
|Net Investment Income                                           |  | $                                                    | 22,118  |      |    | $    | 22,356  |    |  | $ | 17,358 |   |    | $ | 14,014 |    | $ | 12,207 |   |    | $ | 11,007 |  | $   | 9,997  |  | $ | 6,680 |  | $ | 4,474 |  | $ | 1,729
|Net Realized and Unrealized Gain (Loss)                         |  | $                                                    | (38,016 | )    |    | $    | (19,890 | )  |  | $ | (4,735 | ) |    | $ | 3,014  |    | $ | (356   | ) |    | $ | 404    |  | $   | 1,173  |  | $ | 441   |  | $ | 172   |  | $ | 69   
|Net Increase (Decrease) in Net Assets Resulting from Operations |  | $                                                    | (15,898 | )    |    | $    | 2,465   |    |  | $ | 12,624 |   |    | $ | 17,028 |    | $ | 11,852 |   |    | $ | 11,411 |  | $   | 11,170 |  | $ | 7,121 |  | $ | 4,646 |  | $ | 1,798
|Net Asset Value per Common Share at the End of the Quarter      |  | $                                                    | 13.78   |      |    | $    | 14.51   |    |  | $ | 14.88  |   |    | $ | 14.95  |    | $ | 14.93  |   |    | $ | 15.04  |  | $   | 15.03  |  | $ | 14.95 |  | $ | 14.95 |  | $ | 15.01



|* | From July 25, 2005 (inception of operations).
|- | ---------------------------------------------



|ITEM 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The information contained in this section should be read in conjunction with the Selected Financial Data and our financial statements and notes thereto appearing elsewhere in this Annual Report.

Forward-looking statements

In
addition to factors previously identified elsewhere in this Annual Report, including the Risk Factors section of this report, the following factors, among others, could cause actual results to differ materially from forward-looking
statements or historical performance:



| |  |  | our future operating results;
| | - |  | -----------------------------



| |  |  | our business prospects and the prospects of our portfolio companies;
| | - |  | --------------------------------------------------------------------



| |  |  | the impact of investments that we expect to make;
| | - |  | -------------------------------------------------



| |  |  | our contractual arrangements and relationships with third parties;
| | - |  | ------------------------------------------------------------------



| |  |  | the dependence of our future success on the general economy and its impact on the industries in which we invest;
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | the ability of our portfolio companies to achieve their objectives;
| | - |  | -------------------------------------------------------------------



| |  |  | our expected financings and investments;
| | - |  | ----------------------------------------



| |  |  | the adequacy of our cash resources and working capital;
| | - |  | -------------------------------------------------------



| |  |  | the timing of cash flows, if any, from the operations of our portfolio companies;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | the ability of the Advisor to locate suitable investments for us and to monitor and administer our investments;
| | - |  | ---------------------------------------------------------------------------------------------------------------



| |  |  | the ability of the Advisor to attract and retain highly talented professionals;
| | - |  | -------------------------------------------------------------------------------



| |  |  | fluctuations in foreign currency exchange rates; and
| | - |  | ----------------------------------------------------



| |  |  | the impact of changes to tax legislation and, generally, our tax position.
| | - |  | --------------------------------------------------------------------------

This report, and other statements that we may make, may contain forward-looking statements with respect to future financial or business performance,
strategies or expectations. Forward-looking statements are typically identified by words or phrases such as trend, opportunity, pipeline, believe, comfortable, expect,
anticipate, current, intention, estimate, position, assume, potential, outlook, continue, remain, maintain,
sustain, seek, achieve and similar expressions, or future or conditional verbs such as will, would, should, could, may or similar expressions.



31



---

##### Table of Contents

Forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change
over time. Forward-looking statements speak only as of the date they are made, and we assume no duty to and do not undertake to update forward-looking statements. Actual results could differ materially from those anticipated in forward-looking
statements and future results could differ materially from historical performance.

Overview

We were incorporated in Delaware on April 13, 2005 and were initially funded on July 25, 2005. Our investment objective is to provide a
combination of current income and capital appreciation. We intend to invest primarily in debt and equity securities of private U.S. middle-market companies.

We are externally managed and have elected to be regulated as a BDC under the 1940 Act. As a BDC, we are required to comply with certain regulatory requirements. For instance, we generally have to invest at least 70%
of our total assets in qualifying assets, including securities of private U.S. companies, cash, cash equivalents, U.S. Government securities and high-quality debt investments that mature in one year or less.

On July 25, 2005, we completed a private placement of 35,366,589 shares of our common stock at a price of $15.00 per share, less a placement fee of
$507,407 and legal fees and other offering costs of $657,639. We received approximately $529.3 million in net proceeds from this offering.

On July 2, 2007, we completed an initial public offering through which we sold an additional 10,000,000 shares of our common stock at a price of $16.00 per share and listed our shares on The NASDAQ Global Select Market (collectively,
the Public Market Event). Net proceeds from the Public Market Event of approximately $150.1 million reflect the payment of an underwriting discount of $8,400,000 and legal fees and other offering costs of $1,489,500.

Investments

Our level of
investment activity can and does vary substantially from period to period depending on many factors, including the amount of debt and equity capital available to middle-market companies, the level of merger and acquisition activity, the general
economic environment and the competitive environment for the types of investments we make.

As a BDC, we must not acquire any assets other
than qualifying assets specified in the 1940 Act unless, at the time the acquisition is made, at least 70% of our total assets are qualifying assets (with certain limited exceptions). Qualifying assets include investments in
eligible portfolio companies. The SEC recently adopted new rules under the 1940 Act to expand the definition of eligible portfolio company to include all private companies and companies whose securities are not listed on a
national securities exchange. The new rules also will permit us to include as qualifying assets certain follow-on investments in companies that were eligible portfolio companies at the time of initial investment but that no longer meet the
definition. The new rules became effective November 30, 2006. As a result of these new rules, we are no longer required to determine the eligibility of a portfolio company by reference to whether or not it has outstanding marginable securities.

In addition to the adoption of the rules described above, the SEC also proposed for comment a rule that would include as eligible
portfolio companies certain public companies that have listed their securities on a national securities exchange, as long as their public float and/or market capitalization is below a specified level. We will continue to monitor closely any
developments with respect to the definition of an eligible portfolio company and intend to adjust our investment focus as needed to comply with and/or take advantage of the new rules, as well as any other regulatory, legislative, administrative or
judicial actions in this area.

Revenues

We generate revenues primarily in the form of interest on the debt we hold, dividends on our equity interests and capital gains on the sale of warrants and other debt or equity interests that we acquire in portfolio
companies. Our investments in fixed income instruments generally have an expected maturity of three to ten years, although we have no lower or upper constraint on maturity, and typically bear interest at a fixed or floating rate. Interest on our
debt securities is generally payable quarterly or semi-annually. Payments of principal of our debt investments may be amortized over the stated term of the investment, deferred for several years or due entirely at maturity. In some cases, our debt
instruments and preferred stock investments may defer payments of cash interest or dividends or pay interest or dividends in-kind. Any outstanding principal amount of our debt securities and any accrued but unpaid interest will generally become due
at the maturity date. In addition, we may generate revenue in the form of prepayment fees, commitment, origination, structuring or due diligence fees, fees for providing significant managerial assistance and consulting fees.



32



---

##### Table of Contents

Expenses

Our primary operating expenses include the payment of a base management fee and, depending on our operating results, an incentive management fee, expenses reimbursable under the management agreement, administration
fees and the allocable portion of overhead under the administration agreement. The base management fee and incentive management fee compensate the Advisor for work in identifying, evaluating, negotiating, closing and monitoring our investments. Our
management agreement with the Advisor provides that we will reimburse the Advisor for costs and expenses incurred by the Advisor for office space rental, office equipment and utilities allocable to the performance by the Advisor of its duties under
the management agreement, as well as any costs and expenses incurred by the Advisor relating to any non-investment advisory, administrative or operating services provided by the Advisor to us. We bear all other costs and expenses of our operations
and transactions, including those relating to:



| |  |  | our organization;
| | - |  | -----------------



| |  |  | calculating our net asset value (including the cost and expenses of any independent valuation firms);
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | expenses incurred by the Advisor payable to third parties in monitoring our investments and performing due diligence on prospective portfolio companies;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | interest payable on debt, if any, incurred to finance our investments;
| | - |  | ----------------------------------------------------------------------



| |  |  | the costs of future offerings of common shares and other securities, if any;
| | - |  | ----------------------------------------------------------------------------



| |  |  | the base management fee and any incentive management fee;
| | - |  | ---------------------------------------------------------



| |  |  | dividends and distributions on our preferred shares, if any, and common shares;
| | - |  | -------------------------------------------------------------------------------



| |  |  | administration fees payable under the administration agreement;
| | - |  | ---------------------------------------------------------------



| |  |  | fees payable to third parties relating to, or associated with, making investments;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | transfer agent and custodial fees;
| | - |  | ----------------------------------



| |  |  | registration fees;
| | - |  | ------------------



| |  |  | listing fees;
| | - |  | -------------



| |  |  | taxes;
| | - |  | ------



| |  |  | independent director fees and expenses;
| | - |  | ---------------------------------------



| |  |  | costs of preparing and filing reports or other documents with the SEC;
| | - |  | ----------------------------------------------------------------------



| |  |  | the costs of any reports, proxy statements or other notices to our stockholders, including printing costs;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | our fidelity bond;
| | - |  | ------------------



| |  |  | directors and officers/errors and omissions liability insurance, and any other insurance premiums;
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | indemnification payments;
| | - |  | -------------------------



| |  |  | direct costs and expenses of administration, including audit and legal costs; and
| | - |  | ---------------------------------------------------------------------------------



| |  |  | all other expenses reasonably incurred by us or the Administrator in connection with administering our business, such as the allocable portion of overhead under the
administration agreement, including rent and other allocable portions of the cost of certain of our officers and their respective staffs.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

During the first year of our operations (through July 2006), the Advisor agreed to waive its right to receive one-half of the base management fee the Advisor would otherwise have been entitled to receive from us.
Thereafter, the Advisor waived one-quarter of the amount of the base management fee the Advisor would otherwise have been entitled to receive from us. All of the fee waivers terminated upon completion of the initial public offering of our common
stock.

Additionally, the management agreement provides that the Advisor or its affiliates may be entitled to an Incentive Fee under
certain circumstances. The determination of the Incentive Fee will result in the Advisor or its affiliates receiving no Incentive Fee payments if returns to our stockholders do not meet an 8.0% annualized rate of return and will result in the
Advisor or its affiliates receiving less than the full amount of the Incentive Fee percentage until returns to stockholders exceed an approximate 13.3% annualized rate of return. Annualized rate of return in this context is computed by reference to
our net asset value and does not take into account changes in the market price of our common stock. The determination of the Incentive Fee is subject to any applicable limitations under the 1940 Act and the Advisers Act.

Critical accounting policies

Our discussion and
analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires management to make estimates and
assumptions that affect the reported amounts of assets, liabilities, revenues and



33



---

##### Table of Contents

expenses. Changes in the economic environment, financial markets and any other parameters used in determining such estimates could cause actual results to
differ. In addition to the discussion below, our critical accounting policies are further described in the notes to the financial statements.

Valuation of portfolio investments

Investments for which market quotations are readily available are valued at such
market quotations unless they are deemed not to represent fair value. We generally obtain market quotations from an independent pricing service or one or more broker-dealers or market makers. However, debt investments with remaining maturities
within 60 days are valued at cost plus accreted discount, or minus amortized premium, which approximates fair value. Debt and equity securities for which market quotations are not readily available or for which market quotations are deemed not to
represent fair value are valued at fair value as determined in good faith by or under the direction of our Board of Directors. Because we expect that there will not be a readily available market value for many of the investments in our portfolio, we
expect to value many of our portfolio investments at fair value as determined in good faith under the direction of our Board of Directors using a consistently applied valuation process in accordance with a documented valuation policy that has been
reviewed and approved by our Board of Directors. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may differ significantly from the
values that would have been used had a readily available market value existed for such investments and may differ materially from the values that we may ultimately realize. In addition, changes in the market environment and other events may have
differing impacts on the market quotations used to value some of our investments than on the fair values of our investments for which market quotations are not readily available. Market quotations may be deemed not to represent fair value in certain
circumstances where the Advisor believes that facts and circumstances applicable to an issuer, a seller or purchaser or the market for a particular security causes current market quotations to not reflect the fair value of the security. Examples of
these events could include cases in which material events are announced after the close of the market on which a security is primarily traded, when a security trades infrequently causing a quoted purchase or sale price to become stale or in the
event of a forced sale by a distressed seller.

With respect to investments for which market quotations are not readily
available or for which market quotations are deemed not to represent fair value, our Board of Directors undertakes a multi-step valuation process each quarter, as described below:



| |  |  | our quarterly valuation process begins with each portfolio company or investment being initially evaluated and rated by the investment professionals of the Advisor
responsible for the portfolio investment;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the investment professionals provide recent portfolio company financial statements and other reporting materials to independent valuation firms engaged by our Board
of Directors, such firms conduct independent appraisals each quarter and their preliminary valuation conclusions are documented and discussed with senior management of the Advisor;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the audit committee of our Board of Directors reviews the preliminary valuations of the independent valuation firms; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------



| |  |  | the Board of Directors discusses valuations and determines the fair value of each investment in our portfolio in good faith based on the input of the Advisor, the
respective independent valuation firms and the audit committee.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

With respect to the initial valuations of unquoted
investments by the investment professionals of the Advisor, upon acquisition each unquoted investment generally is valued at cost until the end of the second calendar quarter following its acquisition date. As of that date, an independent valuation
firm conducts the initial independent appraisal of the investment.

The types of factors that we may take into account in determining the
fair value of our investments include, as relevant, the nature and realizable value of any collateral, the portfolio companys ability to make payments and its earnings and discounted cash flow, the markets in which the portfolio company does
business, comparison to publicly traded securities and other relevant factors.

Determination of fair value involves subjective judgments
and estimates. Accordingly, the notes to our financial statements express the uncertainty with respect to the possible effect of such valuations, and any change in such valuations, on the financial statements.

Revenue recognition

We record
interest income, adjusted for amortization of premium and accretion of discount, and dividend income on an accrual basis to the extent that we expect to collect such amounts. Discounts and premiums on securities purchased are accreted/amortized over
the life of the respective security using the effective yield method. For loans and securities with contractual PIK income, which represents contractual interest or dividends accrued and added to the principal balance and generally due at maturity,
we do not accrue PIK income if the portfolio company valuation indicates that the PIK income is not collectible. Origination, structuring, closing, commitment and other upfront fees and discounts and premiums on investments purchased are
accreted/amortized over the life of the respective investment. Unamortized origination, structuring, closing, commitment and other upfront fees are recorded as unearned income. Upon the prepayment of a loan or debt security, we record any prepayment
fees and unamortized loan origination, structuring, closing, commitment and other upfront fees as interest income.



34



---

##### Table of Contents

With respect to the dividends paid to stockholders, income from origination, structuring, closing,
commitment and other upfront fees associated with investments in which the Advisor on our behalf provides significant services to the portfolio company in connection with making the investment is treated as taxable income and accordingly,
distributed to stockholders. For the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005, these fees totaled $6,507,209, $4,060,829 and $906,250, respectively.
We anticipate earning additional upfront fees in the future and such fees may cause our taxable income to exceed our GAAP income, although the differences are expected to be temporary in nature.

Net realized gains or losses and net change in unrealized appreciation or depreciation

We measure realized gains or losses by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment,
without regard to unrealized appreciation or depreciation previously recognized, but considering unamortized upfront fees and prepayment fees. Realized gains and losses are computed using the specific identification method. Net change in unrealized
appreciation or depreciation reflects the change in portfolio investment values during the reporting period, including the reversal of previously recorded unrealized appreciation or depreciation, when gains or losses are realized.

Federal income taxes

We have
elected to be taxed as a RIC under Subchapter M of the Code, and, among other things, have made and intend to make the requisite distributions to our stockholders to relieve us from federal income and excise taxes. In order to qualify as a RIC, we
are required to distribute annually at least 90% of investment company taxable income, as defined by the Code, to our stockholders. To avoid federal excise taxes, we must distribute annually at least 98% of our income for the current year (both
ordinary income and net capital gains) and any undistributed ordinary income and net capital gains from the preceding years. We may, at our discretion, carry forward taxable income in excess of calendar year distributions and pay a 4% excise tax on
this income. We will accrue excise tax on estimated excess taxable income as required. For the year ended December 31, 2007, a provision of $24,035 was recorded for federal excise taxes. No federal excise taxes were incurred during the periods
prior to 2007.

Within the context of these critical accounting policies, we are not currently aware of any reasonably likely events or
circumstances that would result in materially different amounts being reported.



35



---

##### Table of Contents

Portfolio and investment activity

During the year ended December 31, 2007, we invested approximately $711.3 million across 26 new and 12 existing portfolio companies. The new investments consisted primarily of senior loans secured by second liens
($381.0 million, or 54% of the total) or first liens ($56.7 million, or 8%), unsecured or subordinated debt securities ($217.1 million, or 30%), and equity securities ($56.5 million, or 8%). Additionally, we received proceeds from sales/repayments
of principal of approximately $310.4 million during the year ended December 31, 2007.

At December 31, 2007, our net portfolio of
$1.1 billion (at fair value) consisted of 60 portfolio companies and was invested 64% in senior secured loans, 26% in unsecured or subordinated debt securities, 5% in equity investments, 4% in senior secured notes and less than 1% in cash, cash
equivalents and foreign currency. Our average portfolio company investment by value was approximately $18 million. Our largest portfolio company investment by value was approximately $44.9 million and our five largest portfolio company investments
by value comprised approximately 20% of our portfolio at December 31, 2007. At December 31, 2006, our net portfolio of $757.3 million (at fair value) consisted of 49 portfolio companies and was invested 76% in senior secured loans, 17% in
unsecured or subordinated debt securities, 4% in senior secured notes, 3% in equity investments and less than 1% in cash, cash equivalents and foreign currency. Our average portfolio company investment by value was approximately $15 million at
December 31, 2006. Our largest portfolio company investment by value was approximately $42.2 million and our five largest portfolio company investments by value comprised approximately 25% of our portfolio at December 31, 2006.

The weighted average yield of the debt and income producing equity securities in our portfolio was 12.4% at December 31, 2007 and 12.5% at
December 31, 2006. The weighted average yields on our senior secured loans and other debt securities were 11.9% and 13.3%, respectively, at December 31, 2007, versus 12.5% and 13.2%, respectively, at December 31, 2006. Yields are
computed using interest rates and dividend yields as of the balance sheet date and include amortization of loan origination and commitment fees, original issue discount and market premium or discount, weighted by the amortized cost of the respective
investment when averaged. Yields exclude common equity investments, preferred equity investments with no stated dividend rate, short-term investments, cash and cash equivalents.

At December 31, 2007, 60% of our debt investments bore interest based on floating rates, such as LIBOR, EURIBOR, CBA, the Federal Funds Rate or the
Prime Rate, and 40% bore interest at fixed rates. At December 31, 2006, 69% of our debt investments bore interest based on floating rates and 31% bore interest at fixed rates.

Results of operations

Results comparisons are for the years ended December 31, 2007 and
2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005, which we refer to as the period ended December 31, 2005. Operating results for the period ended December 31, 2005 reflect our initial
period of operations, during which our portfolio was primarily invested in temporary investments and are not necessarily indicative of a full years results.

Operating income

Investment income totaled $127,776,128, $53,892,435 and $10,004,626,
respectively, for the years ended December 31, 2007 and 2006, and for the period ended December 31, 2005, of which $88,316,905, $39,541,255 and $1,253,427 were attributable to interest and fees on senior secured loans, $36,638,953,
$4,189,990 and $215,359 to interest earned on other debt securities, $2,132,404, $461,223 and $34,791 to dividends from preferred equity securities and closed-end funds, $332,171, $9,577,833 and $8,501,049 to interest earned on short-term
investments and cash equivalents, and $355,695, $122,134 and $0, to other income, respectively. The increase in operating income compared to each prior period reflects the growth of our portfolio and the transition of the portfolio from temporary to
long-term investments.

Expenses

Net expenses for the years ended December 31, 2007 and 2006, and for the period ended December 31, 2005, were $51,930,356, $14,000,212 and $3,801,635, respectively, which consisted of $17,095,983, $6,780,053
and $2,334,922 in base management fees (net of base management fee waivers of $2,056,906, $4,314,255 and $2,334,922), $9,412,097, $4,443,298 and $0 in incentive management fees owed to the Advisor, $1,144,394, $760,188 and $508,950 in administrative
services expenses, $1,249,491, $486,359 and $333,969 in professional fees, $399,385, $286,113 and $233,508 in director fees, $876,429, $469,287 and $138,405 in Advisor expenses, $341,016, $167,610 and $108,374 in insurance expenses, $20,272,906,
$261,114 and $0 in interest expense and fees related to the Credit Facility, $387,706, $18,318 and $0 in amortization of debt issuance costs, $0, $0 and $57,056 in expenses related to the organization of the company and $726,914, $327,872 and
$86,451 in other expenses, respectively. Excise tax expense of



36



---

##### Table of Contents

$24,035 was incurred during the year ended December 31, 2007. The increase in operating expenses compared to the prior periods reflects the growth of
our portfolio and the incurrence of additional borrowing costs under our credit facility.

Net investment income

Net investment income was $75,845,772, $39,892,223 and $6,202,991, respectively, for the years ended December 31, 2007 and 2006, and for the
period ended December 31, 2005 (which amounts would have been $73,788,866, $35,577,968 and $3,868,069, respectively, without base management fee waivers).

Net realized gain (loss)

Net realized loss of $645,793 for the year ended December 31,
2007 was the result of $1,623,116 in net gains realized from the disposition of investments offset by $2,268,909 in net losses realized on foreign currency transactions during the year. For the year ended December 31, 2006, net realized gain
was $479,397 as a result of $777,548 in net gains realized from the disposition of investments offset by $298,151 in net losses realized on foreign currency transactions during the year. For the period ended December 31, 2005 net realized gain
was $1,141 as a result of the disposition of a senior secured loan.

Net unrealized appreciation (depreciation)

For the years ended December 31, 2007 and 2006, and for the period ended December 31, 2005, the increase (decrease) in net unrealized
appreciation was ($58,980,614), $1,183,036 and $240,236, respectively, which was comprised of a (decrease) increase in net unrealized appreciation on investments and cash equivalents of ($59,000,295), $1,646,103 and $240,236, respectively, and an
increase (decrease) increase in net unrealized appreciation on foreign currency translations of $19,681, ($463,067) and $0, respectively. The net change in unrealized appreciation (depreciation) was primarily a result of overall declines in market
values for the quoted investments in our portfolio, as well as a reduction in the value of our unquoted investments in Tygem Holdings, Inc.

Net increase in net assets resulting from operations

The net increase in net assets resulting from operations for
the years ended December 31, 2007 and 2006, and for the period ended December 31, 2005, was $16,219,365, $41,554,656 and $6,444,368, respectively.

Financial condition, liquidity and capital resources

During the year ended December 31, 2007, we generated operating
cash flows primarily from interest earned and fees received on senior secured loans and other debt securities, and from sales of selected portfolio company investments or repayments of principal, as well as from dividends earned on preferred equity
investments. In the future, we may securitize a portion of our investments in senior secured loans or other assets.

Our primary uses of
funds for operations during the year ended December 31, 2007 consisted of investments in portfolio companies, payment of base and incentive management fees incurred and payment of interest charges incurred on credit facility borrowings.

Our operating activities resulted in a net use of cash of $351,593,553 for the year ended December 31, 2007.

In March 2006, our Board of Directors authorized the issuance and sale from time to time of up to $2.5 million in aggregate net asset value of
shares of our common stock to certain existing and future officers and employees of the Advisor at a price per share equal to the greater of $15.00 or our then current determined net asset value per share at the time of sale. Pursuant to this
authorization, in April 2006 we issued and sold to certain employees of the Advisor in a private placement 54,000 shares of common stock for aggregate proceeds of $810,000. Also pursuant to this authorization, during the year ended December 31,
2007, we issued and sold to certain officers and employees of the Advisor in private placements a total of 89,604 shares of common stock for aggregate proceeds of approximately $1,353,000.

In August 2006, our Board of Directors authorized the issuance and sale from time to time of an indeterminate number of shares of our common stock
to the Advisor at a price per share equal to our most recently determined net asset value per share at the time of sale, such shares to be used by the Advisor for employee compensation and other purposes. Pursuant to this authorization, during the
year ended December 31, 2007, we issued and sold to the Advisor in private placements 184,300 shares of common stock for aggregate proceeds of approximately $2,791,000.

On December 28, 2007, we amended and restated our senior secured, multi-currency Credit Facility to provide us with $600,000,000 in total
availability, consisting of $455,000,000 in revolving loan commitments and $145,000,000 in



37



---

##### Table of Contents

term loan commitments. Total revolving loan commitments will revert to $400,000,000 on April 14, 2008. Subject to certain conditions, we have the
ability in the future to seek additional commitments from new and existing lenders up to an aggregate amount not to exceed $1,000,000,000 with respect to revolving loans and $395,000,000 with respect to term loans. The interest rate applicable to
borrowings under the Credit Facility is LIBOR plus 87.5 basis points with respect to revolving loans and LIBOR plus 150 basis points with respect to term loans. The term loans mature on December 6, 2010, the termination date of the Credit
Facility, and term loans, once repaid, may not be reborrowed. The Credit Facility will continue to be used to supplement our equity capital to make additional portfolio investments and for general corporate purposes. At December 31, 2007, we
had approximately $381 million drawn and outstanding under the Credit Facility, with $219 million available to us.

On July 2, 2007,
we completed an initial public offering through which we sold 10,000,000 shares of our common stock at a price of $16.00 per share, less an underwriting discount of $8,400,000 and legal fees and other offering costs of $1,489,500. We received
$150,110,500 in net proceeds from this offering.

Our financing activities resulted in a net inflow of cash of $353,634,835 for the year
ended December 31, 2007, primarily from the net proceeds received from our initial public offering and from net borrowings under our credit facility.

At December 31, 2007, we had $5,077,695 in cash and cash equivalents. In addition, we had $10,864 in foreign currency at that date.

Contractual Obligations

A summary of our significant contractual payment obligations for the
repayment of outstanding borrowings under our Credit Facility at December 31, 2007 is as follows:



|                           |  |                                              |     |                  |   |           |  |           |     |               |   |   |  |   |  
|-------------------------- |  | -------------------------------------------- | --- | ---------------- | - | --------- |  | --------- | --- | ------------- | - | - |  | - | -
|                           |  | Payments Due By Period (dollars in millions)
|                           |  | Total                                        |     | Less than 1 year |   | 1-3 years |  | 3-5 years |     | After 5 years
|Credit Facility Payable(1) |  | $                                            | 381 |                  | $ |          |  | $         | 381 |               | $ |  |  | $ | 



|(1) | At December 31, 2007, $219 million remained unused under our Credit Facility.
|--- | -----------------------------------------------------------------------------

We have entered into several contracts under which we have future commitments. Pursuant to an investment management agreement, the Advisor manages our day-to-day operations and provides investment advisory services to
us. Payments under the investment management agreement are equal to a percentage of the value of our gross assets and an incentive fee. Under our administration agreement, the Administrator provides us with administrative services, facilities and
personnel. Payments under the administration agreement are equal to an allocable portion of overhead and other expenses incurred by the Administrator in performing its obligations to us, including rent and our allocable portion of the cost of
certain of our officers and their respective staffs. Pursuant to various other agreements, subsidiaries of The PNC Financial Services Group, Inc. (PNC) provide custodian services, administrative and accounting services, transfer agency
and compliance support services to us. Payments under such agreements are generally equal to a percentage of our average net assets plus reimbursement of reasonable expenses, and a base fee. Either party may terminate each of the investment
management agreement, administration agreement and such other agreements without penalty upon not less than 60 days written notice to the other. See Note 3 to our financials statements for more information regarding these agreements.

Off-Balance sheet financing

At December 31, 2007, our only off-balance sheet contractual obligation or arrangement consisted of a commitment to make an equity investment of up to $2.5 million in an existing portfolio company. We had no
off-balance sheet contractual obligations or arrangements at December 31, 2006.

Recently issued accounting pronouncements

In September 2006, the Financial Accounting Standards Board, or FASB, issued Statement of Financial Accounting Standards No. 157,Fair Value
Measurements, or SFAS 157, which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. The provisions of SFAS 157 are effective for fiscal years beginning after
November 15, 2007. We are currently evaluating the impact of adopting SFAS 157 on our financial statements. At this time, the impact on our financial statements has not been determined.

In February 2007, the FASB issued Statement of Financial Accounting Standards No. 159, The Fair Value Option for Financial Assets and Financial
Liabilities, or SFAS 159, which permits entities to choose to measure many financial



38



---

##### Table of Contents

instruments and certain other items at fair value that are not currently required to be measured at fair value. SFAS 159 also establishes presentation and
disclosure requirements designed to facilitate comparisons between entities that choose different measurement attributes for similar types of assets and liabilities. The provisions of SFAS 159 are effective for fiscal years beginning after
November 15, 2007. We applied SFAS 159 on January 1, 2008 and have not elected to apply the fair value option to any other financial assets or liabilities.

Effective March 31, 2007, we implemented FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109, or FIN 48. FIN 48 prescribes the
minimum recognition threshold a tax position must meet in connection with accounting for uncertainties in income tax positions taken or expected to be taken by an entity, including investment companies, before being measured and recognized in the
financial statements. Management has evaluated the application of FIN 48 to us and has determined that the adoption of FIN 48 did not have a material impact on our financial statements. We file U.S. federal and various state and local tax returns.
No income tax returns are currently under examination. The statute of limitations on our U.S. federal tax returns remains open for the years ended December 31, 2005 and 2006. The statute of limitations on our state and local tax returns may
remain open for an additional year depending upon the jurisdiction.

Dividends

We intend to distribute quarterly dividends to our stockholders. Our quarterly dividends are determined by our Board of Directors. Dividends declared by
the Company since July 25, 2005 (inception of operations) have been as follows:



|                                     |  |  |  |                    |  |  |  |                   
|------------------------------------ |  |  |  | ------------------ |  |  |  | ------------------
|Dividend Amount PerShare Outstanding |  |  |  | Record Date        |  |  |  | Pay Date          
|$0.20                                |  |  |  | December 31, 2005  |  |  |  | January 31, 2006  
|$0.20                                |  |  |  | March 15, 2006     |  |  |  | March 31, 2006    
|$0.23                                |  |  |  | June 15, 2006      |  |  |  | June 30, 2006     
|$0.30                                |  |  |  | September 15, 2006 |  |  |  | September 29, 2006
|$0.42                                |  |  |  | December 31, 2006  |  |  |  | January 31, 2007  
|$0.42                                |  |  |  | March 15, 2007     |  |  |  | March 30, 2007    
|$0.42                                |  |  |  | May 15, 2007       |  |  |  | May 31, 2007      
|$0.42                                |  |  |  | September 14, 2007 |  |  |  | September 28, 2007
|$0.43                                |  |  |  | December 14, 2007  |  |  |  | December 31, 2007 
|$0.43                                |  |  |  | March 17, 2008     |  |  |  | March 31, 2008    

Tax characteristics of all dividends are reported to stockholders on Form 1099 after the end of the calendar year.

We have elected to be taxed as a RIC under Subchapter M of the Code. To maintain our RIC status and obtain favorable RIC tax treatment, we
must distribute annually to our stockholders at least 90% of our ordinary income and realized net short-term capital gains in excess of realized net long-term capital losses, if any, out of the assets legally available for distribution. In order to
avoid certain excise taxes imposed on RICs, we currently intend to distribute during each calendar year an amount at least equal to the sum of:



| |  |  | 98% of our ordinary income for the calendar year;
| | - |  | -------------------------------------------------



| |  |  | 98% of our capital gains in excess of capital losses for the one-year period ending on October 31st; and
| | - |  | --------------------------------------------------------------------------------------------------------



| |  |  | any ordinary income and net capital gains for preceding years that were not distributed during such years.
| | - |  | ----------------------------------------------------------------------------------------------------------

We may, at our discretion, carry forward taxable income in excess of calendar year distributions and pay a 4% excise tax on this income. We will accrue
excise tax on estimated taxable income as required. In addition, although we currently intend to distribute realized net capital gains (i.e., net long-term capital gains in excess of short-term capital losses), if any, at least annually, out of the
assets legally available for such distributions, we may in the future decide to retain such capital gains for investment.

We maintain an
opt out dividend reinvestment plan for our common stockholders. As a result, if we declare a dividend, stockholders cash dividends will be automatically reinvested in additional shares of our common stock, unless they specifically
opt out of the dividend reinvestment plan so as to receive cash dividends.

We may not be able to achieve operating results
that will allow us to make dividends and distributions at a specific level or to increase the amount of these dividends and distributions from time to time. In addition, we may be limited in our ability to make dividends and distributions due to the
asset coverage test for borrowings when applicable to us as a BDC under the 1940 Act and due to provisions in our existing and future credit facilities. If we do not distribute a certain



39



---

##### Table of Contents

percentage of our income annually, we will suffer adverse tax consequences, including possible loss of favorable RIC tax treatment. We cannot assure
stockholders that they will receive any dividends and distributions or dividends and distributions at a particular level.

With respect to
the dividends paid to stockholders, income from origination, structuring, closing, commitment and other upfront fees associated with investments in which the Advisor on our behalf provides significant services to the portfolio company in connection
with making the investment is treated as taxable income and accordingly, distributed to stockholders. For the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31,
2005, these fees totaled $6,507,209, $4,060,829 and $906,250, respectively. We anticipate earning additional upfront fees in the future and such fees may cause our taxable income to exceed our GAAP income, although the differences are expected to be
temporary in nature.

Recent developments

On January 14, 2008, we filed a Form N-2 registration statement with the SEC that would permit us, after it is declared effective by the SEC to offer, from time to time, up to $1 billion of our common stock, preferred stock, debt
securities, warrants representing rights to purchase shares of our common stock, preferred stock or debt securities and subscription rights.

On March 5, 2008, our Board of Directors declared a dividend of $0.43 per share, payable on March 31, 2008 to stockholders of record at the close of business on March 17, 2008.

On March 11, 2008, we amended our dividend reinvestment plan, which we refer to as the Plan. Under the terms of the amended Plan, dividends may be
paid in newly issued shares of our common stock at a price equal to 95% of the market price on the dividend payment date. The amended Plan alleviates many of the timing and administrative issues that burdened us under the previous dividend
reinvestment plan. The amended Plan means that, under certain circumstances, we may issue shares of our common stock at a price that is less than our net asset value per share.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

We are subject to financial market
risks, including changes in interest rates. At December 31, 2007, 60% of our debt investments bore interest based on floating rates, such as LIBOR, EURIBOR, the Federal Funds Rate or the Prime Rate. The interest rates on such investments
generally reset by reference to the current market index after one to six months.

To illustrate the potential impact of changes in
interest rates, we have performed the following analysis based on our December 31, 2007 balance sheet and assuming no changes in our investment structure. Net asset value is analyzed using the assumptions that interest rates, as defined by the
LIBOR and U.S. Treasury yield curves, increase or decrease and that the yield curves of the rate shocks will be parallel to each other. Under this analysis, an instantaneous 100 basis point increase in LIBOR and U.S. Treasury yields would cause a
decline of approximately $11,200,000, or $0.21 per share, in the value of our net assets at December 31, 2007 and a corresponding 100 basis point decrease in LIBOR and U.S. Treasury yields would cause an increase of approximately $11,400,000,
or $0.22 per share, in the value of our net assets on that date.

While hedging activities may help to insulate us against adverse changes
in interest rates, they also may limit our ability to participate in the benefits of lower interest rates with respect to our portfolio of investments. During the years ended December 31, 2007 and 2006, and for the period July 25, 2005
(inception of operations) through December 31, 2005, we did not engage in any interest rate hedging activity.

We may enter into
forward foreign currency contracts from time to time to facilitate settlement of purchases and sales of investments denominated in foreign currencies or to help mitigate the impact that an adverse change in foreign exchange rates would have on the
value of our investments denominated in foreign currencies. A forward foreign currency contract is a commitment to purchase or sell a foreign currency at a future date (usually the security transaction settlement date) at a negotiated forward rate.
Risks may arise as a result of the potential inability of the counterparties to meet the terms of their contracts. Details of open forward foreign currency contracts at December 31, 2007 and 2006, respectively, were as follows:



40



---

##### Table of Contents

|                 |  |                  |  |                        |  |                             |            |                               |   |                                       |  |   |          |  
|---------------- |  | ---------------- |  | ---------------------- |  | --------------------------- | ---------- | ----------------------------- | - | ------------------------------------- |  | - | -------- | -
|Foreign Currency |  | Settlement Date  |  | Amount and Transaction |  | US$ Value atSettlement Date |            | US$ Value atDecember 31, 2007 |   | UnrealizedAppreciation/(Depreciation) | 
|Euro             |  | January 23, 2008 |  | 11,000,000 Sold        |  | $                           | 15,485,448 |                               | $ | 16,058,413                            |  | $ | (572,965 | )
|Canadian dollar  |  | January 23, 2008 |  | 19,750,000 Sold        |  |                             | 20,045,552 |                               |   | 19,924,531                            |  |   | 121,021  |  
|                 |  |                  |  |                        |  |                             |            |                               |   |                                       |  |   |          |  
|Total            |  |                  |  |                        |  | $                           | 35,531,000 |                               | $ | 35,982,944                            |  | $ | (451,944 | )
|                 |  |                  |  |                        |  |                             |            |                               |   |                                       |  |   |          |  
|                 |  |                  |  |                        | 
|Foreign Currency |  | Settlement Date  |  | Amount and Transaction |  | US$ Value atSettlement Date |            | US$ Value atDecember 31, 2006 |   | UnrealizedAppreciation/(Depreciation) | 
|Euro             |  | January 10, 2007 |  | 12,900,000 Sold        |  | $                           | 16,572,631 |                               | $ | 17,027,725                            |  | $ | (455,094 | )
|Euro             |  | January 10, 2007 |  | 500,000 Sold           |  |                             | 639,880    |                               |   | 659,990                               |  |   | (20,110  | )
|                 |  |                  |  |                        |  |                             |            |                               |   |                                       |  |   |          |  
|Total            |  |                  |  |                        |  | $                           | 17,212,511 |                               | $ | 17,687,715                            |  | $ | (475,204 | )
|                 |  |                  |  |                        |  |                             |            |                               |   |                                       |  |   |          |  

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

See the Index to Financial Statements on page F-1.

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

None.

ITEM 9A. CONTROLS AND PROCEDURES

(a) Evaluation of Disclosure Controls and Procedures.The Companys
management, with the participation of the Companys Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of
the Exchange Act) as of the end of the period covered by this report. Based upon such evaluation, the Companys Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective, as of
December 31, 2007, to provide assurance that information that is required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported, within the time periods
specified by 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 the Company in the reports that it files or submits
under the Exchange Act is accumulated and communicated to the Companys management, including its Chief Executive Officer and Chief Financial Officer, or persons performing similar functions, as appropriate to allow timely decisions regarding
required disclosure.

(b) Managements Report on Internal Controls over Financial Reporting.The Companys management is
responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act). Under the supervision and with the participation of management, including the Chief
Executive Officer and Chief Financial Officer, the Company conducted an evaluation of the effectiveness of the Companys internal control over financial reporting based on the criteria established in Internal ControlIntegrated
Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on the Companys evaluation under the framework in Internal ControlIntegrated Framework, management concluded that the
Companys internal control over financial reporting was effective as of December 31, 2007. The Companys internal control over financial reporting as of December 31, 2007, has been audited by our independent registered public
accounting firm, Deloitte & Touche LLP, as stated in its report titled Report of Independent Registered Public Accounting Firm on page F-2.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk
that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

(c) Attestation Report of the Registered Public Accounting Firm.Our independent registered public accounting firm, Deloitte & Touche LLP, has issued an attestation report on the Companys internal control over
financial reporting, which is set forth under the heading Report of Independent Registered Public Accounting Firm on page F-2.



41



---

##### Table of Contents

(d) Changes in Internal Control over Financial Reporting.There have been no changes in our internal
control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during our most recently completed fiscal quarter, that have materially affected, or are reasonably likely to materially affect, our internal control
over financial reporting.

ITEM 9B. OTHER INFORMATION

None



42



---

##### Table of Contents

PART III

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

The information required by this item is
contained in the Registrants definitive Proxy Statement for its 2008 Annual Stockholder Meeting to be filed with the Securities and Exchange Commission within 120 days after December 31, 2007 and is incorporated herein by reference.

ITEM 11. EXECUTIVE COMPENSATION

The information required by this item is contained in the
Registrants definitive Proxy Statement for its 2008 Annual Stockholder Meeting to be filed with the Securities and Exchange Commission within 120 days after December 31, 2007 and is incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDERS MATTERS

The information required by this item is contained in the Registrants definitive Proxy Statement for its 2008 Annual Stockholder Meeting to be filed with the Securities and Exchange Commission within 120 days after December 31,
2007 and is incorporated herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

The information
required by this item is contained in the Registrants definitive Proxy Statement for its 2008 Annual Stockholder Meeting to be filed with the Securities and Exchange Commission within 120 days after December 31, 2007 and is incorporated
herein by reference.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

The information required by this item is contained in
the Registrants definitive Proxy Statement for its 2008 Annual Stockholder Meeting to be filed with the Securities and Exchange Commission within 120 days after December 31, 2007 and is incorporated herein by reference.



43



---

##### Table of Contents

PART IV

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

The following documents are filed as part of this Annual Report:



|    |  |                                                                                                                                                                                                                                                 
|--- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(1) |  | Financial Statements  See the Index to Financial Statements on page F-1.                                                                                                                                                                       
|    | 
|(2) |  | Financial Statement Schedules  None. We have omitted financial statements schedules because they are not required or are not applicable, or the required information is shown in the
financial statements or notes to the financial statements.
|    | 
|(3) |  | Exhibits                                                                                                                                                                                                                                        



|       |  |                                                                                                                                                                                       
|------ |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Number |  | Description                                                                                                                                                                           
|3.1    |  | Certificate of Incorporation of the Registrant (1)                                                                                                                                    
|       | 
|3.2    |  | Certificate of Amendment to the Certificate of Incorporation of the Registrant (2)                                                                                                    
|       | 
|3.3    |  | Amended and Restated By-laws of the Registrant (3)                                                                                                                                    
|       | 
|4.1    |  | Form of Stock Certificate of the Registrant (3)                                                                                                                                       
|       | 
|10.1   |  | Investment Management Agreement between the Registrant and BlackRock Kelso Capital Advisors LLC (3)                                                                                   
|       | 
|10.2   |  | Administration Agreement between the Registrant and BlackRock Financial Management, Inc. (4)                                                                                          
|       | 
|10.3   |  | Amended and Restated Dividend Reinvestment Plan (5)                                                                                                                                   
|       | 
|10.4   |  | Custodian Services Agreement between PFPC Trust Company and the Registrant (4)                                                                                                        
|       | 
|10.5   |  | Foreign Custody Manager Agreement among Citibank, N.A., PFPC Trust Company and the Registrant (3)                                                                                     
|       | 
|10.6   |  | Transfer Agency Services Agreement between PFPC Inc. and the Registrant (4)                                                                                                           
|       | 
|10.7   |  | Sub-Administration and Accounting Services Agreement by and among the Registrant, PFPC Inc. and BlackRock Financial Management, Inc. (4)                                              
|       | 
|10.8   |  | Waiver Reliance Letter between the Registrant and BlackRock Kelso Capital Advisors LLC (4)                                                                                            
|       | 
|10.9   |  | Amended and Restated Senior Secured Credit Agreement, dated as of December 28, 2007, between the Registrant, the lenders party thereto and Citibank, N.A., as Administrative Agent
(6)
|       | 
|14.1   |  | Code of Ethics of the Registrant (4)                                                                                                                                                  
|       | 
|14.2   |  | Code of Ethics of the Advisor (3)                                                                                                                                                     
|       | 
|31.1*  |  | Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934                                                                         
|       | 
|31.2*  |  | Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934                                                                         
|       | 
|32.1*  |  | Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U. S. C. 1350)                                     



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

|(1) | Previously filed with the Registrants Registration Statement on Form 10 (Commission File No. 000-51327), as amended, originally filed on May 24, 2005.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Filed with the Registrants Form 8-K dated as of March 28, 2007.
|--- | ----------------------------------------------------------------

|(3) | Previously filed with the Registrants Registration Statement on Form N-2 (Commission File No. 333-141090), as amended, originally filed on March 6, 2007.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Previously filed with the Registrants Form 10-K for the year ended December 31, 2005.
|--- | --------------------------------------------------------------------------------------

|(5) | Previously filed with the Registrants Form 8-K dated as of March 11, 2008.
|--- | ---------------------------------------------------------------------------

|(6) | Previously filed with the Registrants Form 8-K dated as of January 2, 2008.
|--- | ----------------------------------------------------------------------------



44



---

##### Table of Contents

INDEX TO FINANCIAL STATEMENTS



|                                                        |  |     
|------------------------------------------------------- |  | ----
|Report of Independent Registered Public Accounting Firm |  | F-2 
|Statements of Assets and Liabilities                    |  | F-3 
|Statements of Operations                                |  | F-4 
|Statements of Changes in Net Assets                     |  | F-5 
|Statements of Cash Flows                                |  | F-6 
|Schedules of Investments                                |  | F-7 
|Notes to Financial Statements                           |  | F-19



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of

BlackRock Kelso Capital Corporation:

We have audited the
accompanying statements of assets and liabilities of BlackRock Kelso Capital Corporation (the Company), including the schedules of investments, as of December 31, 2007 and 2006, and the related statements of operations, changes in
net assets, and cash flows for the years ended December 31, 2007 and 2006 and for the period July 25, 2005 (inception of operations) through December 31, 2005. We also have audited the Companys internal control over financial
reporting as of December 31, 2007, based on criteria established in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. The Companys management is responsible for
these financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Managements Report on
Internal Control Over Financial Reporting. Our responsibility is to express an opinion on these financial statements and an opinion on the Companys internal control over financial reporting based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require
that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material
respects. Our audits of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material
weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the
circumstances. Our procedures included confirmation of securities owned at December 31, 2007 and 2006 by correspondence with the custodian, management of the investment funds and brokers; where replies were not received from the brokers,
alternative procedures were performed. We believe that our audits provide a reasonable basis for our opinions.

A companys internal
control over financial reporting is a process designed by, or under the supervision of, the companys principal executive and principal financial officers, or persons performing similar functions, and effected by the companys board of
directors, management, and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting
principles. A companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and
dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts
and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or
disposition of the companys assets that could have a material effect on the financial statements.

Because of the inherent
limitations of internal control over financial reporting, including the possibility of collusion or improper management override of controls, material misstatements due to error or fraud may not be prevented or detected on a timely basis. Also,
projections of any evaluation of the effectiveness of the internal control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance
with the policies or procedures may deteriorate.

In our opinion, the financial statements referred to above present fairly, in all
material respects, the financial position of BlackRock Kelso Capital Corporation as of December 31, 2007 and 2006, and the results of its operations, changes in its net assets, and cash flows for the years ended December 31, 2007 and 2006
and for the period July 25, 2005 (inception of operations) through December 31, 2005, in conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, the Company maintained, in all
material respects, effective internal control over financial reporting as of December 31, 2007, based on the criteria established in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the
Treadway Commission.

/s/ Deloitte & Touche LLP

New
York, New York

March 17, 2008



F-2



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Statements of Assets and Liabilities



|                                                                                                                                               |  |                  |               |   |                  |   |             |  
|---------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------------- | - | ---------------- | - | ----------- | -
|                                                                                                                                               |  | December 31,2007 |               |   | December 31,2006 |  
|Assets:                                                                                                                                        |  |                  |               |   |                  |   |             |  
|Investments at fair value:                                                                                                                     |  |                  |               |   |                  |   |             |  
|Non-controlled/non-affiliated investments (amortized cost of $1,049,585,229 and $716,844,625)                                                  |  | $                | 1,018,013,709 |   |                  | $ | 718,730,964 |  
|Controlled investments (amortized cost of $38,881,854 and $35,437,060)                                                                         |  |                  | 14,834,395    |   |                  |   | 35,437,060  |  
|Affiliated investments (amortized cost of $66,907,657 and $0)                                                                                  |  |                  | 65,412,682    |   |                  |   |            |  
|                                                                                                                                               |  |                  |               |   |                  |   |             |  
|Total investments at fair value                                                                                                                |  |                  | 1,098,260,786 |   |                  |   | 754,168,024 |  
|Cash and cash equivalents                                                                                                                      |  |                  | 5,077,695     |   |                  |   | 3,036,413   |  
|Foreign currency at fair value (cost of $10,291 and $119,714)                                                                                  |  |                  | 10,864        |   |                  |   | 126,375     |  
|Interest receivable                                                                                                                            |  |                  | 14,260,266    |   |                  |   | 7,759,464   |  
|Dividends receivable                                                                                                                           |  |                  | 1,796,615     |   |                  |   | 43,270      |  
|Prepaid expenses and other assets                                                                                                              |  |                  | 2,414,954     |   |                  |   | 1,125,838   |  
|                                                                                                                                               |  |                  |               |   |                  |   |             |  
|Total Assets                                                                                                                                   |  | $                | 1,121,821,180 |   |                  | $ | 766,259,384 |  
|                                                                                                                                               |  |                  |               |   |                  |   |             |  
|Liabilities:                                                                                                                                   |  |                  |               |   |                  |   |             |  
|Payable for investments purchased                                                                                                              |  | $                |              |   |                  | $ | 16,260,000  |  
|Unrealized depreciation on forward foreign currency contracts                                                                                  |  |                  | 451,944       |   |                  |   | 475,204     |  
|Credit facility payable                                                                                                                        |  |                  | 381,300,000   |   |                  |   | 164,000,000 |  
|Interest payable on credit facility                                                                                                            |  |                  | 1,508,277     |   |                  |   | 152,793     |  
|Dividend distributions payable                                                                                                                 |  |                  | 3,310,606     |   |                  |   | 15,803,510  |  
|Base management fees payable                                                                                                                   |  |                  | 5,606,213     |   |                  |   | 2,157,082   |  
|Incentive management fees payable                                                                                                              |  |                  |              |   |                  |   | 4,443,298   |  
|Accrued administrative services expenses                                                                                                       |  |                  | 361,118       |   |                  |   | 366,354     |  
|Other accrued expenses and payables                                                                                                            |  |                  | 1,091,153     |   |                  |   | 801,221     |  
|                                                                                                                                               |  |                  |               |   |                  |   |             |  
|Total Liabilities                                                                                                                              |  |                  | 393,629,311   |   |                  |   | 204,459,462 |  
|                                                                                                                                               |  |                  |               |   |                  |   |             |  
|Net Assets:                                                                                                                                    |  |                  |               |   |                  |   |             |  
|Common stock, par value $.001 per share, 100,000,000 and 40,000,000 common shares authorized, 52,825,109 and 37,627,405 issued and outstanding |  |                  | 52,825        |   |                  |   | 37,627      |  
|Paid-in capital in excess of par                                                                                                               |  |                  | 790,378,102   |   |                  |   | 563,233,775 |  
|Distributions in excess of net investment income                                                                                               |  |                  | (5,411,353    | ) |                  |   | (3,392,549  | )
|Accumulated net realized gain                                                                                                                  |  |                  | 729,635       |   |                  |   | 497,795     |  
|Net unrealized appreciation (depreciation)                                                                                                     |  |                  | (57,557,340   | ) |                  |   | 1,423,274   |  
|                                                                                                                                               |  |                  |               |   |                  |   |             |  
|Total Net Assets                                                                                                                               |  |                  | 728,191,869   |   |                  |   | 561,799,922 |  
|                                                                                                                                               |  |                  |               |   |                  |   |             |  
|Total Liabilities and Net Assets                                                                                                               |  | $                | 1,121,821,180 |   |                  | $ | 766,259,384 |  
|                                                                                                                                               |  |                  |               |   |                  |   |             |  
|Net Asset Value Per Share                                                                                                                      |  | $                | 13.78         |   |                  | $ | 14.93       |  

The accompanying notes are an integral part of these financial statements.



F-3



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Statements of Operations



|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|--------------------------------------------------------------------- |  | --------------------------- | ----------- | - | ----------------------------- | - | ---------- | ---------------------------------------- |  | - | ---------- | -
|                                                                      |  | Year endedDecember 31, 2007 |             |   | Year endedDecember 31, 2006** |   |            | July 25, 2005*throughDecember 31, 2005** | 
|Investment Income:                                                    |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|From non-controlled/non-affiliated investments:                       |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Interest                                                              |  | $                           | 118,219,979 |   |                               | $ | 53,288,349 |                                          |  | $ | 9,969,835  |  
|Dividends                                                             |  |                             | 940,969     |   |                               |   | 461,223    |                                          |  |   | 34,791     |  
|Other income                                                          |  |                             | 55,695      |   |                               |   | 122,134    |                                          |  |   |           |  
|From controlled investments:                                          |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Interest                                                              |  |                             | 3,808,869   |   |                               |   | 20,729     |                                          |  |   |           |  
|Dividends                                                             |  |                             |            |   |                               |   |           |                                          |  |   |           |  
|From affiliated investments:                                          |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Interest                                                              |  |                             | 3,259,182   |   |                               |   |           |                                          |  |   |           |  
|Dividends                                                             |  |                             | 1,191,434   |   |                               |   |           |                                          |  |   |           |  
|Other income                                                          |  |                             | 300,000     |   |                               |   |           |                                          |  |   |           |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Total investment income                                               |  |                             | 127,776,128 |   |                               |   | 53,892,435 |                                          |  |   | 10,004,626 |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Expenses:                                                             |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Base management fees                                                  |  |                             | 19,152,889  |   |                               |   | 11,094,308 |                                          |  |   | 4,669,844  |  
|Incentive management fees                                             |  |                             | 9,412,097   |   |                               |   | 4,443,298  |                                          |  |   |           |  
|Administrative services                                               |  |                             | 1,144,394   |   |                               |   | 760,188    |                                          |  |   | 508,950    |  
|Professional fees                                                     |  |                             | 1,249,491   |   |                               |   | 486,359    |                                          |  |   | 333,969    |  
|Director fees                                                         |  |                             | 399,385     |   |                               |   | 286,113    |                                          |  |   | 233,508    |  
|Investment advisor expenses                                           |  |                             | 876,429     |   |                               |   | 469,287    |                                          |  |   | 138,405    |  
|Insurance                                                             |  |                             | 341,016     |   |                               |   | 167,610    |                                          |  |   | 108,374    |  
|Interest and credit facility fees                                     |  |                             | 20,272,906  |   |                               |   | 261,114    |                                          |  |   |           |  
|Amortization of debt issuance costs                                   |  |                             | 387,706     |   |                               |   | 18,318     |                                          |  |   |           |  
|Organizational                                                        |  |                             |            |   |                               |   |           |                                          |  |   | 57,056     |  
|Other                                                                 |  |                             | 726,914     |   |                               |   | 327,872    |                                          |  |   | 86,451     |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Expenses before management fee waiver                                 |  |                             | 53,963,227  |   |                               |   | 18,314,467 |                                          |  |   | 6,136,557  |  
|Base management fee waiver                                            |  |                             | (2,056,906  | ) |                               |   | (4,314,255 | )                                        |  |   | (2,334,922 | )
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Net expenses                                                          |  |                             | 51,906,321  |   |                               |   | 14,000,212 |                                          |  |   | 3,801,635  |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Net investment income before excise taxes                             |  |                             | 75,869,807  |   |                               |   | 39,892,223 |                                          |  |   | 6,202,991  |  
|Excise tax expense                                                    |  |                             | (24,035     | ) |                               |   |           |                                          |  |   |           |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Net Investment Income                                                 |  |                             | 75,845,772  |   |                               |   | 39,892,223 |                                          |  |   | 6,202,991  |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Realized and Unrealized Gain (Loss):                                  |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Net realized gain (loss) from non-controlled/non-affiliated entities: |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Investments                                                           |  |                             | 1,623,116   |   |                               |   | 777,548    |                                          |  |   | 1,141      |  
|Foreign currency                                                      |  |                             | (2,268,909  | ) |                               |   | (298,151   | )                                        |  |   |           |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Net realized gain (loss)                                              |  |                             | (645,793    | ) |                               |   | 479,397    |                                          |  |   | 1,141      |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Net change in unrealized appreciation (depreciation) on:              |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Non-controlled/non-affiliated investments:                            |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Investments and cash equivalents                                      |  |                             | (33,457,861 | ) |                               |   | 1,646,103  |                                          |  |   | 240,236    |  
|Foreign currency translations                                         |  |                             | 19,681      |   |                               |   | (463,067   | )                                        |  |   |           |  
|Controlled investments                                                |  |                             | (24,047,459 | ) |                               |   |           |                                          |  |   |           |  
|Affiliated investments                                                |  |                             | (1,494,975  | ) |                               |   |           |                                          |  |   |           |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Net change in unrealized appreciation (depreciation)                  |  |                             | (58,980,614 | ) |                               |   | 1,183,036  |                                          |  |   | 240,236    |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Net realized and unrealized gain (loss)                               |  |                             | (59,626,407 | ) |                               |   | 1,662,433  |                                          |  |   | 241,377    |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Net Increase in Net Assets Resulting from Operations                  |  | $                           | 16,219,365  |   |                               | $ | 41,554,656 |                                          |  | $ | 6,444,368  |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Net Investment Income Per Share                                       |  | $                           | 1.66        |   |                               | $ | 1.09       |                                          |  | $ | 0.17       |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Earnings Per Share                                                    |  | $                           | 0.35        |   |                               | $ | 1.13       |                                          |  | $ | 0.18       |  
|                                                                      |  |                             |             |   |                               |   |            |                                          |  |   |            |  
|Basic and Diluted Weighted-Average Shares Outstanding                 |  |                             | 45,714,141  |   |                               |   | 36,632,218 |                                          |  |   | 35,366,589 |  



|* | Inception of operations.
|- | ------------------------

|** | Certain amounts have been reclassified to conform to the current periods presentation.
|-- | ---------------------------------------------------------------------------------------

The accompanying notes are an integral part of these financial statements.



F-4



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Statements of Changes in Net Assets



|                                                                     |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|-------------------------------------------------------------------- |  | -------------------------- | ----------- | - | -------------------------- | - | ----------- | ------------------------------------- |  | - | ----------- | -
|                                                                     |  | Year endedDecember 31,2007 |             |   | Year endedDecember 31,2006 |   |             | July 25, 2005*throughDecember 31,2005 | 
|Net Increase in Net Assets Resulting from Operations:                |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Net investment income                                                |  | $                          | 75,845,772  |   |                            | $ | 39,892,223  |                                       |  | $ | 6,202,991   |  
|Net change in unrealized appreciation (depreciation)                 |  |                            | (58,980,614 | ) |                            |   | 1,183,036   |                                       |  |   | 240,236     |  
|Net realized gain (loss)                                             |  |                            | (645,793    | ) |                            |   | 479,397     |                                       |  |   | 1,141       |  
|                                                                     |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Net increase in net assets resulting from operations                 |  |                            | 16,219,365  |   |                            |   | 41,554,656  |                                       |  |   | 6,444,368   |  
|                                                                     |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Dividend Distributions to Stockholders from:                         |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Net investment income                                                |  |                            | (76,491,196 | ) |                            |   | (42,117,435 | )                                     |  |   | (7,073,318  | )
|Net realized gains                                                   |  |                            | (519,782    | ) |                            |   | (279,753    | )                                     |  |   |            |  
|                                                                     |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Total dividend distributions                                         |  |                            | (77,010,978 | ) |                            |   | (42,397,188 | )                                     |  |   | (7,073,318  | )
|                                                                     |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Capital Share Transactions:                                          |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Proceeds from shares sold                                            |  |                            | 164,143,683 |   |                            |   | 810,000     |                                       |  |   | 530,498,845 |  
|Less offering costs                                                  |  |                            | (9,890,023  | ) |                            |   |            |                                       |  |   | (1,165,046  | )
|Reinvestment of dividends                                            |  |                            | 72,929,900  |   |                            |   | 33,127,605  |                                       |  |   |            |  
|                                                                     |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Net increase in net assets resulting from capital share transactions |  |                            | 227,183,560 |   |                            |   | 33,937,605  |                                       |  |   | 529,333,799 |  
|                                                                     |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Total Increase in Net Assets                                         |  |                            | 166,391,947 |   |                            |   | 33,095,073  |                                       |  |   | 528,704,849 |  
|Net assets at beginning of period                                    |  |                            | 561,799,922 |   |                            |   | 528,704,849 |                                       |  |   |            |  
|                                                                     |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Net assets at end of period                                          |  | $                          | 728,191,869 |   |                            | $ | 561,799,922 |                                       |  | $ | 528,704,849 |  
|                                                                     |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Capital Share Activity:                                              |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Shares issued from subscriptions                                     |  |                            | 10,273,904  |   |                            |   | 54,000      |                                       |  |   | 35,366,589  |  
|Shares issued from reinvestment of dividends                         |  |                            | 4,923,800   |   |                            |   | 2,206,816   |                                       |  |   |            |  
|                                                                     |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Total increase in shares                                             |  |                            | 15,197,704  |   |                            |   | 2,260,816   |                                       |  |   | 35,366,589  |  
|                                                                     |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Distributions in Excess:                                             |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Distributions in excess of net investment income, end of period      |  | $                          | (5,411,353  | ) |                            | $ | (3,392,549  | )                                     |  | $ | (870,327    | )



|* | Inception of operations.
|- | ------------------------

The accompanying notes are an
integral part of these financial statements.



F-5



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Statements of Cash Flows



|                                                                                                                        |  |                            |                |   |                              |   |              |                                        |  |   |              |  
|----------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | -------------- | - | ---------------------------- | - | ------------ | -------------------------------------- |  | - | ------------ | -
|                                                                                                                        |  | Year endedDecember 31,2007 |                |   | Year endedDecember 31,2006** |   |              | July 25, 2005*through December 31,2005 | 
|Operating Activities:                                                                                                   |  |                            |                |   |                              |   |              |                                        |  |   |              |  
|Net increase in net assets resulting from operations                                                                    |  | $                          | 16,219,365     |   |                              | $ | 41,554,656   |                                        |  | $ | 6,444,368    |  
|Adjustments to reconcile net increase in net assets resulting from operations to net cash used in operating activities: |  |                            |                |   |                              |   |              |                                        |  |   |              |  
|Proceeds from dispositions (purchases) of short-term investmentsnet                                                    |  |                            |               |   |                              |   | 106,990,928  |                                        |  |   | (106,043,189 | )
|Purchases of long-term investments                                                                                      |  |                            | (711,280,828   | ) |                              |   | (745,727,828 | )                                      |  |   | (144,808,218 | )
|Purchases of foreign currencynet                                                                                       |  |                            | (1,281,451     | ) |                              |   | (413,610     | )                                      |  |   |             |  
|Proceeds from sales/repayments of long-term investments                                                                 |  |                            | 310,435,608    |   |                              |   | 138,404,643  |                                        |  |   | 1,021,610    |  
|Net change in unrealized appreciation (depreciation) on investments                                                     |  |                            | 59,000,295     |   |                              |   | (1,634,063   | )                                      |  |   | (252,276     | )
|Net change in unrealized appreciation (depreciation) on foreign currency translations                                   |  |                            | (19,681        | ) |                              |   | 463,067      |                                        |  |   |             |  
|Net realized gain on investments                                                                                        |  |                            | (1,623,116     | ) |                              |   | (777,548     | )                                      |  |   | (1,141       | )
|Net realized loss on foreign currency                                                                                   |  |                            | 2,268,909      |   |                              |   | 298,151      |                                        |  |   |             |  
|Amortization of premium/discountnet                                                                                    |  |                            | (1,500,246     | ) |                              |   | (986,585     | )                                      |  |   | (353,136     | )
|Amortization of debt issuance costs                                                                                     |  |                            | 387,706        |   |                              |   | 18,318       |                                        |  |   |             |  
|Decrease (increase) in receivable for investments sold                                                                  |  |                            |               |   |                              |   | 996,250      |                                        |  |   | (996,250     | )
|Increase in interest receivable                                                                                         |  |                            | (6,500,802     | ) |                              |   | (6,103,333   | )                                      |  |   | (1,656,131   | )
|Increase in dividends receivable                                                                                        |  |                            | (1,753,345     | ) |                              |   | (43,270      | )                                      |  |   |             |  
|Decrease (increase) in prepaid expenses and other assets                                                                |  |                            | (331,980       | ) |                              |   | 50,559       |                                        |  |   | (165,363     | )
|Increase (decrease) in payable for investments purchased                                                                |  |                            | (16,260,000    | ) |                              |   | 12,061,704   |                                        |  |   | 4,198,296    |  
|Increase (decrease) in offering costs payable                                                                           |  |                            |               |   |                              |   | (587,080     | )                                      |  |   | 587,080      |  
|Increase in base management fees payable                                                                                |  |                            | 3,449,131      |   |                              |   | 1,701,753    |                                        |  |   | 455,329      |  
|Increase (decrease) in incentive management fees payable                                                                |  |                            | (4,443,298     | ) |                              |   | 4,443,298    |                                        |  |   |             |  
|Increase (decrease) in accrued administrative services expenses payable                                                 |  |                            | (5,236         | ) |                              |   | (142,596     | )                                      |  |   | 508,950      |  
|Increase in interest payable on credit facility                                                                         |  |                            | 1,355,484      |   |                              |   | 152,793      |                                        |  |   |             |  
|Increase in other accrued expenses and payables                                                                         |  |                            | 289,932        |   |                              |   | 102,602      |                                        |  |   | 698,619      |  
|                                                                                                                        |  |                            |                |   |                              |   |              |                                        |  |   |              |  
|Net cash used in operating activities                                                                                   |  |                            | (351,593,553   | ) |                              |   | (449,177,191 | )                                      |  |   | (240,361,452 | )
|                                                                                                                        |  |                            |                |   |                              |   |              |                                        |  |   |              |  
|Financing Activities:                                                                                                   |  |                            |                |   |                              |   |              |                                        |  |   |              |  
|Net proceeds from issuance of common stock:                                                                             |  |                            |                |   |                              |   |              |                                        |  |   |              |  
|Cash                                                                                                                    |  |                            | 154,253,660    |   |                              |   | 810,000      |                                        |  |   | 109,615,859  |  
|Contribution of short-term investments and cash equivalents                                                             |  |                            |               |   |                              |   |             |                                        |  |   | 419,717,940  |  
|Dividend distributions paid                                                                                             |  |                            | (89,503,882    | ) |                              |   | (33,666,996  | )                                      |  |   |             |  
|Dividend distributions reinvested                                                                                       |  |                            | 72,929,900     |   |                              |   | 33,127,605   |                                        |  |   |             |  
|Borrowings under credit facility                                                                                        |  |                            | 1,459,103,995  |   |                              |   | 279,000,000  |                                        |  |   |             |  
|Repayments under credit facility                                                                                        |  |                            | (1,241,803,995 | ) |                              |   | (115,000,000 | )                                      |  |   |             |  
|Increase in deferred debt issuance costs                                                                                |  |                            | (1,344,843     | ) |                              |   | (1,029,352   | )                                      |  |   |             |  
|                                                                                                                        |  |                            |                |   |                              |   |              |                                        |  |   |              |  
|Net cash provided by financing activities                                                                               |  |                            | 353,634,835    |   |                              |   | 163,241,257  |                                        |  |   | 529,333,799  |  
|                                                                                                                        |  |                            |                |   |                              |   |              |                                        |  |   |              |  
|Net increase (decrease) in cash and cash equivalents                                                                    |  |                            | 2,041,282      |   |                              |   | (285,935,934 | )                                      |  |   | 288,972,347  |  
|Cash and cash equivalents, beginning of period                                                                          |  |                            | 3,036,413      |   |                              |   | 288,972,347  |                                        |  |   |             |  
|                                                                                                                        |  |                            |                |   |                              |   |              |                                        |  |   |              |  
|Cash and cash equivalents, end of period                                                                                |  | $                          | 5,077,695      |   |                              | $ | 3,036,413    |                                        |  | $ | 288,972,347  |  
|                                                                                                                        |  |                            |                |   |                              |   |              |                                        |  |   |              |  
|Supplemental disclosure of cash flow information:                                                                       |  |                            |                |   |                              |   |              |                                        |  |   |              |  
|Cash interest paid during period                                                                                        |  | $                          | 18,676,650     |   |                              | $ | 19,911       |                                        |  | $ |             |  



|* | Inception of operations.
|- | ------------------------

|** | Certain amounts have been reclassified to conform to the current periods presentation.
|-- | ---------------------------------------------------------------------------------------

The accompanying notes are an integral part of these financial statements.



F-6



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Schedules of Investments

December 31, 2007



|                                                                                                      |  |                            |  |                                         |            |     |         |   |             |  |   |             |    
|----------------------------------------------------------------------------------------------------- |  | -------------------------- |  | --------------------------------------- | ---------- | --- | ------- | - | ----------- |  | - | ----------- | ---
|Portfolio Company                                                                                     |  | Industry(a)                |  | PrincipalAmount orNumber ofShares/Units |            |     | Cost(b) |   | FairValue   | 
|Senior Secured Notes6.2%                                                                             |  |                            |  |                                         |            |     |         |   |             |  |   |             |    
|AGY Holding Corp., Second Lien, 11.00%, 11/15/14, acquired 10/20/06(c)                                |  | Glass Yarns/ Fibers        |  | $                                       | 15,000,000 |     |         | $ | 15,000,000  |  | $ | 14,550,000  |    
|TriMark Acquisition Corp., Second Lien, 11.50% (9.50% cash, 2.00% PIK), 11/30/13                      |  | Food Service Equipment     |  |                                         | 30,277,111 |     |         |   | 30,277,111  |  |   | 30,277,111  | (d)
|                                                                                                      |  |                            |  |                                         |            |     |         |   |             |  |   |             |    
|Total Senior Secured Notes                                                                            |  |                            |  |                                         |            |     |         |   | 45,277,111  |  |   | 44,827,111  |    
|                                                                                                      |  |                            |  |                                         |            |     |         |   |             |  |   |             |    
|Unsecured Debt24.8%                                                                                  |  |                            |  |                                         |            |     |         |   |             |  |   |             |    
|AMC Entertainment Holdings, Inc., 9.99% PIK (LIBOR + 5.00%/Q), 6/13/12                                |  | Entertainment              |  |                                         | 12,661,936 |     |         |   | 12,395,105  |  |   | 11,981,357  |    
|ASM Intermediate Holdings Corp. II, 12.00% PIK, 12/27/13                                              |  | Marketing Services         |  |                                         | 45,152,493 |     |         |   | 45,152,493  |  |   | 42,669,106  |    
|BE Foods Investments, Inc., 10.50% PIK (LIBOR + 5.25%/Q), 7/11/12                                     |  | Food                       |  |                                         | 25,486,292 |     |         |   | 24,683,196  |  |   | 23,702,251  |    
|Big Dumpster Acquisition, Inc., 13.50% PIK, 7/5/15                                                    |  | Waste Management Equipment |  |                                         | 32,756,167 |     |         |   | 32,756,167  |  |   | 32,756,167  | (d)
|Lucite International Luxembourg Finance S.àr.l., PIK Loan, 13.64% PIK (EURIBOR + 9.00%/Q), 7/14/14(e) |  | Chemicals                  |  |                                         | 10,978,044 | (f) |         |   | 13,666,704  |  |   | 14,987,131  |    
|Marquette Transportation Company Holdings, LLC, 14.75% PIK, 3/21/14                                   |  | Transportation             |  |                                         | 39,500,000 |     |         |   | 39,500,000  |  |   | 39,500,000  | (d)
|Marsico Parent Holdco, LLC et al., 12.50% PIK, 7/15/16, acquired 11/28/07(c)                          |  | Finance                    |  |                                         | 9,000,000  |     |         |   | 9,000,000   |  |   | 9,045,000   |    
|Marsico Parent Superholdco, LLC et al., 14.50% PIK, 1/15/18, acquired 11/28/07(c)                     |  | Finance                    |  |                                         | 6,000,000  |     |         |   | 5,658,622   |  |   | 5,685,687   |    
|                                                                                                      |  |                            |  |                                         |            |     |         |   |             |  |   |             |    
|Total Unsecured Debt                                                                                  |  |                            |  |                                         |            |     |         |   | 182,812,287 |  |   | 180,326,699 |    
|                                                                                                      |  |                            |  |                                         |            |     |         |   |             |  |   |             |    
|Subordinated Debt14.9%                                                                               |  |                            |  |                                         |            |     |         |   |             |  |   |             |    
|A & A Manufacturing Co., Inc., 14.00% (12.00% cash, 2.00% PIK), 4/2/14                                |  | Protective Enclosures      |  |                                         | 18,777,852 |     |         |   | 18,777,852  |  |   | 18,777,852  | (d)
|Advanstar, Inc., 11.84% PIK (LIBOR + 7.00%/Q), 11/30/15                                               |  | Printing/ Publishing       |  |                                         | 6,441,546  |     |         |   | 6,441,546   |  |   | 6,441,546   |    
|Al Solutions, Inc., 16.00% PIK, 12/29/13(g)                                                           |  | Metals                     |  |                                         | 12,648,145 |     |         |   | 12,648,145  |  |   | 12,648,145  | (d)
|Conney Safety Products, LLC, 16.00%, 10/01/14                                                         |  | Safety Products            |  |                                         | 25,000,000 |     |         |   | 25,000,000  |  |   | 25,000,000  | (d)
|Mattress Giant Corporation, 13.25% (11.00% cash, 2.25% PIK), 8/1/12                                   |  | Bedding Retail            |  |                                         | 13,944,709 |     |         |   | 13,840,288  |  |   | 13,247,474  |    
|MediMedia USA, Inc., 11.38%, 11/15/14, acquired 11/1/06(c)                                            |  | Information Services       |  |                                         | 8,000,000  |     |         |   | 8,074,656   |  |   | 8,220,000   |    
|Sentry Security Systems, LLC, 15.00% (12.00% cash, 3.00% PIK), 8/7/12                                 |  | Security Services          |  |                                         | 10,274,409 |     |         |   | 10,274,409  |  |   | 10,274,409  | (d)

The accompanying notes are an integral part of these financial statements.



F-7



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Schedules of Investments(Continued)

December 31, 2007



|                                                                                                        |  |                            |  |                                         |            |     |         |   |             |  |   |             |    
|------------------------------------------------------------------------------------------------------- |  | -------------------------- |  | --------------------------------------- | ---------- | --- | ------- | - | ----------- |  | - | ----------- | ---
|Portfolio Company                                                                                       |  | Industry(a)                |  | PrincipalAmount orNumber ofShares/Units |            |     | Cost(b) |   | FairValue   | 
|U.S. Security Holdings, Inc., 13.00% (11.00% cash, 2.00% PIK), 5/8/14, acquired 5/10/06(c)              |  | Security Services          |  | $                                       | 7,000,000  |     |         | $ | 7,000,000   |  | $ | 6,650,000   |    
|Wastequip, Inc., 12.00% (10.00% cash, 2.00% PIK), 2/5/15                                                |  | Waste Management Equipment |  |                                         | 7,561,250  |     |         |   | 7,561,250   |  |   | 7,561,250   | (d)
|                                                                                                        |  |                            |  |                                         |            |     |         |   |             |  |   |             |    
|Total Subordinated Debt                                                                                 |  |                            |  |                                         |            |     |         |   | 109,618,146 |  |   | 108,820,676 |    
|                                                                                                        |  |                            |  |                                         |            |     |         |   |             |  |   |             |    
|Senior Secured Loans97.9%(h)                                                                           |  |                            |  |                                         |            |     |         |   |             |  |   |             |    
|Advanstar Communications Inc., Second Lien, 9.84% (LIBOR + 5.00%), 11/30/14                             |  | Printing/ Publishing       |  |                                         | 14,000,000 |     |         |   | 14,000,000  |  |   | 12,880,000  |    
|Alpha Media Group Inc., Second Lien, 12.33% (LIBOR + 7.50%), 2/11/15                                    |  | Publishing                 |  |                                         | 20,000,000 |     |         |   | 19,236,444  |  |   | 18,400,000  |    
|American Residential Services L.L.C., Second Lien, 12.00% (10.00% cash, 2.00% PIK), 4/17/15             |  | HVAC/Plumbing Services     |  |                                         | 40,000,000 |     |         |   | 40,000,000  |  |   | 40,000,000  | (d)
|American Safety Razor Company, LLC, Second Lien, 11.69% (LIBOR + 6.25%), 1/30/14                        |  | Consumer Products          |  |                                         | 10,000,000 |     |         |   | 10,000,000  |  |   | 9,950,000   |    
|American SportWorks LLC, Second Lien, 18.00% (15.00% cash, 3.00% PIK), 6/27/14(i)                       |  | Utility Vehicles           |  |                                         | 13,202,280 |     |         |   | 13,202,280  |  |   | 13,202,280  | (d)
|AmQuip Crane Rental LLC, Second Lien, 10.63% (LIBOR + 5.75%), 6/29/14                                   |  | Construction Equipment     |  |                                         | 22,000,000 |     |         |   | 22,000,000  |  |   | 21,340,000  |    
|Applied Tech Products Corp. et al., Tranche A, First Lien, 11.75% PIK (Base Rate + 4.50%), 10/24/10     |  | Plastic Packaging          |  |                                         | 4,847,723  |     |         |   | 4,829,127   |  |   | 4,847,723   | (d)
|Applied Tech Products Corp. et al., Tranche B, Second Lien, 15.75% PIK (Base Rate + 8.50%), 4/24/11     |  | Plastic Packaging          |  |                                         | 2,308,004  |     |         |   | 2,295,861   |  |   | 1,568,358   | (d)
|Applied Tech Products Corp. et al., Tranche C, Third Lien, 19.25% PIK (Base Rate + 12.00%), 10/24/11(j) |  | Plastic Packaging          |  |                                         | 916,240    |     |         |   | 851,534     |  |   |            | (d)
|Arclin US Holdings Inc., Second Lien, 11.40% (LIBOR + 6.50%), 7/10/15                                   |  | Chemicals                  |  |                                         | 14,500,000 |     |         |   | 14,500,000  |  |   | 14,500,000  | (d)
|Bankruptcy Management Solutions, Inc., Second Lien, 11.10% (LIBOR + 6.25%), 7/31/13                     |  | Software                   |  |                                         | 24,687,500 |     |         |   | 24,687,500  |  |   | 20,367,188  |    
|The Bargain! Shop Holdings Inc., Term Loan B, First Lien, 11.81% (CBA + 7.00%), 7/1/12(e)               |  | Discount Stores            |  |                                         | 19,739,508 | (k) |         |   | 18,414,992  |  |   | 19,800,510  | (d)
|Berlin Packaging L.L.C., Second Lien, 11.85% (LIBOR + 6.50%), 8/17/15                                   |  | Rigid Packaging            |  |                                         | 24,000,000 |     |         |   | 23,312,346  |  |   | 23,040,000  |    
|Cannondale Bicycle Corporation, Second Lien, 10.85% (LIBOR + 6.00%), 6/5/10                             |  | Bicycles/ Apparel          |  |                                         | 10,000,000 |     |         |   | 10,000,000  |  |   | 10,000,000  | (d)
|Champion Energy Corporation et al., First Lien, 12.50%, 5/22/11                                         |  | Heating and Oil Services   |  |                                         | 34,000,000 |     |         |   | 34,000,000  |  |   | 34,000,000  | (d)

The accompanying notes are an integral part of these financial statements.



F-8



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Schedules of Investments(Continued)

December 31, 2007



|                                                                                                                    |  |                                     |  |                                         |            |         |   |            |  |   |            |    
|------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------- |  | --------------------------------------- | ---------- | ------- | - | ---------- |  | - | ---------- | ---
|Portfolio Company                                                                                                   |  | Industry(a)                         |  | PrincipalAmount orNumber ofShares/Units |            | Cost(b) |   | FairValue  | 
|Custom Direct, Inc. et al., Second Lien, 10.84% (LIBOR + 6.00%), 12/31/14                                           |  | Printing                            |  | $                                       | 10,000,000 |         | $ | 10,000,000 |  | $ | 8,500,000  |    
|Deluxe Entertainment Services Group Inc., Second Lien, 10.83% (LIBOR + 6.00%), 11/11/13                             |  | Entertainment                       |  |                                         | 12,000,000 |         |   | 12,000,000 |  |   | 10,800,000 |    
|DynaVox Systems LLC, Term Loan B, First Lien, 8.38% (LIBOR + 3.50%), 6/30/11                                        |  | Augmentative Communication Products |  |                                         | 3,351,322  |         |   | 3,333,809  |  |   | 3,351,322  | (d)
|DynaVox Systems LLC, Term Loan C, First Lien, 9.88% (LIBOR + 5.00%), 12/13/11                                       |  | Augmentative Communication Products |  |                                         | 1,750,000  |         |   | 1,740,579  |  |   | 1,750,000  | (d)
|Eight OClock Coffee Company et al., Second Lien, 11.38% (LIBOR + 6.50%), 7/31/13                                   |  | Coffee Distributor                  |  |                                         | 14,000,000 |         |   | 14,000,000 |  |   | 13,440,000 |    
|Electrical Components International Holdings Company, Second Lien, 11.37% (LIBOR + 6.50%), 5/1/14                   |  | Electronics                         |  |                                         | 20,000,000 |         |   | 20,000,000 |  |   | 16,000,000 |    
|Event Rentals, Inc., Acquisition Loan, First Lien, 9.05% (LIBOR + 4.00%), 12/19/13                                  |  | Party Rentals                       |  |                                         | 15,000,000 |         |   | 15,000,000 |  |   | 14,925,000 |    
|Facet Technologies, LLC, Second Lien, 11.88% (LIBOR + 7.00%), 1/26/12                                               |  | Medical Devices                     |  |                                         | 27,000,000 |         |   | 27,000,000 |  |   | 27,000,000 | (d)
|Fairway Group Holdings Corp. et al., Term B Loan, First Lien, 9.96% (LIBOR + 5.00%), 1/18/13                        |  | Retail Grocery                      |  |                                         | 1,485,000  |         |   | 1,481,877  |  |   | 1,485,000  | (d)
|Fairway Group Holdings Corp. et al., Term C Loan, Second Lien, 13.00% (12.00% cash, 1.00% PIK), 1/18/14             |  | Retail Grocery                      |  |                                         | 11,601,670 |         |   | 11,551,996 |  |   | 11,601,670 | (d)
|Fitness Together Franchise Corporation, First Lien, 11.40% (LIBOR + 6.25%), 7/14/12                                 |  | Personal Fitness                    |  |                                         | 13,150,000 |         |   | 13,099,256 |  |   | 13,099,256 | (d)
|Heartland Automotive Services II Inc. et al., Term Loan A, First Lien, 12.00% (Base Rate + 4.75%), 2/27/12(j)       |  | Automobile Repair                   |  |                                         | 3,558,311  |         |   | 3,555,669  |  |   | 3,415,978  |    
|Heartland Automotive Services II Inc. et al., Acquisition Loan, First Lien, 12.25%, (Base Rate + 5.00%), 2/27/12(j) |  | Automobile Repair                   |  |                                         | 1,740,000  |         |   | 1,740,000  |  |   | 1,722,600  |    
|HIT Entertainment, Inc., Second Lien, 10.38% (LIBOR + 5.50%), 2/26/13                                               |  | Entertainment                       |  |                                         | 1,000,000  |         |   | 1,000,000  |  |   | 950,000    |    
|InterMedia Outdoor, Inc., Second Lien, 11.58% (LIBOR + 6.75%), 1/31/14                                              |  | Printing/ Publishing                |  |                                         | 10,000,000 |         |   | 10,000,000 |  |   | 9,600,000  |    
|Isola USA Corp., First Lien, 9.58% (LIBOR + 4.75%), 12/18/12                                                        |  | Electronics                         |  |                                         | 9,900,000  |         |   | 9,776,400  |  |   | 9,306,000  |    
|Isola USA Corp., Second Lien, 12.83% (LIBOR + 7.75%), 12/18/13                                                      |  | Electronics                         |  |                                         | 25,000,000 |         |   | 25,000,000 |  |   | 23,500,000 |    
|Kaz, Inc. et al., M&E Loan, First Lien, 9.69% (LIBOR + 4.50%), 12/8/08                                              |  | Consumer Products                   |  |                                         | 3,000,000  |         |   | 3,000,000  |  |   | 3,000,000  | (d)
|Kaz, Inc. et al., First Lien, 16.00% (12.00% cash, 4.00% PIK), 12/8/11                                              |  | Consumer Products                   |  |                                         | 41,753,560 |         |   | 41,274,295 |  |   | 41,274,295 | (d)

The accompanying notes are an integral part of these financial statements.



F-9



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Schedules of Investments(Continued)

December 31, 2007



|                                                                                                 |  |                              |  |                                         |            |         |   |             |  |   |             |    
|------------------------------------------------------------------------------------------------ |  | ---------------------------- |  | --------------------------------------- | ---------- | ------- | - | ----------- |  | - | ----------- | ---
|Portfolio Company                                                                                |  | Industry(a)                  |  | PrincipalAmount orNumber ofShares/Units |            | Cost(b) |   | FairValue   | 
|LJVH Holdings Inc., Second Lien, 10.33% (LIBOR + 5.50%), 1/19/15(e)                              |  | Specialty Coffee             |  | $                                       | 25,000,000 |         | $ | 25,000,000  |  | $ | 23,000,000  |    
|MCCI Group Holdings, LLC, Second Lien, 12.71% (LIBOR + 7.25%), 6/21/13                           |  | Healthcare Services          |  |                                         | 29,000,000 |         |   | 28,938,983  |  |   | 29,000,000  | (d)
|Oriental Trading Company, Inc., Second Lien, 10.85% (LIBOR + 6.00%), 1/31/14                     |  | Party Supplies and Novelties |  |                                         | 3,000,000  |         |   | 3,000,000   |  |   | 2,790,000   |    
|Penton Media, Inc. et al., Second Lien, 9.98% (LIBOR + 5.00%), 2/1/14(i)                         |  | Information Services         |  |                                         | 25,000,000 |         |   | 24,665,642  |  |   | 21,250,000  |    
|Physiotherapy Associates, Inc. et al., Second Lien, 11.41% (LIBOR + 5.50%), 12/31/13             |  | Rehabilitation Centers       |  |                                         | 17,000,000 |         |   | 17,000,000  |  |   | 15,810,000  |    
|Precision Parts International Services Corp. et al., First Lien, 10.08% (LIBOR + 5.00%), 9/30/11 |  | Automotive Parts             |  |                                         | 4,853,442  |         |   | 4,853,442   |  |   | 4,368,097   |    
|Premier Yachts, Inc. et al., Term A, First Lien, 8.69% (LIBOR + 3.75%), 8/22/12                  |  | Entertainment Cruises        |  |                                         | 7,877,183  |         |   | 7,847,172   |  |   | 7,837,797   |    
|Premier Yachts, Inc. et al., Term B, First Lien, 11.94% (LIBOR + 7.00%), 8/22/13                 |  | Entertainment Cruises        |  |                                         | 1,921,233  |         |   | 1,914,184   |  |   | 1,911,626   |    
|Stolle Machinery Company, LLC, Second Lien, 11.38% (LIBOR + 6.50%), 9/29/13                      |  | Canning Machinery            |  |                                         | 8,500,000  |         |   | 8,500,000   |  |   | 8,245,000   |    
|Sunrise Medical LTC LLC et al., Second Lien, 11.35% (LIBOR + 6.50%), 12/28/13                    |  | Healthcare Equipment         |  |                                         | 14,400,000 |         |   | 14,400,000  |  |   | 14,040,000  |    
|Total Safety U.S. Inc., Second Lien, 11.33% (LIBOR + 6.50%), 12/8/13                             |  | Industrial Safety Equipment  |  |                                         | 9,000,000  |         |   | 9,000,000   |  |   | 8,730,000   |    
|United Subcontractors, Inc., Second Lien, 12.21% (LIBOR + 7.25%), 6/27/13                        |  | Building and Construction    |  |                                         | 10,000,000 |         |   | 10,000,000  |  |   | 7,850,000   |    
|Water Pik, Inc., Second Lien, 10.49% (LIBOR + 5.50%), 6/15/14                                    |  | Consumer Products            |  |                                         | 30,000,000 |         |   | 30,000,000  |  |   | 29,400,000  | (d)
|WBS Group LLC et al., Second Lien, 11.35% (LIBOR + 6.25%), 6/7/13                                |  | Software                     |  |                                         | 20,000,000 |         |   | 20,000,000  |  |   | 20,000,000  | (d)
|Wembley, Inc., Second Lien, 9.72% (LIBOR + 4.25%), 8/23/12                                       |  | Gaming                       |  |                                         | 1,000,000  |         |   | 1,000,000   |  |   | 910,000     |    
|Westward Dough Operating Company, LLC, Term Loan A, First Lien, 8.83% (LIBOR + 4.00%), 3/30/11   |  | Restaurants                  |  |                                         | 6,850,000  |         |   | 6,850,000   |  |   | 6,850,000   | (d)
|Westward Dough Operating Company, LLC, Term Loan B, First Lien, 11.83% (LIBOR + 7.00%), 3/30/11  |  | Restaurants                  |  |                                         | 8,334,656  |         |   | 8,334,656   |  |   | 8,334,656   | (d)
|York Tape & Label, Inc. et al., Second Lien, 12.25% (LIBOR + 7.25%), 9/30/13                     |  | Printing                     |  |                                         | 45,197,368 |         |   | 44,767,550  |  |   | 44,293,421  |    
|                                                                                                 |  |                              |  |                                         |            |         |   |             |  |   |             |    
|Total Senior Secured Loans                                                                       |  |                              |  |                                         |            |         |   | 741,955,594 |  |   | 713,237,777 |    
|                                                                                                 |  |                              |  |                                         |            |         |   |             |  |   |             |    
|Preferred Stock1.9%                                                                             |  |                              |  |                                         |            |         |   |             |  |   |             |    
|Facet Holdings Corp., Class A, 12.00% PIK                                                        |  | Medical Devices              |  |                                         | 900        |         |   | 900,000     |  |   | 318,420     | (d)
|Fitness Together Holdings, Inc., Series A, 8.00% PIK                                             |  | Personal Fitness             |  |                                         | 187,500    |         |   | 187,500     |  |   | 187,500     | (d)

The accompanying notes are an integral part of these financial statements.



F-10



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Schedules of Investments(Continued)

December 31, 2007



|                                                                    |  |                          |  |                                         |  |         |            |           |   |            |    
|------------------------------------------------------------------- |  | ------------------------ |  | --------------------------------------- |  | ------- | ---------- | --------- | - | ---------- | ---
|Portfolio Company                                                   |  | Industry(a)              |  | PrincipalAmount orNumber ofShares/Units |  | Cost(b) |            | FairValue |  
|M & M Tradition Holdings Corp., Series A Convertible, 16.00% PIK(i) |  | Sheet MetalFabrication   |  | 9,208                                   |  | $       | 9,208,000  |           | $ | 9,415,180  | (d)
|Marsico Parent Superholdco, LLC, 16.75% PIK, acquired 11/28/07(c)   |  | Finance                  |  | 1,750                                   |  |         | 1,650,005  |           |   | 1,657,860  |    
|Tygem Holdings, Inc., 8.00% PIK(g)(j)                               |  | Metals                   |  | 10,789,367                              |  |         | 10,826,867 |           |   |           | (d)
|Tygem Holdings, Inc., Series B Convertible(g)(l)                    |  | Metals                   |  | 45,567,701                              |  |         | 12,225,535 |           |   | 2,613,900  | (d)
|                                                                    |  |                          |  |                                         |  |         |            |           |   |            |    
|Total Preferred Stock                                               |  |                          |  |                                         |  |         | 34,997,907 |           |   | 14,192,860 |    
|                                                                    |  |                          |  |                                         |  |         |            |           |   |            |    
|Common Stock1.7%(l)                                                |  |                          |  |                                         |  |         |            |           |   |            |    
|BKC ASW Blocker, Inc.(i)(m)                                         |  | Utility Vehicles         |  | 1,000                                   |  |         | 250,000    |           |   | 406,689    | (d)
|BKC MTCH Blocker, Inc.(n)                                           |  | Transportation           |  | 1,000                                   |  |         | 5,000,000  |           |   | 5,100,000  | (d)
|Facet Holdings Corp.                                                |  | Medical Devices          |  | 10,000                                  |  |         | 100,000    |           |   |           | (d)
|Fitness Together Holdings, Inc.                                     |  | Personal Fitness         |  | 62,500                                  |  |         | 62,500     |           |   | 77,400     | (d)
|M & M Tradition Holdings Corp.(i)                                   |  | Sheet MetalFabrication   |  | 500,000                                 |  |         | 5,000,000  |           |   | 5,000,000  | (d)
|MGHC Holding Corporation                                            |  | BeddingRetail           |  | 205,000                                 |  |         | 2,050,000  |           |   | 1,700,000  | (d)
|Tygem Holdings, Inc.(g)                                             |  | Metals                   |  | 3,596,456                               |  |         | 3,608,956  |           |   |           | (d)
|                                                                    |  |                          |  |                                         |  |         |            |           |   |            |    
|Total Common Stock                                                  |  |                          |  |                                         |  |         | 16,071,456 |           |   | 12,284,089 |    
|                                                                    |  |                          |  |                                         |  |         |            |           |   |            |    
|Limited Partnership/Limited Liability Company Interests4.0%        |  |                          |  |                                         |  |         |            |           |   |            |    
|ARS Investment Holdings, LLC(l)                                     |  | HVAC/Plumbing Services   |  | 66,902                                  |  |         |           |           |   | 575,000    | (d)
|Big Dumpster Coinvestment, LLC(l)                                   |  | WasteManagementEquipment |  |                                        |  |         | 5,333,333  |           |   | 3,200,000  | (d)
|Prism Business Media Holdings LLC(i)(l)                             |  | Information Services     |  | 68                                      |  |         | 14,943,201 |           |   | 16,500,000 | (d)
|Sentry Common Investors, LLC(l)                                     |  | Security Services        |  | 147,271                                 |  |         | 147,271    |           |   | 147,300    | (d)
|Sentry Security Systems Holdings, LLC, 8.00% PIK                    |  | Security Services        |  | 602,729                                 |  |         | 602,729    |           |   | 602,729    | (d)
|WBS Group Holdings, LLC, Class B, 16.00% PIK                        |  | Software                 |  | 8,000                                   |  |         | 8,000,000  |           |   | 8,000,000  | (d)
|                                                                    |  |                          |  |                                         |  |         |            |           |   |            |    
|Total Limited Partnership/Limited Liability Company Interests       |  |                          |  |                                         |  |         | 29,026,534 |           |   | 29,025,029 |    
|                                                                    |  |                          |  |                                         |  |         |            |           |   |            |    
|Equity Warrants/Options0.2%(l)                                     |  |                          |  |                                         |  |         |            |           |   |            |    
|ATEP Holdings, Inc., expire10/24/15                                 |  | Plastic Packaging        |  | 470                                     |  |         |           |           |   |           | (d)
|ATH Holdings, Inc., expire 10/24/15                                 |  | Plastic Packaging        |  | 470                                     |  |         |           |           |   |           | (d)
|ATPP Holdings, Inc., expire 10/24/15                                |  | Plastic Packaging        |  | 470                                     |  |         | 90,112     |           |   |           | (d)
|ATPR Holdings, Inc., expire 10/24/15                                |  | Plastic Packaging        |  | 470                                     |  |         |           |           |   |           | (d)
|Fitness Together Holdings, Inc., expire 7/14/16                     |  | Personal Fitness         |  | 105,263                                 |  |         | 56,000     |           |   | 55,400     | (d)
|Kaz, Inc., expire 12/8/16                                           |  | Consumer Products        |  | 49                                      |  |         | 512,000    |           |   | 477,065    | (d)
|Kaz, Inc., expire 12/8/16                                           |  | Consumer Products        |  | 16                                      |  |         | 64,000     |           |   | 81,554     | (d)

The accompanying notes are an integral part of these financial statements.



F-11



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Schedules of Investments(Continued)

December 31, 2007



|                                                                    |  |                   |  |                                         |  |         |               |   |           |   |               |    
|------------------------------------------------------------------- |  | ----------------- |  | --------------------------------------- |  | ------- | ------------- | - | --------- | - | ------------- | ---
|Portfolio Company                                                   |  | Industry(a)       |  | PrincipalAmount orNumber ofShares/Units |  | Cost(b) |               |   | FairValue |  
|Kaz, Inc., expire 12/8/16                                           |  | Consumer Products |  | 16                                      |  | $       | 24,000        |   |           | $ | 44,333        | (d)
|Kaz, Inc., expire 12/8/16                                           |  | Consumer Products |  | 16                                      |  |         | 9,000         |   |           |   | 25,378        | (d)
|Marsico Superholdco SPV, LLC, expire 12/14/19, acquired 11/28/07(c) |  | Finance           |  | 455                                     |  |         | 444,450       |   |           |   | 446,672       |    
|                                                                    |  |                   |  |                                         |  |         |               |   |           |   |               |    
|Total Equity Warrants/Options                                       |  |                   |  |                                         |  |         | 1,199,562     |   |           |   | 1,130,402     |    
|                                                                    |  |                   |  |                                         |  |         |               |   |           |   |               |    
|TOTAL INVESTMENTS INCLUDING UNEARNED INCOME                         |  |                   |  |                                         |  |         | 1,160,958,597 |   |           |   | 1,103,844,643 |    
|UNEARNED INCOME(0.8)%                                              |  |                   |  |                                         |  |         | (5,583,857    | ) |           |   | (5,583,857    | )  
|                                                                    |  |                   |  |                                         |  |         |               |   |           |   |               |    
|TOTAL INVESTMENTS150.8%                                            |  |                   |  |                                         |  | $       | 1,155,374,740 |   |           |   | 1,098,260,786 |    
|                                                                    |  |                   |  |                                         |  |         |               |   |           |   |               |    
|OTHER ASSETS & LIABILITIES (NET)(50.8)%                            |  |                   |  |                                         |  |         |               |   |           |   | (370,068,917  | )  
|                                                                    |  |                   |  |                                         |  |         |               |   |           |   |               |    
|NET ASSETS100.0%                                                   |  |                   |  |                                         |  |         |               |   |           | $ | 728,191,869   |    
|                                                                    |  |                   |  |                                         |  |         |               |   |           |   |               |    



|(a) | Unaudited.
|--- | ----------

|(b) | Represents amortized cost for fixed income securities and unearned income, and cost for preferred and common stock, limited partnership/limited liability company interests and
equity warrants/options.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) | These securities are exempt from registration under Rule 144A of the Securities Act of 1933. These securities may be resold in transactions that are exempt from registration,
normally to qualified institutional buyers. In the aggregate, these securities represent 6.4% of net assets at December 31, 2007.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(d) | Fair value of this investment determined by or under the direction of the Companys Board of Directors (see Note 2). The aggregate fair value of these investments (net of
unearned income) is $560,250,667, or 76.9% of net assets, at December 31, 2007.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(e) | Non-U.S. company or principal place of business outside the U.S.
|--- | ----------------------------------------------------------------

|(f) | Principal amount is denominated in Euro ().
|--- | --------------------------------------------

|(g) | Controlled investments under the Investment Company Act of 1940, whereby the Company owns more than 25% of the portfolio companys outstanding voting securities,
are as follows:
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                     |  |                               |            |   |                       |   |                         |  |   |                          |   |  |                               |             |   |                   |   |            |   |  |   |          
|------------------------------------ |  | ----------------------------- | ---------- | - | --------------------- | - | ----------------------- |  | - | ------------------------ | - |  | ----------------------------- | ----------- | - | ----------------- | - | ---------- | - |  | - | ---------
|Controlled Investments               |  | Fair Value atDecember 31,2006 |            |   | GrossAdditions(Cost)* |   | GrossReductions(Cost)** |  |   | NetUnrealizedGain (Loss) |   |  | Fair Value atDecember 31,2007 |             |   | InterestIncome***
|Al Solutions, Inc.Subordinated Debt  |  | $                             | 22,000,000 |   |                       | $ | 3,296,290               |  | $ | (12,648,145              | ) |  | $                             |            |   |                   | $ | 12,648,145 |   |  | $ | 3,808,869
|Tygem Holdings, Inc.:Preferred Stock |  |                               | 10,826,867 |   |                       |   |                        |  |   |                          |   |  |                               | (10,826,867 | ) |                   |   |           |   |  |   |         
|Preferred Stock Series BConvertible  |  |                               |           |   |                       |   | 12,225,535              |  |   |                         |   |  |                               | (9,611,635  | ) |                   |   | 2,613,900  |   |  |   |         
|Common Stock                         |  |                               | 3,608,956  |   |                       |   |                        |  |   |                          |   |  |                               | (3,608,956  | ) |                   |   |           |   |  |   |         
|Less: Unearned Income                |  |                               | (998,763   | ) |                       |   | 571,113                 |  |   |                         |   |  |                               |             |   |                   |   | (427,650   | ) |  |   |         
|                                     |  |                               |            |   |                       |   |                         |  |   |                          |   |  |                               |             |   |                   |   |            |   |  |   |          
|Totals                               |  | $                             | 35,437,060 |   |                       | $ | 16,092,938              |  | $ | (12,648,145              | ) |  | $                             | (24,047,458 | ) |                   | $ | 14,834,395 |   |  | $ | 3,808,869
|                                     |  |                               |            |   |                       |   |                         |  |   |                          |   |  |                               |             |   |                   |   |            |   |  |   |          



|* | Gross additions include increases in the cost basis of investments resulting from new portfolio investments, paid-in-kind interest or dividends, the amortization of unearned income,
the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company into this category from a different category.
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these financial statements.



F-12



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Schedules of Investments

December 31, 2006



|** | Gross reductions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, the exchange of one or more
existing securities for one or more new securities and the movement of an existing portfolio company out of this category into a different category.
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|*** | For the year ended December 31, 2007. There was no dividend income from these securities during the year.
|--- | ---------------------------------------------------------------------------------------------------------

The aggregate fair value of these investments (net of unearned income) represents 2.0% of net assets at December 31, 2007.

|(h) | Approximately 80% of the senior secured loans to the Companys portfolio companies bear interest at a floating rate that may be determined by reference to the London Interbank
Offered Rate (LIBOR), Euro Interbank Offered Rate (EURIBOR), Canadian Bankers Acceptance Rate (CBA), or other base rate (commonly the Federal Funds Rate or the Prime Rate), at the borrowers option. Additionally, the borrower under a
senior secured loan generally has the option to select from interest reset periods of one, two, three or six months and may alter that selection at the end of any reset period. The stated interest rate represents the weighted average interest rate
as of December 31, 2007 of all contracts within the specified loan facility. Current reset frequencies for floating rate instruments other than senior secured loans are indicated by Q (quarterly) or S (semiannually).
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(i) | Affiliated investments under the Investment Company Act of 1940, whereby the Company owns 5% or more (but not more than 25%) of the portfolio companys outstanding
voting securities, are as follows:
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                                      |  |                               |   |                       |   |            |                          |  |   |                               |   |  |                        |            |                  |  |   |           |  |   |          
|--------------------------------------------------------------------- |  | ----------------------------- | - | --------------------- | - | ---------- | ------------------------ |  | - | ----------------------------- | - |  | ---------------------- | ---------- | ---------------- |  | - | --------- |  | - | ---------
|Affiliated Investments                                                |  | Fair Value atDecember 31,2006 |   | GrossAdditions(Cost)* |   |            | NetUnrealizedGain (Loss) |  |   | Fair Value atDecember 31,2007 |   |  | Interest/OtherIncome** |            | DividendIncome**
|American SportWorks LLC:Senior Secured Loan                           |  | $                             |  |                       | $ | 13,202,280 |                          |  | $ |                              |   |  | $                      | 13,202,280 |                  |  | $ | 1,248,969 |  | $ |         
|Common Stock                                                          |  |                               |  |                       |   | 250,000    |                          |  |   | 156,689                       |   |  |                        | 406,689    |                  |  |   |          |  |   |         
|M&M Tradition Holdings Corp.:                                         |  |                               |   |                       |   |            |                          |  |   |                               |   |  |                        |            |                  |  |   |           |  |   |          
|Preferred Stock                                                       |  |                               |  |                       |   | 9,208,000  |                          |  |   | 207,180                       |   |  |                        | 9,415,180  |                  |  |   | 300,000   |  |   | 1,191,434
|Common Stock                                                          |  |                               |  |                       |   | 5,000,000  |                          |  |   |                              |   |  |                        | 5,000,000  |                  |  |   |          |  |   |         
|Penton Media, Inc.                                                    |  |                               |   |                       |   |            |                          |  |   |                               |   |  |                        |            |                  |  |   |           |  |   |          
|Senior Secured Loan                                                   |  |                               |  |                       |   | 24,665,642 |                          |  |   | (3,415,642                    | ) |  |                        | 21,250,000 |                  |  |   | 2,010,213 |  |   |         
|Prism Business Media Holdings LLC      Limited Liability Co. Interest |  |                               |  |                       |   | 14,943,201 |                          |  |   | 1,556,799                     |   |  |                        | 16,500,000 |                  |  |   |          |  |   |         
|Less: Unearned Income                                                 |  |                               |  |                       |   | (361,467   | )                        |  |   |                              |   |  |                        | (361,467   | )                |  |   |          |  |   |         
|                                                                      |  |                               |   |                       |   |            |                          |  |   |                               |   |  |                        |            |                  |  |   |           |  |   |          
|Totals                                                                |  | $                             |  |                       | $ | 66,907,656 |                          |  | $ | (1,494,794                    | ) |  | $                      | 65,412,682 |                  |  | $ | 3,559,182 |  | $ | 1,191,434
|                                                                      |  |                               |   |                       |   |            |                          |  |   |                               |   |  |                        |            |                  |  |   |           |  |   |          



|* | Gross additions include increases in the cost basis of investments resulting from new portfolio investments, paid-in-kind interest or dividends, the amortization of unearned income,
the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company into this category from a different category.
|- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|** | For the year ended December 31, 2007.
|-- | -------------------------------------

The aggregate
fair value of these investments (net of unearned income) represents 9.0% of net assets at December 31, 2007.

|(j) | Non-accrual status at December 31, 2007.
|--- | ----------------------------------------

|(k) | Principal amount is denominated in Canadian dollars (CAD).
|--- | ----------------------------------------------------------

|(l) | Non-income producing at December 31, 2007.
|--- | ------------------------------------------

|(m) | The Company is the sole stockholder of BKC ASW Blocker, Inc., which is the beneficiary of 5% or more (but not more than 25%) of the voting securities of American SportWorks LLC.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(n) | The Company is the sole stockholder of BKC MTCH Blocker, Inc., which is the beneficiary of less than 5% of the voting securities of Marquette Transportation Company Holdings, LLC.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these financial statements.



F-13



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Schedules of Investments

December 31, 2006



|                                                                                                            |  |                         |  |                                         |            |     |         |   |            |  |   |            |    
|----------------------------------------------------------------------------------------------------------- |  | ----------------------- |  | --------------------------------------- | ---------- | --- | ------- | - | ---------- |  | - | ---------- | ---
|Portfolio Company                                                                                           |  | Industry(a)             |  | PrincipalAmount orNumber ofShares/Units |            |     | Cost(b) |   | FairValue  | 
|Senior Secured Notes5.2%                                                                                   |  |                         |  |                                         |            |     |         |  
|AGY Holding Corp., Second Lien, 11.00%, 11/15/14, acquired 10/20/06(c)                                      |  | Glass Yarns/ Fibers     |  | $                                       | 15,000,000 |     |         | $ | 15,000,000 |  | $ | 15,037,500 |    
|TriMark Acquisition Corp., Second Lien, 11.50% (9.50% cash, 2.00% PIK), 11/30/13                            |  | Food Service Equipment  |  |                                         | 14,000,000 |     |         |   | 14,000,000 |  |   | 14,000,000 | (d)
|                                                                                                            |  |                         |  |                                         |            |     |         |   |            |  |   |            |    
|Total Senior Secured Notes                                                                                  |  |                         |  |                                         |            |     |         |   | 29,000,000 |  |   | 29,037,500 |    
|                                                                                                            |  |                         |  |                                         |            |     |         |   |            |  |   |            |    
|Unsecured Debt10.2%                                                                                        |  |                         |  |                                         |            |     |         |   |            |  |   |            |    
|ASM Intermediate Holdings Corp. II, 12.00% PIK, 12/27/13                                                    |  | Marketing Services      |  |                                         | 40,026,667 |     |         |   | 40,026,667 |  |   | 39,876,567 |    
|Lucite International Luxembourg Finance S.àr.l., PIK Loan, 12.52% PIK (EURIBOR + 9.00%/Q), 7/14/14(e)       |  | Chemicals               |  |                                         | 13,411,203 | (e) |         |   | 16,526,817 |  |   | 17,391,819 |    
|                                                                                                            |  |                         |  |                                         |            |     |         |   |            |  |   |            |    
|Total Unsecured Debt                                                                                        |  |                         |  |                                         |            |     |         |   | 56,553,484 |  |   | 57,268,386 |    
|                                                                                                            |  |                         |  |                                         |            |     |         |   |            |  |   |            |    
|Subordinated Debt12.6%                                                                                     |  |                         |  |                                         |            |     |         |   |            |  |   |            |    
|Al Solutions, Inc., 16.00% (12.00% cash, 4.00% PIK), 12/29/13(f)                                            |  | Metals                  |  |                                         | 22,000,000 |     |         |   | 22,000,000 |  |   | 22,000,000 | (d)
|American Residential Services L.L.C., 15.00% (12.00% cash, 3.00% PIK), 9/28/13                              |  | HVAC/ Plumbing Services |  |                                         | 20,000,000 |     |         |   | 20,000,000 |  |   | 20,000,000 | (d)
|Mattress Giant Corporation, 13.00% (11.00% cash, 2.00% PIK), 8/1/12                                         |  | BeddingRetail          |  |                                         | 13,667,000 |     |         |   | 13,539,811 |  |   | 13,667,000 |    
|MediMedia USA, Inc., 11.38%, 11/15/14, acquired 11/1/06(c)                                                  |  | Information Services    |  |                                         | 8,000,000  |     |         |   | 8,081,672  |  |   | 8,380,000  |    
|U.S. Security Holdings, Inc., 13.00% (11.00% cash, 2.00% PIK), 5/8/14, acquired 5/10/06(c)                  |  | Security Services       |  |                                         | 7,000,000  |     |         |   | 7,000,000  |  |   | 7,017,500  |    
|                                                                                                            |  |                         |  |                                         |            |     |         |   |            |  |   |            |    
|Total Subordinated Debt                                                                                     |  |                         |  |                                         |            |     |         |   | 70,621,483 |  |   | 71,064,500 |    
|                                                                                                            |  |                         |  |                                         |            |     |         |   |            |  |   |            |    
|Senior Secured Loans103.5%(g)                                                                              |  |                         |  |                                         |            |     |         |   |            |  |   |            |    
|ALM Media, Inc., Second Lien, 11.11% (LIBOR + 5.75%), 3/7/11                                                |  | Publishing              |  |                                         | 39,750,000 |     |         |   | 39,752,039 |  |   | 39,716,888 |    
|American Safety Razor Company, LLC, Second Lien, 11.72% (LIBOR + 6.25%), 1/30/14                            |  | Consumer Products       |  |                                         | 10,000,000 |     |         |   | 10,000,000 |  |   | 10,125,000 |    
|Applied Tech Products Corp. et al., Tranche A, First Lien, 11.87% (LIBOR + 4.50% cash, 2.00% PIK), 10/24/10 |  | Plastic Packaging       |  |                                         | 4,251,515  |     |         |   | 4,226,310  |  |   | 4,226,310  | (d)
|Applied Tech Products Corp. et al., Tranche B, Second Lien, 16.37% (LIBOR + 9.00% cash, 2.00% PIK), 4/24/11 |  | Plastic Packaging       |  |                                         | 1,951,515  |     |         |   | 1,935,706  |  |   | 1,935,706  | (d)
|Applied Tech Products Corp. et al., Tranche C, Third Lien, 19.87% (LIBOR + 6.30% cash, 8.20% PIK), 10/24/11 |  | Plastic Packaging       |  |                                         | 737,955    |     |         |   | 656,283    |  |   | 656,283    | (d)
|Bankruptcy Management Solutions, Inc., Second Lien, 11.60% (LIBOR + 6.25%), 7/31/13                         |  | Software                |  |                                         | 24,937,500 |     |         |   | 24,937,500 |  |   | 25,249,219 |    

The accompanying notes are an integral part of these financial statements.



F-14



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Schedules of Investments(Continued)

December 31, 2006



|                                                                                                      |  |                                     |  |                                         |            |         |   |            |  |   |            |    
|----------------------------------------------------------------------------------------------------- |  | ----------------------------------- |  | --------------------------------------- | ---------- | ------- | - | ---------- |  | - | ---------- | ---
|Portfolio Company                                                                                     |  | Industry(a)                         |  | PrincipalAmount orNumber ofShares/Units |            | Cost(b) |   | FairValue  | 
|Benchmark Medical Holdings Inc., First Lien, 9.14% (LIBOR + 3.75%), 12/27/12                          |  | Rehabilitation Centers              |  | $                                       | 1,980,000  |         | $ | 1,980,000  |  | $ | 1,920,600  |    
|Benchmark Medical Holdings, Inc., Second Lien, 12.87% (LIBOR + 7.50%), 6/27/13                        |  | Rehabilitation Centers              |  |                                         | 9,000,000  |         |   | 9,000,000  |  |   | 8,730,000  |    
|Cambridge International, Inc., Second Lien, 11.86% (LIBOR + 6.50%), 11/11/13                          |  | Metal Conveyor Belts                |  |                                         | 20,500,000 |         |   | 20,312,576 |  |   | 20,295,000 |    
|Cannondale Bicycle Corporation, Second Lien, 12.35% (LIBOR + 7.00%), 6/5/10                           |  | Bicycles/ Apparel                   |  |                                         | 10,000,000 |         |   | 10,000,000 |  |   | 10,000,000 | (d)
|Champion Energy Corporation et al., First Lien, 10.36% (LIBOR + 5.00%), 6/29/11                       |  | Heating and Oil Services            |  |                                         | 15,000,000 |         |   | 15,000,000 |  |   | 15,000,000 | (d)
|Champion Energy Corporation et al., Second Lien, 16.00% (12.00% cash, 4.00% PIK), 6/30/12             |  | Heating and Oil Services            |  |                                         | 20,206,689 |         |   | 19,932,133 |  |   | 19,932,133 | (d)
|Data Transmission Network Corporation, Second Lien, 13.36% (LIBOR + 8.00%), 9/10/13                   |  | Information Services                |  |                                         | 4,000,000  |         |   | 4,000,000  |  |   | 4,000,000  |    
|Delta Air Lines, Inc., Term Loan B, First Lien, 10.12% (LIBOR + 4.75%), 3/16/08                       |  | Airlines                            |  |                                         | 1,000,000  |         |   | 1,000,000  |  |   | 1,015,938  |    
|Deluxe Entertainment Services Group Inc., Second Lien, 13.61% (LIBOR + 8.25%), 7/28/11                |  | Entertainment                       |  |                                         | 16,000,000 |         |   | 16,000,000 |  |   | 16,440,000 |    
|DynaVox Systems LLC, Term Loan B, First Lien, 8.88% (LIBOR + 3.50%), 6/30/11                          |  | Augmentative Communication Products |  |                                         | 3,491,250  |         |   | 3,467,793  |  |   | 3,491,250  |    
|DynaVox Systems LLC, Term Loan C, First Lien, 10.38% (LIBOR + 5.00%), 12/13/11                        |  | Augmentative Communication Products |  |                                         | 1,750,000  |         |   | 1,738,195  |  |   | 1,750,000  |    
|Eight OClock Coffee Company et al., Second Lien, 11.88% (LIBOR + 6.50%), 7/31/13                     |  | Coffee Distributor                  |  |                                         | 14,000,000 |         |   | 14,000,000 |  |   | 14,210,000 |    
|Electrical Components International Holdings Company, Second Lien, 11.88% (LIBOR + 6.50%), 5/1/14     |  | Electronics                         |  |                                         | 20,000,000 |         |   | 20,000,000 |  |   | 20,100,000 |    
|Event Rentals, Inc., First Lien, 11.00% (Base Rate + 2.75%), 12/19/13                                 |  | Party Rentals                       |  |                                         | 15,000,000 |         |   | 14,850,704 |  |   | 15,000,000 |    
|Event Rentals, Inc., Acquisition Loan (Unfunded), First Lien, 0.75%, 12/19/09                         |  | Party Rentals                       |  |                                         | 15,000,000 |         |   | 15,000,000 |  |   | 15,000,000 |    
|Facet Technologies, LLC, Second Lien, 12.37% (LIBOR + 7.00%), 1/26/12                                 |  | Medical Devices                     |  |                                         | 27,000,000 |         |   | 27,000,000 |  |   | 27,000,000 | (d)
|Fitness Together Franchise Corporation, First Lien, 11.62% (LIBOR + 6.25%), 7/14/12                   |  | Personal Fitness                    |  |                                         | 13,900,000 |         |   | 13,834,539 |  |   | 13,834,539 | (d)
|The Gleason Works, Second Lien, 10.88% (LIBOR + 5.50%), 12/30/13                                      |  | Gear Production Machinery           |  |                                         | 16,000,000 |         |   | 16,000,000 |  |   | 16,090,000 |    
|Haggar Clothing Co., Second Lien, 12.40% (LIBOR + 7.00%), 11/1/11                                     |  | Apparel                             |  |                                         | 2,500,000  |         |   | 2,479,861  |  |   | 2,500,000  |    
|Heartland Automotive Services II Inc. et al., Term Loan A, First Lien, 9.12% (LIBOR + 3.75%), 2/27/12 |  | Automobile Repair                   |  |                                         | 3,719,780  |         |   | 3,716,355  |  |   | 3,719,780  |    

The accompanying notes are an integral part of these financial statements.



F-15



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Schedules of Investments(Continued)

December 31, 2006



|                                                                                                                    |  |                                |  |                                         |            |         |   |            |  |   |            |    
|------------------------------------------------------------------------------------------------------------------- |  | ------------------------------ |  | --------------------------------------- | ---------- | ------- | - | ---------- |  | - | ---------- | ---
|Portfolio Company                                                                                                   |  | Industry(a)                    |  | PrincipalAmount orNumber ofShares/Units |            | Cost(b) |   | FairValue  | 
|Heartland Automotive Services II Inc. et al., Acquisition Loan (Funded), First Lien, 9.38% (LIBOR + 4.00%), 2/27/12 |  | Automobile Repair              |  | $                                       | 1,740,000  |         | $ | 1,740,000  |  | $ | 1,740,000  |    
|Heartland Automotive Services II Inc. et al., Acquisition Loan (Unfunded), First Lien, 0.75%, 2/27/08               |  | Automobile Repair              |  |                                         | 1,260,000  |         |   | 1,260,000  |  |   | 1,260,000  |    
|HIT Entertainment, Inc., Second Lien, 10.86% (LIBOR + 5.50%), 2/26/13                                               |  | Entertainment                  |  |                                         | 1,000,000  |         |   | 1,000,000  |  |   | 1,009,688  |    
|International Radiology Group, L.L.C. et al., First Lien, 8.60% (LIBOR + 3.25%), 6/30/11                            |  | Healthcare Management Services |  |                                         | 4,920,455  |         |   | 4,876,235  |  |   | 4,920,455  |    
|International Radiology Group, L.L.C. et al., Second Lien, 12.35% (LIBOR + 7.00%), 6/30/12                          |  | Healthcare Management Services |  |                                         | 10,000,000 |         |   | 9,908,440  |  |   | 10,000,000 |    
|Isola USA Corp., First Lien, 10.12% (LIBOR + 4.75%), 12/18/12                                                       |  | Electronics                    |  |                                         | 10,000,000 |         |   | 9,850,206  |  |   | 9,800,100  |    
|Isola USA Corp., Second Lien, 13.12% (LIBOR + 7.75%), 12/18/13                                                      |  | Electronics                    |  |                                         | 25,000,000 |         |   | 25,000,000 |  |   | 25,000,000 |    
|Kaz, Inc. et al., M&E Loan, First Lien, 9.85% (LIBOR + 4.50%), 12/8/08                                              |  | Consumer Products              |  |                                         | 3,000,000  |         |   | 3,000,000  |  |   | 3,000,000  | (d)
|Kaz, Inc. et al., First Lien, 16.00% (12.00% cash, 4.00% PIK), 12/8/11                                              |  | Consumer Products              |  |                                         | 40,000,000 |         |   | 40,000,000 |  |   | 40,000,000 | (d)
|MacAndrews Deluxe Holdings LLC, First Lien, 13.00%, 7/28/11                                                         |  | Entertainment                  |  |                                         | 14,000,000 |         |   | 14,000,000 |  |   | 14,052,500 |    
|MCCI Group Holdings, LLC, Second Lien, 14.25% (Base Rate + 6.00%), 6/21/13                                          |  | Healthcare Services            |  |                                         | 29,000,000 |         |   | 28,927,836 |  |   | 29,000,000 |    
|Oriental Trading Company, Inc., Second Lien, 11.47% (LIBOR + 6.00%), 1/31/14                                        |  | Party Supplies and Novelties   |  |                                         | 3,000,000  |         |   | 3,000,000  |  |   | 3,000,000  |    
|Precision Parts International Services Corp. et al., First Lien, 9.24% (LIBOR + 3.75%), 9/30/11                     |  | Automotive Parts               |  |                                         | 4,915,181  |         |   | 4,915,181  |  |   | 4,915,181  |    
|Premier Yachts, Inc. et al., Term A, First Lien 9.10% (LIBOR + 3.75%), 8/22/12                                      |  | Entertainment Cruises          |  |                                         | 7,761,904  |         |   | 7,725,431  |  |   | 7,723,094  |    
|Premier Yachts, Inc. et al., Term B, First Lien, 12.35% (LIBOR + 7.00%), 8/22/13                                    |  | Entertainment Cruises          |  |                                         | 1,750,000  |         |   | 1,741,702  |  |   | 1,741,250  |    
|Prism Business Media Holdings, Inc., Second Lien, 11.38% (LIBOR + 6.00%), 9/30/13                                   |  | Information Services           |  |                                         | 11,000,000 |         |   | 10,990,588 |  |   | 10,990,837 |    
|Professional Paint, Inc., Second Lien, 11.13% (LIBOR + 5.75%), 5/31/13                                              |  | Paint and Coatings             |  |                                         | 16,000,000 |         |   | 16,000,000 |  |   | 16,120,000 |    
|QTC Acquisition Inc., Second Lien, 11.85% (LIBOR + 6.50%), 5/10/13                                                  |  | Disability Evaluations         |  |                                         | 23,000,000 |         |   | 22,940,221 |  |   | 23,057,500 |    
|Robertson Aviation, L.L.C., First Lien, 8.92% (LIBOR + 3.50%), 4/19/13                                              |  | Aviation Fuel Systems          |  |                                         | 4,603,817  |         |   | 4,593,121  |  |   | 4,626,836  |    
|Stolle Machinery Company, LLC, Second Lien, 11.36% (LIBOR + 6.00%), 9/29/13                                         |  | Canning Machinery              |  |                                         | 8,500,000  |         |   | 8,500,000  |  |   | 8,585,000  |    
|Sunrise Medical LTC LLC et al., Second Lien, 11.87% (LIBOR + 6.50%), 12/28/13                                       |  | Healthcare Equipment           |  |                                         | 14,400,000 |         |   | 14,400,000 |  |   | 14,436,000 |    

The accompanying notes are an integral part of these financial statements.



F-16



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Schedules of Investments(Continued)

December 31, 2006



|                                                                                                |  |                             |  |                                         |            |         |   |             |  |   |             |    
|----------------------------------------------------------------------------------------------- |  | --------------------------- |  | --------------------------------------- | ---------- | ------- | - | ----------- |  | - | ----------- | ---
|Portfolio Company                                                                               |  | Industry(a)                 |  | PrincipalAmount orNumber ofShares/Units |            | Cost(b) |   | FairValue   | 
|Total Safety U.S. Inc., Second Lien, 11.85% (LIBOR + 6.50%), 12/8/13                            |  | Industrial Safety Equipment |  | $                                       | 9,000,000  |         | $ | 9,000,000   |  | $ | 9,045,000   |    
|United Subcontractors, Inc., Second Lien, 12.86% (LIBOR + 7.25%), 6/27/13                       |  | Building and Construction   |  |                                         | 10,000,000 |         |   | 10,000,000  |  |   | 9,500,000   |    
|Wastequip, Inc., Second Lien, 10.85% (LIBOR + 5.50%), 7/15/12                                   |  | Waste Management Equipment  |  |                                         | 500,000    |         |   | 500,000     |  |   | 502,500     |    
|Wembley, Inc., Second Lien, 9.70% (LIBOR + 4.25%), 8/23/12                                      |  | Gaming                      |  |                                         | 1,000,000  |         |   | 1,000,000   |  |   | 1,012,500   |    
|Westward Dough Operating Company, LLC, Term Loan A, First Lien, 11.36% (LIBOR + 6.00%), 3/30/11 |  | Restaurants                 |  |                                         | 7,350,000  |         |   | 7,350,000   |  |   | 7,114,000   | (d)
|Westward Dough Operating Company, LLC, Term Loan B, First Lien, 14.36% (LIBOR + 9.00%), 3/30/11 |  | Restaurants                 |  |                                         | 8,000,000  |         |   | 8,000,000   |  |   | 7,678,000   | (d)
|                                                                                                |  |                             |  |                                         |            |         |   |             |  |   |             |    
|Total Senior Secured Loans                                                                      |  |                             |  |                                         |            |         |   | 581,038,955 |  |   | 581,769,087 |    
|                                                                                                |  |                             |  |                                         |            |         |   |             |  |   |             |    
|Preferred Stock2.1%                                                                            |  |                             |  |                                         |            |         |   |             |  |   |             |    
|Facet Holdings Corp., Class A, 12.00% PIK                                                       |  | Medical Devices             |  |                                         | 900        |         |   | 900,000     |  |   | 900,000     | (d)
|Fitness Together Holdings, Inc., Series A, 8.00% PIK                                            |  | Personal Fitness            |  |                                         | 187,500    |         |   | 187,500     |  |   | 187,500     | (d)
|Tygem Holdings, Inc., 8.00% PIK(f)                                                              |  | Metals                      |  |                                         | 10,789,367 |         |   | 10,826,867  |  |   | 10,826,867  | (d)
|                                                                                                |  |                             |  |                                         |            |         |   |             |  |   |             |    
|Total Preferred Stock                                                                           |  |                             |  |                                         |            |         |   | 11,914,367  |  |   | 11,914,367  |    
|                                                                                                |  |                             |  |                                         |            |         |   |             |  |   |             |    
|Common Stock1.0%(h)                                                                            |  |                             |  |                                         |            |         |   |             |  |   |             |    
|Facet Holdings Corp.                                                                            |  | Medical Devices             |  |                                         | 10,000     |         |   | 100,000     |  |   | 100,000     | (d)
|Fitness Together Holdings, Inc.                                                                 |  | Personal Fitness            |  |                                         | 62,500     |         |   | 62,500      |  |   | 62,500      | (d)
|MGHC Holding Corporation                                                                        |  | BeddingRetail              |  |                                         | 205,000    |         |   | 2,050,000   |  |   | 2,050,000   | (d)
|Tygem Holdings, Inc.(f)                                                                         |  | Metals                      |  |                                         | 3,596,456  |         |   | 3,608,956   |  |   | 3,608,956   | (d)
|                                                                                                |  |                             |  |                                         |            |         |   |             |  |   |             |    
|Total Common Stock                                                                              |  |                             |  |                                         |            |         |   | 5,821,456   |  |   | 5,821,456   |    
|                                                                                                |  |                             |  |                                         |            |         |   |             |  |   |             |    
|Limited Partnership Interest0.1%(h)                                                            |  |                             |  |                                         |            |         |   |             |  |   |             |    
|ARS Co-Investors, L.P.(i)                                                                       |  | HVAC/Plumbing Services      |  |                                         |           |         |   | 324,216     |  |   | 324,216     | (d)
|                                                                                                |  |                             |  |                                         |            |         |   |             |  |   |             |    
|Equity Warrants0.2%(h)                                                                         |  |                             |  |                                         |            |         |   |             |  |   |             |    
|ATEP Holdings, Inc., expire 10/24/15                                                            |  | Plastic Packaging           |  |                                         | 470        |         |   |            |  |   |            | (d)
|ATH Holdings, Inc., expire 10/24/15                                                             |  | Plastic Packaging           |  |                                         | 470        |         |   |            |  |   |            | (d)
|ATPP Holdings, Inc., expire 10/24/15                                                            |  | Plastic Packaging           |  |                                         | 470        |         |   | 90,112      |  |   | 50,900      | (d)
|ATPR Holdings, Inc., expire 10/24/15                                                            |  | Plastic Packaging           |  |                                         | 470        |         |   |            |  |   |            | (d)
|Champion Energy Corporation, expire 6/29/16                                                     |  | Heating and Oil Services    |  |                                         | 15,900     |         |   | 300,000     |  |   | 300,000     | (d)
|Fitness Together Holdings, Inc., expire 7/14/16                                                 |  | Personal Fitness            |  |                                         | 105,263    |         |   | 56,000      |  |   | 56,000      | (d)
|Kaz, Inc., expire 12/8/16                                                                       |  | Consumer Products           |  |                                         | 49         |         |   | 512,000     |  |   | 512,000     | (d)
|Kaz, Inc., expire 12/8/16                                                                       |  | Consumer Products           |  |                                         | 16         |         |   | 64,000      |  |   | 64,000      | (d)
|Kaz, Inc., expire 12/8/16                                                                       |  | Consumer Products           |  |                                         | 16         |         |   | 24,000      |  |   | 24,000      | (d)
|Kaz, Inc., expire 12/8/16                                                                       |  | Consumer Products           |  |                                         | 16         |         |   | 9,000       |  |   | 9,000       | (d)
|                                                                                                |  |                             |  |                                         |            |         |   |             |  |   |             |    
|Total Equity Warrants                                                                           |  |                             |  |                                         |            |         |   | 1,055,112   |  |   | 1,015,900   |    
|                                                                                                |  |                             |  |                                         |            |         |   |             |  |   |             |    

The accompanying notes are an integral part of these financial statements.



F-17



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Schedules of Investments(Continued)

December 31, 2006



|                                            |  |             |  |                                         |  |         |             |   |           |   |              |  
|------------------------------------------- |  | ----------- |  | --------------------------------------- |  | ------- | ----------- | - | --------- | - | ------------ | -
|Portfolio Company                           |  | Industry(a) |  | PrincipalAmount orNumber ofShares/Units |  | Cost(b) |             |   | FairValue |  
|TOTAL INVESTMENTS INCLUDING UNEARNED INCOME |  |             |  |                                         |  | $       | 756,329,073 |   |           | $ | 758,215,412  |  
|UNEARNED INCOME(0.7)%                      |  |             |  |                                         |  |         | (4,047,388  | ) |           |   | (4,047,388   | )
|                                            |  |             |  |                                         |  |         |             |   |           |   |              |  
|TOTAL INVESTMENTS134.2%                    |  |             |  |                                         |  | $       | 752,281,685 |   |           |   | 754,168,024  |  
|                                            |  |             |  |                                         |  |         |             |   |           |   |              |  
|OTHER ASSETS & LIABILITIES (NET)(34.2)%    |  |             |  |                                         |  |         |             |   |           |   | (192,368,102 | )
|                                            |  |             |  |                                         |  |         |             |   |           |   |              |  
|NET ASSETS100.0%                           |  |             |  |                                         |  |         |             |   |           | $ | 561,799,922  |  
|                                            |  |             |  |                                         |  |         |             |   |           |   |              |  



Certain amounts have been reclassified to conform to the December 31, 2007 presentation.



|(a) | Unaudited.
|--- | ----------

|(b) | Represents amortized cost for fixed income securities and unearned income, and cost for preferred and common stock, limited partnership interest and equity warrants.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) | These securities are exempt from registration under Rule 144A of the Securities Act of 1933. These securities may be resold in transactions that are exempt from registration,
normally to qualified institutional buyers. In the aggregate, these securities represent 5.4% of net assets at December 31, 2006.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(d) | Fair value of this investment determined by or under the direction of the Companys Board of Directors (see Note 2). The aggregate fair value of these investments (net of
unearned income) is $221,405,554, or 39.4% of net assets, at December 31, 2006.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(e) | Non-U.S. company. Principal amount is denominated in Euro ().
|--- | --------------------------------------------------------------

|(f) | These securities are considered controlled investments under the Investment Company Act of 1940 because the Company owns more than 25% of the portfolio companys
outstanding voting securities. For the year ended December 31, 2006, for this portfolio company there was interest income of $20,729. The aggregate fair value of the investments (net of unearned income) in this portfolio company is $35,437,060,
or 6.3% of net assets, at December 31, 2006.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(g) | Approximately 83% of the senior secured loans to the Companys portfolio companies bear interest at a floating rate that may be determined by reference to the London Interbank
Offered Rate (LIBOR), Euro Interbank Offered Rate (EURIBOR), or other base rate (commonly the Federal Funds Rate or the Prime Rate), at the borrowers option. Additionally, the borrower under a senior secured loan generally has the option to
select from interest reset periods of one, two, three or six months and may alter that selection at the end of any reset period. The stated interest rate represents the weighted average interest rate as of December 31, 2006 of all contracts
within the specified loan facility. Current reset frequencies for floating rate instruments other than senior secured loans are indicated by Q (quarterly) or S (semiannually).
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(h) | Non-income producing at December 31, 2006.
|--- | ------------------------------------------

|(i) | The Company is the sole limited partner in ARS Co-Investors, L.P., which is the beneficiary of less than 5% of the voting securities of American Residential Services L.L.C.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these financial statements.



F-18



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Notes to Financial Statements

1. Organization

BlackRock Kelso Capital Corporation
(the Company) was organized as a Delaware corporation on April 13, 2005 and was initially funded on July 25, 2005. The Company has elected to be regulated as a business development company (BDC) under the Investment
Company Act of 1940 (the 1940 Act). In addition, for tax purposes the Company has qualified and has elected to be treated as a regulated investment company, or RIC, under the Internal Revenue Code of 1986 (the Code). The
Companys investment objective is to generate both current income and capital appreciation through debt and equity investments. The Company invests primarily in middle-market companies in the form of senior and junior secured and unsecured debt
securities and loans, each of which may include an equity component, and by making direct preferred, common and other equity investments in such companies.

On July 25, 2005, the Company completed a private placement (the Offering) of 35,366,589 shares of its common stock, par value $.001 per share (the Common Stock), at a price of $15.00 per
share. Net proceeds from the Offering of $529,333,799 reflect the payment of a placement fee of $507,407 and legal fees and other offering costs of $657,639.

On July 2, 2007, the Company completed an initial public offering through which it sold an additional 10,000,000 shares of its common stock at a price of $16.00 per share and listed its shares on The NASDAQ
Global Select Market (collectively, the Public Market Event). Net proceeds from the Public Market Event of $150,110,500 reflect the payment of an underwriting discount of $8,400,000 and legal fees and other offering costs of $1,489,500.

The accompanying financial statements are prepared in accordance with accounting principles generally accepted in the United States of
America (GAAP).

2. Significant accounting policies

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements
and the reported amounts of income and expenses during the reported period. Changes in the economic environment, financial markets and any other parameters used in determining these estimates could cause actual results to differ and such differences
could be material.

The significant accounting policies consistently followed by the Company are:



|(a) | Investments for which market quotations are readily available are valued at such market quotations unless they are deemed not to represent fair value. The Company generally obtains
market quotations from an independent pricing service or one or more broker-dealers or market makers. However, debt investments with remaining maturities within 60 days are valued at cost plus accreted discount, or minus amortized premium, which
approximates fair value. Debt and equity securities for which market quotations are not readily available or for which market quotations are deemed not to represent fair value are valued at fair value as determined in good faith by or under the
direction of the Companys Board of Directors. Because the Company expects that there will not be a readily available market value for many of the investments in its portfolio, the Company expects to value many of its portfolio investments at
fair value as determined in good faith by or under the direction of the Board of Directors using a consistently applied valuation process in accordance with a documented valuation policy that has been reviewed and approved by the Board of Directors.
Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the Companys investments may differ significantly from the values that would have been used had a
readily available market value existed for such investments and may differ materially from the values that the Company may ultimately realize. In addition, changes in the market environment and other events may have differing impacts on the market
quotations used to value some of our investments than on the fair values of our investments for which market quotations are not readily available. Market quotations may be deemed not to represent fair value in certain circumstances where the Advisor
believes that facts and circumstances applicable to an issuer, a seller or purchaser or the market for a particular security causes current market quotations to not reflect the fair value of the security. Examples of these events could include cases
in which material events are announced after the close of the market on which a security is primarily traded, when a security trades infrequently causing a quoted purchase or sale price to become stale or in the event of a forced sale by
a distressed seller.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-19



---

##### Table of Contents

With respect to the Companys investments for which market quotations are not
readily available or for which market quotations are deemed not to represent fair value, the Board of Directors undertakes a multi-step valuation process each quarter, as described below:



| | (i) | The quarterly valuation process begins with each portfolio company or investment being initially evaluated and rated by the investment professionals of BlackRock Kelso Capital
Advisors LLC, the Companys investment advisor (the Advisor), responsible for the portfolio investment;
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (ii) | The investment professionals provide recent portfolio company financial statements and other reporting materials to independent valuation firms engaged by the Board of Directors,
such firms conduct independent appraisals each quarter and their preliminary valuation conclusions are documented and discussed with senior management of the Advisor;
| | ---- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (iii) | The audit committee of the Board of Directors reviews the preliminary valuations of the independent valuation firms; and
| | ----- | ------------------------------------------------------------------------------------------------------------------------



| | (iv) | The Board of Directors discusses valuations and determines the fair value of each investment in the portfolio in good faith based on the input of the Advisor, the respective
independent valuation firms and the audit committee.
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

With respect to the initial valuations of unquoted
investments by the investment professionals of the Advisor, upon acquisition each unquoted investment generally is valued at cost until the end of the second calendar quarter following its acquisition date. As of that date, an independent valuation
firm conducts the initial independent appraisal of the investment.

The types of factors that the Company may take into
account in fair value pricing its investments include, as relevant, the nature and realizable value of any collateral, the portfolio companys ability to make payments and its earnings and discounted cash flow, the markets in which the
portfolio company does business, comparison to publicly traded securities and other relevant factors. Determination of fair values involves subjective judgments and estimates. Accordingly, these notes to the financial statements express the
uncertainty with respect to the possible effect of such valuations, and any change in such valuations, on the financial statements.

The carrying value of the Companys financial instruments approximates fair value. The carrying value of receivables, other assets, accounts payable and accrued expenses approximates fair value due to their short maturities. The
carrying value of the Companys credit facility payable approximates fair value because it bears interest at a variable rate, based on current market.



|(b) | Cash equivalents include short-term investments in money market instruments with remaining maturities when purchased of three months or less.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------



|(c) | Security transactions are accounted for on the trade date unless there are substantial conditions to the purchase.
|--- | ------------------------------------------------------------------------------------------------------------------



|(d) | Gains or losses on the sale of investments are calculated using the specific identification method.
|--- | ---------------------------------------------------------------------------------------------------



|(e) | Interest income, adjusted for amortization of premium and accretion of discount, and dividend income is recorded on an accrual basis. Interest and dividend income is not accrued if
collection is deemed doubtful or the related investment is in default. Discounts and premiums on securities purchased are accreted/amortized over the life of the respective security using the effective yield method. For loans and securities with
contractual payment-in-kind (PIK) income, which represents contractual interest or dividends accrued and added to the principal balance and which generally becomes due at maturity, PIK income is not accrued if the portfolio company
valuation indicates that the PIK income is not collectible. Origination, structuring, closing, commitment and other upfront fees and discounts and premiums on investments purchased are accreted/amortized over the life of the respective investment.
Unamortized origination, structuring, closing, commitment and other upfront fees are recorded as unearned income. Upon the prepayment of a loan or debt security, any prepayment penalties and unamortized loan origination, structuring, closing,
commitment and other upfront fees are recorded as interest income. Expenses are recorded on an accrual basis.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(f) | Organizational costs of the Company were expensed as incurred. Offering costs were charged against paid-in capital.
|--- | -------------------------------------------------------------------------------------------------------------------



|(g) | The Company has qualified and elected and intends to continue to qualify for the tax treatment applicable to regulated investment companies under Subchapter M of the Code, and,
among other things, has made and intends to continue to make the requisite distributions to its stockholders which will relieve the Company from federal income and excise taxes. The Company, at its discretion, may carry forward taxable income in
excess of calendar year distributions and pay a 4% excise tax on this income. The Company will accrue excise tax on estimated excess taxable income as required.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-20



---

##### Table of Contents

In order to qualify for favorable tax treatment as a RIC, the Company is required to
distribute annually to its stockholders at least 90% of investment company taxable income, as defined by the Code. To avoid federal excise taxes, the Company must distribute annually at least 98% of its income (both ordinary income and net capital
gains).

In accordance with GAAP, book and tax basis differences relating to distributions to stockholders and other
permanent book and tax differences are reclassified to capital in excess of par. In addition, the character of income and gains to be distributed is determined in accordance with income tax regulations that may differ from GAAP.



|(h) | Dividends and distributions to common stockholders are recorded on the record date. The amount to be paid out as a dividend is determined by the Board of Directors. Dividends
declared by the Company since July 25, 2005 (inception of operations) were as follows:
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                      |  |                    |  |                   
|------------------------------------- |  | ------------------ |  | ------------------
|Dividend amount per share outstanding |  | Record date        |  | Pay date          
|$0.20                                 |  | December 31, 2005  |  | January 31, 2006  
|$0.20                                 |  | March 15, 2006     |  | March 31, 2006    
|$0.23                                 |  | June 15, 2006      |  | June 30, 2006     
|$0.30                                 |  | September 15, 2006 |  | September 29, 2006
|$0.42                                 |  | December 31, 2006  |  | January 31, 2007  
|$0.42                                 |  | March 15, 2007     |  | March 30, 2007    
|$0.42                                 |  | May 15, 2007       |  | May 31, 2007      
|$0.42                                 |  | September 14, 2007 |  | September 28, 2007
|$0.43                                 |  | December 14, 2007  |  | December 31, 2007 
|$0.43                                 |  | March 17, 2008     |  | March 31, 2008    

The Company has adopted a dividend reinvestment plan that provides for reinvestment
of distributions on behalf of stockholders, unless a stockholder elects to receive cash. As a result, if the Board of Directors authorizes, and the Company declares, a cash dividend, then stockholders who have not opted out of the
dividend reinvestment plan will have their cash dividends automatically reinvested in additional shares of Common Stock, rather than receiving the cash dividends.



|(i) | The Company may enter into forward foreign currency contracts from time to time to facilitate settlement of purchases and sales of investments denominated in foreign currencies or
to help mitigate the impact that an adverse change in foreign exchange rates would have on the value of the Companys investments denominated in foreign currencies. A forward foreign currency contract is a commitment to purchase or sell a
foreign currency at a future date (usually the security transaction settlement date) at a negotiated forward rate. Risks may arise as a result of the potential inability of the counterparties to meet the terms of their contract.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Details of open forward foreign currency contracts at December 31, 2007 and 2006, respectively, were as
follows:



|                 |  |                  |  |                        |  |                            |            |                              |   |                                       |  |   |          |  
|---------------- |  | ---------------- |  | ---------------------- |  | -------------------------- | ---------- | ---------------------------- | - | ------------------------------------- |  | - | -------- | -
|Foreign Currency |  | Settlement Date  |  | Amount and Transaction |  | US$ Value atSettlementDate |            | US$ Value atDecember 31,2007 |   | UnrealizedAppreciation/(Depreciation) | 
|Euro             |  | January 23, 2008 |  | 11,000,000 Sold        |  | $                          | 15,485,448 |                              | $ | 16,058,413                            |  | $ | (572,965 | )
|Canadian dollar  |  | January 23, 2008 |  | 19,750,000 Sold        |  |                            | 20,045,552 |                              |   | 19,924,531                            |  |   | 121,021  |  
|                 |  |                  |  |                        |  |                            |            |                              |   |                                       |  |   |          |  
|Total            |  |                  |  |                        |  | $                          | 35,531,000 |                              | $ | 35,982,944                            |  | $ | (451,944 | )
|                 |  |                  |  |                        |  |                            |            |                              |   |                                       |  |   |          |  
|                 |  |                  |  |                        | 
|Foreign Currency |  | Settlement Date  |  | Amount and Transaction |  | US$ Value atSettlementDate |            | US$ Value atDecember 31,2006 |   | UnrealizedAppreciation/(Depreciation) | 
|Euro             |  | January 10, 2007 |  | 12,900,000 Sold        |  | $                          | 16,572,631 |                              | $ | 17,027,725                            |  | $ | (455,094 | )
|Euro             |  | January 10, 2007 |  | 500,000 Sold           |  |                            | 639,880    |                              |   | 659,990                               |  |   | (20,110  | )
|                 |  |                  |  |                        |  |                            |            |                              |   |                                       |  |   |          |  
|Total            |  |                  |  |                        |  | $                          | 17,212,511 |                              | $ | 17,687,715                            |  | $ | (475,204 | )
|                 |  |                  |  |                        |  |                            |            |                              |   |                                       |  |   |          |  



|(j) | Foreign currency amounts are translated into United States dollars on the following basis:
|--- | ------------------------------------------------------------------------------------------



| | (i) | market value of investment securities, other assets and liabilitiesat the spot exchange rate on the last business day of each month; and
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------



F-21



---

##### Table of Contents

| | (ii) | purchases and sales of investment securities, income and expensesat the rates of exchange prevailing on the respective dates of such transactions.
| | ---- | ---------------------------------------------------------------------------------------------------------------------------------------------------

Although net assets and fair values are presented based on the applicable foreign exchange rates described above, the Company does not
isolate that portion of the results of operations resulting from changes in foreign exchange rates on investments from the fluctuations arising from changes in fair values of investments held. Such fluctuations are included with the net realized and
unrealized gain or loss from investments.

Investments denominated in foreign currencies and foreign currency transactions
may involve certain considerations and risks not typically associated with those of domestic origin, including unanticipated movements in the value of the foreign currency relative to the U.S. dollar.



|(k) | Debt issuance costs are being amortized over the life of the credit facility using the straight line method, which closely approximates the effective yield method.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(l) | Loans are placed on non-accrual status when principal or interest payments are past due 30 days or more or when there is reasonable doubt that principal or interest will be
collected. Accrued interest is generally reversed when a loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon managements judgment. Non-accrual
loans are restored to accrual status when past due principal and interest is paid and in managements judgment, are likely to remain current.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(m) | Recently Issued Accounting Pronouncements:
|--- | ------------------------------------------

In September 2006, the FASB issued Statement of Financial Accounting Standards No. 157, Fair Value Measurements (SFAS 157), which defines fair value, establishes a framework for measuring fair value, and expands
disclosures about fair value measurements. The provisions of SFAS 157 are effective for fiscal years beginning after November 15, 2007. The Company is currently evaluating the impact of adopting SFAS 157 on its financial statements. At this
time, the impact on the Companys financial statements has not been determined.

In February 2007, the FASB issued
Statement of Financial Accounting Standards No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS 159), which permits entities to choose to measure many financial instruments and certain other
items at fair value that are not currently required to be measured at fair value. SFAS 159 also establishes presentation and disclosure requirements designed to facilitate comparisons between entities that choose different measurement attributes for
similar types of assets and liabilities. The provisions of SFAS 159 are effective for fiscal years beginning after November 15, 2007. The Company applied SFAS 159 on January 1, 2008 and has not elected to apply the fair value option to any
other financial assets or liabilities.

Effective March 31, 2007, the Company implemented FASB Interpretation
No. 48, Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109 (FIN 48), . FIN 48 prescribes the minimum recognition threshold a tax position must meet in connection with accounting for
uncertainties in income tax positions taken or expected to be taken by an entity, including investment companies, before being measured and recognized in the financial statements. Management has evaluated the application of FIN 48 to the Company and
has determined that the adoption of FIN 48 did not have a material impact on the Companys financial statements. The Company files U.S. federal and various state and local tax returns. No income tax returns are currently under examination. The
statute of limitations on the Companys U.S. federal tax returns remains open for the years ended December 31, 2005 and 2006. The statute of limitations on the Companys state and local tax returns may remain open for an additional
year depending upon the jurisdiction.

3. Agreements and related party transactions

The Company has entered into an Investment Management Agreement (the Management Agreement) with the Advisor, under which the Advisor, subject
to the overall supervision of the Companys Board of Directors, manages



F-22



---

##### Table of Contents

the day-to-day operations of, and provides investment advisory services to, the Company. For providing these services, the Advisor receives a base management
fee (the Management Fee) from the Company quarterly in arrears at an annual rate of 2.0% of the Companys total assets, including any assets acquired with the proceeds of leverage.

The Advisor contractually agreed to waive its rights to receive one-half of the amount of the Management Fee the Advisor would otherwise be entitled to
receive from the Company until the first date on which 90% of the assets of the Company were invested in portfolio companies in accordance with the Companys investment objective or the first anniversary of the Closing, whichever was sooner
(the Ramp-Up Date). The Ramp-Up Date occurred on July 25, 2006. Thereafter, the Advisor agreed to waive, until such time as the Company had completed the Public Market Event, one-quarter of the amount of the Management Fee the
Advisor would otherwise be entitled to receive from the Company. All such fee waivers terminated upon completion of the Public Market Event.

For the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005, the Advisor earned $17,095,983, $6,780,053 and $2,334,922, respectively, in base management
fees, net of the waiver provision, from the Company.

The Management Agreement provides that the Advisor or its affiliates may be entitled
to an incentive management fee (the Incentive Fee) under certain circumstances. The determination of the Incentive Fee, as described in more detail below, will result in the Advisor or its affiliates receiving no Incentive Fee payments
if returns to Company stockholders, as described in more detail below, do not meet an 8.0% annualized rate of return and will result in the Advisor or its affiliates receiving less than the full amount of the Incentive Fee percentage until returns
to stockholders exceed an approximate 13.3% annualized rate of return. Annualized rate of return in this context is computed by reference to the Companys net asset value and does not take into account changes in the market price of the
Companys common stock.

The Advisor will be entitled to receive the Incentive Fee if the Companys performance exceeds a
hurdle rate during different measurement periods: the pre-offering period; the transition period; trailing four quarters periods (which will apply only to the portion of the Incentive Fee based on income); and annual periods (which
will apply only to the portion of the Incentive Fee based on capital gains).



| |  |  | The pre-offering period began on the Ramp-Up Date and ended on June 30, 2007.
| | - |  | -------------------------------------------------------------------------------



| |  |  | The transition period began on July 1, 2007 and will end on June 30, 2008.
| | - |  | ----------------------------------------------------------------------------



| |  |  | The trailing four quarters periods will begin on September 30, 2008. In other words, the income portion of the Incentive Fee payable for the
quarterly period ending on September 30, 2008, will be determined by reference to the four quarter period ending on September 30, 2008.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The term annual period means the period beginning on July 1 of each calendar year beginning in 2007 and ending on June 30 of the next calendar
year.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------

The hurdle rate for each quarterly portion of a measurement period is 2.0% times the net asset value of the
Companys common stock at the beginning of the respective measurement period calculated after giving effect to any distributions that occurred during the measurement period times the number of calendar quarters in the measurement period. A
portion of the Incentive Fee is based on the Companys income and a portion is based on capital gains. Each portion of the Incentive Fee is described below.

Quarterly Incentive Fee Based on Income.For each of the first three measurement periods referred to above (the pre-offering period, the transition period and each rolling four quarter period), the Company will
pay the Advisor an Incentive Fee based on the amount by which (A) aggregate distributions and amounts distributable out of taxable net income (excluding any capital gain and loss) during the period less the amount, if any, by which net
unrealized capital depreciation exceeds net realized capital gains during the period exceeds (B) the hurdle rate for the period. The amount of the excess described in this paragraph for each period is referred to as the excess income amount.

The portion of the Incentive Fee based on income for each period will equal 50% of the periods excess income amount, until the
cumulative Incentive Fee payments for the period equals 20% of the periods excess income amount distributed or distributable to stockholders. Thereafter, the portion of the Incentive Fee based on income for the period will equal an amount such
that the cumulative Incentive Fee payments to the Advisor during the period based on income equals 20% of the periods excess income amount.

Periodic Incentive Fee Based on Capital Gains. The portion of the Incentive Fee based on capital gains is calculated separately for each of two periods: the pre-offering period (on a quarterly basis) and after the pre-offering



F-23



---

##### Table of Contents

period (on an annual basis). For each period, the Company will pay the Advisor an Incentive Fee based on the amount by which (A) net realized capital
gains, if any, to the extent they exceed unrealized capital depreciation, if any, occurring during the period exceeds (B) the amount, if any, by which the periods hurdle rate exceeds the amount of income used in the determination of the
Incentive Fee based on income for the period. The amount of the excess described in this paragraph is referred to as the excess gain amount.

The portion of the Incentive Fee based on capital gains for each period will equal 50% of the periods excess gain amount, until such payments equal 20% of the periods excess gain amount distributed or distributable to
stockholders. Thereafter, the portion of the Incentive Fee based on capital gains for the period will equal an amount such that the portion of the Incentive Fee payments to the Advisor based on capital gains for the period will equal 20% of the
periods excess gain amount. The result of this formula is that, if the portion of the Incentive Fee based on income for the period exceeds the periods hurdle rate, then the portion of the Incentive Fee based on capital gains will be
capped at 20% of the excess gain amount.

In calculating whether the portion of the Incentive Fee based on capital gains is payable with
respect to any period, the Company accounts for its assets on a security-by-security basis. In addition, the Company uses the period-to-period method pursuant to which the portion of the Incentive Fee based on capital gains for any
period is based on realized capital gains for the period reduced by realized capital losses and unrealized capital depreciation for the period. Based on current interpretations of Section 205(b)(3) of the Investment Advisers Act of 1940 by the
SEC and its staff, the calculation of unrealized depreciation for each portfolio security over a period is based on the fair value of the security at the end of the period compared to the fair value at the beginning of the period. Incentive Fees
earned in any of the periods described above are not subject to modification or repayment based upon performance in a subsequent period.

For the year ended December 31, 2007 and for the period July 25, 2006 through December 31, 2006, the Advisor earned $9,412,097 and $4,443,298, respectively, in incentive management fees from the Company. No incentive
management fees were earned prior to July 25, 2006.

Although the Company did not incur any incentive management fees during the last
two calendar quarters of 2007, it may incur such fees in the future relating to investment performance since June 30, 2007 measured on a rolling four quarter basis.

The Management Agreement provides that the Company will reimburse the Advisor for costs and expenses incurred by the Advisor for office space rental, office equipment and utilities allocable to the performance by the
Advisor of its duties under the Management Agreement, as well as any costs and expenses incurred by the Advisor relating to any non-investment advisory, administrative or operating services provided by the Advisor to the Company. For the years ended
December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005, the Company incurred $876,429, $469,287 and $138,405, respectively, for costs and expenses reimbursable to the Advisor
under the Management Agreement.

No person who is an officer, director or employee of the Advisor and who serves as a director of the
Company receives any compensation from the Company for such services. Directors who are not affiliated with the Advisor receive compensation for their services and reimbursement of expenses incurred to attend meetings.

The Company also has entered into an administration agreement with BlackRock Financial Management, Inc. (the Administrator) under which the
Administrator provides administrative services to the Company. For providing these services, facilities and personnel, the Company reimburses the Administrator for the Companys allocable portion of overhead and other expenses incurred by the
Administrator in performing its obligations under the administration agreement, including rent and the Companys allocable portion of the cost of certain of the Companys officers and their respective staffs. The PNC Financial Services
Group, Inc. (PNC) is a significant stockholder of the ultimate parent of the Administrator. For the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31,
2005, the Company incurred $947,028, $588,741 and $435,483, respectively, for administrative services expenses payable to the Administrator under the administration agreement.

From time to time, the Advisor or the Administrator may pay amounts owed by the Company to third party providers of goods or services. The Company will
subsequently reimburse the Advisor or the Administrator, as the case may be, for such amounts paid on its behalf. Reimbursements to the Advisor for the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of
operations) through December 31, 2005, were $1,475,237, $1,053,392 and $0, respectively. Reimbursements to the Administrator for the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations)
through December 31, 2005, were $0, $33,829 and $198,875, respectively.



F-24



---

##### Table of Contents

PFPC Inc. (PFPC), a subsidiary of PNC, provides administrative and accounting services to the
Company pursuant to a Sub-Administration and Accounting Services Agreement. PFPC Trust Company, another subsidiary of PNC, provides custodian services to the Company pursuant to a Custodian Services Agreement. Also, PFPC provides transfer agency and
compliance support services to the Company pursuant to a Transfer Agency Agreement and a Compliance Support Services Agreement, respectively. For the services provided to the Company by PFPC and its affiliates, PFPC is entitled to an annual fee of
0.02% of the Companys average net assets plus reimbursement of reasonable expenses, and a base fee, payable monthly. PFPC Trust Company may charge the Company additional fees for cash overdraft balances or for sweeping excess cash balances.

For the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through
December 31, 2005, the Company incurred $262,079, $216,365 and $83,919, respectively, for administrative, accounting, custodian and transfer agency services fees payable to PFPC and its affiliates under the related agreements.

On July 25, 2005, in connection with the closing of the Offering, the Company issued approximately 33,333,333 shares of its common stock to
BlackRock Kelso Capital Holding LLC, an entity for which the Advisor serves as manager, in exchange for total consideration of $500,000,000 ($15.00 per share), consisting of $80,282,060 in cash and a portfolio of short-term investments and cash
equivalents valued at $419,717,940. The transaction was effected in accordance with the Companys valuation procedures governing securities transactions with affiliates and was ratified by the Board of Directors.

In March 2006, the Companys Board of Directors authorized the issuance and sale from time to time of up to $2,500,000 in aggregate net asset value
of shares of the Companys common stock to certain existing and future officers and employees of the Advisor at a price equal to the greater of $15.00 per share or the Companys most recently determined net asset value per share at the
time of sale. Pursuant to this authorization, in April 2006 the Company issued and sold to certain employees of the Advisor in a private placement 54,000 shares of common stock for aggregate proceeds of $810,000. Also pursuant to this authorization,
during the year ended December 31, 2007, the Company issued and sold to certain officers and employees of the Advisor in private placements a total of 89,604 shares of common stock for aggregate proceeds of approximately $1,353,000.

In August 2006, the Companys Board of Directors authorized the issuance and sale from time to time of an indeterminate number of shares of
the Companys common stock to the Advisor at a price per share equal to the Companys most recently determined net asset value per share at the time of sale, such shares to be used by the Advisor for employee compensation and other
purposes. Pursuant to this authorization, during the year ended December 31, 2007, the Company issued and sold to the Advisor in private placements 184,300 shares of common stock for aggregate proceeds of approximately $2,791,000.

At December 31, 2007, the Advisor owned directly approximately 276,000 shares of the Companys common stock, representing 0.5% of the total
shares outstanding. The Advisor did not own directly any shares of the Companys common stock at December 31, 2006. The Advisors allocable portion of shares of the Companys common stock owned indirectly by an entity in which
the Advisor holds a non-voting investment interest was approximately 854,000 and 775,000 shares at December 31, 2007 and 2006, respectively. The Advisor disclaims ownership of the shares held by such entity. Inclusive if its allocable portion
of the shares held by such entity, the Advisor would be deemed to own approximately 2.1% of the Companys total shares outstanding at December 31, 2007 and 2006. At December 31, 2007 and 2006, other entities affiliated with the
Administrator and PFPC beneficially owned indirectly approximately 2,843,000 and 2,475,000 shares, respectively, of the Companys common stock, representing approximately 5.4% and 6.6% of the total shares outstanding. At December 31, 2007
and 2006, an entity affiliated with the Administrator and PFPC owned 36.5% of the members interests of the Advisor.

In
September 2006, BlackRock and Merrill Lynch & Co., Inc. (Merrill Lynch) completed the plan entered into February 2006 to merge Merrill Lynchs investment management business, Merrill Lynch Investment Managers
(MLIM), and BlackRock to create a new independent asset management company with over $1 trillion in assets under management. The new company operates under the BlackRock name and is governed by a board of directors with a majority of
independent members. As a result of the transaction, Merrill Lynch owns approximately 49% of the combined company (with a 45% voting interest therein). PNC retained approximately a 34% ownership of the combined company, and the remainder is held by
employees and public stockholders. Prior to the merger, BlackRock was majority owned by PNC.



F-25



---

##### Table of Contents

The Company earned $335,362 in interest income on investments in money market securities issued by MLIM
or its former affiliates for the year ended December 31, 2006 and $337,180 for the period July 25, 2005 (inception of operations) through December 31, 2005. The Company held no investments in securities issued by MLIM or its former
affiliates at December 31, 2006. Additionally, no MLIM-affiliated investments were held by the Company during the year ended December 31, 2007. From time to time, former affiliates of MLIM may serve as broker/dealer or agent for the
Company or for portfolio companies in which the Company invests. For the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005, the Company did not make any
payments to former MLIM affiliates for such services.

During 2007, the Company added several lenders to its credit facility in order to
increase amounts available for borrowing thereunder. One of the new lenders was Merrill Lynch Capital Corporation (MLCC), a subsidiary of Merrill Lynch, with a lending commitment of $75,000,000. MLCCs commitment was subsequently
increased by $25,000,000, to $100,000,000 in aggregate, pursuant to a temporary (until April 14, 2008) increase of amounts available under the facility. The terms and conditions applicable to MLCC as a lender are identical to those of other
lenders under the facility. In accordance with such terms, MLCC generally receives a pro rata share of any payments the Company makes under the credit facility for principal, interest or fees.

Pursuant to the underwriting agreement with respect to the Public Market Event, Merrill Lynch, Pierce, Fenner & Smith Incorporated
(MLPF&S), a subsidiary of Merrill Lynch, served as an underwriter and a senior book-running manager, committing to purchase 2,000,000 shares of the Companys common stock at a price of $16.00 per share. The terms and conditions
applicable to MLPF&S under the underwriting agreement were identical to those of other entities serving in similar capacities. In accordance with such terms, MLPF&S received approximately $1,800,000 of the underwriting discount paid by the
Company.

4. Earnings per share

The
following information sets forth the computation of basic and diluted net increase in net assets per share (earnings per share) resulting from operations for the years ended December 31, 2007 and 2006, and for the period July 25, 2005
(inception of operations) through December 31, 2005.



|                                                                             |  |                            |            |                            |   |                                        |  |   |           
|---------------------------------------------------------------------------- |  | -------------------------- | ---------- | -------------------------- | - | -------------------------------------- |  | - | ----------
|                                                                             |  | Year endedDecember 31,2007 |            | Year endedDecember 31,2006 |   | July 25, 2005*throughDecember 31, 2005
|Numerator for basic and diluted net increase in net assets per share         |  | $                          | 16,219,365 |                            | $ | 41,554,656                             |  | $ | 6,444,368 
|Denominator for basic and diluted weighted average shares                    |  |                            | 45,714,141 |                            |   | 36,632,218                             |  |   | 35,366,589
|Basic/diluted net increase in net assets per share resulting from operations |  | $                          | 0.35       |                            | $ | 1.13                                   |  | $ | 0.18      



|* | Inception of operations.
|- | ------------------------

Diluted net increase in net
assets per share resulting from operations equals basic net increase in net assets per share resulting from operations for the period because there were no common stock equivalents outstanding during the above periods.

5. Investments

Excluding short-term investments,
purchases of investments for the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005, totaled $711,280,828, $745,727,828 and $144,808,218, respectively.
Sales/repayments of long-term investments for the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005, totaled $310,435,608, $138,404,643 and $1,021,610,
respectively.

At December 31, 2007, investments and cash and cash equivalents consisted of the following, excluding unearned income
of $5,583,857:



|                                                        |  |                |               |            |   |              
|------------------------------------------------------- |  | -------------- | ------------- | ---------- | - | -------------
|                                                        |  | Amortized Cost |               | Fair Value
|Cash and cash equivalents                               |  | $              | 5,077,695     |            | $ | 5,077,695    
|Senior secured notes                                    |  |                | 45,277,111    |            |   | 44,827,111   
|Unsecured debt                                          |  |                | 182,812,287   |            |   | 180,326,699  
|Subordinated debt                                       |  |                | 109,618,146   |            |   | 108,820,676  
|Senior secured loans:                                   |  |                |               |            |   |              
|First lien                                              |  |                | 181,045,458   |            |   | 181,279,860  
|Second/other priority lien                              |  |                | 560,910,136   |            |   | 531,957,917  
|                                                        |  |                |               |            |   |              
|Total senior secured loans                              |  |                | 741,955,594   |            |   | 713,237,777  
|                                                        |  |                |               |            |   |              
|Preferred stock                                         |  |                | 34,997,907    |            |   | 14,192,860   
|Common stock                                            |  |                | 16,071,456    |            |   | 12,284,089   
|Limited partnership/limited liability company interests |  |                | 29,026,534    |            |   | 29,025,029   
|Equity warrants/options                                 |  |                | 1,199,562     |            |   | 1,130,402    
|                                                        |  |                |               |            |   |              
|Total                                                   |  | $              | 1,166,036,292 |            | $ | 1,108,922,338
|                                                        |  |                |               |            |   |              



F-26



---

##### Table of Contents

At December 31, 2006, investments and cash and cash equivalents consisted of the following,
excluding unearned income of $4,047,388:



|                             |  |                |             |            |   |            
|---------------------------- |  | -------------- | ----------- | ---------- | - | -----------
|                             |  | Amortized Cost |             | Fair Value
|Cash and cash equivalents    |  | $              | 3,036,413   |            | $ | 3,036,413  
|Senior secured notes         |  |                | 29,000,000  |            |   | 29,037,500 
|Unsecured debt               |  |                | 56,553,484  |            |   | 57,268,386 
|Subordinated debt            |  |                | 70,621,483  |            |   | 71,064,500 
|Senior secured loans:        |  |                |             |            |   |            
|First lien                   |  |                | 183,865,772 |            |   | 183,529,833
|Second/other priority lien   |  |                | 397,173,183 |            |   | 398,239,254
|                             |  |                |             |            |   |            
|Total senior secured loans   |  |                | 581,038,955 |            |   | 581,769,087
|                             |  |                |             |            |   |            
|Preferred stock              |  |                | 11,914,367  |            |   | 11,914,367 
|Common stock                 |  |                | 5,821,456   |            |   | 5,821,456  
|Limited partnership interest |  |                | 324,216     |            |   | 324,216    
|Equity warrants              |  |                | 1,055,112   |            |   | 1,015,900  
|                             |  |                |             |            |   |            
|Total                        |  | $              | 759,365,486 |            | $ | 761,251,825
|                             |  |                |             |            |   |            

The amortized cost represents the original cost adjusted for the accretion of discounts and amortization of
premiums on debt investments.

The industry composition of the portfolio at fair value at December 31, 2007 and 2006 was as follows,
excluding unearned income:



|                               |  |                  |   |  |                  |  
|------------------------------ |  | ---------------- | - |  | ---------------- | -
|Industry                       |  | December 31,2007 |   |  | December 31,2006 |  
|Printing, Publishing and Media |  | 12.5             | % |  | 7.2              | %
|Other Services                 |  | 10.9             |   |  | 10.4             |  
|Business Services              |  | 10.6             |   |  | 10.7             |  
|Consumer Products              |  | 10.4             |   |  | 11.2             |  
|Manufacturing                  |  | 8.1              |   |  | 6.6              |  
|Beverage, Food and Tobacco     |  | 6.8              |   |  | 3.8              |  
|Healthcare                     |  | 6.1              |   |  | 13.3             |  
|Entertainment and Leisure      |  | 5.2              |   |  | 6.9              |  
|Electronics                    |  | 4.9              |   |  | 7.9              |  
|Retail                         |  | 4.8              |   |  | 3.0              |  
|Chemicals                      |  | 4.0              |   |  | 6.4              |  
|Transportation                 |  | 4.0              |   |  | 0.1              |  
|Utilities                      |  | 3.1              |   |  | 4.6              |  
|Containers and Packaging       |  | 2.7              |   |  | 0.9              |  
|Distribution                   |  | 2.3              |   |  |                 |  
|Finance                        |  | 1.5              |   |  |                 |  
|Metals                         |  | 1.4              |   |  | 4.8              |  
|Buildings and Real Estate      |  | 0.7              |   |  | 1.3              |  
|Aerospace and Defense          |  |                 |   |  | 0.6              |  
|Textiles                       |  |                 |   |  | 0.3              |  
|                               |  |                  |   |  |                  |  
|Total                          |  | 100.0            | % |  | 100.0            | %
|                               |  |                  |   |  |                  |  



F-27



---

##### Table of Contents

6. Credit agreement and borrowings

In accordance with the 1940 Act, with certain limited exceptions, the Company is only permitted to borrow such that its asset coverage, as defined in the 1940 Act, is at least 200% after such borrowing. On
December 28, 2007, the Company amended and restated its Senior Secured, Multi-Currency Credit Agreement (the Credit Agreement). Under the amended Credit Agreement, the lenders have agreed to extend credit to the Company in an
aggregate principal amount not to exceed $600 million outstanding, at any one time, consisting of $455 million in revolving loan commitments and $145 million in term loan commitments. Total revolving loan commitments will revert to $400 million on
April 14, 2008. The Credit Agreement has a stated maturity date of December 6, 2010 and is secured by substantially all of the assets in the Companys portfolio, including cash and cash equivalents. The term loans under the facility
mature on the termination date of the Credit Agreement, have been fully drawn and, once repaid, may not be reborrowed. Subject to certain exceptions, the interest rate payable under the facility is LIBOR plus 87.5 basis points with respect to
revolving loans and LIBOR plus 150 basis points with respect to term loans. The Company has made certain representations and warranties and is required to comply with various covenants, reporting requirements and other customary requirements for
similar revolving credit facilities, including covenants related to: (a) limitations on the incurrence of additional indebtedness and liens, (b) limitations on certain investments, (c) limitations on certain restricted payments,
(d) maintaining minimum stockholders equity, (e) maintaining a ratio of total assets (less total liabilities) to total indebtedness, of the Company and its subsidiaries, of not less than 2.0:1.0, (f) maintaining minimum
liquidity, and (g) limitations on the creation or existence of agreements that prohibit liens on certain properties of the Company and its subsidiaries. In addition to the asset coverage ratio described above, borrowings under the Credit
Agreement (and the incurrence of certain other permitted debt) are subject to compliance with a borrowing base that applies different advance rates to different types of assets in the Companys portfolio. The Credit Agreement also includes an
accordion feature that allows the Company to increase the size of the credit facility under certain circumstances to a maximum of $1 billion with respects to the revolving loans, and $395 million with respect to the term loans. The
Credit Agreement is used to supplement the Companys equity capital to make additional portfolio investments and for other general corporate purposes.

At December 31, 2007, the Company had $381,300,000 drawn on the credit facility versus $164,000,000 at December 31, 2006. The weighted average annual interest cost for the years ended December 31, 2007
and 2006 was 6.38% and 7.39%, respectively, exclusive of 0.175% in commitment fees and of other prepaid expenses related to establishing the credit facility.

The average debt outstanding on the credit facility during the years ended December 31, 2007 and 2006 was $313,057,645 and $81,157,895, respectively. The maximum amounts borrowed during the years ended
December 31, 2007 and 2006 were $430,803,995 and $204,000,000, respectively. The remaining amount available under the facility was $218,700,000 at December 31, 2007.

At December 31, 2007 and 2006, the Company was in compliance with all financial and operational covenants required by the Credit Agreement.

7. Commitments and contingencies

At
December 31, 2007, the Company had a commitment outstanding to make an equity investment of up to $2,500,000 in an existing portfolio company. The Company had no such commitments outstanding at December 31, 2006.

In the normal course of business, the Company enters into contractual agreements that provide general indemnifications against losses, costs, claims and
liabilities arising from the performance of individual obligations under such agreements. The Company has had no prior claims or payments pursuant to such agreements. The Companys individual maximum exposure under these arrangements is
unknown, as this would involve future claims that may be made against the Company that have not yet occurred. However, based on managements experience, the Company expects the risk of loss to be remote.



F-28



---

##### Table of Contents

8. Financial highlights

The following per share data and ratios have been derived from information provided in the financial statements. The following is a schedule of financial highlights for a common share outstanding during the years
ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005.



|                                                                   |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|------------------------------------------------------------------ |  | -------------------------- | ----------- | - | -------------------------- | - | ----------- | ------------------------------------- |  | - | ----------- | -
|                                                                   |  | Year endedDecember 31,2007 |             |   | Year endedDecember 31,2006 |   |             | July 25, 2005*throughDecember 31,2005 | 
|Per Share Data:                                                    |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Net asset value, beginning of period                               |  | $                          | 14.93       |   |                            | $ | 14.95       |                                       |  | $ |            |  
|Gross proceeds from Offering                                       |  |                            |            |   |                            |   |            |                                       |  |   | 15.00       |  
|Offering costs                                                     |  |                            |            |   |                            |   |            |                                       |  |   | (0.03       | )
|                                                                   |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Net proceeds from Offering                                         |  |                            |            |   |                            |   |            |                                       |  |   | 14.97       |  
|                                                                   |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Net investment income                                              |  |                            | 1.66        |   |                            |   | 1.09        |                                       |  |   | 0.17        |  
|Net realized and unrealized gain (loss)                            |  |                            | (1.30       | ) |                            |   | 0.04        |                                       |  |   | 0.01        |  
|                                                                   |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Total from investment operations                                   |  |                            | 0.36        |   |                            |   | 1.13        |                                       |  |   | 0.18        |  
|Dividend distributions to stockholders from:                       |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Net investment income                                              |  |                            | (1.68       | ) |                            |   | (1.14       | )                                     |  |   | (0.20       | )
|Net realized gains                                                 |  |                            | (0.01       | ) |                            |   | (0.01       | )                                     |  |   |            |  
|                                                                   |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Total dividend distributions                                       |  |                            | (1.69       | ) |                            |   | (1.15       | )                                     |  |   | (0.20       | )
|Effect of anti-dilution                                            |  |                            | 0.37        |   |                            |   |            |                                       |  |   |            |  
|Offering costs                                                     |  |                            | (0.19       | ) |                            |   |            |                                       |  |   |            |  
|                                                                   |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Net decrease in net assets                                         |  |                            | (1.15       | ) |                            |   | (0.02       | )                                     |  |   | (0.02       | )
|                                                                   |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Net asset value, end of period                                     |  | $                          | 13.78       |   |                            | $ | 14.93       |                                       |  | $ | 14.95       |  
|                                                                   |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Market price, end of period(1)                                     |  | $                          | 15.28       |   |                            | $ |            |                                       |  | $ |            |  
|                                                                   |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Total return(2)(3)                                                 |  |                            | 3.41        | % |                            |   | 7.76        | %                                     |  |   | 1.00        | %
|Ratios / Supplemental Data:                                        |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Ratio of operating expenses to average net assets(4)(5)            |  |                            | 4.60        | % |                            |   | 2.48        | %                                     |  |   | 1.63        | %
|Ratio of credit facility related expenses to average net assets(4) |  |                            | 3.04        | % |                            |   | 0.05        | %                                     |  |   |            |  
|                                                                   |  |                            |             |   |                            |   |             |                                       |  |   |             |  
|Ratio of total expenses to average net assets(4)(5)                |  |                            | 7.64        | % |                            |   | 2.53        | %                                     |  |   | 1.63        | %
|Ratio of net investment income to average net assets(4)            |  |                            | 11.16       | % |                            |   | 7.21        | %                                     |  |   | 2.67        | %
|Net assets, end of period                                          |  | $                          | 728,191,869 |   |                            | $ | 561,799,922 |                                       |  | $ | 528,704,849 |  
|Average debt outstanding                                           |  | $                          | 313,057,645 |   |                            | $ | 81,157,895  |                                       |  | $ |            |  
|Weighted average shares outstanding                                |  |                            | 45,714,141  |   |                            |   | 36,632,218  |                                       |  |   | 35,366,589  |  
|Average debt per share(6)                                          |  | $                          | 6.85        |   |                            | $ | 2.22        |                                       |  | $ |            |  
|Portfolio turnover(3)                                              |  |                            | 31          | % |                            |   | 36          | %                                     |  |   | 2           | %



|* | Inception of operations.
|- | ------------------------

|(1) | The Companys common stock commenced trading on The NASDAQ Global Select Market on June 27, 2007. There was no established public trading market for the stock prior to
that date.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Total return was calculated based on the change in net asset value per common share during the period. The total return for the period June 26, 2007 through
December 31, 2007 based on the change in market price per common share during that period was 1.03%. Total return calculations take into account dividends and distributions, if any, reinvested in accordance with the Companys dividend
reinvestment plan and do not reflect brokerage commissions.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Not annualized.
|--- | ---------------

|(4) | Annualized.
|--- | -----------

|(5) | For the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005, the ratio of operating expenses
before management fee waiver to average net assets is 4.90%, 3.26% and 2.64%, respectively, and the ratio of total expenses before management fee waiver to average net assets is 7.94%, 3.31% and 2.64%, respectively.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-29



---

##### Table of Contents

|(6) | Average debt per share is calculated as average debt outstanding divided by the weighted average shares outstanding during the applicable period.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------

9. Federal tax information

Dividends from net
investment income and distributions from net realized capital gains are determined in accordance with U.S. federal income tax regulations, which may differ from those amounts determined in accordance with GAAP. These book/tax differences are either
temporary or permanent in nature. To the extent these differences are permanent, they are charged or credited to paid-in-capital or accumulated net realized gain, as appropriate, in the period that the differences arise. The following permanent
differences at December 31, 2007 and 2006 attributable to transactions involving foreign securities and currencies, disallowed expenses, redesignation of tax distributions and other differences between financial reporting and tax accounting,
were reclassified for tax purposes as follows:



|                                                             |  |                  |            |   |                  |   |          |  
|------------------------------------------------------------ |  | ---------------- | ---------- | - | ---------------- | - | -------- | -
|                                                             |  | December 31,2007 |            |   | December 31,2006 |  
|Decrease in paid-in capital in excess of par                 |  | $                | (24,035    | ) |                  | $ |         |  
|Increase in accumulated net realized gain                    |  | $                | 1,397,415  |   |                  | $ | 297,010  |  
|Decrease in distributions in excess of net investment income |  | $                | (1,373,380 | ) |                  | $ | (297,010 | )

The following reconciles net increase in net assets resulting from operations to taxable income
for the year ended December 31, 2007:



|                                                                                                                   |  |                            |            |  
|------------------------------------------------------------------------------------------------------------------ |  | -------------------------- | ---------- | -
|                                                                                                                   |  | Year endedDecember 31,2007 |           
|Net increase in net assets resulting from operations                                                               |  | $                          | 16,219,365 |  
|Net unrealized depreciation not taxable                                                                            |  |                            | 58,980,614 |  
|Reversal of prior year post-October foreign currency losses                                                        |  |                            | (524,730   | )
|Section 1256 foreign currency contracts mark-to-market                                                             |  |                            | (451,944   | )
|Reversal of prior year Section 1256 foreign currency contracts mark-to-market                                      |  |                            | 475,204    |  
|Origination, structuring, closing, commitment and other upfront fees currently taxable, deferred for book purposes |  |                            | 4,798,016  |  
|Interest income for book purposes taxable in prior years                                                           |  |                            | (478,628   | )
|Non-deductible excise tax expense                                                                                  |  |                            | 24,035     |  
|Dividend income written off for tax purposes                                                                       |  |                            | (117,510   | )
|Expenses currently deductible                                                                                      |  |                            | (3,804     | )
|                                                                                                                   |  |                            |            |  
|Taxable income before deductions for distributions                                                                 |  | $                          | 78,920,618 |  
|                                                                                                                   |  |                            |            |  

At December 31, 2007, the cost of investments for tax purposes was $1,163,475,920, resulting
in net unrealized depreciation of ($65,215,134), which was comprised of gross unrealized appreciation and depreciation of $5,841,820 and $71,056,954, respectively.

At December 31, 2007, the components of accumulated losses on a tax basis and reconciliation to accumulated losses on a book basis were as follows:



|                                                                                                                   |  |                            |             |  
|------------------------------------------------------------------------------------------------------------------ |  | -------------------------- | ----------- | -
|                                                                                                                   |  | Year endedDecember 31,2007 |            
|Undistributed ordinary incomenet                                                                                  |  | $                          | 2,684,480   |  
|Undistributed net realized gains                                                                                   |  |                            | 330,584     |  
|Unrealized gains (losses)net                                                                                      |  |                            | (57,557,340 | )
|Section 1256 foreign currency contracts mark-to-market                                                             |  |                            | 451,944     |  
|Origination, structuring, closing, commitment and other upfront fees currently taxable, deferred for book purposes |  |                            | (8,218,690  | )
|Expenses not currently deductible                                                                                  |  |                            | (47,546     | )
|Dividend income written off for tax purposes                                                                       |  |                            | 117,510     |  
|                                                                                                                   |  |                            |             |  
|Total accumulated lossesnet, book basis                                                                           |  | $                          | (62,239,058 | )
|                                                                                                                   |  |                            |             |  



F-30



---

##### Table of Contents

The difference between book-basis unrealized losses and tax-basis unrealized losses is attributable to
the book deferral of origination, structuring, closing, commitment and other upfront fees. Expenses not currently deductible are a book/tax temporary difference attributable to certain organizational expenses.

For income tax purposes, distributions paid to stockholders are reported as ordinary income, non-taxable, capital gains, or a combination thereof. The
estimated tax character of distributions paid or declared during the years ended December 31, 2007 and 2006, and for the period July 25, 2005 (inception of operations) through December 31, 2005, respectively, was as follows:



|                  |  |                |            |                 |   |                       |  |                 |         |                    |   |                       |  |   |            |  |   |     
|----------------- |  | -------------- | ---------- | --------------- | - | --------------------- |  | --------------- | ------- | ------------------ | - | --------------------- |  | - | ---------- |  | - | ----
|Year ended        |  | Ordinaryincome |            | Amountpershare* |   | Long-termcapital gain |  | Amountpershare* |         | Totaldistributions |   | Totalamount pershare*
|December 31, 2007 |  | $              | 76,491,196 |                 | $ | 1.68                  |  | $               | 519,782 |                    | $ | 0.01                  |  | $ | 77,010,978 |  | $ | 1.69
|December 31, 2006 |  | $              | 42,382,231 |                 | $ | 1.15                  |  | $               | 14,957  |                    | $ | 0.00                  |  | $ | 42,397,188 |  | $ | 1.15
|December 31, 2005 |  | $              | 7,073,318  |                 | $ | 0.20                  |  |                 |        |                    |   |                      |  | $ | 7,073,318  |  | $ | 0.20



|* | Rounded to the nearest $0.01.
|- | -----------------------------



F-31



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.



BLACKROCK KELSO CAPITAL CORPORATIONBy:

/s/ James R. MaherJames R. MaherChairman of the Board and Chief Executive OfficerMarch 17, 2008


Each of the officers and directors of BlackRock Kelso Capital Corporation whose signature
appears below, in so signing, also makes, constitutes and appoints each of James R. Maher and Frank D. Gordon, or either of them, each acting alone, his true and lawful attorneys-in-fact, with full power and substitution, for him in any and all
capacities, to execute and cause to be filed with the Securities and Exchange Commission any and all amendments to the Annual Report on Form 10-K, with exhibits thereto and other documents connected therewith and to perform any acts necessary to be
done in order to file such documents, and hereby ratifies and confirms all that said attorneys-in-fact or their substitute or substitutes may do or cause to be done by virtue hereof.

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed
by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.



|                                                      |  |                                                                                    |  |               
|----------------------------------------------------- |  | ---------------------------------------------------------------------------------- |  | --------------
|SIGNATURE                                             |  | TITLE                                                                              |  | DATE          
|/s/ James R. Maher James R. Maher                     |  | Chairman of the Board and Chief Executive Officer (principal executive officer)    |  | March 17, 2008
|                                                      |  |                                                                                   
|/s/ Frank D. Gordon Frank D. Gordon                   |  | Chief Financial Officer and Treasurer (principal financial and accounting officer) |  | March 17, 2008
|                                                      |  |                                                                                   
|/s/ Jerrold B. Harris Jerrold B. Harris               |  | Director                                                                           |  | March 17, 2008
|                                                      |  |                                                                                   
|/s/ William E. Mayer William E. Mayer                 |  | Director                                                                           |  | March 17, 2008
|                                                      |  |                                                                                   
|/s/ François de Saint Phalle François de Saint Phalle |  | Director                                                                           |  | March 17, 2008
|                                                      |  |                                                                                   
|/s/ Maureen K. Usifer Maureen K. Usifer               |  | Director                                                                           |  | March 17, 2008