##### Table of Contents









UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 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
|- | ----------------------------------------------------------------------------------------





Commission file number: 814-00672

NGP Capital Resources Company

(Exact name of registrant as specified in its charter)



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Maryland                                                       |  | 20-1371499                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. employer identification number)
|                                                               | 
|1221 McKinney Street, Suite 2975 Houston, Texas                |  | 77010                                  
|(Address of principal executive offices)                       |  | (Zip Code)                             

(713) 752-0062

(Registrants telephone number, including area code)

Securities registered pursuant to
Section 12(b) of the Act:



|                                        |  |                                       
|--------------------------------------- |  | --------------------------------------
|Common Stock, par value $.001 per share |  | The NASDAQ Stock Market LLC           
|(Title of class)                        |  | (Name of exchange on which registered)

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

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 Section 15(d) of the 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, a non-accelerated filer, or a smaller reporting company.
See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.

Large accelerated filer   ̈        Accelerated filer  x        Non-accelerated filer   ̈        Smaller reporting company   ̈

(Do not check if a smaller reporting company)

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

As of June 29, 2007, the aggregate market value of the registrants common stock held by non-affiliates of the registrant was $284,485,220 based on the closing sale price on the NASDAQ Global Select Market.

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

As of March 11, 2008, there were 17,500,332 shares of the registrants common stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

The registrants definitive proxy statement for the 2008 Annual Meeting of Stockholders is incorporated by reference into certain sections of Part III herein.

Certain exhibits previously filed with the Securities and Exchange Commission are incorporated by reference into Part IV of this report.











---

##### Table of Contents

TABLE OF CONTENTS



|         |  |         |  |                                                                                      |  |     
|-------- |  | ------- |  | ------------------------------------------------------------------------------------ |  | ----
|         |  |         |  |                                                                                      |  | Page
|         | 
|PART I   |  | 1      
|         |  |         | 
|         |  | Item 1  |  | Business                                                                             |  | 1   
|         |  |         | 
|         |  | Item 1A |  | Risk Factors                                                                         |  | 15  
|         |  |         | 
|         |  | Item 1B |  | Unresolved Staff Comments                                                            |  | 29  
|         |  |         | 
|         |  | Item 2  |  | Properties                                                                           |  | 30  
|         |  |         | 
|         |  | Item 3  |  | Legal Proceedings                                                                    |  | 30  
|         |  |         | 
|         |  | Item 4  |  | Submission of Matters to a Vote of Security Holders                                  |  | 30  
|         | 
|PART II  |  | 31     
|         |  |         | 
|         |  | Item 5  |  | Market for Registrants Common Equity and Related Stockholder Matters                |  | 31  
|         |  |         | 
|         |  | Item 6  |  | Selected Financial Data                                                              |  | 34  
|         |  |         | 
|         |  | Item 7  |  | Managements Discussion and Analysis of Financial Condition and Results ofOperations |  | 35  
|         |  |         | 
|         |  | Item 7A |  | Quantitative and Qualitative Disclosures About Market Risk                           |  | 47  
|         |  |         | 
|         |  | Item 8  |  | Financial Statements and Supplementary Data                                          |  | 49  
|         |  |         | 
|         |  | Item 9  |  | Changes in and Disagreements with Accountants on Accounting and FinancialDisclosure  |  | 80  
|         |  |         | 
|         |  | Item 9A |  | Controls and Procedures                                                              |  | 80  
|         |  |         | 
|         |  | Item 9B |  | Other Information                                                                    |  | 80  
|         | 
|PART III |  | 81     
|         |  |         | 
|         |  | Item 10 |  | Directors, Executive Officers and Corporate Governance                               |  | 81  
|         |  |         | 
|         |  | Item 11 |  | Executive Compensation                                                               |  | 81  
|         |  |         | 
|         |  | Item 12 |  | Security Ownership of Certain Beneficial Owners and Management                       |  | 81  
|         |  |         | 
|         |  | Item 13 |  | Certain Relationships and Related Transactions                                       |  | 81  
|         |  |         | 
|         |  | Item 14 |  | Principal Accountant Fees and Services                                               |  | 81  
|         | 
|PART IV  |  | 82     
|         |  |         | 
|         |  | Item 15 |  | Exhibits, Financial Statement Schedules                                              |  | 82  





---

##### Table of Contents

PART I.



|Item 1. | Business.
|------- | ---------

Introduction

NGP Capital Resources Company

We are
a financial services company organized in July 2004 as a Maryland corporation to invest primarily in small and mid-size private energy companies, which we generally define as companies that have a net asset value or annual revenues of less than $500
million and are not issuers of publicly traded securities. Our investment objective is to generate both current income and capital appreciation primarily through debt investments with certain equity components. We are a closed-end, non-diversified
management investment company that has elected to be regulated as a business development company, or BDC, under the Investment Company Act of 1940 (the 1940 Act). In addition, for federal income tax purposes we have elected to be treated
as a regulated investment company, or RIC, under the Internal Revenue Code of 1986 (the Code), as amended.

A key focus area
for our targeted investments in the energy industry is domestic upstream businesses that produce, develop, acquire and explore for oil and natural gas. We also evaluate investment opportunities in such businesses as coal, power, electricity, energy
services and alternative energy. Our investments generally range in size from $10 million to $50 million. However, we may invest more or less depending on market conditions and our managers view of a particular investment opportunity. Our
targeted investments primarily consist of debt instruments, including senior and subordinated loans combined in one facility, sometimes with an equity or property component, and subordinated loans, sometimes with equity components. We may also
invest in preferred stock and other equity securities on a stand-alone basis.

Our Manager

Our operations are conducted by our external manager, NGP Investment Advisor, LP, (the Manager), pursuant to an investment advisory agreement
between us. Our Manager is owned by NGP Energy Capital Management, LLC (NGP) and NGP Administration, LLC, (our Administrator). NGP manages the Natural Gas Partners private equity funds (NGP Funds), which have
specialized in providing equity capital to the energy industry since November 1988. Kenneth A. Hersh and David R. Albin, who serve on our Board of Directors, have directed the investment of the NGP Funds during the nineteen-year period since the
inception of the initial fund.

Our Managers day-to-day operations are directed by our executive officers: John H. Homier, President
and Chief Executive Officer; Stephen K. Gardner, Chief Financial Officer, Secretary and Treasurer; and R. Kelly Plato, Senior Vice President, who have more than 50 years combined experience in the energy and finance industries. Prior to founding NGP
Capital Resources Company, Mr. Homier had more than 28 years of industry experience including two separate major financial institutions where he was responsible for building and managing successful energy finance businesses. Mr. Gardner
has over 15 years experience in financial and transactional management in the oil and gas industry and has served as a Chief Financial Officer of both public and private energy companies. Mr. Plato began his career as a petroleum engineer for
an independent exploration, production and refining company, after which he has spent more than 10 years in the energy finance business.

Our Managers investment decisions are reviewed and approved (by majority determination) by its investment committee, consisting of Mr. Homier, our Chief Investment Officer, Mr. Hersh, our Board Chairman, and Richard L.
Covington and William J. Quinn, each of whom is a senior NGP investment professional. The investment committee is supported by NGP Investment Advisor, LPs team of nine investment professionals.



1



---

##### Table of Contents

Corporate Information

Our executive offices are located at 1221 McKinney Street, Suite 2975, Houston, Texas 77010 and our telephone number is (713) 752-0062.

Our corporate website is www.ngpcrc.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 all amendments to those reports as soon as reasonably practicable after such material is electronically filed with or furnished to the SEC. Our website address is included in this document as an inactive
textual reference only and the information contained on our website is not incorporated into this Form 10-K.

Our Energy Investment Focus

We focus our investments in the energy industry in companies that have an existing asset base or that will acquire assets that are
expected to provide security for most of our investments. The energy industry broadly includes three sectors, generally categorized as follows:



| |  |  | Upstreambusinesses that find, develop and extract energy resources, including natural gas, crude oil and coal from onshore and offshore geological
reservoirs and companies that provide services to those businesses.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Midstreambusinesses that gather, process, store and transmit energy resources and their byproducts in a form that is usable by wholesale power
generation, utility, petrochemical, industrial and gasoline customers, including businesses that own pipelines, gas processing plants, liquefied natural gas facilities and other energy infrastructure.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Downstreambusinesses that refine, market and distribute refined energy resources, such as customer-ready natural gas, propane and gasoline, to end-user
customers; businesses engaged in the generation, transmission and distribution of power and electricity and businesses engaged in the production of alternative energy.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Within these broad sectors, our key area of focus is small and mid-size energy companies in the upstream and midstream oil and gas sectors. In addition,
we seek investment opportunities in the downstream sector.

Investment Structures

Our targeted investments primarily consist of:



| |  |  | debt instruments including senior and subordinated loans combined in one facility sometimes with an equity component, which we refer to as vertical loans;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | subordinated loans; and
| | - |  | -----------------------



| |  |  | subordinated loans with equity components, which we refer to as mezzanine investments.
| | - |  | --------------------------------------------------------------------------------------

In many cases, we arrange to receive an equity participation interest in the properties, projects and/or companies that we finance as a part of our
compensation for extending credit. These equity components may take a variety of forms. In many of our investments, we anticipate that we will receive a property-based equity interest. In addition, in certain investments, we may also receive a right
to acquire equity securities of the borrowing company, such as a warrant or option, or we may receive a direct preferred equity interest or other similar participating interest in the companys equity.

We also may invest a portion of our assets in loans to, or securities of, foreign companies. We will limit any such investments to less than 10% of our
assets.



2



---

##### Table of Contents

Investment Activity

Since commencing investment operations in November 2004 through December 31, 2007, we have invested $500.5 million in twenty-three portfolio companies, all energy-related, and received principal repayments of
$221.4 million. Most of our portfolio companies are exploration and production (E&P) businesses engaged in the acquisition, development and production of oil and natural gas properties in and along the Gulf Coast, in the shallow,
state and federal waters of the Gulf of Mexico, Permian Basin, Mid-continent and Rocky Mountain areas. We also have investments in an oilfield service company with operations in Arkansas, Louisiana and Texas; and a Kentucky-based specialty coal
company with mining and processing operations in the Central Appalachian region of the United States. The table below shows our investment portfolio as of December 31, 2007 which consisted of fifteen portfolio companies. Yields on investments
are computed using interest rates as of the balance sheet date and include amortization of loan discount points, original issue discount and market premium or discount, royalty interest income, net profits income and other similar investment income,
weighted by their respective costs when averaged.



|                                          |  |                        |   |  |                        |  
|----------------------------------------- |  | ---------------------- | - |  | ---------------------- | -
|                                          |  | WeightedAverage Yields |   |  | Percentage ofPortfolio |  
|Senior secured term loans                 |  | 13.63                  | % |  | 31.74                  | %
|Senior subordinated secured notes         |  | 11.40                  | % |  | 6.80                   | %
|Participating convertible preferred stock |  | 0.00                   | % |  | 0.44                   | %
|Member and partnership units              |  | 0.21                   | % |  | 5.80                   | %
|Net profits interest                      |  | 12.37                  | % |  | 15.01                  | %
|                                          |  |                        |   |  |                        |  
|Subtotal targeted investments             |  | 11.91                  | % |  | 59.79                  | %
|                                          |  |                        |   |  |                        |  
|U.S. Treasury Bills                       |  | 2.62                   | % |  | 34.45                  | %
|Corporate notes                           |  | 5.82                   | % |  | 1.88                   | %
|Cash and cash equivalents                 |  | 4.42                   | % |  | 3.88                   | %
|                                          |  |                        |   |  |                        |  
|Total Portfolio                           |  | 8.24                   | % |  | 100.00                 | %
|                                          |  |                        |   |  |                        |  

Our Investment Approach

Our investment approach seeks attractive returns while attempting to limit the risk of potential losses. In the process of screening and evaluating potential investment opportunities our Manager considers the
following general criteria. However, not all of these criteria may be met by each prospective investment.



| |  |  | Strong Management. We recognize the importance of strong, committed management teams to the success of an investment and seek to invest in companies with
management teams that generally have strong technical, financial, managerial, and operational capabilities and a competitive edge in certain aspects of their businesses, which may come from extensive experience and knowledge in certain geographical
areas and/or superior technological or transactional capabilities.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Identified Properties With Development-Oriented Risk. Our investment philosophy places a premium on investments having strong underlying asset values
established by engineering and technical analysis, rather than investments that rely solely on rising energy commodity prices, exploratory drilling success, or factors beyond the control of a portfolio company. We focus on companies that have strong
potential for enhancing asset value through factors within their control. Examples of these types of factors include operating cost reductions and revenue increases driven by improved operations of previously under-performing or under-exploited
assets. These factors involve implementing engineering and operational plans to increase cash flow through such means as development drilling of upstream assets or optimizing the performance of midstream or downstream assets like pipelines,
processing plants or power plants that have been underutilized.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Collateral Security. Most of our targeted investments are secured by the same assets that would secure traditional senior bank debt, in either a first or
second lien position. However, in certain instances, we
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



3



---

##### Table of Contents

| | may make investments in our portfolio companies on an unsecured basis. In instances where we are providing subordinated debt only and there is senior debt
provided by another party, we generally seek to obtain a second lien on the borrowing companys assets behind that of the senior lender.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Capacity To Return Investment Principal. We perform financial sensitivity analyses when evaluating and structuring investments to analyze the effect of a
confluence of unfavorable events on the investments ability to return investment principal. For an upstream transaction, these might include poor reserve development coupled with falling commodity prices or higher than expected costs. We seek
to make and be compensated for investments in which the return on, and the timing of the return of, our investment capital may be at risk, but not the return of our capital.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Exit Strategy. We seek to invest in companies that have multiple means of repayment of our investment, including: a steady stream of cash flow; the
completion of asset development activities that allow a company to be able to refinance our facility, often with senior debt; or the sale of the portfolio companys assets or the entire company.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Our Manager generally structures investments that have collateral coverage from the value of the underlying assets and from the cash flows of those
assets. We perform extensive due diligence, exercise discipline with respect to company valuations and institute appropriate structural protections in our investment agreements. We believe that our management teams experience in utilizing
fundamental engineering and technical analysis on energy assets and in dealing with the fundamental dynamics of the energy finance market allows us to:



| |  |  | assess the engineering and technical aspects of the identified assets;
| | - |  | ----------------------------------------------------------------------



| |  |  | value the assets and associated cash flows that support our investments;
| | - |  | ------------------------------------------------------------------------



| |  |  | structure investments to increase the likelihood of full principal repayment and realization of yield and upside potential; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | have our portfolio companies implement financial hedging strategies to mitigate the effects of events such as declines in energy commodity prices.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------

We believe that this approach enables our Manager to identify investment opportunities throughout the economic cycles.

Targeted Investments

Once we have
determined that a prospective portfolio company is suitable for investment, we work with the management of that company and its other capital providers, including other senior, junior and equity capital providers, if any, to structure an investment.
We negotiate among these parties to agree on how our investment is expected to perform relative to the other capital in the portfolio companys capital structure. Our primary consideration when structuring an investment is that the total return
on our investments (including interest income, equity or other similar income and potential equity appreciation) appropriately compensates us for our risk. The targeted investments that comprise the substantial majority of our portfolio generally
fall within one of the following categories:



| |  |  | Vertical LoansCombining Senior Secured Loans and Subordinated Loans with Equity Enhancements
| | - |  | ---------------------------------------------------------------------------------------------

These investments consist of a senior secured loan tranche and a subordinated loan tranche. The senior tranche produces a current cash yield and typically
is secured by a first lien on cash flow producing assets. The subordinated loan tranche typically includes a current cash yield component coupled with a property based equity participation right. In some cases, a warrant or option in the company may
be obtained in addition to, or in lieu of, a property based equity participation right. The subordinated tranche generally is secured by a second lien on the companys assets. Additionally, these loans may have indirect asset coverage through a
series of covenants that prohibit additional liens on the companys assets, limit additional debt or require maintenance of minimum asset coverage ratios. Generally, these loans have a term



4



---

##### Table of Contents

of three to five years, but in many cases will be repaid before maturity. Additionally, in a number of these loans, there may be amortization of principal
during the entire life of the loan.

These loans will likely be made to energy companies with assets that provide cash flow that is
sufficient to support a typical senior secured debt facility but not sufficient to support the extra debt needed to acquire or develop non-cash flowing assets.



| |  |  | Stand-Alone Subordinated Loans
| | - |  | ------------------------------

These investments typically consist of subordinated loans with relatively high, fixed interest rates. Generally, these loans are collateralized by a subordinated lien on some or all of the assets of the portfolio company, or in some cases,
a first priority lien on assets not otherwise securing senior debt of the borrower. Additionally, these loans may have indirect asset coverage through a series of covenants that prohibit additional liens senior to ours on the companys assets,
limit additional debt senior to ours or require maintenance of minimum asset coverage ratios.

These loans will likely be made to energy
companies possessing assets that produce sufficient current cash flow and that have sufficient asset value to avoid the issuance of any equity rights that would be dilutive to the equity owners. For example, such loans could be made to a company
that needs to access capital to develop non-producing oil and natural gas reserves but that has sufficient cash flow from its other assets to provide for the payment of the higher recurring cash payments required by this type of instrument. However,
in some instances these loans may have a lower interest rate and an equity participation to compensate us for the lower current income. Generally, these loans have a term of five to seven years, but in many cases will be repaid before maturity.
Additionally, amortization of principal may be deferred to the later years of these loans or the loans may be structured as non-amortizing.

These investments should generally provide us with the highest amount of current income, but the least amount of capital gains, of any of the targeted investment structures.



| |  |  | Mezzanine Investments
| | - |  | ---------------------

These
investments are generally in the form of combined senior and subordinated loans, subordinated loans, partnership or limited liability company investments or preferred equity, with a meaningful property based equity participation right.

These investments will likely be made in energy companies that possess assets that do not produce sufficient current cash flow to amortize the
principal throughout the life of a loan, but have sufficient collateral to support the investment. For example, such an investment could be made in a company that owns proved non-producing oil and natural gas reserves and requires capital to finance
development drilling to initiate the production of the reserves and generate cash flow. Generally, these investments will have a term of three to seven years, but in many instances will be repaid before maturity. Additionally, amortization of
principal is generally deferred to the later years of these investments or the investments may be structured as non-amortizing.

These
investments should generally provide us with the least amount of current income, but the highest amount of capital gains, of any of the targeted investment structures.



| |  |  | Other Targeted Investments
| | - |  | --------------------------

We may also make investments in high grade bonds, high yield bonds, other securities of public energy companies that are not thinly traded, bridge loans, asset backed securities, financial guarantees, distressed debt, lease assets,
commercial loans or private equity. In general, these investments will have character and structure similar to the other categories of targeted investments.

We seek to negotiate or otherwise participate in structures that protect our rights and manage our risk, while creating incentives for our portfolio companies to achieve their business plans and enhance their
profitability. The typical structural elements that we seek to negotiate in connection with our investments are covenants that



5



---

##### Table of Contents

afford portfolio companies as much flexibility in managing their businesses as possible, while also seeking to preserve our invested capital. Such
restrictions may include affirmative and negative covenants, collateral value covenants, default penalties, lien protection, change of control provisions and governance rights, including either board seats or observation rights.

While we may from time to time elect to offer co-investment opportunities to third parties, we expect to hold most of our investments to maturity or
repayment. We will sell our investments earlier if circumstances warrant or if a liquidity event, such as the sale or recapitalization of a portfolio company, occurs.

Competitive Strengths

We believe we have the following competitive strengths:

Established Track Record

Because of
the history, market presence, and long-term relationships that our investment team and NGP have developed with energy company management teams, we believe that we have established ourselves as a consistent and reliable capital provider to the energy
industry. We focus on originating a substantial number of our investment opportunities, rather than investing as a participant in transactions originated by other firms, although we may do so from time to time.

Flexible Transaction Structuring Capabilities

We are not subject to many of the regulatory limitations that govern traditional lending institutions. As a result, we can provide speed of execution and flexibility in structuring investments and selecting the types of securities in which
we invest. The members of our management team have substantial experience in seeking investments that balance the needs of energy company entrepreneurs with appropriate risk control.

Efficient Tax Structure

We operate
our business so as to qualify as a regulated investment company for federal tax purposes, so that we generally will not have to pay corporate-level federal income taxes on any ordinary income or capital gains that we distribute to our stockholders
as dividends. Thus, our stockholders will not be subject to double taxation on dividends, unlike investors in typical corporations. Furthermore, investors in our stock generally are not required to recognize unrelated business taxable income
(UBTI), unlike investors in public master limited partnerships.

Valuation Process

On a quarterly basis, the investment team of our Manager prepares valuations for all of the assets in our portfolio and presents the valuations to our
Valuation Committee and our Board of Directors. Investments for which market quotations are readily available are recorded in our financial statements at such market quotations adjusted for appropriate liquidity discounts, if applicable. However,
few of our investments have market quotations, in which case our Board of Directors undertakes a multi-step valuation process each quarter for our investments that are not publicly traded, as described below:



| |  |  | Investment Team Valuation.The investment professionals of our Manager initially value each portfolio company or investment.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | Investment Team Valuation Documentation.The investment team documents and discusses its preliminary valuation conclusions with senior management of our
Manager.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Presentation to Valuation Committee.Senior management presents the valuation analyses and conclusions to the Valuation Committee of our Board of Directors.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------



6



---

##### Table of Contents

| |  |  | Third Party Valuation Activity. The Valuation Committee and our Board of Directors may retain an independent valuation firm to review on a selective basis
the valuation analysis provided by the investment team of our Manager.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Board of Directors and Valuation Committee.The Board of Directors and Valuation Committee reviews and discusses the preliminary valuation provided by the
investment team of our manager and the analysis of the independent valuation firm, if applicable.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Final Valuation Determination.Our Board of Directors discusses the valuations recommended by the Valuation Committee and determines the fair value of each
investment in our portfolio, in good faith, based on the input of the investment team of our Manager, our valuation committee and the independent valuation firm, if any.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The types of factors that we may take into account in fair value pricing our investments include, as relevant, the nature and realizable value of any
collateral; the portfolio companys enterprise value, historical and projected financial results, ability to make payments, net income, revenue, discounted cash flow and book value; the markets in which the portfolio company does business;
comparison to a peer group of publicly traded securities; the size and scope of the portfolio company and its specific strengths and weaknesses; recent purchases or sales of securities by the portfolio company; recent offers to purchase the
portfolio company; and other relevant factors.

Determination of fair values involves subjective judgments and estimates not easily
substantiated by audit procedures. Additionally, under current auditing standards, the notes to our financial statements refer to the uncertainty with respect to the possible effect of such valuations, and any change in such valuations, on our
financial statements.

Competition

At
this time, our primary competitors in this market consist of public and private funds, commercial and investment banks, and commercial finance companies. Although these competitors regularly provide finance products to energy companies similar to
our targeted investments, a number of them focus on different aspects of this market. Recently, competition for investment opportunities in the energy industry has remained keen, largely because sustained high prices for oil and natural gas have
continued to attract investment capital from alternative investment vehicles, such as hedge funds, that have not historically focused on our targeted investment segment of the energy sector. We also face competition from other firms that do not
specialize in energy finance but which are substantially larger and have considerably greater financial and marketing resources than we do. Some of our competitors have a lower cost of funds and access to funding sources that are not available to
us. In addition, some of our competitors have higher risk tolerances or different risk assessments, which allow them to consider a wider variety of investments and establish more portfolio relationships than we can. Furthermore, many of our
competitors are not subject to the regulatory restrictions that the 1940 Act imposes on us as a business development company; nor are they subject to the requirements imposed on RICs by the Code. Nevertheless, we believe that the relationships of
the senior professionals of our Manager and of the senior partners of NGP enable us to learn about, and compete effectively for, attractive investment opportunities.

Employees

The Company has no employees. John H. Homier, our President and Chief Executive Officer,
Stephen K. Gardner, our Chief Financial Officer, Secretary and Treasurer and R. Kelly Plato, our Senior Vice President comprise our senior management. Each of our officers also serves as an officer of our Manager and our Administrator. Our
day-to-day investment operations are conducted by our Manager and our Administrator, which currently has a staff of seventeen individuals, including nine investment professionals.



7



---

##### Table of Contents

Regulation

Business Development Company

We have elected to be regulated as a business development company under the 1940 Act. By
electing to be treated as a business development company, we are subject to various provisions of the 1940 Act. The 1940 Act contains prohibitions and restrictions relating to transactions between business development companies and their affiliates
(including any investment advisers or sub-advisers), 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. We may not change the nature of our business so as to cease to be, or withdraw our election to be treated as, a business development company without first obtaining the approval of a majority of our outstanding voting
securities.

The Investment Advisers Act of 1940 (the Advisers Act) generally permits the payment of compensation based
on capital gains in an investment advisory contract between an investment adviser and a business development company. We have elected to be regulated as a business development company in order to provide incentive compensation to our Manager based
on the capital appreciation of our portfolio.

The following is a brief description of the requirements of the 1940 Act, and is qualified
in its entirety by reference to the full text of the 1940 Act and the rules thereunder.

To maintain our status as a business development
company, generally, at least 70 percent of our total assets must be invested in securities of certain specified types of companies (70 percent basket). Among other things, the 70 percent basket may include securities of eligible
portfolio companies (which includes all private companies and all public companies whose securities are not listed on a national securities exchange) purchased in transactions not involving any public offering, securities of eligible portfolio
companies already controlled by us without regard to the nature of the offering, and securities of certain financially distressed companies that do not meet the definition of an eligible portfolio company and that are purchased in transactions not
involving any public offering.

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. Our intention is to not write (sell) or buy put or call options to manage
risks associated with the publicly traded securities of our portfolio companies, except (a) that we may enter into hedging transactions to manage the risks associated with commodity price and interest rate fluctuations, (b) to the extent
we purchase or receive warrants to purchase the common stock of our portfolio companies or conversion privileges in connection with acquisition financing or other investments, and (c) 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 do not intend to acquire
securities issued by any investment company that exceed the limits imposed by the 1940 Act. Under these limits, we generally are prohibited from (a) acquiring more than 3% of the voting stock of any investment company, (b) investing more
than 5% of the value of our total assets in the securities of one investment company, or (c) investing more than 10% of the value of our total assets in the securities of investment companies in the aggregate. 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. We also do not intend to (a) purchase or sell real estate or interests in real
estate or real estate investments trusts (except to the extent that oil or natural gas royalty, net profits, or leasehold interests may be considered interests in real estate), (b) sell securities short (except with respect to managing risks
associated with publicly traded securities issued by portfolio companies), or (c) purchase securities on margin (except to the extent that we purchase securities with borrowed money or we grant a security interest in our assets (including our
portfolio securities) to a lender). None of these policies is fundamental and all may be changed without stockholder approval.



8



---

##### Table of Contents

Qualifying Assets

A business development company must be organized and have its principal place of business in the United States and operate for the purpose of investing in securities of certain present and former eligible
portfolio companies (as described in 1, 2, and 3 below) or certain bankrupt or insolvent companies, and must make available significant managerial assistance to its portfolio companies. A business development company may not acquire any asset
other than assets of the type listed in Section 55(a) of the 1940 Act, which are referred to as qualifying assets, unless, at the time the acquisition is made, qualifying assets represent at least 70% of the companys total assets. The
principal categories of qualifying assets relevant to our business are the following:

1. Securities purchased in
transactions not involving any public offering from the issuer of such securities, which issuer (subject to certain limited exceptions) is an eligible portfolio company, or from any person who is, or has been during the preceding 13 months, an
affiliated person of an eligible portfolio company, or from any other person, subject to such rules as may be prescribed by the Securities and Exchange Commission (the SEC). An eligible portfolio company is defined in the 1940 Act as any
issuer that:

(a) is organized under the laws of, and has its principal place of business in, the United States or any
state;

(b) is not an investment company (other than a small business investment company wholly owned by the business
development company) or a company that would be an investment company but for certain exclusions under the 1940 Act; and

(c) satisfies any of the following:



| | i. | does not have any class of securities listed on a national securities exchange;
| | -- | -------------------------------------------------------------------------------



| | ii. | is controlled by a business development company or group of companies including a business development company and the business development company has an affiliated person who is a
director of the eligible portfolio company; or
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | iii. | is a small and solvent company having total assets of not more than $4.0 million and capital and surplus of not less than $2.0 million.
| | ---- | ---------------------------------------------------------------------------------------------------------------------------------------

2. Securities purchased in a follow-on investment from an issuer that we control and was an eligible portfolio company at the time of our
initial investment in the issuer, but subsequently would not meet the definition of eligible portfolio company because the company no longer meets the requirements of that rule. An example of this would be a case where, following our initial
investment in the issuer, the issuer listed its securities on a national securities exchange.

3. Securities of any eligible
portfolio company that we control.

4. Securities purchased in a private transaction from a U.S. issuer that is not an
investment company or from an affiliated person of the issuer, or in transactions incident thereto, if the issuer is in bankruptcy and subject to reorganization or if the issuer, immediately prior to the purchase of its securities was unable to meet
its obligations as they came due without material assistance other than conventional lending or financing arrangements.

5.
Securities of an eligible portfolio company purchased from any person in a private transaction if there is no ready market for such securities and we already own 60% of the outstanding equity of the eligible portfolio company.

6. Securities received in exchange for or distributed on or with respect to securities described in (1) through (4) above, or
pursuant to the exercise of warrants or rights relating to such securities.

7. Cash, cash equivalents, U.S. Government
securities or high-quality debt maturing in one year or less from the time of investment.



9



---

##### Table of Contents

Control is presumed to exist where we own more than 25% of the outstanding voting securities of a
portfolio company. The 1940 Act prohibits or restricts us from investing in certain types of companies such as brokerage firms, insurance companies, investment banking firms, and investment advisory firms.

In October 2006, the SEC adopted Rule 2a-46 under the 1940 Act to clarify that eligible portfolio companies generally include operating companies that do
not have any class of securities listed on a national securities exchange. The SEC has proposed an amendment to Rule 2a-46 to expand the definition of eligible portfolio company in a manner that would promote the flow of capital to small, developing
and financially troubled companies. The proposed rule would increase the universe of eligible portfolio company to include companies that have a class of securities listed on a national securities exchange subject to a size limitation based on
market capitalization.

Non-Qualifying Assets

We may invest up to 30% of our total assets in assets that are not qualifying assets and are not subject to the limitations referenced above. These investments would generally include securities of companies that are
listed on a national securities exchange, securities of companies not organized under the laws of, or having their principal places of business in, the United States of America, or securities that are otherwise qualifying assets purchased in the
secondary market.

If the value of non-qualifying assets should at any time exceed 30% of our total assets, we will be precluded from
acquiring any additional non-qualifying assets until such time as the value of our qualifying assets again equals at least 70% of our total assets.

Managerial Assistance to Portfolio Companies

In order to count portfolio securities as qualifying assets for the purpose of
the 70% Test, as a business development company, we must either control the issuer of the securities or must offer to make available to the issuer of the securities (other than certain small and solvent companies described above) significant
managerial assistance. Making available significant managerial assistance means, among other things, (1) any arrangement whereby we, through our directors, officers or employees, offer to provide, and, if accepted, do so provide, significant
guidance and counsel concerning the management, operations, or business objectives and policies of a portfolio company, (2) the exercise of a controlling influence over the management or policies of a portfolio company by us acting individually
or as part of a group acting together to control such company, or (3) with respect to SBICs, the making of loans to a portfolio company. We may satisfy the requirements of clause (1) with respect to a portfolio company by purchasing
securities of such company as part of a group of investors acting together if one person in such group provides the type of assistance described in such clause. However, we will not satisfy the general requirement of making available significant
managerial assistance if we only provide such assistance indirectly through an investor group. We need only extend significant managerial assistance with respect to portfolio companies that are treated as qualifying assets for the
purpose of satisfying the 70% Test.

Temporary Investments

Pending investment in other types of qualifying assets, as described above, our investments generally consist of cash, cash equivalents, U.S.
government securities or high-quality debt maturing in one year or less from the time of investment, which we refer to, collectively, as temporary investments. Typically, we invest in commercial paper, U.S. Treasury Bills or in repurchase
agreements, provided that such agreements are fully collateralized by cash or securities issued by the U.S. Government or its agencies. A repurchase agreement involves the purchase by an investor, such as us, of a specified security and the
simultaneous agreement by the seller to repurchase it at an agreed-upon future date and at a price that is greater than the purchase price by an amount that reflects an agreed-upon interest rate. There is no percentage restriction on the proportion
of our assets that may be invested in such repurchase agreements. However, if more than 25% of our total assets



10



---

##### Table of Contents

constitute repurchase agreements from a single counterparty, we would not meet the asset diversification requirements in order to qualify as a RIC for
federal income tax purposes. Thus, we do not intend to enter into repurchase agreements with a single counterparty in excess of this limit. Our Manager will monitor the creditworthiness of the counterparties with which we enter into repurchase
agreement transactions.

Senior Securities

We are permitted, under specified conditions, to issue multiple classes of senior indebtedness and one class of stock senior to our common stock if our asset coverage, as defined in the 1940 Act, is at least equal to
200% immediately after each such issuance. In addition, while any senior securities remain outstanding, we are required to make provisions to prohibit any distribution to our stockholders or the repurchase of such securities or shares unless we meet
the applicable asset coverage ratios at the time of the distribution or repurchase. We are also permitted to borrow amounts up to 5% of the value of our total assets for temporary or emergency purposes without regard to asset coverage.

Sale and Purchase of Shares

We
may sell shares of our common stock at a price below our prevailing net asset value per share only upon the approval of the policy by security holders holding a majority of the shares we have issued, including a majority of shares held by
nonaffiliated security holders except in connection with an offering to our existing stockholders (including a rights offering), upon conversion of a convertible security, or upon exercise of certain warrants. We may repurchase our shares subject to
the restrictions of the 1940 Act.

Regulated Investment Company

We operated our business in calendar year 2007 so as to be taxed as a regulated investment company under Subchapter M of the Internal Revenue Code of
1986, as amended, otherwise referred to as the Code. As long as we qualify as a regulated investment company, we are not taxed on our investment company taxable income (which generally consists of ordinary income and realized net short-term capital
gains in excess of realized net long-term capital losses, if any, reduced by deductible expenses), or realized net capital gains, to the extent that such investment company taxable income or gains are distributed, or deemed to be distributed, to
stockholders on a timely basis.

Taxable income generally differs from net income for financial reporting purposes due to temporary and
permanent differences in the recognition of income and expense, and generally excludes net unrealized appreciation or depreciation, as such gains or losses are not included in taxable income until they are realized. In addition, gains realized for
financial reporting purposes may differ from gains included in taxable income as a result of our election to recognize gains using installment sale treatment, which results in the deferral of gains for tax purposes until notes received as
consideration from the sale of investments are collected in cash. Dividends declared and paid by the Company in a year generally differ from taxable income for that year as such dividends may include the distribution of current year taxable income,
the distribution of prior year taxable income carried forward into and distributed in the current year, or returns of capital.

We are
generally required to distribute 98% of our taxable income during the year the income is earned, and 100% of any income realized, but not distributed or deemed distributed, in preceding years, to avoid paying an excise tax. If this requirement is
not met, the Code imposes a nondeductible excise tax generally equal to 4% of the amount by which the required distribution exceeds the distribution for the year. The taxable income on which an excise tax is paid is generally carried forward and
distributed to stockholders in the next tax year. Depending on the level of taxable income earned in a tax year, we may choose to carry forward taxable income in excess of current year distributions into the next tax year and pay a 4% excise tax on
such income.

In order to maintain our status as a regulated investment company, we must, in general, (1) continue to qualify as a
business development company; (2) derive at least 90% of our gross income from dividends, interest,



11



---

##### Table of Contents

gains from the sale of securities and other specified types of income; (3) meet asset diversification requirements as defined in the Code; and
(4) timely distribute to stockholders at least 90% of our annual investment company taxable income as defined in the Code.

Investment
Advisory Agreement

Management Services

The Manager manages our investments and business pursuant to an investment advisory agreement. Subject to the overall supervision of our Board of Directors, the Manager acts as investment adviser to us and manages the
investment and reinvestment of our assets in accordance with our investment objectives and policies. Under the terms of the investment advisory agreement, the Manager provides any and all investment advisory services necessary for the operation and
conduct of our business and:



| |  |  | determines the composition of our portfolio, the nature and timing of the changes to our portfolio and the manner of implementing such changes;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | identifies, evaluates and negotiates the structure of our investments;
| | - |  | ----------------------------------------------------------------------



| |  |  | monitors the performance of, and manages our investments;
| | - |  | ---------------------------------------------------------



| |  |  | determines the securities and other assets that we purchase, retain or sell and the terms on which any such securities are purchased and sold;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | arranges for the disposition of our investments;
| | - |  | ------------------------------------------------



| |  |  | recommends to our Board of Directors the fair value of our investments that are not publicly traded debt or equity securities based on our valuation guidelines;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | votes proxies in accordance with the proxy voting policy and procedures adopted by our Manager; and
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | provides us with such other investment advice, research and related services as our Board of Directors may, from time to time, reasonably require for the investment
of our assets.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Managers services under the investment advisory agreement are not required to be exclusive, and
it is free to furnish the same or similar services to other entities, including businesses that may directly or indirectly compete with us for particular investments, so long as its services to us are not impaired by the provision of such services
to others. Under the investment advisory agreement and to the extent permitted by the 1940 Act, the Manager will also provide on our behalf significant managerial assistance to those portfolio companies to which we are required to provide such
assistance under the 1940 Act and who require such assistance from us.

Management Fee

Pursuant to the investment advisory agreement, we pay our Manager a fee for management services consisting of two componentsa base management fee
and an incentive fee.

The base management fee is calculated quarterly as 0.45% of the average value of our total assets as of the end of
the two previous quarters and is payable quarterly in arrears. The Manager has agreed to waive permanently, subsequent to September 30, 2007, that portion of the management fee attributable to U.S. Treasury securities acquired with borrowings
under our credit facilities to the extent the amount of such securities exceeds $100 million.



12



---

##### Table of Contents

Of the $2,032,107 management and incentive fees payable to the Manager as of December 31, 2007,
$1,683,592 is the base management fee for the quarter ending December 31, 2007.

The incentive fee under the investment advisory
agreement consists of two parts. The first part, which is calculated and payable quarterly in arrears, equals 20% of the excess, if any, of our net investment income for the quarter that exceeds a quarterly hurdle rate equal to 2% (8% annualized) of
our net assets. Our incentive fee does not have a catch-up feature component.

For this purpose, net investment income means
interest income, dividend income, and any other income (including any other fees, such as commitment, origination, syndication, structuring, diligence, monitoring, and consulting fees or other fees that we receive from portfolio companies) accrued
during the fiscal quarter, minus our operating expenses for the quarter (including the base management fee, expenses payable under the administration agreement, interest expense and dividends paid on issued and outstanding preferred stock, if any,
but excluding the incentive fee). Accordingly, we may pay an incentive fee based partly on accrued interest, the collection of which is uncertain or deferred. Net investment income includes, in the case of investments with a deferred interest
feature (such as original issue discount, debt instruments with payment-in-kind interest and zero coupon securities), accrued income that we have not yet received in cash. Net investment income does not include any realized capital gains, realized
capital losses, or unrealized capital appreciation or depreciation.

The investment income incentive fees earned was $88,060 during the
calendar year 2007 and $15,834 during the calendar year 2006. The incentive fees due in any fiscal quarter are calculated as follows:



| |  |  | no incentive fee in any fiscal quarter in which our net investment income does not exceed the hurdle rate.
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | 20% of the amount of our net investment income, if any, that exceeds the hurdle rate in any fiscal quarter.
| | - |  | -----------------------------------------------------------------------------------------------------------

The second part of the incentive fee (the Capital Gains Fee) is determined and payable in arrears as of the end of each fiscal year (or upon
termination of the investment advisory agreement, as of the termination date), and equals (1) 20% of (a) our net realized capital gain (realized capital gains less realized capital losses) on a cumulative basis from the closing date our
initial public offering to the end of such fiscal year, less (b) any unrealized capital depreciation at the end of such fiscal year, less (2) the aggregate amount of all Capital Gains Fees paid to the Manager in prior fiscal years. The
capital gains fee earned for the year 2007 was $348,515 and there were no capital gains incentive fees earned for the year 2006.

Realized
capital gains on a security are calculated as the excess of the net amount realized from the sale or other disposition of such security over the amortized cost for the security. Realized capital losses on a security are calculated as the amount by
which the net amount realized from the sale or other disposition of such security is less than the amortized cost of such security. Unrealized capital depreciation on a security is calculated as the amount by which the original cost of such security
exceeds the fair value of such security at the end of a fiscal year. All period-end valuations are determined by us in accordance with GAAP and the 1940 Act.

The Manager has agreed that, to the extent permissible under federal securities laws and regulations, including Regulation M, it will utilize 30% of the fees it receives from the capital gains portion of the incentive
fee (up to a maximum of $5 million of fees in the aggregate) to purchase shares of our common stock in open market purchases through an independent trustee or agent. Any sales of such stock will comply with any applicable six-month holding period
under Section 16(b) of the Securities Act of 1933 and all other restrictions contained in any law or regulation, to the fullest extent applicable to any such sale. Any change in this voluntary agreement will not be implemented without at least
90 days prior notice to stockholders and compliance with all applicable laws and regulations.

The investment advisory agreement was
originally approved by our Board of Directors on November 9, 2004. The investment advisory agreement provides that unless terminated earlier as described below, the



13



---

##### Table of Contents

agreement shall remain in effect from year-to-year after November 9, 2006, provided continuation is approved at least annually by our Board of Directors
or by the affirmative vote of the holders of a majority of our outstanding voting securities, including, in either case, approval by a majority of our directors who are not interested persons. On November 1, 2007, our Board of Directors,
including all of the independent directors, approved an extension of the investment advisory agreement through November 9, 2008.

The
investment advisory agreement may be terminated at any time, without the payment of any penalty, by a vote of our Board of Directors or the holders of a majority of our shares on 60 days written notice to the Manager, and will automatically
terminate in the event of its assignment (as defined in the 1940 Act). The agreement may be terminated by either party without penalty upon not more than 60 days written notice to the other.

The investment advisory agreement provides that, absent willful misfeasance, bad faith or gross negligence in the performance of its duties or by reason
of the reckless disregard of its duties and obligations, the Manager, its partners and the Managers and its partners respective officers, managers, partners, agents, employees, controlling persons, members and any other person or entity
affiliated with it are entitled to indemnification from us for any damages, liabilities, costs and expenses (including reasonable attorneys fees and amounts reasonably paid in settlement) arising from the rendering of the Managers
services or obligations under the investment advisory agreement or otherwise as our investment adviser.

Pursuant to the investment
advisory agreement, the compensation and routine overhead expenses of the investment professionals of our management team and their respective staffs, when and to the extent engaged in providing management and investment advisory services to us,
will be paid for by the Manager. We will bear all other costs and expenses of our operations and transactions.

The Manager, NGP Investment
Advisor, LP, was formed in 2004 and maintains an office at 1221 McKinney Street, Suite 2975, Houston, Texas 77010. The Managers sole activity is to perform management and investment advisory services for us. The Manager is a registered
investment adviser under the Investment Advisers Act of 1940.

The foregoing description of the investment advisory agreement is qualified
in its entirety by reference to the full text of the document, a copy of which was filed as Exhibit 10.1 to our Form 10-K for the year ended December 31, 2004, and is incorporated herein by reference.

Administration Agreement

Pursuant to a separate
administration agreement, our Administrator furnishes us with office facilities, equipment, and clerical, bookkeeping, and record keeping services at such facilities. Under the administration agreement, the Administrator also performs, or oversees
the performance by third parties of, our required administrative services, which include responsibility for the financial records that we are required to maintain and preparation of reports to our stockholders and reports filed with the SEC. In
addition, the Administrator assists us in determining and publishing our net asset value, oversees the preparation and filing of our tax returns, and the printing and dissemination of reports to our stockholders, and generally oversees the payment
of our expenses and the performance of administrative and professional services rendered to us by others. To the extent permitted under the 1940 Act, the Administrator may also provide, on our behalf, significant managerial assistance to our
portfolio companies. Payments under the administration agreement will be equal to the costs and expenses incurred by the Administrator in connection with administering our business. The administration agreement may be terminated at any time, without
the payment of any penalty, by a vote of our Board of Directors or by the Administrator upon 60 days written notice to the other party, and will automatically terminate in the event of its assignment (as defined in the 1940 Act).

Of the $928,761 in accounts payable as of December 31, 2007, $225,148 is due to the Administrator for expenses incurred on our behalf
for the month of December 2007.



14



---

##### Table of Contents

The administration agreement was originally approved by our Board of Directors on November 9, 2004.
The administration agreement provides that unless terminated earlier as described below, the agreement will continue in effect from year-to-year thereafter, provided continuation is approved at least annually by (i) our Board of Directors and
(ii) a majority of our directors who are not parties to the administration agreement or interested persons of any such party. On November 1, 2007, the Board of Directors, including all of the independent directors, approved an
extension of the administration agreement through November 9, 2008.

The administration agreement provides that, absent willful
misfeasance, bad faith or gross negligence in the performance of its duties or by reason of the reckless disregard of its duties and obligations, the Manager, its partners and the Managers and its partners respective officers, managers,
partners, agents, employees, controlling persons, members and any other person or entity affiliated with it are entitled to indemnification from us for any damages, liabilities, costs and expenses (including reasonable attorneys fees and
amounts reasonably paid in settlement) arising from the rendering of the Administrators services under the administration agreement or otherwise as our administrator.

The foregoing description of the administration agreement is qualified in its entirety by reference to the full text of the document, a copy of which was
filed as Exhibit 10.2 to our Form 10-K for the year ended December 31, 2004, and is incorporated herein by reference.

Item 1A. Risk Factors.

Risks Related to Our Business and Investments

Economic downturns and the volatility of oil and natural gas prices could impair our portfolio companies operations and ability to satisfy
obligations to their respective lenders, including us, which could negatively impact our ability to pay dividends and cause the loss of all or part of your investment.

Our portfolio companies may be susceptible to economic downturns and may be unable to repay our 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 downturns could lead to financial losses in our portfolio and
decreases in revenues, net income and assets. Unfavorable economic conditions also could increase our funding costs, limit our access to the capital markets or result in decisions by lenders not to extend credit to us. Additionally, oil and natural
gas prices are volatile, and a decline in oil and natural gas prices could significantly affect the business, financial condition and results of operations of our portfolio companies and their ability to meet financial commitments. These events
could prevent us from making additional investments and harm our operating results.

A portfolio companys failure to satisfy
financial or operating covenants imposed by us or other lenders could lead to defaults and, potentially, termination of its loans and foreclosure on the assets securing such loans, which could trigger cross-defaults under other agreements and
jeopardize our portfolio companys ability to meet its obligations under the debt securities that we hold. We may incur expenses to the extent necessary 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 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. This could negatively affect our ability to pay dividends and cause the loss of
all or part of your investment.

High oil and natural gas prices may increase the availability of alternative sources of capital and
reduce demand for our targeted investments.

During periods of higher oil and natural gas prices, energy companies may have less
financial need for borrowing than in a lower commodity price environment. At higher commodity price levels, borrowers may use



15



---

##### Table of Contents

the additional cash flow to reduce outstanding debt under senior secured facilities, which typically makes future borrowing capacity available to such
borrowers. In addition, to the extent senior lenders base borrowing capacity on reserve value calculations, higher commodity prices typically increase reserve values, thereby creating additional borrowing capacity. Because interest rates under
senior secured facilities will generally be lower than the interest rates of our targeted investments, demand for our targeted investments may be reduced if energy companies have the ability to borrow additional amounts under their senior debt
facilities. As a result, high commodity prices may have the effect of reducing the number of energy companies seeking financing similar to our targeted investments or causing us to achieve lower total returns on our targeted investments.

Our ability to grow will depend on our ability to raise capital.

Periodically, we will need to access the capital markets to raise cash to fund new investments. Unfavorable economic conditions could increase our funding costs, limit our access to the capital markets or result in a
decision by lenders not to extend credit to us. An inability to successfully access the capital markets could limit our ability to grow our business and fully execute our business strategy and could decrease our earnings, if any. With certain
limited exceptions, we are only allowed to borrow amounts such that our asset coverage, as defined in the 1940 Act, equals at least 200% after such borrowing. The amount of leverage that we employ will depend on our investment advisers and our
board of directors assessment of market and other factors at the time of any proposed borrowing. We cannot assure you that we will be able to maintain our current Facilities or obtain another line of credit at all or on terms acceptable to us.

In addition to issuing securities to raise capital as described above, we may in the future seek to securitize our loans to generate cash
for funding new investments. To securitize loans, we may create a wholly-owned subsidiary and contribute a pool of loans to the subsidiary. This could include the sale of interests in the subsidiary on a non-recourse basis (except for customary
repurchase obligations for breach of representations and warranties) to purchasers whom we would expect to be willing to accept a lower interest rate to invest in investment grade loan pools, and we would expect that we would retain a subordinated
interest in the assets and participate (most likely on a first loss basis) in losses related to the securitized assets to the extent of that interest. However, the exact structure and provisions of any securitization will be based upon then-current
market conditions and may vary from the description in this prospectus. An inability to securitize our loan portfolio successfully could limit our ability to grow our business, fully execute our business strategy and decrease 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.

We operate in a highly competitive market for investment opportunities.

A large number of entities compete with us to make the types of investments that we make in energy companies. We compete with public and private funds,
commercial and investment banks, commercial financing companies, 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. 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 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
business development company. The competitive pressures that we face may 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 may not be able to identify and make investments that are consistent with our investment objectives.

We do not seek to compete solely based on the interest rates we offer to prospective portfolio companies. However, some of our competitors may make loans with interest rates comparable to or lower than the rates we



16



---

##### Table of Contents

offer. We may lose investment opportunities if we do not match our competitors pricing, terms and structures. If we match our competitors
pricing, terms and structures, we may experience decreased net interest income or capital gains and increased risk of credit loss, and the value of our shares or the amount of dividends paid may decline.

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

We were incorporated in July 2004 and commenced investment operations in November 2004. We are subject to all of the business risks and uncertainties associated with any new business, including the risk that we will
not achieve our investment objectives and that the value of your investment could decline substantially.

Investing in privately-held
companies may be riskier than investing in publicly-traded companies due to the lack of available public information.

We invest
primarily in privately-held companies, which may be subject to higher risk than investments in publicly-traded companies. Generally, little public information exists about these companies, and we are required to rely on the ability of our management
team to obtain adequate information to evaluate the potential risks and returns involved in investing in these companies. If we are unable to uncover all material information about these companies, we may not make a fully informed investment
decision, and we may lose some or all of the money we invest in these companies. These factors could subject us to greater risk than investments in publicly-traded companies and negatively affect our investment returns, which could negatively affect
our ability to pay dividends and cause the loss of all or part of your investment.

Many of our portfolio investments are not publicly
traded and, as a result, there is uncertainty as to the value of our portfolio investments.

A large percentage of our portfolio
investments (other than our short-term cash investments) are, and will continue to be, in the form of securities that are not publicly traded. The fair value of securities and other investments that are not publicly traded may not be readily
determinable. We value these securities quarterly at fair value in accordance with procedures as determined in good faith by our Board of Directors. However, we may be required on a more frequent basis to value our securities to reflect significant
events affecting the value of our securities. The types of factors that may be considered in fair value pricing of an investment include the nature and realizable value of any collateral, the portfolio companys earnings and ability to make
payments, the markets in which the portfolio company does business, comparison to publicly traded companies, discounted cash flow and other relevant factors. Because such valuations, and particularly valuations of private securities and private
companies, are inherently uncertain, may fluctuate during short periods of time and may be based on estimates, our determinations of fair value may differ materially from the values that would have been used if a ready market for these securities
existed. As a result, we may not be able to dispose of our holdings at a price equal to or grater than our determined fair value. Our net asset value could be adversely affected if our determinations regarding the fair value of our investments are
materially higher than the values that we ultimately realize upon the disposal of such securities. In addition, the subjective nature of such valuations may cause the shares of our common stock to trade at a discount to our net asset value.

Our equity investments may lose all or part of their value, causing us to lose all or part of our investment in those companies.

The equity interests in which we invest may not appreciate or may decline in value. Accordingly, we may not be able to realize gains from
our equity interests, and any gains that we do realize on the disposition of any equity interests may not be sufficient to offset any other losses we experience. As a result, our equity interests may decline in value, causing us to lose all or part
of our equity investment in those companies, and may negatively affect our ability to pay dividends and cause the loss of all or part of your investment.



17



---

##### Table of Contents

Our Manager and our management team have limited experience managing a business development company
and we cannot assure you that their past experience will be sufficient to manage our company as a business development company.

The
1940 Act imposes numerous complex constraints on the operations of business development companies. In order to maintain our status as a business development company, the 1940 Act prohibits us from acquiring any assets other than qualifying
assets unless, after giving effect to the acquisition, at least 70% of our total assets are qualifying assets. We refer to this requirement as the 70% Test. Qualifying assets include securities of privately-owned or thinly-traded public U.S.
companies, cash, cash equivalents, U.S. government securities and high quality debt instruments that mature in one year or less. The failure to comply with these provisions in a timely manner could prevent us from qualifying as a business
development company or could force us to pay unexpected taxes and penalties, which could be material. The lack of experience of our management team in managing a portfolio of assets under such regulatory constraints may hinder their ability to take
advantage of attractive investment opportunities and, as a result, achieve our investment objectives.

A failure on our part to maintain
our status as a business development company would significantly reduce our operating flexibility.

If we do not continue to qualify as
a business development company, we might be regulated as a closed-end investment company under the 1940 Act, which would significantly decrease our operating flexibility.

We will be subject to corporate-level income tax if we are unable to qualify as a RIC.

To qualify as
a RIC under the Code, we must meet certain income source, asset diversification and annual distribution requirements. The annual distribution requirement for a RIC is satisfied if we distribute at least 90% of our investment company taxable
income (which generally consists of ordinary income and realized net short-term capital gains in excess of realized net long-term capital losses, if any) and net tax-exempt interest to our stockholders on an annual basis. Because we use debt
financing, we are subject to certain asset coverage ratio requirements under the 1940 Act as a business development company, and financial covenants under our existing loan and credit agreements that could, under certain circumstances, restrict us
from making distributions necessary to qualify as a RIC. If we are unable to obtain cash from other sources, we may fail to qualify as a RIC and, thus, may be subject to corporate-level income tax. To qualify as a RIC, we must also meet certain
asset diversification requirements at the end of each calendar quarter. We periodically borrow funds if necessary to make qualifying investments to satisfy such diversification requirements. Failure to meet these tests may result in our having to
dispose of certain investments quickly in order to prevent the loss of RIC status. Because most of our investments will be in private companies, any such dispositions could be made at disadvantageous prices and may result in substantial losses. If
we fail to qualify as a RIC for any reason at any time in the future and we remain or become subject to corporate income tax, the resulting corporate taxes could substantially reduce our net assets, the amount of income available for distribution
and the amount of our distributions. In addition, our stockholders would be subject to income tax on distributions. Such a failure would have a material adverse effect on our stockholders and us.

The energy industry is subject to many risks.

We concentrate our investments in the energy industry. The revenues, income (or losses) and valuations of energy companies can fluctuate suddenly and dramatically due to any one or more of the following factors:

Commodity Pricing Risk. Energy companies in general are directly affected by energy commodity prices, such as the market prices of crude oil,
natural gas, coal and wholesale electricity, especially for those who own the underlying energy commodity. In addition, the volatility of commodity prices can affect other energy companies due to the impact of prices on the volume of commodities
produced, transported, processed, stored or distributed and on the cost of fuel for power generation companies. The volatility of commodity prices can also



18



---

##### Table of Contents

affect energy companies ability to access the capital markets in light of market perception that their performance may be directly tied to commodity
prices. Historically, energy commodity prices have been cyclical and exhibited significant volatility. Some of our portfolio companies may not engage in hedging transactions to minimize their exposure to commodity price risk. Those companies that
engage in such hedging transactions remain subject to market risks, including market liquidity and counterparty creditworthiness.

Regulatory Risk. The profitability of energy companies could be adversely affected by changes in the regulatory environment. The businesses of energy companies are heavily regulated by federal, state and local governments in diverse
matters, such as the way in which energy assets are constructed, maintained and operated and the prices energy companies may charge for their products and services. Such regulation can change over time in scope and intensity. For example, a
particular by-product of an energy process may be declared hazardous by a regulatory agency, which can unexpectedly increase production costs. Moreover, many state and federal environmental laws provide for civil penalties as well as regulatory
remediation, thus adding to the potential liability an energy company may face.

Production Risk. The profitability of energy
companies may be materially impacted by the volume of crude oil, natural gas or other energy commodities available for producing, transporting, processing, storing, distributing or generating power. A significant decrease in the production of
natural gas, crude oil, coal or other energy commodities, due to the decline of production from existing facilities, import supply disruption, depressed commodity prices, political events, OPEC actions or otherwise, could reduce revenue and
operating income or increase operating costs of energy companies and, therefore, their ability to pay debt or dividends.

Demand
Risk. A sustained decline in demand for crude oil, natural gas, refined petroleum products and electricity could materially affect revenues and cash flows of energy companies. Factors that could lead to a decrease in market demand include a
recession or other adverse economic conditions, increases in the market price of the underlying commodity, higher taxes or other regulatory actions that increase costs, or shifts in consumer demand for such products.

Depletion and Exploration Risk. A portion of an energy companys assets may consist of natural gas, crude oil and/or coal reserves and other
commodities that naturally deplete over time. Depletion could have a material adverse impact on such companys ability to maintain its revenue. Further, estimates of energy reserves may not be accurate and, even if accurate, reserves may not be
produced profitably. In addition, exploration of energy resources, especially of oil and natural gas, is inherently risky and requires large amounts of capital.

Weather Risk. Unseasonable extreme weather patterns could result in significant volatility in demand for energy and power or may directly affect the operations of individual companies. This weather-related risk
may create fluctuations in earnings of energy companies.

Operational Risk. Energy companies are subject to various operational
risks, such as failed drilling or well development, unscheduled outages, underestimated cost projections, unanticipated operation and maintenance expenses, failure to obtain the necessary permits to operate and failure of third-party contractors,
such as energy producers and shippers, to perform their contractual obligations. In addition, energy companies employ a variety of means of increasing cash flow, including increasing utilization of existing facilities, expanding operations through
new construction, expanding operations through acquisitions, or securing additional long-term contracts. Thus, some energy companies may be subject to construction risk, acquisition risk or other risks arising from their specific business
strategies.

Competition Risk. The energy companies in which we may invest will face substantial competition in acquiring
properties, enhancing and developing their assets, marketing their commodities, securing trained personnel and operating their properties. Many of their competitors, including major oil companies, natural gas utilities, independent power producers
and other private independent energy companies, may have financial and other resources that substantially exceed their resources. The businesses in which we may invest face greater



19



---

##### Table of Contents

competition in the production, marketing and selling of power and energy products brought about in part from the deregulation of the energy markets.

Valuation Risk. The targeted investments made by us are based upon valuations of our portfolio companies assets that are
subject to uncertainties inherent in estimating quantities of reserves of oil, natural gas and coal and in projecting future rates of production and the timing of development expenditures, which are dependent upon many factors beyond our control.
The estimates rely on various assumptions, including, for example, commodity prices, operating expenses, capital expenditures and the availability of funds, and are therefore inherently imprecise indications of future net cash flows. Actual future
production, cash flows, taxes, operating expenses, development expenditures and quantities of recoverable reserves may vary substantially from those assumed in the estimates. Any significant variance in these assumptions could materially affect the
value of our investments.

Financing Risk. Some of the portfolio companies in which we invest may rely on capital markets to raise
money to pay their existing obligations. Their ability to access the capital markets on attractive terms or at all may be affected by any of the risk factors associated with energy companies described above, by general economic and market conditions
or by other factors. This may in turn affect their ability to satisfy their obligations with us.

When we are a debt or minority equity
investor in a portfolio company, we generally will not be in a position to control the entity, and management of the portfolio company may make decisions that could decrease the value of our portfolio holdings.

We generally make debt and minority equity investments, and are therefore subject to the risks that a portfolio company may make business decisions with
which we disagree. Further, the stockholders and management of such company may take risks or otherwise act in ways that do not serve our interests. Due to the lack of liquidity in the markets for our investments in privately-held companies, we may
not be able to dispose of our interests in our portfolio companies as readily as we would like. As a result, a portfolio company may make decisions that could decrease the value of our portfolio holdings.

The lack of liquidity in our investments may adversely affect our business.

We generally make investments in private companies. Substantially all of these investments will be subject to legal and other restrictions on resale or
otherwise are less liquid than publicly traded securities. The illiquidity of our investments may make it difficult for us to sell such investments if the need arises. In addition, if we are required to liquidate all or a portion of our portfolio
quickly, we may realize significantly less than the value at which we have previously recorded our investments. In addition, we may face other restrictions on our ability to liquidate an investment in a portfolio company to the extent that we have
material non-public information regarding such portfolio company.

We may experience fluctuations in our quarterly results.

We could experience fluctuations in our quarterly operating results due to a number of factors, including changes in the fair values of
our portfolio investments, the interest rate payable on the debt securities we acquire, the default rate on such securities, the level of our expenses, 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. Because of these factors, results for any period should not be relied upon as being indicative of performance in future periods.



20



---

##### Table of Contents

We may choose to invest a portion of our portfolio in investments that may be considered highly
speculative, which could negatively affect our ability to pay dividends and cause a loss of part of your investment.

Our investments
are generally in the form of debt instruments, including senior and subordinated loans, combined in one facility, sometimes with an equity component, and subordinated loans, sometimes with equity components. We may also invest in preferred stock and
other equity securities. These investments will likely be made in energy companies that possess assets that do not produce sufficient current cash flow at inception of our investment to amortize the principal throughout the life of a loan. For
example, such an investment could be made in a company that owns proved non-producing oil and natural gas reserves and requires capital to finance development drilling to initiate the production of the reserves and generate cash flow. Some of these
investments may be of a highly speculative nature and may lose some or all of their value, which could negatively affect our ability to pay dividends and cause the loss of part of your investment.

We currently use borrowed funds to make investments and are exposed to the typical risks associated with leverage.

We are exposed to increased risk of loss due to our use of debt to make investments. A decrease in the value of our investments will have a greater
negative impact on the value of our common stock than if we did not use debt. Our ability to pay dividends will be restricted if our asset coverage ratio falls below at least 200% and any amounts that we use to service our indebtedness are not
available for dividends to our common stockholders.

Our current and future debt securities are and may be governed by an indenture or
other instrument containing covenants restricting our operating flexibility. We, and indirectly our stockholders, bear the cost of issuing and servicing such securities. Any convertible or exchangeable securities that we issue in the future may have
rights, preferences and privileges more favorable than those of our common stock.

We fund a portion of our investments with borrowed
money, which magnifies the potential for gain or loss on amounts invested and may increase the risk of investing in us.

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. Our lenders have fixed dollar claims on our consolidated assets that are superior to the
claims of our common stockholders or any preferred stockholders. If the value of our consolidated assets increases, then leveraging would cause the net asset value to increase more sharply than it would have had we not leveraged. Conversely, if the
value of our consolidated assets decreases, leveraging would cause net asset value to decline more sharply than it otherwise would have had we not leveraged. Similarly, any increase in our consolidated income in excess of consolidated interest
payable on the borrowed funds would cause our net income to increase more than it would without the leverage, while any decrease in our consolidated income would cause net income to decline more sharply than it would have had we not borrowed. Such a
decline could negatively affect our ability to make common stock dividend payments. Leverage is generally considered a speculative investment technique.

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

General interest rate
fluctuations may have a negative impact on our investments and investment opportunities and, accordingly, may have a material adverse effect on investment objectives and our rate of return on invested capital. Because we may borrow money to make
investments, our net investment income is dependent upon the difference between the rate at which we borrow funds and the rate at which we invest these funds. As a result, there can be no assurance that a significant change in market interest rates
will not have a material adverse effect on our net investment income. Trading prices for debt that pays a fixed rate of return tend to fall as interest rates rise. Trading prices tend to fluctuate more for fixed-rate securities that have longer
maturities. Although we have no policy governing the maturities of our investments, under current market



21



---

##### Table of Contents

conditions we expect that we will invest in a portfolio of debt generally having maturities of three to seven years, but may have longer maturities. This
means that, to the extent we fund longer term fixed rate investments with shorter term floating rate borrowings, we will be subject to greater risk (other things being equal) than a fund invested solely in shorter term securities. A decline in the
prices of the debt we own could adversely affect the trading price of our shares.

We may not have sufficient funds to make follow-on
investments. Our decision not to make a follow-on investment may have a negative impact on a portfolio company in need of such an investment or may result in a missed opportunity for us.

After our initial investment in a portfolio company, we may be called upon from time to time to provide additional funds to such company or have the
opportunity to increase our investment in a successful situation, for example, the exercise of a warrant to purchase common stock. There is no assurance that we will make, or will have sufficient funds to make, follow-on investments. Any decision we
make not to make a follow-on investment or any inability on our part to make such an investment may have a negative impact on a portfolio company in need of such an investment or may result in a missed opportunity for us to increase our
participation in a successful operation and may dilute our equity interest or otherwise reduce the expected yield on our investment.

If
we issue senior securities, such as debt or preferred stock, we will be exposed to additional risks.

We may issue debt securities or
preferred stock, and/or borrow money from banks or other financial institutions, which we refer to collectively as senior securities, up to the maximum amount permitted by the 1940 Act. We may issue senior securities to make new or follow-on
investments, to maintain our RIC status or to pay contingencies and expenses. We will be permitted under the 1940 Act to issue senior securities if, immediately after the borrowing or issuance, we will have an asset coverage of at least 200%. That
is, we may borrow funds in an amount up to 50% of the value of our assets (including investments made with borrowed funds). The amount and nature of any borrowings will depend on a number of factors over which we have no control, including general
economic conditions and conditions in the financial markets. We may also need to borrow funds to make qualifying investments to maintain our RIC status. Therefore, we may need to raise additional capital, which we may elect to finance in part
through a credit facility. We may not be able to obtain a credit facility on terms that we find acceptable, if at all. The unavailability of funds from commercial banks or other sources on favorable terms could inhibit the growth of our business and
have a material adverse effect on our performance.

Our Board of Directors may change most of our operating policies and strategies
without prior notice or stockholder approval, the effects of which may be adverse.

Our Board of Directors has the authority to modify
or waive most of our current operating policies and our strategies without prior notice and without stockholder approval. We cannot predict the effect any changes to our current operating policies and strategies would have on our business, operating
results and value of our stock. However, the effects might be adverse, which could negatively affect our ability to pay you dividends and cause you to lose all or part of your investment. In the event that our Board of Directors determines that we
cannot economically pursue our investment objective under the 1940 Act, they may at some future date decide to withdraw our election to be treated as a business development company and convert us to a management investment company or an operating
company not subject to regulation under the 1940 Act, or cause us to liquidate. These changes may not be effected without approval of a requisite percentage of our Board of Directors and the holders of a majority of our shares.



22



---

##### Table of Contents

We may choose to waive or defer enforcement of covenants in the debt securities held in our portfolio,
which may cause us to lose all or part of our investment in these companies.

We generally structure the debt investments in our
portfolio companies to include customary business and financial covenants placing affirmative and negative obligations on the operation of each companys business and its financial condition. However, from time to time we may elect to waive
breaches of these covenants, including our right to payment, or waive or defer enforcement of remedies, such as acceleration of obligations or foreclosure on collateral, depending upon the financial condition and prospects of the particular
portfolio company. These actions may reduce the likelihood of us receiving the full amount of future payments of interest or principal and be accompanied by a deterioration in the value of the underlying collateral as many of these companies may
have limited financial resources, may be unable to meet future obligations and may go bankrupt. This could negatively affect our ability to pay dividends and cause the loss of all or part of your investment.

Our portfolio investments may be concentrated in a limited number of portfolio companies, which would magnify the effect if one of those companies
were to suffer a significant loss. This could negatively affect our ability to pay dividends and cause the loss of all or part of your investment.

We are classified as a closed-end, non-diversified management investment company under the 1940 Act, which means we are not limited by the 1940 Act in the proportion of our assets that may be invested in the
securities of a single issuer. A consequence of this concentration is that the aggregate returns we initially realize may be adversely affected if a small number of our investments perform poorly or if we need to write down the value of any one such
investment. Beyond the applicable federal income tax diversification requirements, we do not have fixed guidelines for diversification, and our investments could be concentrated in relatively few portfolio companies. Financial difficulty on the part
of any single portfolio company will expose us to a greater risk of loss than would be the case if we were a diversified company holding numerous investments. To the extent that we take large positions in the securities of a small number
of portfolio companies, our net asset value and the market price of our common stock may fluctuate as a result of changes in the financial condition or in the markets assessment of such portfolio companies to a greater extent than that of a
diversified investment company. These factors could negatively affect our ability to pay dividends and cause the loss of all or part of your investment.

In addition, our investments are concentrated in the energy industry. Consequently, we are exposed to the risks of adverse developments affecting the energy industry to a greater extent than if our investments were
dispersed over a variety of industries. See The energy industry is subject to many risks.

Our portfolio companies may incur
debt that ranks equally with, or senior to, our investments in such companies. As a result, the holders of such debt may be entitled to payments of principal or interest prior to us, preventing us from obtaining the full value of our investment in
the event of an insolvency, liquidation, dissolution, reorganization or bankruptcy of the relevant portfolio company.

A substantial
amount of our assets is invested in subordinated debt securities and mezzanine investments issued by our portfolio companies. The portfolio companies usually will have, or may be permitted to incur, other debt that ranks equally with, or senior to,
the 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 in respect of the
securities in which we invest. 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 portfolio company may not have any remaining assets to use for repaying its obligation to us. In the case
of debt ranking equally with securities in which we invest, we would have to share on an equal basis any distributions with other creditors holding such securities in the event of an insolvency, liquidation, dissolution, reorganization or bankruptcy
of the relevant portfolio company. As a result, we may be prevented from obtaining the full value of our investment in the event of an insolvency, liquidation, dissolution, reorganization or bankruptcy of the relevant portfolio company.



23



---

##### Table of Contents

Failure to deploy new capital may reduce our return on equity.

If we fail to invest any new capital effectively our return on equity may be negatively impacted, which could reduce the price of the shares of our common
stock.

We may invest a portion of our assets in foreign securities. Investing in foreign securities typically involves more risks than
investing in U.S. securities. These risks can increase the potential for losses by us and negatively affect our stock price.

Foreign
securities may be issued and traded in foreign currencies. As a result, their values may be affected by changes in exchange rates between foreign currencies and the U.S. dollar. For example, if the value of the U.S. dollar goes up compared to a
foreign currency, a loan payable in that foreign currency will go down in value because it will be worth fewer U.S. dollars.

The
political, economic, and social structure of some foreign countries may be less stable and more volatile than those in the U.S. Investments in these countries may be subject to the risks of internal and external conflicts, currency devaluations,
foreign ownership limitations and tax increases. It is possible that a government may take over assets or operations of a company or impose restrictions on the exchange or export of currency or other assets. Some countries also may have different
legal systems that may make it difficult for us to vote proxies, exercise stockholder rights, and pursue legal remedies with respect to foreign investments. Diplomatic and political developments, including rapid and adverse political changes, social
instability, regional conflicts, terrorism and war, could affect the economies, industries and securities and currency markets, and the value of our investments, in non-U.S. countries. These factors are extremely difficult, if not impossible, to
predict and to take into account with respect to our investments in foreign securities.

Brokerage commissions and other fees generally are
higher for foreign securities. Government supervision and regulation of foreign stock exchanges, currency markets, trading systems and brokers may be less than in the U.S. The procedures and rules governing foreign transactions and custody (holding
of our assets) may involve delays in payment, delivery or recovery of money or investments.

Foreign companies may not be subject to the
same disclosure, accounting, auditing and financial reporting standards and practices as U.S. companies. Thus, there may be less information publicly available about foreign companies than about most U.S. companies.

Certain foreign securities may be less liquid (harder to sell) and more volatile than many U.S. securities. This means we may at times be unable to sell
foreign securities at favorable prices.

Dividend and interest income from foreign securities may be subject to withholding taxes by the
country in which the issuer is located, and we may not be able to pass through to our stockholders foreign tax credits or deductions with respect to these taxes.

Risks Related to Our Manager

Our manager and our management team have limited experience managing a BDC and a
RIC, and we cannot assure you that their past experience will be sufficient to manage our company as a BDC and a RIC.

The 1940 Act
imposes numerous complex constraints on the operations of BDCs. In order to maintain our status as a BDC, the 1940 Act prohibits us from acquiring any assets other than qualifying assets unless, after giving effect to the acquisition, at
least 70% of our total assets are qualifying assets. We refer to this requirement as the 70% Test. Qualifying assets include securities of private U.S. companies, cash, cash equivalents, U.S. government securities and high quality debt instruments
that mature in one year or less. The failure to comply with these provisions in a timely manner could prevent us from qualifying as a BDC or could force us to pay



24



---

##### Table of Contents

unexpected taxes and penalties, which could be material. Additionally, the RIC rules imposed by the Code require us to meet certain source-of-income, asset
diversification and annual distribution requirements. The limited experience of our management team in managing a portfolio of assets under such regulatory constraints may hinder its ability to take advantage of attractive investment opportunities
and, as a result, achieve our investment objectives.

Our management team may provide services to other investors, which could reduce
the amount of time and effort that they devote to us, which could negatively affect our performance.

Our investment advisory agreement
does not restrict the right of our Manager, NGP, or any persons working on our behalf, to carry on their respective businesses, including providing advice to others with respect to the purchase of securities that would meet our investment
objectives. Although the officers of our Manager devote full time to the management of our business, our investment advisory agreement does not specify a minimum time period that representatives of NGP who are serving as directors or members of our
Managers investment committee must devote to managing our investments. Each of Messrs. Hersh and Albin (who serve as members of our Board of Directors), and Messrs. Quinn and Covington (who serve as members of our Managers investment
committee) continue to have substantial responsibilities in connection with their roles managing other NGP-affiliated funds. Our Manager and its management team may also be called upon to provide managerial assistance to our portfolio companies. The
ability of these parties to engage in these other business activities, including managing assets for third parties, could reduce the time and effort they spend managing our portfolio, which could negatively affect our performance.

Our future success is dependent upon the members of our management team and their access to investment professionals of our Managers affiliates
and the loss of any of them could detrimentally affect our operations.

We depend on the diligence, experience, skill and network of
business contacts of our management team. We also depend, to a significant extent, on our Managers investment professionals and the information and deal flow generated by them in the course of their investment and portfolio management
activities. Our management team evaluates, negotiates, structures, closes and monitors our investments. Our future success will depend on the continued service of our management team. The departure of any of the senior members of our management
team, or of a significant number of the investment professionals of our Manager, could have a material adverse effect on our ability to achieve our investment objectives. We have not entered into employment agreements, nor do we have an employment
relationship, with any of these individuals. There is competition for qualified professionals in our Managers industry. If our Manager is unable to hire and retain qualified personnel, we may be unable to successfully implement our investment
strategy and the value of your investment could decline. In addition, we can offer no assurance that our Manager will remain our Manager or that we will continue to have access to the investment professionals of our Manager or their information and
deal flow. The loss of any member of our management team could detrimentally affect our operations.

Our obligation to reimburse our
Manager for certain expenses could result in a conflict of interest.

In the course of our investing activities, we pay management and
incentive fees to our Manager. Also, we reimburse our Manager and our Administrator for certain expenses they incur, such as those payable to third parties in monitoring our financial and legal affairs and investments and performing due diligence on
our prospective investments. As a result, investors in our common stock will invest on a gross basis and receive distributions on a net basis after expenses, resulting in, among other things, a lower rate of return than one
might achieve through direct investments. Due to this arrangement, there may be times when our Manager has interests that differ from those of our stockholders, giving rise to a conflict that could negatively affect our investment returns and the
value of your investment.



25



---

##### Table of Contents

We pay our Manager a base management fee based upon our total assets, which may lead our Manager to
cause us to incur more debt than is prudent in order to maximize its compensation.

We will pay our Manager a quarterly base management
fee based on the value of our total assets (including assets acquired with borrowed funds). Accordingly, our Manager has an enhanced economic incentive to increase our leverage. If our leverage is increased, we will be exposed to increased risk of
loss, bear the increased cost of issuing and servicing such senior indebtedness, and will be subject to any additional covenant restrictions imposed in an indenture or by the applicable lender, which could negatively affect our business and results
of operation.

We pay our Manager incentive compensation based on our portfolios performance. This arrangement may lead our
Manager to recommend riskier or more speculative investments in an effort to maximize its incentive compensation.

In addition to its
base management fee, our Manager earns incentive compensation in two parts. The first part is payable quarterly and is equal to a specified percentage of the amount by which our net investment income exceeds a hurdle rate. The second part of the
incentive fee is determined and payable in arrears as of the end of each calendar year and equals (1) 20% of (a) our net realized capital gain (realized capital gains less realized capital losses) on a cumulative basis from the closing
date of our initial public offering to the end of such fiscal year, less (b) any unrealized capital depreciation at the end of such fiscal year, less (2) the aggregate amount of all capital gains fees paid to our Manager in prior years.

The way in which the incentive fee payable to our Manager is determined may encourage our Manager to use leverage to increase the return
on our investments. Under certain circumstances, the use of leverage may increase the likelihood of default, which would adversely affect our stockholders because their interests would be subordinate to those of debtholders. In addition, our Manager
receives the incentive fee based, in part, upon net capital gains realized on our investments. Unlike the portion of the incentive fee based on income, there is no hurdle rate applicable to the portion of the incentive fee based on net capital
gains. As a result, our Manager may have a tendency to invest more in investments that are likely to result in capital gains as compared to income-producing securities. Other key criteria related to determining appropriate investments and investment
strategies, including the preservation of capital, might be under-weighted if our Manager focuses exclusively or disproportionately on maximizing its income. Such a practice could result in our investing in more speculative securities than would
otherwise be the case, which could result in higher investment losses.

The payment of part of the incentive compensation on a quarterly
basis may lead our Manager to accelerate or defer interest payable by our portfolio companies in a manner that could result in fluctuations in the timing and amount of dividends.

Our Manager receives a quarterly incentive fee based, in part, on our net investment income, if any, for the immediately preceding fiscal quarter. To the
extent our Manager exerts influence over our portfolio companies, the quarterly incentive fee may provide our Manager with an incentive to induce our portfolio companies to accelerate or defer payments for interest or other obligations owed to us
from one fiscal quarter to another. This could result in greater fluctuations in the timing and amount of dividends that we pay.

We may
be obligated to pay our Manager incentive compensation even if we incur a loss.

Pursuant to the investment advisory agreement, our
Manager is entitled to receive incentive compensation for each fiscal quarter in an amount equal to a percentage of the excess of our net investment income for that quarter above a hurdle rate. In addition, the investment advisory agreement further
provides that our net investment income for incentive compensation purposes excludes unrealized capital losses that we may incur in the fiscal quarter, even if such capital losses result in a net loss on our statement of operations for that quarter.
The calculation of the incentive fee includes any deferred interest accrued, but not yet received. As a result, we



26



---

##### Table of Contents

may be paying an incentive fee on interest, the collection of which may be uncertain or deferred. Thus, we may be required to pay our Manager incentive
compensation for a fiscal quarter even if there is a decline in the value of our portfolio or we incur a net loss for that quarter.

While our management team currently does not provide advisory services to other investment vehicles that may have common investment objectives with ours, our management team may do so in the future and may face conflicts of interest in
allocating investments.

Our management team does not currently provide advisory services to other investment vehicles with common
investment objectives to ours. However, they are not prohibited from doing so. In addition, the NGP-affiliated funds are not precluded from making investments in securities like our targeted investments, although they have not traditionally focused
on such types of investments in the past. If our management team does provide such services to other investment vehicles in the future, or if the focus of the NGP-affiliated funds were to change to include securities like our targeted investments,
our management team might allocate investment opportunities to other entities, and thus might divert attractive investment opportunities away from us. In addition, our executive officers and directors, and the members of our management team, serve
or may serve as officers, directors or principals of entities that operate in the same or a related line of business as we do or of investment funds managed by our affiliates. These multiple responsibilities might create conflicts of interest for
our management team and NGP if they are presented with opportunities that might benefit us and their other clients, investors or stockholders.

Our Managers liability is limited under the investment advisory agreement, and we have agreed to indemnify our Manager against certain liabilities, which may lead our Manager to act in a riskier manner on our behalf than it would
when acting for its own account.

Our Manager has not assumed any responsibility to us other than to provide the services described in
the investment advisory agreement, and it is not responsible for any action of our Board of Directors in declining to follow our Managers advice or recommendations. Pursuant to the investment advisory agreement, our Manager, its partners and,
among others, their respective partners, officers and employees are not liable to us for their acts under the investment advisory agreement, absent willful misfeasance, bad faith, gross negligence or reckless disregard in the performance of their
duties. We have agreed to indemnify, defend and protect our Manager and its managing members, officers and employees with respect to all expenses, losses, damages, liabilities, demands, charges and claims arising from acts of our Manager not
constituting willful misfeasance, bad faith, gross negligence or reckless disregard in the performance of their duties. These protections may lead our Manager to act in a riskier manner when acting on our behalf than it would when acting for its own
account.

We are a different vehicle from any other NGP-affiliated fund.

Our investment strategies differ from those of other funds (including any NGP-affiliated fund) that are, or have been, managed by NGP or its affiliates.
Investors in NGP Capital Resources Company do not own any interest in NGP or in any other NGP-affiliated fund. The historical performance of NGP is not indicative of the results that our company will achieve, and you should not rely upon such
historical performance in purchasing our common stock. The rate of return we target on investments is lower than that of NGPs private equity funds, and as a result, our expected rate of return is lower than returns sought by NGPs private
equity funds. We can provide no assurance that we will replicate the historical or future performance of NGP or its affiliated funds, and we caution you that our investment returns may be substantially lower than the returns achieved by those funds.

Legal and Tax Risks

A
failure on our part to maintain our status as a BDC would significantly reduce our operating flexibility.

If we do not continue to
qualify as a business development company, we might be regulated as a closed-end investment company under the 1940 Act, which would significantly decrease our operating flexibility.



27



---

##### Table of Contents

We will be subject to corporate-level income tax if we are unable to qualify as a RIC.

To qualify as a RIC under the Code, we must meet certain source-of-income, asset diversification and annual distribution requirements. The annual
distribution requirement for a RIC is satisfied if we distribute at least 90% of our investment company taxable income (which generally consists of ordinary income and realized net short-term capital gains in excess of realized net
long-term capital losses, if any, reduced by deductible expenses) and net tax-exempt interest to our stockholders on an annual basis. Because we use debt financing, we are subject to certain asset coverage ratio requirements under the 1940 Act as a
BDC, and financial covenants under our existing loan and credit agreements that could, under certain circumstances, restrict us from making distributions necessary to qualify as a RIC. If we are unable to obtain cash from other sources, we may fail
to qualify as a RIC and, thus, may be subject to corporate-level income tax. To qualify as a RIC, we must also meet certain asset diversification requirements at the end of each calendar quarter. Failure to meet these tests may result in our having
to dispose of certain investments quickly in order to prevent the loss of RIC status. Because most of our investments will be in private companies, any such dispositions could be made at disadvantageous prices and may result in substantial losses.
If we fail to qualify as a RIC for any reason at any time in the future and we remain or become subject to corporate income tax, the resulting corporate taxes could substantially reduce our net assets, the amount of income available for distribution
and the amount of our distributions. In addition, our distributions would be taxable to our stockholders as ordinary dividends. Such a failure would likely have a material adverse effect on our stockholders and us. For example, we failed to qualify
as a RIC for our first taxable year ending on December 31, 2004.

We may have difficulty paying our required distributions if we
recognize income before, or without, receiving cash representing such income. If we are unable to pay required distributions, we may fail to qualify as a RIC and thus be subject to corporate-level income tax.

For federal income tax purposes, we are required to include in income certain amounts that we have not yet received in cash, such as original issue
discount, which arises, for example, when we receive warrants, property-based equity participation rights or loan discount points in connection with the purchase of a loan or payment-in-kind interest, which represents contractual interest added to
the loan balance and due at the end of the loan term. Such original issue discount or increases in loan balances as a result of payment-in-kind arrangements, which could be significant relative to our companys overall investment activities,
are included in income before we receive any corresponding cash payments. We also may be required to include in income certain other amounts that we do not receive in cash.

Since in certain cases we may recognize income before or without receiving cash representing such income, we may have difficulty meeting the tax
requirement to distribute at least 90% of the sum of our investment company taxable income (which generally consists of ordinary income and realized net short-term capital gains in excess of realized net long-term capital losses, if any,
reduced by deductible expenses) and net tax-exempt interest, if any, to our stockholders on an annual basis, to maintain our status as a RIC. Accordingly, we may have to sell some of our investments at times we would not consider advantageous, raise
additional debt or equity capital, borrow funds or reduce new investment originations to meet these distribution requirements. If we are not able to obtain cash from other sources, we may fail to qualify as a RIC and thus be subject to
corporate-level income tax.

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

We have elected to be treated as a BDC under the 1940 Act. The 1940 Act imposes numerous restrictions on our
activities, including restrictions on the nature of our investments, our use of borrowed funds, our issuance of securities, options, warrants, or rights. Such restrictions may prohibit the purchase of certain investments that would otherwise be
suitable for investment or render such purchases inadvisable.



28



---

##### Table of Contents

Under the provisions of the 1940 Act, as a BDC, we are permitted to issue senior securities only in
amounts such that our asset coverage, as defined in the 1940 Act, equals at least 200% after each issuance of senior securities. If the value of our assets declines, we may be unable to satisfy this test. If that happens, we may be required to sell
a portion of our investments and, depending on the nature of our leverage, repay a portion of our indebtedness at a time when such sales may be disadvantageous and result in unfavorable prices.

We generally cannot issue and sell our common stock at a price below net asset value per share. However, we may sell our common stock, or warrants,
options or rights to acquire our common stock, at prices below the current net asset value of the common stock if our Board of Directors determines that such sale is in the best interests of our company and its stockholders, and our stockholders
approve such sale. 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 (less any
distributing commission or discount).

Because there are no judicial and few administrative interpretations of the provisions of the 1940
Act pertaining to business development companies, there is no assurance that such provisions will be interpreted or administratively implemented in a manner consistent with our investment objectives and intended manner of operation. In the event
that our Board of Directors determines that we cannot economically pursue our investment objective under the 1940 Act, they may at some future date decide to withdraw our election to be regulated as a BDC and convert us to a management investment
company or an operating company not subject to regulation under the 1940 Act, or cause us to liquidate. These changes may not be effected without approval of a requisite percentage of our Board of Directors and the holders of a majority of our
shares.

Changes in laws or regulations governing our operations and those of our portfolio companies, our Manager or its affiliates may
adversely affect our business or cause us to alter our business strategy.

We, our portfolio companies, and our Manager and its
affiliates are subject to regulation by laws and regulations at the local, state and federal level. New legislation may be enacted into law or new interpretations, rulings or regulations could be adopted, including those governing the types of
investments we are permitted to make, any of which could harm us, our Manager and our stockholders, with retroactive effect. Such changes could result in material changes to our strategies and plans and may result in our investment focus shifting
from the areas of expertise of our Manager to other types of investments in which our Manager may have less expertise or little or no experience. Thus, any such changes, if they occur, could have a material adverse effect on our results of
operations and the value of your investment.

Our ability to enter into transactions with our affiliates is restricted.

We are prohibited under the 1940 Act from knowingly participating in certain transactions with our affiliates without the prior approval of our
independent directors and, in certain cases, the SEC. Any person that owns, directly or indirectly, 5% or more of our outstanding voting securities is 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 and, in certain cases, the SEC. The 1940 Act also prohibits joint transactions with an affiliate, 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 certain cases, the SEC. If a person acquires more than 25% of our voting securities, we are prohibited from buying or selling any
security from or to such person, or entering into joint transactions with such person, absent the prior approval of the SEC.



|Item 1B. | Unresolved Staff Comments.
|-------- | --------------------------

None.



29



---

##### Table of Contents

|Item 2. | Properties.
|------- | -----------

We do not own any real estate or other
physical properties materially important to our operation. Our headquarters are located in Houston, Texas, where we occupy office space pursuant to our Administration Agreement with our Administrator. We believe that our office facilities are
suitable and adequate for our business as it is presently conducted.



|Item 3. | Legal Proceedings.
|------- | ------------------

We are not currently subject to
any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us.



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

No matters were submitted to a vote of stockholders through the solicitation of proxies or otherwise during the fourth quarter of the fiscal year ending December 31, 2007.



30



---

##### Table of Contents

PART II.



|Item 5. | Market for Registrants Common Equity and Related Stockholder Matters
|------- | ---------------------------------------------------------------------

Our common stock is traded on the NASDAQ Global Select Market tier of the NASDAQ Stock Market under the symbol NGPC. On March 6, 2008, there were approximately 12,992 record holders and beneficial
owners (held in street name) of our common stock, according to our transfer agent. The following table sets forth the range of high and low sales prices of our common stock as reported on the NASDAQ Stock Market and our dividends declared for the
periods indicated.



|                   |  |         |       |             |   |                                 |  |              |                                |  |              |               |  |               |   |  |   |      
|------------------ |  | ------- | ----- | ----------- | - | ------------------------------- |  | ------------ | ------------------------------ |  | ------------ | ------------- |  | ------------- | - |  | - | -----
|                   |  |         |       | Price Range |   | Premium/(Discount)of High Sales |  |              | Premium/(Discount)of Low Sales |  |              | Cash Dividend
|                   |  | NAV (1) |       | High        |   | Low                             |  | Price to NAV |                                |  | Price to NAV |               |  | per Share (2)
|Fiscal 2007        |  |         |       |             |   |                                 |  |              |                                |  |              |               |  |               |   |  |   |      
|Fourth quarter     |  | $       | 14.30 |             | $ | 16.75                           |  | $            | 14.40                          |  | 117          | %             |  | 101           | % |  | $ | 0.515
|Third quarter      |  |         | 14.52 |             |   | 17.95                           |  |              | 12.81                          |  | 124          | %             |  | 88            | % |  |   | 0.350
|Second quarter     |  |         | 14.63 |             |   | 18.34                           |  |              | 15.48                          |  | 125          | %             |  | 106           | % |  |   | 0.310
|First quarter      |  |         | 14.16 |             |   | 17.06                           |  |              | 14.50                          |  | 120          | %             |  | 102           | % |  |   | 0.265
|                   |  |         |       |             |   |                                
|Fiscal 2006        |  |         |       |             |   |                                 |  |              |                                |  |              |               |  |               |   |  |   |      
|Fourth quarter     |  |         | 13.96 |             |   | 17.00                           |  |              | 14.21                          |  | 122          | %             |  | 102           | % |  |   | 0.330
|Third quarter      |  |         | 13.99 |             |   | 15.11                           |  |              | 13.04                          |  | 108          | %             |  | 93            | % |  |   | 0.250
|Second quarter     |  |         | 13.93 |             |   | 14.72                           |  |              | 13.00                          |  | 106          | %             |  | 93            | % |  |   | 0.180
|First quarter      |  |         | 13.96 |             |   | 14.89                           |  |              | 13.11                          |  | 107          | %             |  | 94            | % |  |   | 0.160
|                   |  |         |       |             |   |                                
|Fiscal 2005        |  |         |       |             |   |                                 |  |              |                                |  |              |               |  |               |   |  |   |      
|Fourth quarter     |  |         | 14.02 |             |   | 15.04                           |  |              | 12.92                          |  | 107          | %             |  | 92            | % |  |   | 0.275
|Third quarter      |  |         | 14.02 |             |   | 15.70                           |  |              | 13.22                          |  | 112          | %             |  | 94            | % |  |   | 0.140
|Second quarter     |  |         | 13.96 |             |   | 16.30                           |  |              | 14.30                          |  | 117          | %             |  | 102           | % |  |   | 0.125
|First quarter      |  |         | 13.98 |             |   | 16.75                           |  |              | 14.41                          |  | 120          | %             |  | 103           | % |  |   | 0.120
|                   |  |         |       |             |   |                                
|Fiscal 2004        |  |         |       |             |   |                                 |  |              |                                |  |              |               |  |               |   |  |   |      
|Fourth quarter (3) |  |         | 14.03 |             |   | 16.15                           |  |              | 14.20                          |  | 115          | %             |  | 101           | % |  |   |     



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

|(2) | Represents the dividend declared in the specified quarter.
|--- | ----------------------------------------------------------

|(3) | Beginning November 10, 2004.
|--- | ----------------------------

Since the first full
quarter following our IPO, we have distributed, and currently intend to continue to distribute in the form of dividends, a minimum of 90% of our investment company taxable income on a quarterly basis to our stockholders. We may retain long-term
capital gains and treat them as deemed distributions for tax purposes. We report the estimated tax characteristics of each dividend when declared, while the actual tax characteristics of dividends are reported annually to each stockholder on Form
1099-DIV, prepared by our stock transfer agent. For income tax purposes, all of our dividends declared through December 31, 2006 were distributions of ordinary income for tax purposes and all dividends were classified as non-qualifying
dividends. Our dividends declared for the year ended December 31, 2007 were 77.67% ordinary income and 22.33% capital gains for tax purposes and all dividends were classified as non-qualifying dividends. Qualified dividend income is generally
taxed to stockholders at the rates that apply to net capital gains. There is no assurance that we will achieve investment results or maintain a tax status that will permit any specified level of cash distributions or year-to-year increases in cash
distributions. We have not purchased any of our shares of common stock, nor have we sold any equity securities.



31



---

##### Table of Contents

Our stock transfer agent, registrar and dividend reinvestment plan administrator is American Stock
Transfer & Trust Company. Information requests for American Stock Transfer & Trust Company can be sent to 59 Maiden Lane, Plaza Level, New York, NY 10038. Their telephone number for shareholder services is 1-800-937-5449 and for
dividend reinvestment services the phone number is 1-800-278-4353.

The Company has established an opt out dividend
reinvestment plan for its common stockholders. As a result, if the Company declares a cash dividend, a stockholders cash dividend will be automatically reinvested in additional shares of the Companys common stock unless the stockholder,
or his or her broker, specifically opts out of the dividend reinvestment plan and elects to receive cash dividends. It is customary practice for many brokers to opt out of dividend reinvestment plans on behalf of their clients unless
specifically instructed otherwise.

The Companys plan provides for the plan agent to purchase shares in the open market for credit to
the accounts of plan participants unless the average of the closing sales prices for the shares for the five days immediately preceding the payment date exceeds 110% of the most recently reported net asset value per share.



32



---

##### Table of Contents

Performance Graph

The following Performance Graph is not soliciting material, is not deemed filed with the SEC, and is not to be incorporated by reference into any of our filings under the Securities Act of 1933 or the
Securities Exchange Act of 1934, as amended, respectively.

The following line graph compares the cumulative total return* on an
investment in our common stock against the cumulative total return of the NASDAQ U.S. Stock Market Total Return Index and an index of peer companies (selected by us) for the period beginning June 30, 2004 and ending December 31, 2007 (we
began trading on November 11, 2004). The peer group consists of the following thirteen business development companies: Allied Capital Corporation, American Capital Strategies, Ltd., Apollo Investment Corporation, Ares Capital Corporation,
Gladstone Capital Corporation, Hercules Technology Growth Capital, Inc., Kohlberg Capital Corporation, Kayne Anderson Energy Development Company, MCG Capital Corporation, PennantPark Investment Corporation, Prospect Capital Corporation, and TICC
Capital Corporation.

LOGO

This Performance Graph and the related textual information are based on historical data and are not necessarily indicative of
future performance.



|* | Assumes that an investment in our common stock and each index was $100 on 11/10/2004. Cumulative total return is based on share price appreciation plus reinvestment of
dividends.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



33



---

##### Table of Contents

|Item 6. | Selected Financial Data.
|------- | ------------------------

The following table sets
forth our selected historical financial and operating data, as of and for the dates and period indicated. The selected historical financial data are derived from our audited financial statements and should be read in conjunction with our financial
statements and notes thereto and together with Managements Discussion and Analysis of Financial Condition and Results of Operations.

NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SELECTED FINANCIAL DATA



|                                                                                                              |  |                             |             |   |                             |   |             |                             |  |   |                                                                         |   |  |   |             |  
|------------------------------------------------------------------------------------------------------------- |  | --------------------------- | ----------- | - | --------------------------- | - | ----------- | --------------------------- |  | - | ----------------------------------------------------------------------- | - |  | - | ----------- | -
|                                                                                                              |  | Year endedDecember 31, 2007 |             |   | Year endedDecember 31, 2006 |   |             | Year endedDecember 31, 2005 |  |   | Period August 6,2004(commencement
ofoperations)throughDecember 31, 2004 |  
|Total investment income                                                                                       |  | $                           | 37,499,360  |   |                             | $ | 27,517,093  |                             |  | $ | 17,306,794                                                              |   |  | $ | 853,038     |  
|Total operating expenses                                                                                      |  |                             | 18,361,011  |   |                             |   | 10,970,889  |                             |  |   | 6,898,885                                                               |   |  |   | 1,443,255   |  
|                                                                                                              |  |                             |             |  
|Net investment income (loss)                                                                                  |  |                             | 19,138,349  |   |                             |   | 16,546,204  |                             |  |   | 10,407,909                                                              |   |  |   | (590,217    | )
|                                                                                                              |  |                             |             |  
|Net realized capital gain (loss) on portfolio securities and corporate notes                                  |  |                             | 6,721,176   |   |                             |   | (245,859    | )                           |  |   | 1,338,351                                                               |   |  |   |            |  
|                                                                                                              |  |                             |             |  
|Net increase (decrease) in unrealized appreciation (depreciation) on portfolio securities and corporate notes |  |                             | 5,008,291   |   |                             |   | (1,299,127  | )                           |  |   | (394,933                                                                | ) |  |   | 290,789     |  
|                                                                                                              |  |                             |             |  
|Net increase (decrease) in stockholders equity (net assets) resulting from operations                        |  | $                           | 30,867,816  |   |                             | $ | 15,001,218  |                             |  | $ | 11,351,327                                                              |   |  | $ | (299,428    | )
|                                                                                                              |  |                             |             |  
|Per Share Data                                                                                                |  |                             |             |   |                             |   |             |                             |  |   |                                                                         |   |  |   |             |  
|Net investment income (loss)                                                                                  |  | $                           | 1.09        |   |                             | $ | 0.95        |                             |  | $ | 0.60                                                                    |   |  | $ | (0.03       | )
|Net realized and unrealized gain (loss) on portfolio securities and corporate notes                           |  | $                           | 0.69        |   |                             | $ | (0.09       | )                           |  | $ | 0.05                                                                    |   |  | $ | 0.01        |  
|Net increase (decrease) in stockholders equity (net assets) resulting from operations                        |  | $                           | 1.78        |   |                             | $ | 0.86        |                             |  | $ | 0.65                                                                    |   |  | $ | (0.02       | )
|Dividends declared                                                                                            |  | $                           | (1.44       | ) |                             | $ | (0.92       | )                           |  | $ | (0.66                                                                   | ) |  | $ |            |  
|                                                                                                              |  |                             |             |  
|Net assets                                                                                                    |  | $                           | 14.30       |   |                             | $ | 13.96       |                             |  | $ | 14.02                                                                   |   |  | $ | 14.03       |  
|                                                                                                              |  |                             |             |  
|Balance Sheet Data                                                                                            |  |                             |             |   |                             |   |             |                             |  |   |                                                                         |   |  |   |             |  
|Total assets                                                                                                  |  | $                           | 478,232,876 |   |                             | $ | 345,597,660 |                             |  | $ | 249,490,266                                                             |   |  | $ | 244,552,003 |  
|Stockholders equity (net assets)                                                                             |  | $                           | 250,259,337 |   |                             | $ | 243,258,256 |                             |  | $ | 243,898,485                                                             |   |  | $ | 244,038,830 |  



34



---

##### Table of Contents

|Item 7. | Managements Discussion and Analysis of Financial Condition and Results of Operations.
|------- | --------------------------------------------------------------------------------------

The following analysis of our financial condition and results of operations should be read in conjunction with our financial statements and the notes
thereto contained elsewhere in this report.

Forward-looking statements

Certain statements in this report that relate to estimates or expectations of our future performance or financial condition may constitute
forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to various risks and uncertainties, which could cause actual results and conditions to differ
materially from those projected, including, but not limited to,



| |  |  | uncertainties associated with the timing of transaction closings;
| | - |  | -----------------------------------------------------------------



| |  |  | changes in the prospects of our portfolio companies;
| | - |  | ----------------------------------------------------



| |  |  | changes in interest rates;
| | - |  | --------------------------



| |  |  | changes in regional, national, or international economic conditions and their impact on the industries in which we invest;
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | the future operating results of our portfolio companies and their ability to achieve their objectives;
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | changes in the conditions of the industries in which we invest;
| | - |  | ---------------------------------------------------------------



| |  |  | 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 our Manager to locate suitable investments for us and to monitor and administer the investments; and
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | other factors enumerated in our filings with the Securities and Exchange Commission.
| | - |  | ------------------------------------------------------------------------------------

We may use words such as anticipates, believes, expects, intends, will, should,
may and similar expressions to identify forward-looking statements. Such statements are based on currently available operating, financial and competitive information and are subject to various risks and uncertainties that could cause
actual results to differ materially from our historical experience and present expectations. Undue reliance should not be placed on such forward-looking statements, as such statements speak only as of the date on which they are made. Additional
information regarding these and other risks and uncertainties is contained in our periodic filings with the SEC.

Overview

We are a financial services company created to invest primarily in debt securities of small and mid-size private energy companies. We have elected to be
regulated as a business development company under the 1940 Act and, as such, 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 or thinly traded public U.S. companies, cash, cash equivalents, U.S. government securities and high-quality debt investments that mature in one year or less. In addition, for federal income tax purposes we operate so
as to be treated as a RIC under the Code. Pursuant to these elections, we generally will not have to pay corporate-level taxes on any income and capital gains we distribute to our stockholders. The Company has several subsidiaries that are
single member limited liability companies and wholly-owned limited partnerships established to hold certain portfolio investments or provide services to the Company in accordance with specific rules prescribed for a company operating as a RIC. These
subsidiaries are: NGPC Funding GP, LLC, a Texas limited liability company; NGPC Nevada, LLC, a Nevada limited liability company; NGPC Funding, LP, a



35



---

##### Table of Contents

Texas limited partnership; NGPC Asset Holdings GP, LLC, a Texas limited liability company; NGPC Asset Holdings, LP, a Texas limited partnership; NGPC Asset
Holdings II, LP, a Texas limited partnership; NGPC Asset Holdings III, LP, a Texas limited partnership and NGPC Asset Holdings IV, LP, a Texas limited partnership. The Company consolidates the results of its subsidiaries for financial reporting
purposes. The Company does not consolidate the financial results of its portfolio companies.

Our investment objective is to generate both
current income and capital appreciation primarily through debt investments with certain equity components. A key focus area for our targeted investments in the energy industry is E &P businesses that gather, process and transport oil and natural
gas. We also evaluate investment opportunities in such businesses as coal, power, electricity, energy services and alternative energy. Our investments generally range in size from $10 million to $50 million, however, we may invest more or less
depending on market conditions and our Managers view of a particular investment opportunity. Our targeted investments primarily consist of debt instruments, including senior and subordinated loans combined in one facility, sometimes with an
equity component, and subordinated loans, sometimes with equity components. We may also invest in preferred stock and other equity securities on a stand-alone basis.

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 energy companies, the level of acquisition
and divestiture activity for such companies, the level and volatility of energy commodity prices, the general economic environment and the competitive environment for the types of investments we make. We believe that, for energy companies, the
availability of debt capital from banks, mezzanine providers and alternative investment vehicles such as hedge funds has remained strong over the last twelve months and has continued to put downward pressure on spreads. However, we do not expect
this availability of capital to impair our ability to make attractive long-term investment decisions with our capital. We remain committed to our underwriting and investment disciplines in selectively investing in appropriate risk-reward
opportunities within the energy sector.

We generate revenue in the form of interest income on the debt securities that we own, dividend
income on any common or preferred stock that we own, and capital gains or losses on any debt or equity securities that we acquire in portfolio companies and subsequently sell. Our investments, if in the form of debt securities, typically have a term
of three to seven years and bear interest at a fixed or floating rate. To the extent achievable, we seek to collateralize our investments by obtaining security interests in our portfolio companies assets. We also may acquire minority or
majority equity interests in our portfolio companies, which may pay cash or in-kind dividends on a recurring or otherwise negotiated basis. In addition, we may generate revenue in other forms including commitment, origination, structuring,
administration or due diligence fees; fees for providing managerial assistance; and possibly consultation fees. Any such fees generated in connection with our investments are recognized as earned.

Critical Accounting Policies

Basis of
Presentation

The accompanying consolidated financial statements have been prepared on the accrual basis of accounting in conformity
with accounting principles generally accepted in the United States, and include the accounts of the company and its wholly owned subsidiaries. The consolidated financial statements reflect all adjustments and reclassifications which, in the opinion
of management, are necessary for the fair presentation of the results of the operations and financial condition for the periods presented. All significant intercompany balances and transactions have been eliminated.

Cash and Cash Equivalents

Cash and
cash equivalents include short-term, liquid investments in a money market fund. Cash and cash equivalents are carried at cost which approximates fair value.



36



---

##### Table of Contents

Prepaid Assets

Prepaid assets consist of premiums paid for directors and officers insurance and fidelity bonds with policy terms of one year, fees associated with the establishment of the credit facility, and
registration expenses related to the Companys shelf filing. Such premiums and fees are amortized monthly on a straight line basis over the term of the policy or credit facility. Registration expenses are deferred and will be charged as a
reduction of capital upon the sale of shares.

Concentration of Credit Risk

We place our cash and cash equivalents with financial institutions and, at times, cash held in checking accounts may exceed the Federal Deposit Insurance
Corporation insured limit.

Valuation of Investments

Investments are carried at fair value, as determined in good faith by the Companys Board of Directors. On a quarterly basis, the investment team of the Manager prepares valuations for all of the assets in the
Companys portfolio and presents the valuations to the Companys Valuation Committee and Board of Directors. The valuations are determined and recommended by the Valuation Committee to the Board of Directors, which reviews and ratifies the
final portfolio valuations. For more information regarding our portfolio valuation policies and procedures, see Valuation Process in Part I, Item 1. Business above.

Investments in securities for which market quotations are readily available are recorded in the financial statements at such market quotations as of the
valuation date adjusted for appropriate liquidity discounts, if applicable. For investments in securities for which market quotations are unavailable, or which have various degrees of trading restrictions, the investment team of the Manager prepares
valuation analyses, as generally described below.

Using the most recently available financial statements, forecasts and, when applicable,
comparable transaction data, the investment team of the Manager prepares valuation analyses for the various securities in the Companys investment portfolio. These valuation analyses are prepared using traditional valuation methodologies, which
rely on estimates of the asset values and enterprise values of portfolio companies issuing securities.

The methodologies for determining
asset valuations include estimates based on: the liquidation or sale value of a portfolio companys assets, the discounted value of expected future net cash flows from the assets and third party valuations of a portfolio companys assets,
such as engineering reserve reports of oil and natural gas properties. The Manager considers some or all of the above valuation methods to determine the estimated asset value of a portfolio company.

The methodologies for determining enterprise valuations include estimates based on: valuations of comparable public companies, recent sales of comparable
companies, the value of recent investments in the equity securities of a portfolio company and also on the methodologies used for asset valuations. The investment team of the Manager considers some or all of the above valuation methods to determine
the estimated enterprise value of a portfolio company.

Debt Securities:The Company records its investments in non-convertible debt
securities at fair value which generally approximates cost plus amortized original issue discount, or OID, to the extent that the estimated asset or enterprise value of the portfolio company exceeds the outstanding debt of the portfolio company. The
Company records its investment in convertible debt securities at fair value which generally approximates the higher of: 1) cost plus amortized OID, to the extent that the estimated asset or enterprise value of the portfolio company equals or exceeds
the outstanding debt of the portfolio company; and 2) the Companys pro rata share, upon conversion, of the residual equity value of the portfolio company available after deducting all outstanding debt from its estimated enterprise value. If
the estimated asset or enterprise value is less than the sum of the value



37



---

##### Table of Contents

of the Companys debt investment and all other debt securities of the portfolio company pari passuor senior to the Companys debt
investment, the Company reduces the value of its debt investment beginning with its junior-most debt investment such that the asset or enterprise value less the value of the outstanding pari passuor senior debt is zero.

Equity Securities:The Company records its investments in preferred and common equity securities (including warrants or options to acquire equity
securities) at fair value based on its pro rata share of the residual equity value available after deducting all outstanding debt from the estimated enterprise value.

Property-Based Equity Participation Rights:The Company records its investments in overriding royalty and net profits interests at fair value based on a multiple of cash flows generated by such investments,
multiples from transactions involving the sale of comparable assets and/or the discounted value of expected future net cash flows from such investments. Appropriate cash flow multiples are derived from the review of comparable transactions involving
similar assets. The discounted value of future net cash flows is derived, when appropriate, from third party valuations of a portfolio companys assets, such as engineering reserve reports of oil and gas properties.



Due to the uncertainty inherent in the valuation process, such estimates of fair
value may differ significantly from the values that would have been used had a ready market for the securities existed, and the differences could be material. Additionally, changes in the market environment and other events that may occur over the
life of the investments may cause the gains or losses ultimately realized on these investments to be different from the valuations currently assigned.

Securities Transactions, Interest and Dividend Income Recognition

All
securities transactions are accounted for on a trade-date basis. Interest income is recorded on the accrual basis to the extent that such amounts are expected to be collected. Premiums and discounts are accreted into interest income using the
effective interest method. Detachable warrants, other equity securities or property interests such as overriding royalty interests obtained in conjunction with the acquisition of debt securities are recorded separately from the debt securities at
their initial fair value, with a corresponding amount recorded as a discount to the associated debt security. Income from overriding royalty interests is recognized as received and the recorded assets are charged depletion using the unit of
production depletion method. The portion of the loan origination fees paid that represent additional yield or discount on a loan are deferred and accreted into interest income over the life of the loan using the effective interest method. Upon the
prepayment of a loan or debt security, any unamortized loan origination fees are recorded as interest income and any unamortized premium or discount is recorded as a realized gain or loss. Market premiums or discounts on acquired loans or fixed
income investments are accreted into interest income using the effective interest method. Dividend income is recognized on the ex-dividend date. Accruing interest or dividends on investments is deferred when it is determined that the interest or
dividend is not collectible. Collectability of the interest and dividends is assessed, based on many factors including the portfolio companys ability to service its loan based on current and projected cash flows as well as the current
valuation of the portfolio companys assets.

Payment-in-Kind Interest

We may have investments in our portfolio that contain payment-in-kind, or PIK, provisions. PIK interest or dividends, computed at the contractual rate
specified in each investment agreement, are added to the principal balance of the investment and recorded as interest or dividend income. For investments with PIK interest or dividends, we base income accruals on the principal balance including any
PIK. If the portfolio companys asset valuation is not sufficient to cover the contractual interest, we will not accrue interest or dividend income on the investment. To maintain our RIC status, this non-cash source of income must be paid out
to stockholders in the form of dividends, even though we have not yet collected the cash.



38



---

##### Table of Contents

Fee Income Recognition

Fees primarily include financial advisory, transaction structuring, loan administration, commitment and prepayment fees. Financial advisory fees represent
amounts received for providing advice and analysis to companies and are recognized as earned when such services are performed provided collection is probable. Transaction structuring fees represent amounts received for structuring, financing, and
executing transactions and are generally payable only if the transaction closes. Such fees are deferred and accreted into interest income over the life of the loan using the effective interest method. Commitment fees represent amounts received for
committed funding and are generally payable whether or not the transaction closes. On transactions that close within the commitment period, commitment fees are deferred and accreted into interest income over the life of the loan using the effective
interest method. Commitment fees on transactions that do not close are generally recognized over the time period the commitment is outstanding. Prepayment and loan administration fees are recognized as they are received.

Net Realized Gains or Losses and Net Change in Unrealized Appreciation or Depreciation

Realized capital gains or losses on portfolio securities and corporate notes are measured by the difference between the net proceeds from the repayment or
sale and the amortized cost basis of the investment, considering unamortized fees and prepayment premiums and without regard to unrealized appreciation or depreciation previously recognized, and include investments charged off during the year, net
of recoveries. Net 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 capital gains or
losses are realized.

Dividends

Dividends to stockholders are recorded on the ex-dividend date. We currently intend that our distributions each year will be sufficient to maintain our status as a RIC for federal income tax purposes and to eliminate our liability for
federal excise taxes. We intend to make distributions to stockholders on a quarterly basis of substantially all net taxable income. We also intend to make distributions of net realized capital gains, if any, at least annually. However, we may in the
future decide to retain capital gains for investment and designate such retained dividends as a deemed distribution. The amount to be paid out as a dividend is determined by our Board of Directors each quarter and is based on the annual taxable
earnings estimated by the Manager. Based on that estimate, a dividend is declared each quarter and paid shortly thereafter.



39



---

##### Table of Contents

Portfolio and Investment Activity

From commencement of investment operations in November 2004 through December 31, 2006, we had invested $267.9 million in seventeen portfolio companies, all energy-related, and received principal repayments of
$95.1 million. During 2007, we added investments of $186.3 million in six new portfolio companies and we funded $46.3 million to existing portfolio companies, for a total of newly invested capital in 2007 of $232.6 million. Five portfolio
companies repaid their loans during 2007 totaling $49.7 million and we received additional principal repayments of $76.6 million for total repayments of $126.3 million. From commencement of investment operations in November 2004 through
December 31, 2007, we have invested $500.5 million in twenty-three portfolio companies, all energy-related, and received principal repayments of $221.4 million. At December 31, 2007, our targeted investment portfolio consisted of fifteen
portfolio companies totaling $279.1 million. The table below shows our investment portfolio as of December 31, 2007. Yields on investments are computed using interest rates as of the balance sheet date and include amortization of loan
discount points, original issue discount and market premium or discount, royalty interest income, net profits income and other similar investment income, weighted by their respective costs when averaged.



|                                          |  |                        |  |                        |  
|----------------------------------------- |  | ---------------------- |  | ---------------------- | -
|                                          |  | WeightedAverage Yields |  | Percentage ofPortfolio |  
|Senior secured term loans                 |  | 13.63%                 |  | 31.74                  | %
|Senior subordinated secured notes         |  | 11.40%                 |  | 6.80                   | %
|Participating convertible preferred stock |  | 0.00%                  |  | 0.44                   | %
|Member and partnership units              |  | 0.21%                  |  | 5.80                   | %
|Net profits interest                      |  | 12.37%                 |  | 15.01                  | %
|                                          |  |                        |  |                        |  
|Subtotal targeted investments             |  | 11.91%                 |  | 59.79                  | %
|                                          |  |                        |  |                        |  
|U.S. Treasury Bills                       |  | 2.62%                  |  | 34.45                  | %
|Corporate notes                           |  | 5.82%                  |  | 1.88                   | %
|Cash and cash equivalents                 |  | 4.42%                  |  | 3.88                   | %
|                                          |  |                        |  |                        |  
|Total Portfolio                           |  | 8.24%                  |  | 100.00                 | %
|                                          |  |                        |  |                        |  

Results of Operations

Results comparisons are for the years ended December 31, 2007, December 31, 2006 and December 31, 2005.

Investment Income

For the years ended December 31, 2007, 2006 and 2005, investment income
totaled $37.5 million, $27.5 million and $17.3 million, respectively. The year 2005 was our first full year of operations and included higher levels of income earned from short-term U.S. Government securities and other temporary
investments. The continued increase in investment income for the years 2006 and 2007 was primarily due to the growth of our investment portfolio.

Investment income was $37.5 million for the year ended December 31, 2007, compared to $27.5 million for the year ended December 31, 2006, resulting in a 36% increase. Investment income for the year ended December 31, 2007
consisted of $30.7 million attributable to targeted investments in sixteen portfolio companies, $0.9 million attributable to investments in corporate notes, $5.6 million attributable to investments in cash and cash equivalents and $0.3 million
attributable to fee income from third parties and affiliates.

Investment income was $27.5 million for the year ended December 31,
2006, compared to $17.3 million for the year ended December 31, 2005, resulting in a 59% increase. Investment income for the year ended December 31, 2006 consisted of $20.5 million attributable to targeted investments in sixteen portfolio



40



---

##### Table of Contents

companies, $1.1 million attributable to investments in corporate notes, $5.4 million attributable to investments in cash and cash equivalents and $0.5
million attributable to fee income from third parties and affiliates.

The weighted average yield on targeted portfolio investments was
11.9% at December 31, 2007. The weighted average yield on investments in corporate notes was 5.8% and on investments in U.S. Treasury Bills, and cash and cash equivalents was 2.8% as of December 31, 2007. The weighted average yield on our
total capital invested at December 31, 2007 was 8.2%.

The weighted average yield on targeted portfolio investments was 12.0% at
December 31, 2006. The weighted average yield on investments in corporate notes was 5.5% and on investments in U.S. Treasury Bills, and cash and cash equivalents was 4.6% as of December 31, 2006. The weighted average yield on our total
capital invested at December 31, 2006 was 8.3%.

Yields on investments are computed using interest rates as of the balance sheet date
and include amortization of loan discount points, original issue discount and market premium or discount, royalty interest income, net profits income and other similar investment income, weighted by their respective costs when averaged.

Operating Expenses

The table
below summarizes the components of our operating expenses:



|                                                                    |  |                    |      |            |   |            |  |               |     |               |   |     |  |   |    
|------------------------------------------------------------------- |  | ------------------ | ---- | ---------- | - | ---------- |  | ------------- | --- | ------------- | - | --- |  | - | ---
|                                                                    |  | For the year ended |      | Changes   
|Operating Expenses (In Millions)                                    |  | 12/31/2007         |      | 12/31/2006 |   | 12/31/2005 |  | 2007 vs. 2006 |     | 2006 vs. 2005
|Investment advisory, management & incentive fees                    |  | $                  | 6.9  |            | $ | 4.7        |  | $             | 3.7 |               | $ | 2.2 |  | $ | 1.0
|Insurance expenses, professional fees, directors fees & other G&A * |  |                    | 4.1  |            |   | 3.7        |  |               | 3.0 |               |   | 0.4 |  |   | 0.7
|Interest & credit facility fees                                     |  |                    | 7.4  |            |   | 2.6        |  |               | 0.2 |               |   | 4.8 |  |   | 2.4
|                                                                    |  |                    |      |            |   |            |  |               |     |               |   |     |  |   |    
|Total operating expenses                                            |  | $                  | 18.4 |            | $ | 11.0       |  | $             | 6.9 |               | $ | 7.4 |  | $ | 4.1
|                                                                    |  |                    |      |            |   |            |  |               |     |               |   |     |  |   |    
|                                                                   

| | * | Other G&A includes allocated share of employee, facilities, shareholder services costs & marketing
| | - | --------------------------------------------------------------------------------------------------

Compared to 2006, the 2007 increase in operating expenses was largely the result of increased investment advisory and management and incentive fees due
to higher average total assets, and increased interest expense due to higher levels of borrowings under the Credit Facilities.

Compared to
2005, the 2006 increase in operating expenses was largely the result of increased in investment advisory and management and incentive fees due to higher average total assets, and increased interest expense due to higher borrowings under the Treasury
Credit Agreement.

Net Investment Income

For the years ended December 31, 2007 and 2006, net investment income was $19.1 million and $16.5 million, respectively. The 15.6% increase was primarily due to increased interest income on higher portfolio
balances in 2007 partially offset by increased management fees and higher interest expense and fees from larger credit facility balances.

For the years ended December 31, 2006 and 2005, net investment income was $16.5 million and $10.4 million, respectively. The 59.0% increase was primarily due to increased interest on the higher portfolio balances in 2006 partially
offset by higher management fees and general and administrative expenses.



41



---

##### Table of Contents

Unrealized Appreciation or Depreciation on Investments

For the year ended December 31, 2007, net unrealized appreciation was $5.0 million, compared to net unrealized depreciation of $1.3 million for the
year ended December 31, 2006. The $6.3 million increase from 2006 was attributable to an unrealized appreciation increase on our portfolio securities of $5.1 million and unrealized depreciation on our corporate notes that was $1.2 million less
than in 2006.

For the year ended December 31, 2006, net unrealized depreciation was $1.3 million, compared to net unrealized
depreciation of $0.4 million for the year ended December 31, 2005. The $0.9 million increase was attributable to unrealized depreciation on our portfolio securities of $0.7 million and unrealized depreciation on our corporate notes of $0.2
million.

Net Realized Gains and Losses

For the year ended December 31, 2007, we realized net capital gains of $6.7 million, consisting of a $5.1 million gain from the sale of warrants and LP units associated with our Piceance Basin investment, a
$1.6 million gain from the sale of overriding royalty interests associated with our Chroma investment, a $0.4 million gain from the sale of overriding royalty interests associated with our Sonoran investment, and a $0.4 million loss
from the sale of $6.0 million in corporate notes.

For the year ended December 31, 2006, we realized capital losses of $0.3 million on
the sale of $4.0 million in corporate notes.

Net Increase and Decrease in Stockholders Equity from Operations

For the year ended December 31, 2007, we had a 105.8% net increase in stockholders equity (net assets) resulting from operations of $31.0
million, or $1.78 per share, compared to a net increase of $15.0 million, or $0.86 per share for the year ended December 31, 2006.

For the year ended December 31, 2006, we had a 32% net increase in stockholders equity (net assets) resulting from operations of $15.0 million, or $0.86 per share, compared to a net increase of $11.4 million, or $0.65 per share
for the year ended December 31, 2005.

Financial Condition, Liquidity and Capital Resources

During the twelve months ended December 31, 2007, we generated cash from operations, including interest earned on our portfolio securities, as well
as our investments in corporate notes and U.S. Government securities. Five portfolio companies repaid their loans during 2007 totaling $49.7 million and we received additional principal repayments of $76.6 million. We also sold $6.0 million of
corporate notes. At December 31, 2007, we had cash and cash equivalents of $18.4 million, investments in U.S. Treasury Bills of $163.9 million and investments in corporate notes of $9.0 million.

Our investments in portfolio securities at December 31, 2007 totaled $284.2 million and consisted of fifteen portfolio companies. During 2007, we
added investments of $186.3 million in six new portfolio companies and we funded $46.3 million to existing portfolio companies, for a total of newly invested capital in 2007 of $232.6 million. We have commitments to fund an additional $41.6
million on total committed amounts of $320.7 million. We expect to fund our investments in 2008 from income earned on our portfolio and temporary investments and from borrowings under our Credit Agreement (See description under Credit
Facility below). In the future, we may also fund a portion of our investments with issuances of equity or senior debt securities. We may also securitize a portion of our investments in mezzanine or senior secured loans or other assets. We
expect our primary use of funds to be investments in portfolio companies, cash distributions to holders of our common stock and payment of fees and other operating expenses.



42



---

##### Table of Contents

Contractual Obligations

A summary of our contractual payment obligations at December 31, 2007 is as follows:



|                                                           |  |       |             |                 |   |           |  |           |             |                  |   |   |  |   |  
|---------------------------------------------------------- |  | ----- | ----------- | --------------- | - | --------- |  | --------- | ----------- | ---------------- | - | - |  | - | -
|Contractual Obligations                                    |  | Total |             | Less than1 Year |   | 1-3 Years |  | 3-5 Years |             | More than5 Years
|                                                           |  |       |             |                 |  
|December 31, 2007:                                         |  |       |             |                 |   |           |  |           |             |                  |   |   |  |   |  
|Long-term debt obligationsrevolving credit facilities (1) |  | $     | 216,000,000 |                 | $ |          |  | $         | 216,000,000 |                  | $ |  |  | $ | 
|                                                           |  |       |             |                 |   |           |  |           |             |                  |   |   |  |   |  
|Total                                                      |  | $     | 216,000,000 |                 | $ |          |  | $         | 216,000,000 |                  | $ |  |  | $ | 
|                                                           |  |       |             |                 |   |           |  |           |             |                  |   |   |  |   |  
|                                                          

| | (1) | Excludes accrued interest amounts.
| | --- | ----------------------------------

Off-Balance Sheet Arrangements

Currently, we do not engage in any off-balance sheet arrangements, including any risk management of commodity pricing or other hedging
practices.

Credit Facilities and Borrowings

Under the terms of the Companys Second Amendment to Treasury Secured Revolving Credit Agreement (the Treasury Facility), the lenders party thereto and SunTrust Bank, as administrative agent for the lenders, have extended
credit available under the Treasury Facility to an amount not to exceed $175 million by obtaining additional commitments from existing lenders or new lenders. The total amount committed and outstanding under the Treasury Agreement as of
December 31, 2007 was $126.25 million. Proceeds from the Treasury Facility are used to facilitate the growth of the Companys investment portfolio and provide flexibility in the sizing of its portfolio investments. The Treasury Facility
has a three-year term and bears interest, at the Companys option, at either (i) LIBOR plus 25 basis points or (ii) the base rate. As of December 31, 2007, the interest rates on our outstanding borrowings under the Treasury
Facility were 5.215% (LIBOR rate of 4.965% plus 25 basis points) on $100 million and 5.14625% (LIBOR rate of 4.89625% plus 25 basis points) on $26.25 million.

The obligations under the Treasury Facility are collateralized by certain securities and are guaranteed by the Companys existing and future subsidiaries, other than special purpose subsidiaries and certain other
subsidiaries. The Treasury Facility contains affirmative and reporting covenants and certain financial ratio and restrictive covenants, including: (a) maintaining a ratio of net asset value to consolidated total indebtedness (excluding net
hedging liabilities) of the Company and its subsidiaries, of not less than 2.25:1.0, (b) maintaining a ratio of net asset value to consolidated total indebtedness (including net hedging liabilities) of the Company and its subsidiaries, of not
less than 2.0:1.0, (c) maintaining a ratio of EBITDA (excluding revenue from cash collateral) to interest expense (excluding interest on loans under the Treasury Facility) of the Company and its subsidiaries of not less than 3.0:1.0,
(d) maintaining a ratio of collateral to the aggregate principal amount of loans under the Treasury Facility of not less than 1.01:1.0, (e) limitations on additional indebtedness, (f) limitations on liens, (g) limitations on
mergers and other fundamental changes, (h) limitations on dividends, (i) limitations on disposition of assets other than in the normal course of business, (j) limitations on transactions with affiliates, (k) limitations on
agreements that prohibit liens on properties of the Company and its subsidiary guarantors, (l) limitations on sale and leaseback transactions, (m) limitations on speculative hedging transactions, and (n) limitations on the aggregate
amount of unfunded commitments.

Under the terms of the Companys Amended and Restated Revolving Credit Agreement (the
Investment Facility), the lenders have agreed to extend revolving credit to the Company in an amount not to exceed $100 million, with the ability to increase the credit available to an amount not to exceed $175 million by obtaining
additional commitments from existing lenders or new lenders. The total amount committed was



43



---

##### Table of Contents

$100 million and $89.75 million was outstanding under the Investment Facility as of December 31, 2007. The Investment Facility has a three-year
term and bears interest, at the Companys option, at either (i) LIBOR plus 125 to 225 basis points, based on the degree of leverage of the Company or (ii) the base rate plus 0 to 75 basis points, based on the degree of leverage of the
Company. Proceeds from the Investment Facility will be used to supplement the Companys equity capital to make portfolio investments. As of December 31, 2007, the interest rates were 6.215% on $10 million, 6.14625% on $8.75 million, 6.095%
on $16 million and 6.105% on $55 million. All interest rates quoted are LIBOR plus 125 basis points.

The obligations under the
Investment Credit Agreement are collateralized by substantially all of the Companys assets, except certain assets that collateralize the Treasury Facility and are guaranteed by the Companys existing and future subsidiaries, other than
special purpose subsidiaries and certain other subsidiaries. The Investment Facility contains affirmative and reporting covenants and certain financial ratio and restrictive covenants, including: (a) maintaining a ratio of net asset value to
consolidated total indebtedness (excluding net hedging liabilities) of the Company and its subsidiaries, of not less than 2.25:1.0, (b) maintaining a ratio of net asset value to consolidated total indebtedness (including net hedging
liabilities) of the Company and its subsidiaries, of not less than 2.0:1.0, (c) maintaining a ratio of net income (excluding revenue from collateral under the Treasury Facility) plus interest, taxes, depreciation and amortization expenses
(EBITDA) to interest expense (excluding interest on loans under the Treasury Facility) of the Company and its subsidiaries of not less than 3.0:1.0, (d) limitations on additional indebtedness, (e) limitations on liens,
(f) limitations on mergers and other fundamental changes, (g) limitations on dividends, (h) limitations on disposition of assets other than in the normal course of business, (i) limitations on transactions with affiliates,
(j) limitations on agreements that prohibit liens on properties of the Company and its subsidiary guarantors, (k) limitations on sale and leaseback transactions, (l) limitations on speculative hedging transactions and
(m) limitations on the aggregate amount of unfunded commitments.

From time to time, certain of the lenders may provide customary
commercial and investment banking services to the Company.

The Manager has agreed to waive permanently, subsequent to September 30,
2007, that portion of the management fee attributable to U.S. Treasury securities acquired with borrowings under our credit facilities to the extent the amount of such securities exceeds $100 million.

In addition to our credit facility, we may also fund a portion of our investments with issuances of equity or senior debt securities. We may also
securitize a portion of our investments in mezzanine or senior secured loans or other assets. We expect our primary use of funds to be investments in portfolio companies, cash distributions to holders of our common stock and payment of fees and
other operating expenses.

Dividends

We intend to continue to pay quarterly dividends to our stockholders out of assets legally available for distribution. Our Board of Directors determines our quarterly dividends, if any.

We have elected to operate our business so as to be taxable as a RIC for federal income tax purposes. As a RIC, we generally will not be required to pay
corporate-level federal income taxes on any ordinary income or capital gains that we distribute to our stockholders as dividends. To maintain our RIC status, we must meet specific source-of-income and asset diversification requirements and
distribute annually an amount equal to at least 90% of our investment company taxable income (which generally consists of ordinary income and realized net short-term capital gains in excess of realized net long-term capital losses, if
any, reduced by deductible expenses) and net tax-exempt interest. In order to avoid certain excise taxes imposed on RICs, we must distribute during each calendar year an amount at least equal to the sum of (1) 98% of our ordinary income for the
calendar year, (2) 98% of our capital gain net income (i.e., realized capital gains in excess of realized capital losses) for the one-year period ending on October 31 in that calendar year, and (3) 100% of any ordinary income or
capital gain net income not distributed in prior years. We currently intend to make sufficient distributions to satisfy the annual distribution requirement and to avoid the excise taxes.



44



---

##### Table of Contents

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, we may in the future decide to retain such capital gains for investment and designate such retained amount as a deemed distribution.

We have established a dividend reinvestment plan that provides for reinvestment of our dividends and distributions on behalf of our stockholders, unless
a stockholder elects to receive cash as provided below. As a result, if our Board of Directors authorizes, and we declare, a cash dividend, then our stockholders who have not opted out of our dividend reinvestment plan will have their
dividends automatically reinvested in additional shares of our common stock, rather than receiving the cash dividends.

No action is
required on the part of a registered stockholder to have the stockholders dividend reinvested in shares of our common stock. The plan administrator will set up an account for shares acquired through the plan for each stockholder who has not
elected to receive dividends in cash, a participant, and hold such shares in non-certificated form. A registered stockholder may terminate participation in the plan at any time and elect to receive dividends in cash by notifying the plan
administrator in writing so that such notice is received by the plan administrator no later than 10 days prior to the record date for dividends to stockholders. Participants may terminate participation in the plan by notifying the plan administrator
via its website at www.amstock.com, by filling out the transaction request form located at the bottom of their statement and sending it to the plan administrator at American Stock Transfer & Trust Company, P. O. Box 922, Wall Street
Station, New York, NY 10269-0560 or by calling the plan administrators Interactive Voice Response System at 1-888-888-0313. Within 20 days following receipt of a termination notice by the plan administrator and according to a
participants instructions, the plan administrator will either: (a) maintain all shares held by such participant in a plan account designated to receive all future dividends and distributions in cash; (b) issue certificates for the
whole shares credited to such participants plan account and issue a check representing the value of any fractional shares to such participant; or (c) sell the shares held in the plan account and remit the proceeds of the sale, less any
brokerage commissions that may be incurred and a $15.00 transaction fee, to such participant at his or her address of record at the time of such liquidation. A stockholder who has elected to receive dividends in cash may re-enroll in the plan at any
time by providing notice to the plan administrator.

Those stockholders whose shares are held by a broker or other financial intermediary
may receive dividends in cash by notifying their broker or other financial intermediary of their election.

We intend to primarily use
newly issued shares to implement the plan. However, we reserve the right to purchase shares in the open market in connection with our implementation of the plan. The number of newly issued shares to be issued to a stockholder is determined by
dividing the total dollar amount of the dividend payable to such stockholder by the average market price per share of our common stock at the close of regular trading on the exchange or market on which our shares of common stock are listed for the
five trading days preceding the valuation date for such dividend. The number of shares of our common stock to be outstanding after giving effect to payment of the dividend cannot be established until the value per share at which additional shares
will be issued has been determined and elections of our stockholders have been tabulated.

We may not use newly issued shares to pay a
dividend if the market price of our shares is less than our net asset value per share. In such event, the cash dividend will be paid to the plan administrator who will purchase shares in the open market for credit to the accounts of plan
participants unless the average of the closing sales prices for the shares for the five days immediately preceding the payment date exceeds 110% of the most recently reported net asset value per share. The allocation of shares to the
participants plan accounts will be based on the average cost of the shares so purchased, including brokerage commissions. The plan administrator will reinvest all dividends and distributions as soon as practicable, but no later than the next
ex-dividend date, except to the extent necessary to comply with applicable provisions of the federal securities laws. Interest will not be paid on any uninvested cash payment.

There will be no brokerage charges or other charges to stockholders who participate in the plan. The plan administrators fees under the plan will
be paid by us.



45



---

##### Table of Contents

The plan may be terminated by us upon notice in writing mailed to each participant at least 30 days prior
to any record date for the payment of any dividend by us. When a plan participant withdraws from the plan or when the plan is terminated, the participant will receive a cash payment for any fractional shares of our common stock based on the market
price on the date of withdrawal or termination. All correspondence concerning the plan should be directed to the plan administrator by mail at American Stock Transfer & Trust Company, 59 Maiden Lane, New York, NY 10038.

The automatic reinvestment of dividends and distributions will not relieve a participant of any income tax liability associated with such
dividend or distribution. A U.S. stockholder participating in the plan will be treated for U.S. federal income tax purposes as having received a dividend or distribution in an equal amount to the cash that the participant could have received instead
of shares. The tax basis of such shares will equal the amount of such cash. A participant will not realize any taxable income upon receipt of a certificate for whole shares credited to the participants account whether upon the
participants request for a specified number of shares or upon termination of enrollment in the plan. Each participant will receive each year a Form 1099 with respect to the U.S. federal income tax status of all dividends and distributions
during the previous year. For tax consequences associated with the dividend reinvestment plan, see the discussion under Material U.S. Federal Income Tax Considerations.

A copy of our dividend reinvestment plan is available on our corporate website, www.ngpcrc.com, in the investor relations section.

As of December 31, 2007, holders of 1,605,164 shares, or approximately 9.2% of outstanding shares, were participants in our dividend reinvestment
plan.

During 2007, we declared dividends totaling $1.44 per share on our common stock for our stockholders.

Portfolio Credit Quality

We maintain a system to
evaluate the credit quality of our investments. While incorporating quantitative analysis, this system is a qualitative assessment. This system is intended to reflect the overall performance of a portfolio companys business, the
collateral coverage of an investment, and other relevant factors. Based on this system, as of December 31, 2007, substantially all of our investments in portfolio companies were performing satisfactorily. Of the nineteen rated investments in
fifteen portfolio companies, compared to the prior quarter end, two improved in rating, three declined in rating, twelve retained the same rating, and one new investment was not previously rated. Five investments approximating $31.5 million, or
approximately 11% of the $284.2 million in targeted investments, are carried on our watch list due to slower than expected development of the assets supporting the investments or deterioration in asset coverage.

Subsequent Events

In January 2008, BSR Altos
Term Loan was fully repaid at par from proceeds from the sale of its assets to a third party. As of September 30, 2007, the Company had written down the value of its investment in the BSR Alto Term Loan by $0.5 million. Upon repayment,
this impairment was recovered in full.

In March 2008, the Company closed a $15 million investment in BioEnergy International, LLC
(BioEnergy) a private, alternative fuels and specialty chemicals company based in Quincy, Massachusetts. The investment consists of a $5 million participation in a $30 million Senior Secured Tranche C Term Loan and a $10 million
participation in a $62 million Senior Secured Notes issue. As partial consideration for providing the investment, the Company received LLC units in a subsidiary of BioEnergy and warrants in BioEnergy. Proceeds from the investment will be used by
BioEnergy to construct a fully contracted 108 MMGPY ethanol plant in Clearfield County, Pennsylvania and to fund development of bio-refinery technologies.



46



---

##### Table of Contents

|Item 7A. | Quantitative and Qualitative Disclosures About Market Risk.
|-------- | -----------------------------------------------------------

Our business activities contain
elements of risk. We consider the principal market risks to be: credit risk, risks related to the energy industry, illiquidity of individual investments in our investment portfolio, leverage risk, and risks related to fluctuations in interest rates.

Credit risk is the principal market risk associated with our business. Credit risk originates from the fact that some of our portfolio
companies may become unable or unwilling to fulfill their contractual payment obligations to us and may eventually default on those obligations. These contractual payment obligations arise under the debt securities and other investments that we
hold. They include payment of interest, principal, dividends, royalties, fees and payments under guarantees and similar instruments. Our Manager endeavors to mitigate and manage credit risk through the analysis, structure, and requirements of our
investments. Prior to making an investment, our Manager evaluates it under a variety of scenarios to understand its sensitivity to changes in critical variables and assumptions and to assess its potential credit risk. The structures for our
investments are designed to mitigate credit risk. For example, debt investments are often secured by the underlying assets of our portfolio companies; for some investments, our Manager may require that our portfolio companies enter into commodity
price hedges on a portion of their production to minimize the sensitivity of their projected cash flows to declines in commodity prices; and, in many instances, there is capital junior to ours in the capital structure of our portfolio companies. Our
investments generally require routine reporting, periodic appraisal of asset values, and covenant requirements designed to minimize and detect developing credit risk.

We concentrate our investments in the securities of companies that operate in the energy industry. That industry is replete with risks that may affect individual companies or may systematically affect our entire
investment portfolio. The revenues, income (or losses), cash flow available for debt service or distribution, and valuations of energy companies can be significantly impacted by any one or more of the following factors: commodity pricing risk,
operational risk, weather risk, depletion and exploration risk, production risk, demand risk, competition risk, valuation risk, financing risk, and regulatory risk. Elaboration of these risks is provided in Risk Factors. Through our
credit risk management process, we endeavor to mitigate and manage these risks as they relate to individual portfolio companies and, by extension, to our entire portfolio of investments. However, we cannot be assured that our Managers efforts
to mitigate and manage credit risk and the risks associated with the energy industry will successfully insulate us from any and all losses, either at the level of individual portfolio companies or, more broadly, for our entire investment portfolio.

We primarily invest in illiquid debt and other securities of private companies. In some cases these investments include additional equity
components. Our investments generally have no established trading market or are generally subject to restrictions on resale. The illiquidity of our investments may adversely affect our ability to dispose of debt and equity securities at times when
it may be otherwise advantageous for us to liquidate such investments (for example, for management of the various diversification requirements we are subject to as a business development company and as a RIC, or for management of credit risk). In
such instances, the proceeds realized from such a liquidation would likely be significantly less than the long term value of the liquidated investments.

We anticipate that we will use a combination of long-term and short-term borrowings to supplement our equity capital to finance our investing activities. We expect to use our revolving line of credit as a means to
bridge to long-term financing. These borrowings will rank senior in our capital structure to interests of our stockholders and, thus, will have a senior claim on earnings and cash flows generated by our investment portfolio. To the extent that we
are able to invest the borrowed money at rates in excess of the cost of that money, we will generate greater returns on our equity capital than would have been the case without the borrowed money. However, if we have losses in our investment
portfolio, we must first service or repay the borrowings. This would potentially subject our stockholders to the risk of greater loss than would have been the case without the borrowed money. Elaboration of the risks associated with the issue of
senior securities is provided in Risk Factors.



47



---

##### Table of Contents

Another facet of utilizing borrowed money to make investments is that our net investment income will be
dependent upon the difference, or spread, between the rate at which we borrow funds and the rate at which we invest those funds. We mitigate the risk of asymmetric movements in the cost of borrowing versus investment return generally by following a
practice of funding floating rate investments with equity capital or floating rate debt, and fixed rate investments with equity capital or fixed rate debt. As of December 31, 2007, approximately 20% of the investments in our portfolio were at
fixed rates, while approximately 80% were at variable rates. In addition, we may use interest rate risk management techniques in an effort to limit our exposure to interest rate fluctuations. Such techniques may include various interest rate hedging
activities to the extent permitted by the 1940 Act.



48



---

##### Table of Contents

|Item 8. | Financial Statements and Supplementary Data.
|------- | --------------------------------------------

Index to Financial Statements



|                                                                       |  |     
|---------------------------------------------------------------------- |  | ----
|                                                                       |  | Page
|Reports of Independent Registered Public Accounting Firms              |  | 50  
|Consolidated Balance Sheets                                            |  | 52  
|Consolidated Statements of Operations                                  |  | 53  
|Consolidated Statement of Changes in Stockholders Equity (Net Assets) |  | 54  
|Consolidated Statements of Cash Flows                                  |  | 55  
|Consolidated Schedules of Investments                                  |  | 56  
|Notes to Consolidated Financial Statements                             |  | 62  
|Consolidated Financial Highlights                                      |  | 78  
|Selected Quarterly Financial Data (unaudited)                          |  | 79  



49



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm

To the Board of Directors and Stockholders

of NGP Capital Resources Company:

In our opinion, the
consolidated financial statements listed in the accompanying index present fairly, in all material respects, the financial position of NGP Capital Resources Company and its subsidiaries at December 31, 2007 and 2006, and the results of their
operations and their cash flows for each of the three years in the period ended December 31, 2007 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 criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO). 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 Managements Report on Internal Control over Financial Reporting under Item 9A. Our responsibility is to express opinions on these financial statements and on the Companys internal control over financial reporting
based on our integrated 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 audits 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. We believe that our audits provide a reasonable basis for our opinions.

A companys internal control over financial reporting is a process designed 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 (i)
pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) 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
(iii) 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 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.

/s/ PricewaterhouseCoopers LLP

Houston, Texas

March 12, 2008



50



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm

The Board of Directors and Shareholders

NGP Capital Resources
Company:

We have audited the accompanying financial highlights of NGP Capital Resources Company for the period August 6, 2004
(commencement of operations) through December 31, 2004. These financial highlights are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial highlights based on our audit.

We conducted our audit 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 highlights are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the
financial highlights. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial highlight presentation. We believe that our audit provides a reasonable
basis for our opinion.

In our opinion, the financial highlights referred to above present fairly, in all material respects, the financial
highlights of NGP Capital Resources Company for the period August 6, 2004 (commencement of operations) through December 31, 2004, in conformity with U.S. generally accepted accounting principles.

KPMG LLP

Fort Worth, Texas

April 7, 2005



51



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                       |  |                   |             |   |                   |   |             |  
|------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------------- | ----------- | - | ----------------- | - | ----------- | -
|                                                                                                                                                       |  | December 31, 2007 |             |   | December 31, 2006 |  
|Assets                                                                                                                                                 |  |                   |             |   |                   |   |             |  
|Investments in portfolio securities at fair value (cost: $277,947,454 and $170,863,203, respectively)                                                  |  | $                 | 284,228,573 |   |                   | $ | 172,025,498 |  
|Investments in corporate notes at fair value (cost: $11,631,599 and $17,681,646, respectively)                                                         |  |                   | 8,955,500   |   |                   |   | 15,116,080  |  
|Investments in U.S. Treasury Bills, at amortized cost which approximates fair value                                                                    |  |                   | 163,925,625 |   |                   |   | 142,669,579 |  
|                                                                                                                                                       |  |                   |             |   |                   |   |             |  
|Total investments                                                                                                                                      |  |                   | 457,109,698 |   |                   |   | 329,811,157 |  
|                                                                                                                                                       |  |                   |             |   |                   |   |             |  
|Cash and cash equivalents                                                                                                                              |  |                   | 18,437,115  |   |                   |   | 12,334,329  |  
|Accounts receivable                                                                                                                                    |  |                   | 17,569      |   |                   |   | 452,916     |  
|Interest receivable                                                                                                                                    |  |                   | 647,839     |   |                   |   | 1,400,757   |  
|Prepaid assets                                                                                                                                         |  |                   | 2,020,655   |   |                   |   | 1,598,501   |  
|                                                                                                                                                       |  |                   |             |   |                   |   |             |  
|Total assets                                                                                                                                           |  | $                 | 478,232,876 |   |                   | $ | 345,597,660 |  
|                                                                                                                                                       |  |                   |             |   |                   |   |             |  
|Liabilities and stockholders equity (net assets)                                                                                                      |  |                   |             |   |                   |   |             |  
|Current liabilities                                                                                                                                    |  |                   |             |   |                   |   |             |  
|Accounts payable                                                                                                                                       |  | $                 | 928,761     |   |                   | $ | 965,105     |  
|Management and incentive fees payable                                                                                                                  |  |                   | 2,032,107   |   |                   |   | 1,374,299   |  
|Dividends payable                                                                                                                                      |  |                   | 9,012,671   |   |                   |   |            |  
|                                                                                                                                                       |  |                   |             |   |                   |   |             |  
|Total current liabilities                                                                                                                              |  |                   | 11,973,539  |   |                   |   | 2,339,404   |  
|                                                                                                                                                       |  |                   |             |   |                   |   |             |  
|                                                                                                                                                       |  |                  
|Long-term debt                                                                                                                                         |  |                   | 216,000,000 |   |                   |   | 100,000,000 |  
|                                                                                                                                                       |  |                   |             |   |                   |   |             |  
|                                                                                                                                                       |  |                  
|Total liabilities                                                                                                                                      |  |                   | 227,973,539 |   |                   |   | 102,339,404 |  
|                                                                                                                                                       |  |                   |             |   |                   |   |             |  
|                                                                                                                                                       |  |                  
|Commitments and contingencies (Note 8)                                                                                                                 |  |                   |             |   |                   |   |             |  
|                                                                                                                                                       |  |                  
|Stockholders equity (net assets)                                                                                                                      |  |                   |             |   |                   |   |             |  
|Common stock, $.001 par value, 250,000,000 shares authorized; 17,500,332 and 17,422,268 issued and 17,500,332 and 17,422,268 outstanding,
respectively |  |                   | 17,500      |   |                   |   | 17,422      |  
|Paid-in capital in excess of par                                                                                                                       |  |                   | 245,881,078 |   |                   |   | 244,660,173 |  
|Undistributed net investment income (loss)                                                                                                             |  |                   | (103,394    | ) |                   |   | 229,791     |  
|Undistributed net realized capital gain (loss)                                                                                                         |  |                   | 859,133     |   |                   |   | (245,859    | )
|Net unrealized appreciation (depreciation) of portfolio securities and corporate notes                                                                 |  |                   | 3,605,020   |   |                   |   | (1,403,271  | )
|                                                                                                                                                       |  |                   |             |   |                   |   |             |  
|                                                                                                                                                       |  |                  
|Total stockholders equity (net assets)                                                                                                                |  |                   | 250,259,337 |   |                   |   | 243,258,256 |  
|                                                                                                                                                       |  |                   |             |   |                   |   |             |  
|Total liabilities and stockholders equity (net assets)                                                                                                |  | $                 | 478,232,876 |   |                   | $ | 345,597,660 |  
|                                                                                                                                                       |  |                   |             |   |                   |   |             |  
|Net asset value per share                                                                                                                              |  | $                 | 14.30       |   |                   | $ | 13.96       |  
|                                                                                                                                                       |  |                   |             |   |                   |   |             |  

(See accompanying notes to consolidated financial statements)



52



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS



|                                                                                                              |  |                            |            |                            |   |            |                            |  |   |            |  
|------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ---------- | -------------------------- | - | ---------- | -------------------------- |  | - | ---------- | -
|                                                                                                              |  | Year endedDecember 31,2007 |            | Year endedDecember 31,2006 |   |            | Year endedDecember 31,2005 | 
|Investment income                                                                                             |  |                            |            |                            |   |            |                            |  |   |            |  
|Interest income                                                                                               |  | $                          | 37,039,430 |                            | $ | 26,905,712 |                            |  | $ | 16,960,044 |  
|Dividend income                                                                                               |  |                            | 154,580    |                            |   | 123,750    |                            |  |   | 33,250     |  
|Other income                                                                                                  |  |                            | 305,350    |                            |   | 487,631    |                            |  |   | 313,500    |  
|                                                                                                              |  |                            |            |                            |   |            |                            |  |   |            |  
|Total investment income                                                                                       |  |                            | 37,499,360 |                            |   | 27,517,093 |                            |  |   | 17,306,794 |  
|                                                                                                              |  |                            |            |                            |   |            |                            |  |   |            |  
|Operating expenses                                                                                            |  |                            |            |                            |   |            |                            |  |   |            |  
|Management fees                                                                                               |  |                            | 6,460,452  |                            |   | 4,721,893  |                            |  |   | 3,669,518  |  
|Incentive fees                                                                                                |  |                            | 436,575    |                            |   | 15,834     |                            |  |   | 29,655     |  
|Organization costs                                                                                            |  |                            |           |                            |   |           |                            |  |   | 1,111      |  
|Professional fees                                                                                             |  |                            | 755,047    |                            |   | 713,969    |                            |  |   | 866,880    |  
|Insurance expense                                                                                             |  |                            | 566,706    |                            |   | 570,462    |                            |  |   | 570,891    |  
|Interest expense and fees                                                                                     |  |                            | 7,397,543  |                            |   | 2,554,546  |                            |  |   | 199,983    |  
|State franchise taxes                                                                                         |  |                            | 71,932     |                            |   | 142,517    |                            |  |   |           |  
|Other general and administrative expenses                                                                     |  |                            | 2,672,756  |                            |   | 2,251,668  |                            |  |   | 1,560,847  |  
|                                                                                                              |  |                            |            |                            |   |            |                            |  |   |            |  
|Total operating expenses                                                                                      |  |                            | 18,361,011 |                            |   | 10,970,889 |                            |  |   | 6,898,885  |  
|                                                                                                              |  |                            |            |                            |   |            |                            |  |   |            |  
|Net investment income (loss)                                                                                  |  |                            | 19,138,349 |                            |   | 16,546,204 |                            |  |   | 10,407,909 |  
|Net realized capital gain (loss) on portfolio securities and corporate notes                                  |  |                            | 6,721,176  |                            |   | (245,859   | )                          |  |   | 1,338,351  |  
|Net increase (decrease) in unrealized appreciation (depreciation) on portfolio securities and corporate notes |  |                            | 5,008,291  |                            |   | (1,299,127 | )                          |  |   | (394,933   | )
|                                                                                                              |  |                            |            |                            |   |            |                            |  |   |            |  
|Net increase (decrease) in stockholders equity (net assets) resulting from operations                        |  | $                          | 30,867,816 |                            | $ | 15,001,218 |                            |  | $ | 11,351,327 |  
|                                                                                                              |  |                            |            |                            |   |            |                            |  |   |            |  
|Net increase (decrease) in stockholders equity (net assets) resulting from operations per common share       |  | $                          | 1.78       |                            | $ | 0.86       |                            |  | $ | 0.65       |  
|                                                                                                              |  |                            |            |                            |   |            |                            |  |   |            |  



(See accompanying notes to
consolidated financial statements)



53



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY (NET ASSETS)



|                                                                                       |        |              |        |                               |        |  |                                        |             |   |                                             |   |             |                                                                                 |  |   |                                      |   |  |   |            |   |  |   |             |  
|-------------------------------------------------------------------------------------- | ------ | ------------ | ------ | ----------------------------- | ------ |  | -------------------------------------- | ----------- | - | ------------------------------------------- | - | ----------- | ------------------------------------------------------------------------------- |  | - | ------------------------------------ | - |  | - | ---------- | - |  | - | ----------- | -
|                                                                                       |        | Common Stock |        | Paid-inCapital inExcess ofPar |        |  | UndistributedNetInvestmentIncome(Loss) |             |   | UndistributedNet RealizedCapital Gain(Loss) |   |             | NetUnrealizedAppreciation(Depreciation)of
PortfolioSecuritiesand CorporateNotes |  |   | TotalStockholdersEquity(Net Assets) |  
|                                                                                       |        |              |        |                               |       
|                                                                                       |        |              |        |                               |       
|                                                                                       |        |              |        |                               |       
|                                                                                       | Shares |              | Amount |                               |        |  |                                        |            
|Balance at December 31, 2004                                                           |        | 17,400,100   |        | $                             | 17,400 |  | $                                      | 243,730,641 |   |                                             | $ |            |                                                                                 |  | $ |                                     |   |  | $ | 290,789    |   |  | $ | 244,038,830 |  
|Offering costs                                                                         |        |             |        |                               |       |  |                                        | (7,606      | ) |                                             |   |            |                                                                                 |  |   |                                     |   |  |   |           |   |  |   | (7,606      | )
|Net increase (decrease) in stockholders equity (net assets) resulting from operations |        |             |        |                               |       |  |                                        | 586,225     |   |                                             |   | 9,821,684   |                                                                                 |  |   | 1,338,351                            |   |  |   | (394,933   | ) |  |   | 11,351,327  |  
|Dividends declared                                                                     |        |             |        |                               |       |  |                                        |            |   |                                             |   | (10,145,715 | )                                                                               |  |   | (1,338,351                           | ) |  |   |           |   |  |   | (11,484,066 | )
|                                                                                       |        |              |        |                               |        |  |                                        |             |   |                                             |   |             |                                                                                 |  |   |                                      |   |  |   |            |   |  |   |             |  
|Balance at December 31, 2005                                                           |        | 17,400,100   |        | $                             | 17,400 |  | $                                      | 244,309,260 |   |                                             | $ | (324,031    | )                                                                               |  | $ |                                     |   |  | $ | (104,144   | ) |  | $ | 243,898,485 |  
|Net increase (decrease) in stockholders equity (net assets) resulting from operations |        |             |        |                               |       |  |                                        | (15,710     | ) |                                             |   | 16,561,914  |                                                                                 |  |   | (245,859                             | ) |  |   | (1,299,127 | ) |  |   | 15,001,218  |  
|Dividends declared                                                                     |        |             |        |                               |       |  |                                        |            |   |                                             |   | (16,008,092 | )                                                                               |  |   |                                     |   |  |   |           |   |  |   | (16,008,092 | )
|Issuance of common stock under dividend reinvestment plan                              |        | 22,168       |        |                               | 22     |  |                                        | 366,623     |   |                                             |   |            |                                                                                 |  |   |                                     |   |  |   |           |   |  |   | 366,645     |  
|                                                                                       |        |              |        |                               |        |  |                                        |             |   |                                             |   |             |                                                                                 |  |   |                                      |   |  |   |            |   |  |   |             |  
|Balance at December 31, 2006                                                           |        | 17,422,268   |        | $                             | 17,422 |  | $                                      | 244,660,173 |   |                                             | $ | 229,791     |                                                                                 |  | $ | (245,859                             | ) |  | $ | (1,403,271 | ) |  | $ | 243,258,256 |  
|Net increase in stockholders equity (net assets) resulting from operations            |        |             |        |                               |       |  |                                        | (64,170     | ) |                                             |   | 19,202,519  |                                                                                 |  |   | 6,721,176                            |   |  |   | 5,008,291  |   |  |   | 30,867,816  |  
|Dividends declared                                                                     |        |             |        |                               |       |  |                                        |            |   |                                             |   | (19,535,704 | )                                                                               |  |   | (5,616,184                           | ) |  |   |           |   |  |   | (25,151,888 | )
|Issuance of common stock under dividend reinvestment plan                              |        | 78,064       |        |                               | 78     |  |                                        | 1,285,075   |   |                                             |   |            |                                                                                 |  |   |                                     |   |  |   |           |   |  |   | 1,285,153   |  
|                                                                                       |        |              |        |                               |        |  |                                        |             |   |                                             |   |             |                                                                                 |  |   |                                      |   |  |   |            |   |  |   |             |  
|Balance at December 31, 2007                                                           |        | 17,500,332   |        | $                             | 17,500 |  | $                                      | 245,881,078 |   |                                             | $ | (103,394    | )                                                                               |  | $ | 859,133                              |   |  | $ | 3,605,020  |   |  | $ | 250,259,337 |  
|                                                                                       |        |              |        |                               |        |  |                                        |             |   |                                             |   |             |                                                                                 |  |   |                                      |   |  |   |            |   |  |   |             |  



(See accompanying notes to
consolidated financial statements)



54



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                                                                              |  |                             |              |   |                             |   |              |                             |  |   |              |  
|--------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------- | ------------ | - | --------------------------- | - | ------------ | --------------------------- |  | - | ------------ | -
|                                                                                                                                              |  | Year endedDecember 31, 2007 |              |   | Year endedDecember 31, 2006 |   |              | Year endedDecember 31, 2005 | 
|Cash flows from operating activities                                                                                                          |  |                             |              |   |                             |   |              |                             |  |   |              |  
|Net increase in stockholders equity (net assets) resulting from operations                                                                   |  | $                           | 30,867,816   |   |                             | $ | 15,001,218   |                             |  | $ | 11,351,327   |  
|Adjustments to reconcile net increase in stockholders equity (net assets) resulting from operations to net cash used in operating
activities |  |                             |              |   |                             |   |              |                             |  |   |              |  
|Payment-in-kind interest                                                                                                                      |  |                             | (4,453,300   | ) |                             |   | (807,813     | )                           |  |   |             |  
|Payment-in-kind dividend                                                                                                                      |  |                             | (154,580     | ) |                             |   | (123,750     | )                           |  |   | (33,250      | )
|Net amortization of premiums, discounts and fees                                                                                              |  |                             | (2,961,360   | ) |                             |   | (1,435,683   | )                           |  |   | (1,129,615   | )
|Unrealized appreciation (depreciation) on portfolio securities and corporate notes                                                            |  |                             | (5,008,291   | ) |                             |   | 1,299,127    |                             |  |   | 394,933      |  
|Effects of changes in operating assets and liabilities                                                                                        |  |                             |              |   |                             |   |              |                             |  |   |              |  
|Accounts receivable                                                                                                                           |  |                             | 435,347      |   |                             |   | (401,951     | )                           |  |   | 29,035       |  
|Interest receivable                                                                                                                           |  |                             | 752,918      |   |                             |   | (791,211     | )                           |  |   | (306,062     | )
|Prepaid assets                                                                                                                                |  |                             | (422,154     | ) |                             |   | (1,022,472   | )                           |  |   | (84,427      | )
|Accounts payable                                                                                                                              |  |                             | 621,464      |   |                             |   | 1,532,649    |                             |  |   | 293,581      |  
|Purchase of investments in portfolio securities                                                                                               |  |                             | (225,828,429 | ) |                             |   | (138,180,371 | )                           |  |   | (58,449,304  | )
|Redemption of investments in portfolio securities                                                                                             |  |                             | 126,356,095  |   |                             |   | 61,486,485   |                             |  |   | 33,597,539   |  
|Net sale of investments in agency and auction rate securities                                                                                 |  |                             |             |   |                             |   |             |                             |  |   | 41,301,002   |  
|Purchase of investments in corporate notes                                                                                                    |  |                             |             |   |                             |   |             |                             |  |   | (51,167,818  | )
|Sale of investments in corporate notes                                                                                                        |  |                             | 6,007,370    |   |                             |   | 4,005,371    |                             |  |   | 29,357,422   |  
|Net purchase of investments in U.S. Treasury Bills                                                                                            |  |                             | (21,256,046  | ) |                             |   | (21,151,383  | )                           |  |   | (121,411,533 | )
|                                                                                                                                              |  |                             |              |   |                             |   |              |                             |  |   |              |  
|Net cash provided by (used in) operating activities                                                                                           |  |                             | (95,043,150  | ) |                             |   | (80,589,784  | )                           |  |   | (116,257,170 | )
|                                                                                                                                              |  |                             |              |   |                             |   |              |                             |  |   |              |  
|Cash flows from financing activities                                                                                                          |  |                             |              |   |                             |   |              |                             |  |   |              |  
|Borrowings under revolving credit facility                                                                                                    |  |                             | 123,285,000  |   |                             |   | 100,000,000  |                             |  |   |             |  
|Repayments on revolving credit facility                                                                                                       |  |                             | (7,285,000   | ) |                             |   |             |                             |  |   |             |  
|Offering costs from the issuance of common stock                                                                                              |  |                             |             |   |                             |   |             |                             |  |   | (7,606       | )
|Dividends paid                                                                                                                                |  |                             | (14,854,064  | ) |                             |   | (20,426,475  | )                           |  |   | (6,699,038   | )
|                                                                                                                                              |  |                             |              |   |                             |   |              |                             |  |   |              |  
|Net cash provided by (used in) financing activities                                                                                           |  |                             | 101,145,936  |   |                             |   | 79,573,525   |                             |  |   | (6,706,644   | )
|                                                                                                                                              |  |                             |              |   |                             |   |              |                             |  |   |              |  
|Net increase (decrease) in cash and cash equivalents                                                                                          |  |                             | 6,102,786    |   |                             |   | (1,016,259   | )                           |  |   | (122,963,814 | )
|Cash and cash equivalents, beginning of period                                                                                                |  |                             | 12,334,329   |   |                             |   | 13,350,588   |                             |  |   | 136,314,402  |  
|                                                                                                                                              |  |                             |              |   |                             |   |              |                             |  |   |              |  
|Cash and cash equivalents, end of period                                                                                                      |  | $                           | 18,437,115   |   |                             | $ | 12,334,329   |                             |  | $ | 13,350,588   |  
|                                                                                                                                              |  |                             |              |   |                             |   |              |                             |  |   |              |  
|Supplemental disclosure                                                                                                                       |  |                             |              |   |                             |   |              |                             |  |   |              |  
|Cash paid for interest                                                                                                                        |  | $                           | 6,766,621    |   |                             | $ | 1,906,916    |                             |  | $ |             |  
|Cash paid for taxes                                                                                                                           |  | $                           | 46,811       |   |                             | $ | 142,517      |                             |  | $ |             |  
|Non-cash financing activities                                                                                                                 |  |                             |              |   |                             |   |              |                             |  |   |              |  
|Issuance of common stock in conjunction with dividend reinvestment plan                                                                       |  | $                           | 1,285,153    |   |                             | $ | 366,645      |                             |  | $ |             |  

(See accompanying notes to consolidated financial statements)



55



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2007



|                                          |  |                                              |  |                                                                                          |  |           |            |      |   |               |  |   |           
|----------------------------------------- |  | -------------------------------------------- |  | ---------------------------------------------------------------------------------------- |  | --------- | ---------- | ---- | - | ------------- |  | - | ----------
|Portfolio Company                         |  | Energy IndustrySegment                       |  | Investment (2) (4)                                                                       |  | Principal |            | Cost |   | Fair Value(3)
|TARGETED INVESTMENTS                      |  |                                              |  |                                                                                          |  |           |            |      |   |               | 
|                                          |  |                                              |  |                                                                                          | 
|Venoco, Inc. (1)                          |  | Oil & Natural Gas                            |  | Senior Notes (7)                                                                         |  | $         | 8,000,000  |      | $ | 7,967,385     |  | $ | 7,920,000 
|                                          |  | Production and Development                   |  | (8.75%, due 12/15/2011)                                                                  |  |           |            |      |   |               |  |   |           
|                                          |  |                                              |  |                                                                                          | 
|Venoco, Inc. (1)                          |  | Oil & Natural Gas                            |  | Senior Notes (7) (8.75%, due                                                             |  |           | 4,000,000  |      |   | 3,945,870     |  |   | 3,960,000 
|                                          |  | Production and Development                   |  | 12/15/2011)                                                                              |  |           |            |      |   |               |  |   |           
|                                          |  |                                              |  |                                                                                          | 
|Chroma Exploration & Production, Inc. (1) |  | Oil & Natural GasProduction and Development  |  | 9,154 Shares Series A ParticipatingConvertible Preferred Stock (11)                      |  |           |           |      |   | 2,221,710     |  |   |          
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | 8,359 Shares Series AA Participating Convertible
Preferred Stock                         |  |           |           |      |   | 2,089,870     |  |   | 2,089,870 
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | 8.11 Shares Common Stock (5)                                                             |  |           |           |      |   |              |  |   |          
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | Warrants (5)                                                                             |  |           |           |      |   |              |  |   |          
|                                          |  |                                              |  |                                                                                          | 
|Resaca Exploitation, LP (1)               |  | Oil & Natural Gas Production and Development |  | Senior Secured Multiple-Advance Tranche A Term
Loan (LIBOR + 6.00%, due 5/01/2012)       |  |           | 26,993,572 |      |   | 26,493,374    |  |   | 26,493,374
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | Overriding Royalty Interest (6)                                                          |  |           | 30,000     |      |   | 29,821        |  |   | 400,000   
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | Senior Secured Tranche B Term Loan(LIBOR + 9.00%, due 11/30/2007) (9)                    |  |           | 6,000,000  |      |   | 6,000,000     |  |   | 6,000,000 
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | Overriding Royalty Interest (6)                                                          |  |           | 30,000     |      |   | 29,821        |  |   | 400,000   
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | Senior Subordinated Secured Convertible Term Loan (6.00% cash, 8.00% PIK, due 5/01/2012) |  |           | 4,000,000  |      |   | 4,000,000     |  |   | 4,000,000 
|                                          |  |                                              |  |                                                                                          | 
|Crossroads Energy, LP (1)                 |  | Oil & Natural Gas Production and Development |  | Senior Secured Multiple-Advance Term Loan                                                |  |           | 4,188,715  |      |   | 4,124,169     |  |   | 4,124,169 
|                                          |  |                                              |  | (LIBOR + 5.50% cash, +7.50% PIK -until 12/29/07, cash only thereafter,due 6/29/2009)     |  |           |            |      |   |               |  |   |           
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | Overriding Royalty Interest (6)                                                          |  |           | 10,000     |      |   | 8,029         |  |   | 250,000   
|                                          |  |                                              |  |                                                                                          | 
|Rubicon Energy Partners, LLC (8)          |  | Oil & Natural Gas Production and Development |  | Senior Subordinated Secured Multiple-Advance Term Loan (LIBOR + 8.00%, due 5/01/2010)    |  |           | 2,285,000  |      |   | 2,285,000     |  |   | 2,285,000 
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | LLC Units (4,000 units) (5)                                                              |  |           |           |      |   | 4,000,000     |  |   | 12,000,000
|                                          |  |                                              |  |                                                                                          | 
|BSR Alto, LLC (1)                         |  | Oil & Natural Gas Production and Development |  | Senior Secured Multiple-Advance Term Loan                                                |  |           | 2,428,449  |      |   | 2,345,468     |  |   | 2,345,468 
|                                          |  |                                              |  | (LIBOR + 5.50% cash, +7.50% PIK -until 8/17/08, cash only thereafter,due 8/17/2009)      |  |           |            |      |   |               |  |   |           
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | Overriding Royalty Interest (6)                                                          |  |           | 30,000     |      |   | 28,885        |  |   |          
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | Warrants (5)                                                                             |  |           | 10,000     |      |   | 10,000        |  |   |          
|                                          |  |                                              |  |                                                                                          | 
|BSR Loco Bayou, LLC (1)                   |  | Oil & Natural Gas Production and Development |  | Senior Secured Multiple-Advance Term Loan                                                |  |           | 2,926,309  |      |   | 2,592,998     |  |   | 1,730,910 
|                                          |  |                                              |  | (LIBOR + 5.50% cash, +7.50% PIK -until 8/15/08, cash only thereafter,due 8/15/2009) (11) |  |           |            |      |   |               |  |   |           
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | Overriding Royalty Interest (5) (6)                                                      |  |           | 20,000     |      |   | 20,000        |  |   | 20,000    
|                                          |  |                                              |  |                                                                                          | 
|                                          |  |                                              |  | Warrants (5)                                                                             |  |           | 10,000     |      |   | 10,000        |  |   |          

(See accompanying notes to consolidated financial statements)



56



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2007

(Continued)



|                                                            |  |                                              |             |                                                                                                                                     |   |             |  |      |            |                |  |           
|----------------------------------------------------------- |  | -------------------------------------------- | ----------- | ----------------------------------------------------------------------------------------------------------------------------------- | - | ----------- |  | ---- | ---------- | -------------- |  | ----------
|Portfolio Company                                           |  | Energy Industry Segment                      |             | Investment (2) (4)                                                                                                                  |   | Principal   |  | Cost |            | Fair Value (3)
|TARGETED INVESTMENTS - Continued                            |  |                                              |             |                                                                                                                                     |   |             |  |      |            |               
|                                                            |  |                                              |             |                                                                                                                                     |  
|Nighthawk Transport I, LP (1)                               |  | Energy Services                              |             | Second Lien Term Loan B (LIBOR + 8.00%, due 10/03/2010)                                                                             |   | 14,901,476  |  |      | 13,929,840 |                |  | 13,929,840
|                                                            |  |                                              |             |                                                                                                                                     |  
|                                                            |  |                                              |             | LP Units (5)                                                                                                                        |   | 224         |  |      | 224        |                |  | 150,000   
|                                                            |  |                                              |             |                                                                                                                                     |  
|                                                            |  |                                              |             | Warrants (5)                                                                                                                        |   | 850,000     |  |      | 850,000    |                |  | 850,000   
|                                                            |  |                                              |             |                                                                                                                                     |  
|                                                            |  |                                              |             | Second Lien Delayed Draw Term Loan B (LIBOR + 8.00%, due 10/03/2010)                                                                |   | 1,655,695   |  |      | 1,628,633  |                |  | 1,628,633 
|                                                            |  |                                              |             |                                                                                                                                     |  
|Sonoran Energy, Inc. (1)                                    |  | Oil & Natural Gas Production and Development |             | Warrants (5)                                                                                                                        |   | 10,000      |  |      | 10,000     |                |  | 10,000    
|                                                            |  |                                              |             |                                                                                                                                     |  
|Alden Resources, LLC (1)                                    |  | Coal Production                              |             | Senior Secured Multiple-Advance Term Loan (LIBOR + 8.00% cash, + 10.00% PIK - until 2/29/2008) cash only
thereafter, due 1/05/2013) |   | 35,459,204  |  |      | 32,528,411 |                |  | 32,528,411
|                                                            |  |                                              |             |                                                                                                                                     |  
|                                                            |  |                                              |             | Royalty Interest (6)                                                                                                                |   | 2,660,000   |  |      | 2,627,152  |                |  | 2,660,000 
|                                                            |  |                                              |             |                                                                                                                                     |  
|                                                            |  |                                              |             | Warrants (5)                                                                                                                        |   | 100,000     |  |      | 100,000    |                |  | 100,000   
|                                                            |  |                                              |             |                                                                                                                                     |  
|Tammany Oil & Gas, LLC (1)                                  |  | Oil & Natural Gas Production and Development |             | Senior Secured Multiple-Advance Term Loan (LIBOR + 6.00%, due 3/21/2010)                                                            |   | 24,285,796  |  |      | 23,902,648 |                |  | 23,902,648
|                                                            |  |                                              |             |                                                                                                                                     |  
|                                                            |  |                                              |             | Overriding Royalty Interest (5) (6)                                                                                                 |   | 200,000     |  |      | 200,000    |                |  | 300,000   
|                                                            |  |                                              |             |                                                                                                                                     |  
|TierraMar Energy LP (8)                                     |  | Oil & Natural Gas                            |             | Overriding Royalty Interest (6)                                                                                                     |   | 20,000      |  |      | 18,248     |                |  | 200,000   
|                                                            |  |                                              |             |                                                                                                                                     |  
|                                                            |  | Production and Development                   |             | Class A Preferred LP Units (5)                                                                                                      |   | 15,184,857  |  |      | 15,184,857 |                |  | 15,184,857
|                                                            |  |                                              |             |                                                                                                                                     |  
|Anadarko Petroleum Corporation 2007-III Drilling Fund (1)   |  | Oil & Natural Gas Production and Development |             | Multiple-Advance Net Profits Interest (Due 4/23/2032)                                                                               |   | 71,325,081  |  |      | 71,347,702 |                |  | 71,347,702
|                                                            |  |                                              |             |                                                                                                                                     |  
|Formidable, LLC (1)                                         |  | Oil & Natural Gas Production and Development |             | Senior Secured Multiple- Advance Term Loan (LIBOR + 5.50% cash, +7.50% PIK , due 12/31/2007) (10)                                   |   | 34,421,803  |  |      | 34,421,803 |                |  | 34,421,803
|                                                            |  |                                              |             |                                                                                                                                     |  
|                                                            |  |                                              |             | Warrants (5)                                                                                                                        |   | 500,000     |  |      | 500,000    |                |  | 500,000   
|                                                            |  |                                              |             |                                                                                                                                     |  
|DeanLake Operator, LLC (1)                                  |  | Oil & Natural Gas Production and Development |             | Senior Secured Multiple-Advance Term Loan (LIBOR + 7.00%, due 6/25/2010)                                                            |   | 12,709,080  |  |      | 12,465,888 |                |  | 12,465,888
|                                                            |  |                                              |             |                                                                                                                                     |  
|                                                            |  |                                              |             | Overriding Royalty Interest (6)                                                                                                     |   | 20,000      |  |      | 19,648     |                |  | 20,000    
|                                                            |  |                                              |             |                                                                                                                                     |  
|                                                            |  |                                              |             | Warrants (5)                                                                                                                        |   | 10,000      |  |      | 10,000     |                |  | 10,000    
|                                                            |  |                                              |             |                                                                                                                                     |   |             |  |      |            |                |  |           
|Subtotal Targeted Investments (59.79% of total investments) |  | $                                            | 277,947,454 |                                                                                                                                     | $ | 284,228,573
|                                                            |  |                                              |             |                                                                                                                                     |   |             |  |      |            |                |  |           





(See accompanying notes to consolidated financial statements)



57



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2007

(Continued)





|                                                             |  |                                              |              |                                             |   |             |            |      |   |                |  |   |            | 
|------------------------------------------------------------ |  | -------------------------------------------- | ------------ | ------------------------------------------- | - | ----------- | ---------- | ---- | - | -------------- |  | - | ---------- | 
|Issuing Company                                              |  | Energy Industry Segment                      |              | Investment (2) (4)                          |   | Principal   |            | Cost |   | Fair Value (3) | 
|CORPORATE NOTES                                              |  |                                              |              |                                             |   |             |            |      |   |                |  |  
|Pioneer Natural Resources Co.                                |  | Oil & Natural Gas Production and Development |              | Senior Notes, 7.2%, due 2028                |   | $           | 10,000,000 |      | $ | 11,631,599     |  | $ | 8,955,500  | 
|                                                             |  |                                              |              |                                             |   |             |            |      |   |                |  |   |            | 
|Subtotal Corporate Notes ( 1.88% of total investments)       |  | $                                            | 11,631,599   |                                             | $ | 8,955,500   |           
|                                                             |  |                                              |              |                                             |   |             |            |      |   |                |  |   |            | 
|                                                             |  |                                              |              |                                            
|GOVERNMENT SECURITIES                                        |  |                                              |              |                                             |   |             |            |      |   |                |  |  
|U.S. Treasury Bills                                          |  | Government                                   |              | U.S. Treasury Bills, 2.713%, due 01/10/2008 |   | $           | 8,000,000  |      | $ | 7,994,660      |  | $ | 7,994,660  | 
|U.S. Treasury Bills                                          |  | Government                                   |              | U.S. Treasury Bills, 2.713%, due 01/10/2008 |   |             | 12,000,000 |      |   | 11,991,990     |  |   | 11,991,990 | 
|U.S. Treasury Bills                                          |  | Government                                   |              | U.S. Treasury Bills, 2.713%, due 01/10/2008 |   |             | 12,000,000 |      |   | 11,991,990     |  |   | 11,991,990 | 
|U.S. Treasury Bills                                          |  | Government                                   |              | U.S. Treasury Bills, 2.713%, due 01/10/2008 |   |             | 12,000,000 |      |   | 11,991,990     |  |   | 11,991,990 | 
|U.S. Treasury Bills                                          |  | Government                                   |              | U.S. Treasury Bills, 2.713%, due 01/10/2008 |   |             | 12,000,000 |      |   | 11,991,990     |  |   | 11,991,990 | 
|U.S. Treasury Bills                                          |  | Government                                   |              | U.S. Treasury Bills, 2.713%, due 01/10/2008 |   |             | 12,000,000 |      |   | 11,991,990     |  |   | 11,991,990 | 
|U.S. Treasury Bills                                          |  | Government                                   |              | U.S. Treasury Bills, 2.713%, due 01/10/2008 |   |             | 12,000,000 |      |   | 11,991,990     |  |   | 11,991,990 | 
|U.S. Treasury Bills                                          |  | Government                                   |              | U.S. Treasury Bills, 2.713%, due 01/10/2008 |   |             | 12,000,000 |      |   | 11,991,990     |  |   | 11,991,990 | 
|U.S. Treasury Bills                                          |  | Government                                   |              | U.S. Treasury Bills, 2.713%, due 01/10/2008 |   |             | 12,000,000 |      |   | 11,991,990     |  |   | 11,991,990 | 
|U.S. Treasury Bills                                          |  | Government                                   |              | U.S. Treasury Bills, 2.713%, due 01/10/2008 |   |             | 12,000,000 |      |   | 11,991,990     |  |   | 11,991,990 | 
|U.S. Treasury Bills                                          |  | Government                                   |              | U.S. Treasury Bills, 2.713%, due 01/10/2008 |   |             | 12,000,000 |      |   | 11,991,990     |  |   | 11,991,990 | 
|U.S. Treasury Bills                                          |  | Government                                   |              | U.S. Treasury Bills, 2.471%, due 01/10/2008 |   |             | 36,033,000 |      |   | 36,011,065     |  |   | 36,011,065 | 
|                                                             |  |                                              |              |                                             |   |             |            |      |   |                |  |   |            | 
|Subtotal Government Securities (34.45% of total investments) |  | $                                            | 163,925,625  |                                             | $ | 163,925,625 |           
|                                                             |  |                                              |              |                                             |   |             |            |      |   |                |  |   |            | 
|                                                             |  |                                             
|CASH                                                         |  |                                              |              |                                             |   |             |           
|Subtotal Cash (3.88% of total investments)                   |  | $                                            | 18,437,115   |                                             | $ | 18,437,115  |           
|                                                             |  |                                              |              |                                             |   |             |            |      |   |                |  |   |            | 
|                                                             |  |                                             
|TOTAL INVESTMENTS, CASH AND CASH EQUIVALENTS                 |  | $                                            | 471,941,793  |                                             | $ | 475,546,813 |           
|                                                             |  |                                              |              |                                             |   |             |            |      |   |                |  |   |            | 
|                                                             | 
|LIABILITIES IN EXCESS OF OTHER ASSETS                        |  | $                                            | (225,287,476 | )                                          
|                                                             |  |                                              |              |                                             |   |             |            |      |   |                |  |   |            | 
|                                                             | 
|NET ASSETS                                                   |  | $                                            | 250,259,337  |                                            
|                                                             |  |                                              |              |                                             |   |             |            |      |   |                |  |   |            | 



|(1) | Portfolio company is not controlled by or affiliated with us as defined by the Investment Company Act of 1940.
|--- | --------------------------------------------------------------------------------------------------------------

|(2) | Percentages represent interest rates in effect at December 31, 2007, and due dates represent the contractual maturity dates.
|--- | ----------------------------------------------------------------------------------------------------------------------------

|(3) | Fair value of targeted investments is determined by or under the direction of the Board of Directors.
|--- | -----------------------------------------------------------------------------------------------------

|(4) | All investments are in entities with primary operations in the United States of America.
|--- | ----------------------------------------------------------------------------------------

|(5) | Non-income producing securities.
|--- | --------------------------------

|(6) | Securities are subject to restrictions as to their sale.
|--- | --------------------------------------------------------

|(7) | Upon the March 30, 2006 closing of Venoco, Inc.s TexCal acquisition, Venoco Inc.s senior notes became collateralized by second priority liens.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------

|(8) | Portfolio company is controlled by us as defined by the Investment Company Act of 1940.
|--- | ---------------------------------------------------------------------------------------

|(9) | Forbearance granted on maturity date until February 29, 2008. The Manager is in the process of renegotiating the Tranche B note with Resaca.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------

|(10) | Maturity dated extended until March 31, 2008.
|---- | ---------------------------------------------

|(11) | Non-accrual status.
|---- | -------------------

(See accompanying notes to
consolidated financial statements)



58



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2006



|                                      |  |                                                                                                                                |  |            |  |      |            |                |   |           
|------------------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------ |  | ---------- |  | ---- | ---------- | -------------- | - | ----------
|Portfolio Company (1)                 |  | Investment (2) (4)                                                                                                             |  | Principal  |  | Cost |            | Fair Value (3)
|TARGETED INVESTMENTS                  |  |                                                                                                                                |  |            |  |      |            |                |   |           
|Venoco, Inc.                          |  | Senior Notes (7) (8.75%, due 12/15/2011)                                                                                       |  | $8,000,000 |  | $    | 7,960,772  |                | $ | 7,900,000 
|                                      |  |                                                                                                                                |  |           
|Venoco, Inc.                          |  | Senior Notes (7) (8.75%, due 12/15/2011)                                                                                       |  | 4,000,000  |  |      | 3,934,993  |                |   | 3,950,000 
|                                      |  |                                                                                                                                |  |           
|TierraMar Energy, LLC                 |  | Senior Secured Multiple-Advance Term Loan (LIBOR + 6.00% cash, +7.50% PIK, due 5/13/2008)                                      |  | 9,183,372  |  |      | 9,054,033  |                |   | 9,054,033 
|                                      |  |                                                                                                                                |  |           
|                                      |  | Overriding Royalty Interest (6)                                                                                                |  | 20,000     |  |      | 18,623     |                |   | 200,000   
|                                      |  |                                                                                                                                |  |           
|                                      |  | Warrants (5)                                                                                                                   |  | 10,000     |  |      | 10,000     |                |   | 200,000   
|                                      |  |                                                                                                                                |  |           
|C-Gas, LLC                            |  | Senior Secured Multiple-Advance Term Loan (LIBOR + 5.50% cash, +7.50% PIK, due 4/25/2009)                                      |  | 17,749,511 |  |      | 17,534,057 |                |   | 17,534,057
|                                      |  |                                                                                                                                |  |           
|                                      |  | Overriding Royalty Interest (6)                                                                                                |  | 45,000     |  |      | 44,651     |                |   | 200,000   
|                                      |  |                                                                                                                                |  |           
|                                      |  | Senior Secured Multiple-Advance Supplemental Term Loan (LIBOR + 5.50% cash, +7.50% PIK, due 2/28/2007)                         |  | 4,300,000  |  |      | 4,251,351  |                |   | 4,251,351 
|                                      |  |                                                                                                                                |  |           
|Atchee CBM, LLC                       |  | Senior Secured Multiple-Advance Term Loan (LIBOR + 5.50% cash, +7.50% PIK, due 4/25/2009)                                      |  | 1,391,562  |  |      | 1,369,123  |                |   | 1,369,123 
|                                      |  |                                                                                                                                |  |           
|                                      |  | Overriding Royalty Interest (5)(6)                                                                                             |  | 5,000      |  |      | 5,000      |                |   | 5,000     
|                                      |  |                                                                                                                                |  |           
|                                      |  | Senior Secured Multiple-Advance Supplemental Term Loan (LIBOR + 5.50% cash, +7.50% PIK, due 2/28/2007)                         |  | 713,036    |  |      | 705,373    |                |   | 705,373   
|                                      |  |                                                                                                                                |  |           
|Chroma Exploration & Production, Inc. |  | Tranche A - Senior Secured Multiple-Advance Term Loan (LIBOR + 7.75% until Tranche B payoff, +6.00% thereafter, due
9/20/2008) |  | 15,000,000 |  |      | 14,781,240 |                |   | 14,781,240
|                                      |  |                                                                                                                                |  |           
|                                      |  | Overriding Royalty Interest (6)                                                                                                |  | 87,500     |  |      | 82,687     |                |   | 400,000   
|                                      |  |                                                                                                                                |  |           
|                                      |  | 8,628 Shares Series A Participating Convertible Preferred Stock                                                                |  |           |  |      | 2,157,000  |                |   | 2,157,000 
|                                      |  |                                                                                                                                |  |           
|                                      |  | 8.11 Shares Common Stock                                                                                                       |  |           |  |      |           |                |   |          
|                                      |  |                                                                                                                                |  |           
|                                      |  | Tranche B - Senior Secured Multiple-Advance Term Loan (LIBOR + 7.75%, due 4/04/2007)                                           |  | 1,325,000  |  |      | 1,300,609  |                |   | 1,300,609 
|                                      |  |                                                                                                                                |  |           
|Piceance Basin Properties, LLC        |  | Senior Secured Multiple-Advance Term Loan (11.3868%, due 10/31/2010)                                                           |  | 5,495,802  |  |      | 5,540,185  |                |   | 5,540,185 
|                                      |  |                                                                                                                                |  |           
|                                      |  | LLC Units (19,900 units)                                                                                                       |  |           |  |      | 40,876     |                |   | 19,745    
|                                      |  |                                                                                                                                |  |           
|                                      |  | Warrants (5)                                                                                                                   |  | 25,000     |  |      | 25,000     |                |   | 25,000    

(See accompanying notes to consolidated financial statements)



59



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2006

(Continued)



|                                                            |  |                                                                                                                              |             |            |   |             |            |                |  |           
|----------------------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------- | ----------- | ---------- | - | ----------- | ---------- | -------------- |  | ----------
|Portfolio Company (1)                                       |  | Investment (2) (4)                                                                                                           |             | Principal  |   | Cost        |            | Fair Value (3)
|Resaca Exploitation, LP                                     |  | Senior Secured Multiple-Advance Tranche A Term Loan (LIBOR + 6.00%, due 5/01/2012)                                           |             | 21,800,000 |   |             | 21,443,100 |                |  | 21,443,100
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Overriding Royalty Interest (6)                                                                                              |             | 30,000     |   |             | 30,000     |                |  | 125,000   
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Senior Secured Tranche B Term Loan(LIBOR + 9.00%, due 8/01/2007)                                                             |             | 6,000,000  |   |             | 5,926,736  |                |  | 5,926,736 
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Overriding Royalty Interest (6)                                                                                              |             | 30,000     |   |             | 30,000     |                |  | 125,000   
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Senior Subordinated Secured ConvertibleTerm Loan (6.00% Cash, 8.00% PIK, due05/01/2012)                                      |             | 4,000,000  |   |             | 4,000,000  |                |  | 4,000,000 
|                                                            |  |                                                                                                                              |             |           
|Crossroads Energy, LP                                       |  | Senior Secured Multiple-Advance Term Loan(LIBOR + 5.50% Cash, +7.5%PIK - until 12/29/07, cash only thereafter,due 6/29/2009) |             | 1,723,533  |   |             | 1,673,251  |                |  | 1,673,251 
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Overriding Royalty Interest (6)                                                                                              |             | 10,000     |   |             | 9,926      |                |  | 70,000    
|                                                            |  |                                                                                                                              |             |           
|Rubicon Energy Partners, LLC                                |  | Senior Secured Multiple-Advance Term Loan(LIBOR + 6.50%, due 7/26/2010)                                                      |             | 32,595,949 |   |             | 32,136,463 |                |  | 32,136,463
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | LLC Units (4,000 units )                                                                                                     |             |           |   |             | 4,000,000  |                |  | 4,000,000 
|                                                            |  |                                                                                                                              |             |           
|BSR Alto, LLC                                               |  | Senior Secured Multiple-Advance Term Loan(LIBOR + 5.50% Cash, +7.5% PIK - until8/17/08, cash only thereafter, due 8/17/2009) |             | 1,838,943  |   |             | 1,708,559  |                |  | 1,708,559 
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Overriding Royalty Interest (6)                                                                                              |             | 30,000     |   |             | 29,922     |                |  | 75,000    
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Warrants (5)                                                                                                                 |             | 10,000     |   |             | 10,000     |                |  | 100,000   
|                                                            |  |                                                                                                                              |             |           
|BSR Loco Bayou, LLC                                         |  | Senior Secured Multiple-Advance Term Loan(LIBOR + 5.50% Cash, +7.5% PIK - until8/15/08, cash only thereafter, due 8/15/2009) |             | 2,188,432  |   |             | 2,010,533  |                |  | 2,010,533 
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Overriding Royalty Interest (5)(6)                                                                                           |             | 20,000     |   |             | 20,000     |                |  | 20,000    
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Warrants (5)                                                                                                                 |             | 10,000     |   |             | 10,000     |                |  | 10,000    
|                                                            |  |                                                                                                                              |             |           
|Nighthawk Transport I, LP                                   |  | Senior Secured Term Loan A (LIBOR +3.50%, due 6/15/2010)                                                                     |             | 2,159,443  |   |             | 2,128,317  |                |  | 2,128,317 
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Second Lien Term Loan B (LIBOR + 8.00%,due 6/15/2011)                                                                        |             | 3,760,863  |   |             | 3,686,628  |                |  | 3,686,628 
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Second Lien Delayed Draw Term Loan B(LIBOR + 8.00%, due 6/15/2011)                                                           |             | 3,387,585  |   |             | 3,320,190  |                |  | 3,320,190 
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Warrants (5)                                                                                                                 |             |           |   |             | 224        |                |  | 224       
|                                                            |  |                                                                                                                              |             |           
|Energy XXI Gulf Coast, Inc.                                 |  | Second Lien Term Loan (LIBOR + 5.50%, due 4/04/2010)                                                                         |             | 14,000,000 |   |             | 14,000,000 |                |  | 14,000,000
|                                                            |  |                                                                                                                              |             |           
|Sonoran Energy, Inc.                                        |  | Senior Secured Multiple-Advance Term Loan(LIBOR + 6.00%, due 2/28/2008)                                                      |             | 6,000,000  |   |             | 5,763,781  |                |  | 5,763,781 
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Overriding Royalty Interest (6)                                                                                              |             | 100,000    |   |             | 100,000    |                |  | 100,000   
|                                                            |  |                                                                                                                              |             |           
|                                                            |  | Warrants (5)                                                                                                                 |             | 10,000     |   |             | 10,000     |                |  | 10,000    
|                                                            |  |                                                                                                                              |             |            |   |             |            |                |  |           
|Subtotal Targeted Investments (50.28% of total investments) |  | $                                                                                                                            | 170,863,203 |            | $ | 172,025,498
|                                                            |  |                                                                                                                              |             |            |   |             |            |                |  |           

(See accompanying notes to consolidated financial statements)



60



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2006

(Continued)



|                                                            |  |                                             |             |           |            |             |   |            |  |   |            | 
|----------------------------------------------------------- |  | ------------------------------------------- | ----------- | --------- | ---------- | ----------- | - | ---------- |  | - | ---------- | 
|                                                            |  |                                             |             |          
|Issuing Company                                             |  | Investment (4)                              |             | Principal |            | Cost        |   | Value      | 
|CORPORATE NOTES                                             |  |                                             |             |           |            |             |   |            |  |   |            | 
|Pioneer Natural Resources Co.                               |  | Senior Notes, 7.2%, due 2028                |             | $         | 10,000,000 |             | $ | 11,673,809 |  | $ | 9,418,600  | 
|XTO Energy, Inc.                                            |  | Senior Notes, 5.0%, due 2015                |             |           | 6,000,000  |             |   | 6,007,837  |  |   | 5,697,480  | 
|                                                            |  |                                             |             |           |            |             |   |            |  |   |            | 
|Subtotal Corporate Notes ( 4.42% of total investments)      |  | $                                           | 17,681,646  |           | $          | 15,116,080  |  
|                                                            |  |                                             |             |           |            |             |   |            |  |   |            | 
|                                                            |  |                                             |            
|GOVERNMENT SECURITIES                                       |  |                                             |             |           |            |             |   |            |  |  
|U.S. Treasury Bills                                         |  | U.S. Treasury Bills, 4.967%, due 02/22/2007 |             | $         | 7,407,000  |             | $ | 7,355,217  |  | $ | 7,355,217  | 
|U.S. Treasury Bills                                         |  | U.S. Treasury Bills, 4.967%, due 02/22/2007 |             |           | 12,000,000 |             |   | 11,916,107 |  |   | 11,916,107 | 
|U.S. Treasury Bills                                         |  | U.S. Treasury Bills, 4.967%, due 02/22/2007 |             |           | 12,000,000 |             |   | 11,916,107 |  |   | 11,916,107 | 
|U.S. Treasury Bills                                         |  | U.S. Treasury Bills, 4.967%, due 02/22/2007 |             |           | 12,000,000 |             |   | 11,916,107 |  |   | 11,916,107 | 
|U.S. Treasury Bills                                         |  | U.S. Treasury Bills, 4.967%, due 02/22/2007 |             |           | 12,000,000 |             |   | 11,916,107 |  |   | 11,916,107 | 
|U.S. Treasury Bills                                         |  | U.S. Treasury Bills, 4.967%, due 02/22/2007 |             |           | 12,000,000 |             |   | 11,916,107 |  |   | 11,916,107 | 
|U.S. Treasury Bills                                         |  | U.S. Treasury Bills, 4.967%, due 02/22/2007 |             |           | 12,000,000 |             |   | 11,916,107 |  |   | 11,916,107 | 
|U.S. Treasury Bills                                         |  | U.S. Treasury Bills, 4.967%, due 02/22/2007 |             |           | 12,000,000 |             |   | 11,916,107 |  |   | 11,916,107 | 
|U.S. Treasury Bills                                         |  | U.S. Treasury Bills, 4.967%, due 02/22/2007 |             |           | 12,000,000 |             |   | 11,916,107 |  |   | 11,916,107 | 
|U.S. Treasury Bills                                         |  | U.S. Treasury Bills, 4.250%, due 01/04/2007 |             |           | 10,000,000 |             |   | 9,996,458  |  |   | 9,996,458  | 
|U.S. Treasury Bills                                         |  | U.S. Treasury Bills, 4.380%, due 01/04/2007 |             |           | 30,000,000 |             |   | 29,989,048 |  |   | 29,989,048 | 
|                                                            |  |                                             |             |           |            |             |   |            |  |   |            | 
|Subtotal Government Securities (41.7% of total investments) |  | $                                           | 142,669,579 |           | $          | 142,669,579 |  
|                                                            |  |                                             |             |           |            |             |   |            |  |   |            | 
|                                                            |  |                                             |             |          
|CASH                                                        |  |                                             |             |           |            |             |   |            |  |   |            | 
|Subtotal Cash (3.6% of total investments)                   |  | $                                           | 12,334,329  |           | $          | 12,334,329  |  
|                                                            |  |                                             |             |           |            |             |   |            |  |   |            | 
|                                                            |  |                                            
|TOTAL INVESTMENTS, CASH AND CASH EQUIVALENTS                |  | $                                           | 343,548,757 |           | $          | 342,145,486 |  
|                                                            |  |                                             |             |           |            |             |   |            |  |   |            | 
|                                                            | 
|LIABILITIES IN EXCESS OF OTHER ASSETS                       |  | $                                           | (98,887,230 | )        
|                                                            |  |                                             |             |           |            |             |   |            |  |   |            | 
|                                                            | 
|NET ASSETS                                                  |  | $                                           | 243,258,256 |          
|                                                            |  |                                             |             |           |            |             |   |            |  |   |            | 



|(1) | None of our portfolio companies are controlled by or affiliated with us as defined by the Investment Company Act of 1940.
|--- | -------------------------------------------------------------------------------------------------------------------------

|(2) | Percentages represent interest rates in effect at December 31, 2006, and due dates represent the contractual maturity dates.
|--- | ----------------------------------------------------------------------------------------------------------------------------

|(3) | Fair value of targeted investments is determined by or under the direction of the Board of Directors.
|--- | -----------------------------------------------------------------------------------------------------

|(4) | All investments are in entities with primary operations in the United States of America.
|--- | ----------------------------------------------------------------------------------------

|(5) | Non-income producing securities.
|--- | --------------------------------

|(6) | Securities are subject to restrictions as to their sale.
|--- | --------------------------------------------------------

|(7) | Upon the March 30, 2006 closing of Venoco, Inc.s TexCal acquisition, Venoco Inc.s senior notes became collateralized by second priority liens.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------

(See accompanying notes to consolidated financial statements)



61



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

DECEMBER 31, 2007

Note 1: Organization

NGP Capital Resources Company (the Company) was organized as a Maryland corporation in July 2004. The Company has elected
to be regulated as a business development company, (BDC) under the Investment Company Act of 1940, as amended (the 1940 Act). In addition, for federal income tax purposes the Company has elected to be treated as a regulated
investment company, (RIC), under the Internal Revenue Code of 1986, as amended (the Code). The Company has several subsidiaries that are single member limited liability companies and wholly-owned limited partnerships
established to hold certain portfolio investments or provide services to the Company in accordance with specific rules prescribed for a company operating as a RIC. These subsidiaries are: NGPC Funding GP, LLC, a Texas limited liability company; NGPC
Nevada, LLC, a Nevada limited liability company; NGPC Funding, LP, a Texas limited partnership; NGPC Asset Holdings GP, LLC, a Texas limited liability company; NGPC Asset Holdings, LP, a Texas limited partnership; NGPC Asset Holdings II, LP, a Texas
limited partnership; NGPC Asset Holdings III, LP, a Texas limited partnership and NGPC Asset Holdings IV, LP, a Texas limited partnership. The Company consolidates the financial results of its subsidiaries for financial reporting purposes. The
Company does not consolidate the financial results of its portfolio companies.

The Company was created to invest primarily in small and
mid-size private energy companies, which are generally defined as companies that have net asset values or annual revenues of less than $500 million and are not issuers of publicly traded securities. The Companys investment objective is to
generate both current income and capital appreciation primarily through debt investments with certain equity components.

The Company is
managed and advised, subject to the overall supervision of the Companys Board of Directors, by NGP Investment Advisor, LP, (the Manager), a Delaware limited partnership owned by NGP Energy Capital Management, LLC and NGP
Administration, LLC (the Administrator), the Companys administrator.

Note 2: Significant Accounting Policies

The consolidated financial statements include the accounts of the Company and its subsidiaries. All intercompany accounts and transactions have been
eliminated in consolidation. Our financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (GAAP) and pursuant to the requirements for reporting on Form 10-K and
Regulation S-X, as appropriate. The consolidated financial statements include all adjustments, consisting of normal recurring adjustments, considered necessary for a fair presentation of such consolidated financial statements.

The following is a summary of the significant accounting policies followed by the Company in the preparation of its consolidated financial statements:

Use of Estimates

The
consolidated financial statements have been prepared in accordance with GAAP that require management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and the accompanying notes to the
consolidated financial statements. Actual results could differ from these estimates.

Cash and Cash Equivalents

Cash and cash equivalents consist of demand deposits and highly liquid investments with original maturities of three months or less when purchased. Cash
and cash equivalents are carried at cost, which approximates fair value.



62



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



Prepaid Assets

Prepaid assets consist of premiums paid for directors and officers insurance and fidelity bonds with a policy term of one year, fees associated with the establishment of the credit facility, and
registration expenses related to the Companys shelf filing. Such premiums and fees are amortized monthly on a straight-line basis over the term of the policy or credit facility. Registration expenses are deferred and will be charged as a
reduction of capital upon the sale of shares.

Concentration of Credit Risk

The Company places its cash and cash equivalents with financial institutions and, at times, cash held in checking accounts may exceed the Federal Deposit
Insurance Corporation insured limit.

Valuation of Investments

Investments are carried at fair value, as determined in good faith by the Companys Board of Directors. On a quarterly basis, the investment team of
the Manager prepares valuations for all of the assets in the Companys portfolio and presents the valuations to the Companys Valuation Committee and Board of Directors. The valuations are determined and recommended by the Valuation
Committee to the Board of Directors, which reviews and ratifies the final portfolio valuations.

Investments in securities for which market
quotations are readily available are recorded in the financial statements at such market quotations as of the valuation date adjusted for appropriate liquidity discounts, if applicable. For investments in securities for which market quotations are
unavailable, or which have various degrees of trading restrictions, the investment team of the Manager prepares valuation analyses, as generally described below.

Using the most recently available financial statements, forecasts and, when applicable, comparable transaction data, the investment team of the Manager prepares valuation analyses for the various securities in the
Companys investment portfolio. These valuation analyses are prepared using traditional valuation methodologies, which rely on estimates of the asset values and enterprise values of portfolio companies issuing securities.

The methodologies for determining asset valuations include estimates based on: the liquidation or sale value of a portfolio companys assets, the
discounted value of expected future net cash flows from the assets and third party valuations of a portfolio companys assets, such as engineering reserve reports of oil and natural gas properties. The Manager considers some or all of the above
valuation methods to determine the estimated asset value of a portfolio company.

The methodologies for determining enterprise valuations
include estimates based on: valuations of comparable public companies, recent sales of comparable companies, the value of recent investments in the equity securities of a portfolio company and also on the methodologies used for asset valuations. The
investment team of the Manager considers some or all of the above valuation methods to determine the estimated enterprise value of a portfolio company.

Debt Securities:The Company records its investments in non-convertible debt securities at fair value which generally approximates cost plus amortized original issue discount, or OID, to the extent that the
estimated asset or enterprise value of the portfolio company exceeds the outstanding debt of the portfolio company. The Company records its investment in convertible debt securities at fair value which generally approximates the higher of: 1) cost
plus amortized OID, to the extent that the estimated asset or enterprise value of the portfolio company equals or exceeds the outstanding debt of the portfolio company; and 2) the Companys pro rata share,



63



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



upon conversion, of the residual equity value of the portfolio company available after deducting all outstanding debt from its estimated enterprise value. If
the estimated asset or enterprise value is less than the sum of the value of the Companys debt investment and all other debt securities of the portfolio company pari passuor senior to the Companys debt investment, the Company
reduces the value of its debt investment beginning with its junior-most debt investment such that the asset or enterprise value less the value of the outstanding pari passuor senior debt is zero.

Equity Securities:The Company records its investments in preferred and common equity securities (including warrants or options to acquire equity
securities) at fair value based on its pro rata share of the residual equity value available after deducting all outstanding debt from the estimated enterprise value.

Property-Based Equity Participation Rights:The Company records its investments in overriding royalty and net profits interests at fair value based on a multiple of cash flows generated by such investments,
multiples from transactions involving the sale of comparable assets and/or the discounted value of expected future net cash flows from such investments. Appropriate cash flow multiples are derived from the review of comparable transactions involving
similar assets. The discounted value of future net cash flows is derived, when appropriate, from third party valuations of a portfolio companys assets, such as engineering reserve reports of oil and gas properties.

Due to the uncertainty inherent in the valuation process, such estimates of fair value may differ significantly from the values that would have been used
had a ready market for the securities existed, and the differences could be material. Additionally, changes in the market environment and other events that may occur over the life of the investments may cause the gains or losses ultimately realized
on these investments to be different from the valuations currently assigned.

Securities Transactions, Interest and Dividend Income
Recognition

All securities transactions are accounted for on a trade-date basis. Interest income is recorded on
the accrual basis to the extent that such amounts are expected to be collected. Premiums and discounts are accreted into interest income using the effective interest method. Detachable warrants, other equity securities or property interests such as
overriding royalty interests obtained in conjunction with the acquisition of debt securities are recorded separately from the debt securities at their initial fair value, with a corresponding amount recorded as a discount to the associated debt
security. Income from overriding royalty interests is recognized as received and the recorded assets are charged depletion using the unit of production depletion method. The portion of the loan origination fees paid that represent additional yield
or discount on a loan are deferred and accreted into interest income over the life of the loan using the effective interest method. Upon the prepayment of a loan or debt security, any unamortized loan origination fees are recorded as interest income
and any unamortized premium or discount is recorded as a realized gain or loss. Market premiums or discounts on acquired loans or fixed income investments are accreted into interest income using the effective interest method. Dividend income is
recognized on the ex-dividend date. Accruing interest or dividends on investments is deferred when it is determined that the interest or dividend is not collectible. Collectability of the interest and dividends is assessed, based on many factors
including the portfolio companys ability to service its loan based on current and projected cash flows as well as the current valuation of the portfolio companys assets.

Payment-in-Kind Interest

The Company
may have investments in our portfolio that contain payment-in-kind, or PIK, provisions. PIK interest or dividends, computed at the contractual rate specified in each investment agreement, are added to the principal balance of the investment and
recorded as interest or dividend income. For investments with PIK interest or dividends, the Company bases income accruals on the principal balance including any PIK. If the



64



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



portfolio companys asset valuation is not sufficient to cover the contractual interest, the Company will not accrue interest or dividend income on the
investment. To maintain the Companys RIC status, this non-cash source of income must be paid out to stockholders in the form of dividends, even though the Company has not yet collected the cash. PIK interest income totaled $4.5 million in
2007, $0.8 million in 2006 and zero in 2005. PIK dividend income totaled $0.2 million in 2007, $0.1 million in 2006 and $0.03 million in 2005.

Net Realized Gains or Losses and Net Change in Unrealized Appreciation or Depreciation

Realized gains and losses are
measured by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment, considering unamortized fees and prepayment premiums and without regard to unrealized appreciation or depreciation
previously recognized, and include investments charged off during the year, net of recoveries. Net 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 capital gains or losses are realized.

Fee Income Recognition

Fees primarily include financial advisory, transaction structuring, loan administration, commitment and prepayment fees. Financial advisory
fees represent amounts received for providing advice and analysis to companies and are recognized as earned when such services are performed provided collection is probable. Transaction structuring fees represent amounts received for structuring,
financing, and executing transactions and are generally payable only if the transaction closes. Such fees are deferred and accreted into interest income over the life of the loan using the effective interest method. Commitment fees represent amounts
received for committed funding and are generally payable whether or not the transaction closes. On transactions that close within the commitment period, commitment fees are deferred and accreted into interest income over the life of the loan using
the effective interest method. Commitment fees on transactions that do not close are generally recognized over the time period the commitment is outstanding. Prepayment and loan administration fees are recognized as they are received. Included in
interest income is approximately $3.0 million in 2007, $1.4 million in 2006 and $1.1 million in 2005 of such accreted fee income.

Dividends

Dividends to stockholders are recorded on the ex-dividend date. The Company currently intends that its
distributions each year will be sufficient to maintain the Companys status as a RIC for federal income tax purposes and to eliminate excise tax liability. The Company currently intends to make distributions to stockholders on a quarterly basis
of substantially all net taxable income. The Company also intends to make distributions of net realized capital gains, if any, at least annually. However, the Company may in the future decide to retain such capital gains for investment and designate
such retained amount as a deemed distribution. The amount to be paid out as a dividend, if any, is determined by the Board of Directors each quarter and is based on the annual taxable earnings estimated by the Manager. Based on that estimate, a
dividend is declared each quarter and paid shortly thereafter.



65



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



For the period ending December 31, 2004, the Company was treated as a C corporation
and had no taxable income and therefore did not declare a dividend for that period. The following table summarizes our dividend history:



|                   |  |        |  |                    |  |                  
|------------------ |  | ------ |  | ------------------ |  | -----------------
|Dividend History  
|                   |  |        | 
|Declaration Date   |  | Amount |  | Record Date        |  | Payment Date     
|March 18, 2005     |  | $0.120 |  | March 31, 2005     |  | April 15, 2005   
|June 17, 2005      |  | $0.125 |  | June 30, 2005      |  | July 15, 2005    
|September 19, 2005 |  | $0.140 |  | September 30, 2005 |  | October 14, 2005 
|December 15, 2005  |  | $0.275 |  | December 27, 2005  |  | January 4, 2006  
|March 10, 2006     |  | $0.160 |  | March 31, 2006     |  | April 17, 2006   
|June 14, 2006      |  | $0.180 |  | June 30, 2006      |  | July 14, 2006    
|September 14, 2006 |  | $0.250 |  | September 29, 2006 |  | October 13, 2006 
|December 7, 2006   |  | $0.330 |  | December 19, 2006  |  | December 29, 2006
|March 19, 2007     |  | $0.265 |  | March 30, 2007     |  | April 13, 2007   
|June 13, 2007      |  | $0.310 |  | June 29, 2007      |  | July 13, 2007    
|September 12, 2007 |  | $0.350 |  | September 28, 2007 |  | October 12, 2007 
|December 12, 2007  |  | $0.515 |  | December 28, 2007  |  | January 4, 2008  

The Company has established an opt out dividend reinvestment plan for its common
stockholders. As a result, if the Company declares a dividend, then a stockholders cash dividend will be automatically reinvested in additional shares of the Companys common stock unless the stockholder, or his or her broker,
specifically opts out of the dividend reinvestment plan and elects to receive cash dividends. It is customary practice for many brokers to opt out of dividend reinvestment plans on behalf of their clients unless specifically
instructed otherwise. As of December 31, 2007, holders of 1,605,164 shares, or approximately 9.2% of outstanding shares, were participants in the Companys dividend reinvestment plan.

The Companys plan provides for the plan agent to purchase shares in the open market for credit to the accounts of plan participants unless the
average of the closing sales prices for the shares for the five days immediately preceding the payment date exceeds 110% of the most recently reported net asset value per share.

The table below summarizes participation in the Companys dividend reinvestment plan:

Dividend Reinvestment Plan Participation



|               |  |                     |  |                                |                         |        |                     |           |                |   |                        |  |   |         |  |   |         |  |       
|-------------- |  | ------------------- |  | ------------------------------ | ----------------------- | ------ | ------------------- | --------- | -------------- | - | ---------------------- |  | - | ------- |  | - | ------- |  | ------
|Dividend       |  | ParticipatingShares |  | Percentage ofOutstandingShares |                         |        | TotalDistribution   |           | Cash Dividends |   | Common Stock Dividends
|               |  |                     |  |                                | Purchased inOpen Market |        | Newly Issued Shares
|               |  |                     |  |                                |                         | Amount |                     | Shares   
|March 2005     |  |                    |  | 0.0                            | %                       |        | $                   | 2,088,012 |                | $ | 2,088,012              |  | $ |        |  | $ |        |  |      
|June 2005      |  | 1,215,870           |  | 7.0                            | %                       |        | $                   | 2,175,013 |                | $ | 2,023,029              |  | $ | 151,984 |  | $ |        |  |      
|September 2005 |  | 1,488,904           |  | 8.6                            | %                       |        | $                   | 2,436,014 |                | $ | 2,227,567              |  | $ | 208,447 |  | $ |        |  |      
|December 2005  |  | 1,660,140           |  | 9.5                            | %                       |        | $                   | 4,785,028 |                | $ | 4,328,488              |  | $ | 456,540 |  | $ |        |  |      
|March 2006     |  | 1,618,940           |  | 9.3                            | %                       |        | $                   | 2,784,016 |                | $ | 2,524,986              |  | $ | 259,030 |  | $ |        |  |      
|June 2006      |  | 1,410,227           |  | 8.1                            | %                       |        | $                   | 3,132,018 |                | $ | 2,878,177              |  | $ | 253,841 |  | $ |        |  |      
|September 2006 |  | 1,270,634           |  | 7.3                            | %                       |        | $                   | 4,350,025 |                | $ | 4,032,366              |  | $ | 317,659 |  | $ |        |  |      
|December 2006  |  | 1,111,045           |  | 6.4                            | %                       |        | $                   | 5,742,033 |                | $ | 5,375,388              |  | $ |        |  | $ | 366,645 |  | 22,168
|March 2007     |  | 1,355,671           |  | 7.8                            | %                       |        | $                   | 4,616,901 |                | $ | 4,257,648              |  | $ |        |  | $ | 359,253 |  | 22,692
|June 2007      |  | 1,363,066           |  | 7.8                            | %                       |        | $                   | 5,407,938 |                | $ | 4,985,387              |  | $ |        |  | $ | 422,550 |  | 24,694
|September 2007 |  | 1,438,143           |  | 8.2                            | %                       |        | $                   | 6,114,379 |                | $ | 5,611,029              |  | $ |        |  | $ | 503,350 |  | 30,678
|December 2007  |  | 1,605,164           |  | 9.2                            | %                       |        | $                   | 9,012,670 |                | $ | 8,186,011              |  | $ | 826,659 |  | $ |        |  |      



66



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



Note 3: Credit Facilities and Borrowings

Under the terms of the Companys Second Amendment to Treasury Secured Revolving Credit Agreement (the Treasury Facility), the lenders
party thereto and SunTrust Bank, as administrative agent for the lenders, have extended credit available under the Treasury Facility to an amount not to exceed $175 million by obtaining additional commitments from existing lenders or new lenders.
The total amount committed and outstanding under the Treasury Agreement as of December 31, 2007 was $126.25 million. Proceeds from the Treasury Facility are used to facilitate the growth of the Companys investment portfolio and provide
flexibility in the sizing of its portfolio investments. The Treasury Facility has a three-year term and bears interest, at the Companys option, at either (i) LIBOR plus 25 basis points or (ii) the base rate. As of December 31,
2007, the interest rates on the Companys outstanding borrowings under the Treasury Facility were 5.215% (LIBOR rate of 4.965% plus 25 basis points) on $100 million and 5.14625% (LIBOR rate of 4.89625% plus 25 basis points) on
$26.25 million.

The obligations under the Treasury Facility are collateralized by certain securities and are guaranteed by the
Companys existing and future subsidiaries, other than special purpose subsidiaries and certain other subsidiaries. The Treasury Facility contains affirmative and reporting covenants and certain financial ratio and restrictive covenants,
including: (a) maintaining a ratio of net asset value to consolidated total indebtedness (excluding net hedging liabilities) of the Company and its subsidiaries, of not less than 2.25:1.0, (b) maintaining a ratio of net asset value to
consolidated total indebtedness (including net hedging liabilities) of the Company and its subsidiaries, of not less than 2.0:1.0, (c) maintaining a ratio of EBITDA (excluding revenue from cash collateral) to interest expense (excluding
interest on loans under the Treasury Facility) of the Company and its subsidiaries of not less than 3.0:1.0, (d) maintaining a ratio of collateral to the aggregate principal amount of loans under the Treasury Facility of not less than 1.01:1.0,
(e) limitations on additional indebtedness, (f) limitations on liens, (g) limitations on mergers and other fundamental changes, (h) limitations on dividends, (i) limitations on disposition of assets other than in the normal
course of business, (j) limitations on transactions with affiliates, (k) limitations on agreements that prohibit liens on properties of the Company and its subsidiary guarantors, (l) limitations on sale and leaseback transactions,
(m) limitations on speculative hedging transactions, and (n) limitations on the aggregate amount of unfunded commitments.

Under
the terms of the Companys Amended and Restated Revolving Credit Agreement (the Investment Facility), the lenders have agreed to extend revolving credit to the Company in an amount not to exceed $100 million, with the ability
to increase the credit available to an amount not to exceed $175 million by obtaining additional commitments from existing lenders or new lenders. The total amount committed was $100 million and $89.75 million was outstanding under the Investment
Facility as of December 31, 2007. The Investment Facility has a three-year term and bears interest, at the Companys option, at either (i) LIBOR plus 125 to 225 basis points, based on the degree of leverage of the Company or
(ii) the base rate plus 0 to 75 basis points, based on the degree of leverage of the Company. Proceeds from the Investment Facility will be used to supplement the Companys equity capital to make portfolio investments. As of
December 31, 2007, the interest rates were 6.215% on $10 million, 6.14625% on $8.75 million, 6.095% on $16 million and 6.105% on $55 million. All interest rates quoted are LIBOR plus 125 basis points.

The obligations under the Investment Credit Agreement are collateralized by substantially all of the Companys assets, except certain assets that
collateralize the Treasury Facility and are guaranteed by the Companys existing and future subsidiaries, other than special purpose subsidiaries and certain other subsidiaries. The Investment Facility contains affirmative and reporting
covenants and certain financial ratio and restrictive covenants, including: (a) maintaining a ratio of net asset value to consolidated total indebtedness (excluding net hedging liabilities) of the Company and its subsidiaries, of not less than
2.25:1.0, (b) maintaining a ratio of net asset value to consolidated total indebtedness (including net hedging liabilities) of the Company and its



67



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



subsidiaries, of not less than 2.0:1.0, (c) maintaining a ratio of net income (excluding revenue from collateral under the Treasury Facility) plus
interest, taxes, depreciation and amortization expenses (EBITDA) to interest expense (excluding interest on loans under the Treasury Facility) of the Company and its subsidiaries of not less than 3.0:1.0, (d) limitations on
additional indebtedness, (e) limitations on liens, (f) limitations on mergers and other fundamental changes, (g) limitations on dividends, (h) limitations on disposition of assets other than in the normal course of business,
(i) limitations on transactions with affiliates, (j) limitations on agreements that prohibit liens on properties of the Company and its subsidiary guarantors, (k) limitations on sale and leaseback transactions, (l) limitations on
speculative hedging transactions and (m) limitations on the aggregate amount of unfunded commitments.

From time to time, certain of
the lenders may provide customary commercial and investment banking services to the Company.

The Manager has agreed to waive permanently,
subsequent to September 30, 2007, that portion of the management fee attributable to U.S. Treasury securities acquired with borrowings under our credit facilities to the extent the amount of such securities exceeds $100 million.

In addition to the Companys credit facility, the Company may also fund a portion of its investments with issuances of equity or senior debt
securities. The Company may also securitize a portion of its investments in mezzanine or senior secured loans or other assets. The Company expects our primary use of funds to be investments in portfolio companies, cash distributions to holders of
the Companys common stock and payment of fees and other operating expenses.

Note 4: Issuance of Common Stock

On August 6, 2004, the Company, in its initial capitalization transaction, sold 100 shares to Natural Gas Partners, LLC for $15.00 per share. On
November 9, 2004, the Companys Registration Statement (Registration No. 333-118279) was declared effective by the SEC in connection with the public offering of 16,000,000 shares of common stock (plus up to 2,400,000 additional shares
of common stock upon the exercise of the underwriters over-allotment option), which commenced on November 10, 2004. The number of securities registered, including the shares of common stock subject to the underwriters over-allotment
option, was 18,400,000, of which 17,400,000 were sold to the public at a price of $15.00 per share.

The net proceeds from the initial
public offering of the shares of common stock, after deducting expenses of approximately $2,308,000 and underwriting discounts and commissions of $0.825 per share, were approximately $244,337,000.

The Company has established a dividend reinvestment plan for the Companys common stockholders, which provides for reinvestment of distributions
paid by the Company, on behalf of each plan participant, by the Companys transfer agent, in accordance with the plan terms. The purpose of the plan is to provide stockholders of record of the Companys common stock, par value $.001 per
share, with a method of investing cash dividends and distributions in additional shares at the current market price without charges for record-keeping, custodial, and reporting services. However, the plan is an opt-out plan. This means,
if the Company declares a cash dividend, a stockholders cash dividend will be automatically reinvested in additional shares of the Companys common stock unless the stockholder specifically opts out of the dividend
reinvestment plan in writing, and elects to receive cash dividends. Any stockholder of record may elect to partially participate in the plan, or begin or resume participation at any time, by providing the plan agent with written notice. It is
customary practice for many brokers to opt out of dividend reinvestment plans on behalf of their clients unless specifically instructed otherwise.



68



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



The Company issued 22,168 shares of common stock in 2006 and 78,064 shares of common stock in 2007 to
participants in the dividend reinvestment plan. See Dividends in Note 2.

Note 5: Investment Management

Investment Advisory Agreement

The Company has entered into an investment advisory agreement with the Manager under which the Manager, subject to the overall supervision of the Companys Board of Directors, manages the day-to-day operations of, and provides
investment advisory services to, the Company.

For providing these services, the Manager receives a fee from the Company, consisting of two
componentsa base management fee and an incentive fee.

Under the investment advisory agreement, the base management fee is calculated
quarterly as 0.45% of the average of total assets of the Company as of the end of the two previous quarters, and is payable quarterly in arrears The Manager has agreed to waive permanently, subsequent to September 30, 2007, that portion of the
management fee attributable to U.S. Treasury securities acquired with borrowings under the Companys credit facilities to the extent the amount of such securities exceeds $100 million.

Of the $2,032,107 management and incentive fees payable to the Manager as of December 31, 2007, $1,683,592 is the base management fee for the
quarter ending December 31, 2007.

The incentive fee under the investment advisory agreement consists of two parts. The first part,
which is calculated and payable quarterly in arrears, equals 20% of the excess, if any, of the Companys net investment income for the quarter that exceeds a quarterly hurdle rate equal to 2% (8% annualized) of the Companys net assets.

For this purpose, net investment income means interest income, dividend income, and any other income (including any other fees, such as
commitment, origination, syndication, structuring, diligence, managerial assistance, monitoring, and consulting fees or other fees that the Company receives from portfolio companies) accrued during the fiscal quarter, minus the Companys
operating expenses for the quarter (including the base management fee, expenses payable under the administration agreement, any interest expense and dividends paid on issued and outstanding preferred stock, if any, but excluding the incentive fee).
Accordingly, we may pay an incentive fee based partly on accrued interest, the collection of which is uncertain or deferred. Net investment income includes, in the case of investments with a deferred interest feature (such as original issue
discount, debt instruments with payment-in-kind interest and zero coupon securities), accrued income that the Company has not yet received in cash. Net investment income does not include any realized capital gains, realized capital losses, or
unrealized capital appreciation or depreciation.

The investment income incentive fees earned were $88,060, $15,834, and zero for the years
ended December 31, 2007, 2006 and 2005, respectively . The incentive fees due in any fiscal quarter will be calculated as follows:



| |  |  | no incentive fee in any fiscal quarter in which the Companys net investment income does not exceed the hurdle rate.
| | - |  | --------------------------------------------------------------------------------------------------------------------



| |  |  | 20% of the amount of the Companys net investment income, if any, that exceeds the hurdle rate in any fiscal quarter.
| | - |  | ---------------------------------------------------------------------------------------------------------------------



69



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



The second part of the incentive fee (the Capital Gains Fee) is determined and payable in
arrears as of the end of each fiscal year (or upon termination of the investment advisory agreement, as of the termination date), and equals (1) 20% of (a) the Companys net realized capital gain (realized capital gains less realized
capital losses) on a cumulative basis from the closing date of the Companys initial public offering to the end of such fiscal year, less (b) any unrealized capital depreciation at the end of such fiscal year, less (2) the aggregate
amount of all Capital Gains Fees paid to the Manager in prior fiscal years. Capital gains incentive fees earned for the years 2007, 2006, and 2005 were $348,515, $0, and $29,655, respectively.

Realized capital gains on a security are calculated as the excess of the net amount realized from the sale or other disposition of such security over the
amortized cost for the security. Realized capital losses on a security are calculated as the amount by which the net amount realized from the sale or other disposition of such security is less than the amortized cost of such security. Unrealized
capital depreciation on a security is calculated as the amount by which the original cost of such security exceeds the fair value of such security at the end of a fiscal year. All period-end valuations are determined by the Company in accordance
with GAAP and the 1940 Act.

The Manager has agreed that, to the extent permissible under federal securities laws and regulations,
including Regulation M, it will utilize 30% of the fees it receives from the capital gains portion of the incentive fee (up to a maximum of $5 million of fees received in the aggregate) to purchase shares of the Companys common stock in open
market purchases through an independent trustee or agent. Any sales of such stock will comply with any applicable six-month holding period under Section 16(b) of the Securities Act of 1933 and all other restrictions contained in any law or
regulation, to the fullest extent applicable to any such sale. Any change in this voluntary agreement will not be implemented without at least 90 days prior notice to stockholders and compliance with all applicable laws and regulations.

The investment advisory agreement was originally approved by the Companys Board of Directors on November 9, 2004. The investment advisory
agreement provides that unless terminated earlier as described below, the agreement shall remain in effect from year-to-year after November 9, 2006, provided continuation is approved at least annually by the Board of Directors or by the
affirmative vote of the holders of a majority of the Companys outstanding voting securities, including, in either case, approval by a majority of the Companys directors who are not interested persons. On November 1, 2007, the
Companys Board of Directors, including all of the independent directors, approved an extension of the investment advisory agreement through November 9, 2008.

The agreement may be terminated at any time, without the payment of any penalty, by a vote of the Companys Board of Directors or the holders of a majority of the Companys shares on 60 days written notice
to the Manager, and would automatically terminate in the event of its assignment (as defined in the 1940 Act). The agreement may be terminated by either party without penalty upon not more than 60 days written notice to the other.

The investment advisory agreement provides that, absent willful misfeasance, bad faith or gross negligence in the performance of its
duties or the reckless disregard of its duties and obligations, the Manager and its officers, manager, agents, employees, controlling persons, members and any other person or entity affiliated with it are entitled to indemnification from the Company
for any damages, liabilities, costs and expenses (including reasonable attorneys fees and amounts reasonably paid in settlement) arising from the rendering of the Managers services under the investment advisory agreement or otherwise as
the Companys Manager.

Pursuant the investment advisory agreement, the compensation and routine overhead expenses of the investment
professionals of the Companys management team and their respective staffs, when and to the extent engaged in providing management and investment advisory services to the Company, will be paid for by the Manager. The Company will bear all other
costs and expenses of the Companys operations and transactions.



70



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



The Manager, NGP Investment Advisor, LP, was formed in 2004 and maintains an office at 1221 McKinney
Street, Suite 2975, Houston, Texas 77010. The Managers sole activity is to perform management and investment advisory services for the Company. The Manager is a registered investment adviser under the Investment Advisers Act of 1940.

The foregoing description of the investment advisory agreement is qualified in its entirety by reference to the full text of the document,
a copy of which was filed as Exhibit 10.1 to the Companys Form 10-K for the year ended December 31, 2004, and is incorporated herein by reference.

Administration Agreement

The Company has entered into an administration agreement with the
Administrator, under which the Administrator furnishes the Company with office facilities, equipment and clerical, bookkeeping and record keeping services at such facilities. Under the administration agreement, the Administrator also performs, or
oversees the performance by third parties of, the Companys required administrative services, which include being responsible for the financial records that the Company is required to maintain and preparing reports to the Companys
stockholders and reports filed with the SEC. In addition, the Administrator assists in determining and publishing the Companys net asset value, oversees the preparation and filing of the Companys tax returns and the printing and
dissemination of reports to the Companys stockholders and generally oversees the payment of the Companys expenses and the performance of administrative and professional services rendered to the Company by others. To the extent permitted
under the 1940 Act, the Administrator may also provide on the Companys behalf, significant managerial assistance to the Companys portfolio companies. Payments under the agreement are equal to amounts based upon the allocable portion of
the Administrators costs and expenses incurred in connection with administering the Companys business. The Administrator bills the Company for charges under the administration agreement monthly in arrears. The agreement may be terminated
by either party without penalty upon 60 days written notice to the other party and will automatically terminate in the event of its assignment (as defined in the 1940 Act).

Of the $928,761 in accounts payable as of December 31, 2007, $225,148 is due to the Administrator for expenses incurred on the Companys behalf
for the month of December 2007.

The administration agreement was originally approved by the Companys Board of Directors on
November 9, 2004. The administration agreement provides that unless terminated earlier the agreement will continue in effect until November 9, 2006, and from year-to-year thereafter provided such continuance is approved at least annually
by (i) the Companys Board of Directors and (ii) a majority of the Companys directors who are not parties to the administration agreement or interested persons of any such party. On November 1, 2007, the
Companys Board of Directors, including all of the independent directors, approved the continuation of the administration agreement through November 9, 2008.

The foregoing description of the administration agreement is qualified in its entirety by reference to the full text of the document, a copy of which was filed as Exhibit 10.2 to the Companys Form 10-K for
the year ended December 31, 2004, and is incorporated herein by reference.

Note 6: Organizational Expenses and Offering Costs

A portion of the net proceeds of the offering were used for organizational expenses and offering costs of approximately $705,000 and $2,308,000,
respectively, recognized in fiscal year 2004. For the twelve months ended December 31, 2005, the Company recognized organizational expenses and offering costs of approximately $1,100 and $7,600, respectively. Organizational expenses were
expensed as incurred. Offering costs were charged to paid-in capital in excess of par.



71



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



Note 7: Federal Income Taxes

The Company intends to qualify for tax purposes as a RIC under Subchapter M of Chapter 1 of the Code, as amended. As a RIC, the Company generally will not be subject to federal income tax on the portion of its
investment company taxable income and net capital gain (i.e., realized net long term capital gains in excess of realized net short-term capital losses) distributed to stockholders. To qualify as a RIC, the Company is required, among other things, to
distribute to its stockholders at least 90% of investment company taxable income, as defined by the Code, and to meet certain asset diversification requirements. At December 31, 2004, the Companys temporary investments included
commercial paper of certain issuers that exceeded 5% of the value of its total assets. These investments were classified as cash equivalents for financial statement purposes. The Company was advised, however, that for purposes of the federal income
tax rules governing RIC status, these commercial paper investments could not be classified as cash items, in which case the Company did not meet the RIC asset diversification requirements at December 31, 2004 and was instead treated as a
C corporation for tax purposes for 2004.

For the year ending December 31, 2005, 2006 and 2007, the Company met all RIC
requirements. The Company distributed substantially all of its investment company taxable income for 2005, 2006, and 2007. Thus, the Company did not incur any federal income tax liability for either period.

Differences between the effective income tax rate and the statutory Federal tax rate were as follows:



|                                                          |  |                             |    |  |                             |    |  |                             |   
|--------------------------------------------------------- |  | --------------------------- | -- |  | --------------------------- | -- |  | --------------------------- | --
|                                                          |  | Year endedDecember 31, 2007 |    |  | Year endedDecember 31, 2006 |    |  | Year endedDecember 31, 2005 |   
|Statutory federal rate on loss from continuing operations |  | 34                          | %  |  | 34                          | %  |  | 34                          | % 
|Effect of net deferred tax assets                         |  | (34                         | %) |  | (34                         | %) |  | (34                         | %)
|                                                          |  |                             |    |  |                             |    |  |                             |   
|Effective tax rate on earnings from continuing operations |  | 0                           | %  |  | 0                           | %  |  | 0                           | % 
|                                                          |  |                             |    |  |                             |    |  |                             |   

The tax effects of temporary differences that give rise to the deferred tax assets and liabilities
are as follows:



|                                     |  |                             |          |   |                             |   |          |                             |  |   |                                                                            |   |  |   |          |  
|------------------------------------ |  | --------------------------- | -------- | - | --------------------------- | - | -------- | --------------------------- |  | - | -------------------------------------------------------------------------- | - |  | - | -------- | -
|                                     |  | Year endedDecember 31, 2007 |          |   | Year endedDecember 31, 2006 |   |          | Year endedDecember 31, 2005 |  |   | Period August 6, 2004(commencement of operations)through December 31, 2004 |  
|Deferred tax assets                  |  |                             |          |   |                             |   |          |                             |  |   |                                                                            |   |  |   |          |  
|Net operating loss carryforwards     |  | $                           | 33,866   |   |                             | $ | 156,674  |                             |  | $ | 157,862                                                                    |   |  | $ | 142,471  |  
|Net organization costs               |  |                             | 75,884   |   |                             |   | 123,811  |                             |  |   | 171,739                                                                    |   |  |   | 225,347  |  
|                                     |  |                             |          |   |                             |   |          |                             |  |   |                                                                            |   |  |   |          |  
|Total gross deferred tax assets      |  |                             | 109,750  |   |                             |   | 280,485  |                             |  |   | 329,601                                                                    |   |  |   | 367,818  |  
|Less valuation allowance             |  |                             | (109,750 | ) |                             |   | (280,485 | )                           |  |   | (329,601                                                                   | ) |  |   | (101,805 | )
|                                     |  |                             |          |   |                             |   |          |                             |  |   |                                                                            |   |  |   |          |  
|Net deferred tax assets              |  |                             |         |   |                             |   |         |                             |  |   |                                                                           |   |  |   | 266,013  |  
|                                     |  |                             |          |   |                             |   |          |                             |  |   |                                                                            |   |  |   |          |  
|Deferred tax liabilities             |  |                             |          |   |                             |   |          |                             |  |   |                                                                            |   |  |   |          |  
|Unrealized gains, net                |  |                             |         |   |                             |   |         |                             |  |   |                                                                           |   |  |   | (98,868  | )
|Prepaid expenses                     |  |                             |         |   |                             |   |         |                             |  |   |                                                                           |   |  |   | (167,145 | )
|                                     |  |                             |          |   |                             |   |          |                             |  |   |                                                                            |   |  |   |          |  
|Total gross deferred tax liabilities |  |                             |         |   |                             |   |         |                             |  |   |                                                                           |   |  |   | (266,013 | )
|                                     |  |                             |          |   |                             |   |          |                             |  |   |                                                                            |   |  |   |          |  
|Net deferred tax assets              |  | $                           |         |   |                             | $ |         |                             |  | $ |                                                                           |   |  | $ |         |  
|                                     |  |                             |          |   |                             |   |          |                             |  |   |                                                                            |   |  |   |          |  



72



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



When a C corporation qualifies to be taxed as a RIC, it is subject to corporate-level
tax on appreciation inherent in its assets on the date it becomes a RIC (i.e., built-in gain) that it recognizes within the first 10 years of its RIC status. A RIC generally may use loss carryforwards arising in taxable years while it was a
C corporation to reduce its net recognized built-in gain, although a RIC is not otherwise allowed to utilize such loss carryforwards. Because the Company intends to qualify as a RIC under Subchapter M of the Code for 2005 and later
years, it is uncertain whether the Company will fully utilize the tax benefit of its loss carryforward of approximately $142,000 at December 31, 2004. The valuation allowance for deferred tax assets for the period August 6, 2004
(commencement of operations) through December 31, 2004 was primarily included to reflect this uncertainty. After reducing the deferred tax asset by this allowance, the amount of the remaining deferred tax asset of $266,013 would entirely offset
the deferred tax liability of $266,013 estimated as of December 31, 2004 should the Company recognize its built-in gain in future years. Because the loss carryforward is expected to offset the built-in gain, no provision for Federal income
taxes has been recorded for the period August 6, 2004 (commencement of operations) through December 31, 2004. The loss carryforward will expire in the year 2024.

The Companys consolidated subsidiaries, NGPC Asset Holdings, LP, NGPC Asset Holdings II, LP, NGPC Asset Holdings III, LP, and NGPC Asset Holdings
IV, LP, collectively (NGPCAH), are subject to federal income taxes. For the year ended December 31, 2005 (its first year of operations), NGPCAH operated at a loss and thus, at December 31, 2005, NGPCAH had a deferred tax asset
of approximately $15,000, composed of net operating loss carryforwards. For the year ended December 31, 2006, NGPCAH operated at a small profit, resulting in a reduction of the deferred tax asset composed of net operating loss carryforwards of
approximately $1,000. For the year ended December 31, 2007, NGPCAH had net operating income of approximately $315,000 resulting in a reduction of the deferred tax asset composed of net operating loss carryforwards of approximately $122,808.
Management believes that the realization of the net deferred tax asset is not likely based on expectations as to future taxable income and, accordingly, NGPCAH recorded a valuation allowance of approximately $15,000 at December 31, 2005,
approximately $14,000 at December 31, 2006, and of approximately $109,000 at December 31, 2007.

Note 8: Commitments and Contingencies

As of December 31, 2007, the Company had investments in or commitments to fund investments to fifteen portfolio companies totaling
$320.7 million, of which $279.1 million was outstanding and $41.6 remained available. In addition, the Company has continuing obligations under the investment advisory agreement with the Manager and the administration agreement with the
Administrator. The agreements provide that, absent willful misfeasance, bad faith or gross negligence in the performance of its duties or the reckless disregard of its duties and obligations, the Manager, the Administrator and its officers,
managers, agents, employees, controlling persons, members and any other person or entity affiliated with them will be entitled to indemnification from the Company for any damages, liabilities, costs and expenses (including reasonable attorneys
fees and amounts reasonably paid in settlement) arising from the rendering of the Managers or Administrators services under the agreements or otherwise as the Companys investment adviser or administrator. The agreements also
provide that the Manager, the Administrator and their affiliates will not be liable to the Company or any stockholder for any error of judgment, mistake of law, any loss or damage with respect to any of the Companys investments, or any action
taken or omitted to be taken by the Manager or the Administrator in connection with the performance of any of their duties or obligations under the agreements or otherwise as investment adviser or administrator to the Company, except to the extent
specified in Section 36(b) of the 1940 Act concerning loss resulting from a breach of fiduciary duty with respect to the receipt of compensation for services. In the normal course of business, the Company enters into a variety of undertakings
containing a variety of representations that may expose the Company to some risk of loss. The amount of future loss, if any arising from such undertakings, while not quantifiable, is not expected to be significant.



73



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



Note 9: Dividends and Distributions

The Company declared dividends for the year ending December 31, 2007 totaling $25,151,888, or $1.44 per share. For tax purposes, 77.67%, or
approximately $19,535,704 of the dividends were paid from ordinary income and 22.33% or approximately $5,616,184 of the dividends were paid from long-term capital gains. The following table summarizes the Companys dividend history.



|                   |  |        |  |                    |  |                  
|------------------ |  | ------ |  | ------------------ |  | -----------------
|Dividend History  
|Declaration Date   |  | Amount |  | Record Date        |  | Payment Date     
|March 18, 2005     |  | $0.120 |  | March 31, 2005     |  | April 15, 2005   
|June 17, 2005      |  | $0.125 |  | June 30, 2005      |  | July 15, 2005    
|September 19, 2005 |  | $0.140 |  | September 30, 2005 |  | October 14, 2005 
|December 15, 2005  |  | $0.275 |  | December 27, 2005  |  | January 4, 2006  
|March 10, 2006     |  | $0.160 |  | March 31, 2006     |  | April 17, 2006   
|June 14, 2006      |  | $0.180 |  | June 30, 2006      |  | July 14, 2006    
|September 14, 2006 |  | $0.250 |  | September 29, 2006 |  | October 13, 2006 
|December 7, 2006   |  | $0.330 |  | December 19, 2006  |  | December 29, 2006
|March 19, 2007     |  | $0.265 |  | March 30, 2007     |  | April 13, 2007   
|June 13, 2007      |  | $0.310 |  | June 29, 2007      |  | July 13, 2007    
|September 12, 2007 |  | $0.350 |  | September 28, 2007 |  | October 12, 2007 
|December 12, 2007  |  | $0.515 |  | December 28, 2007  |  | January 4, 2008  



74



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



The following table summarizes the differences between financial statement net increase in net assets
resulting from operations and taxable income available for distribution to shareholders for the years ending December 31, 2007, 2006, 2005 and for the period August 6, 2004 (commencement of operations) through December 31, 2004:



|                                                                |  |                            |            |   |                            |   |            |                            |  |   |                                                                        |   |  |   |          |  
|--------------------------------------------------------------- |  | -------------------------- | ---------- | - | -------------------------- | - | ---------- | -------------------------- |  | - | ---------------------------------------------------------------------- | - |  | - | -------- | -
|                                                                |  | Year endedDecember 31,2007 |            |   | Year endedDecember 31,2006 |   |            | Year endedDecember 31,2005 |  |   | PeriodAugust 6, 2004(commencementof operations)throughDecember 31,2004 |  
|Net increase (decrease) in net assets resulting from operations |  | $                          | 30,867,816 |   |                            | $ | 15,001,218 |                            |  | $ | 11,351,327                                                             |   |  | $ | (299,428 | )
|Adjustments                                                     |  |                            |            |   |                            |   |            |                            |  |   |                                                                        |   |  |   |          |  
|Net change in unrealized (appreciation) depreciation            |  |                            | (5,008,291 | ) |                            |   | 1,299,127  |                            |  |   | 394,933                                                                |   |  |   | (290,789 | )
|Amortization of organization costs                              |  |                            | (140,962   | ) |                            |   | (140,962   | )                          |  |   | (140,962                                                               | ) |  |   | 646,074  |  
|Amortization of insurance premiums                              |  |                            | 560,800    |   |                            |   | 564,308    |                            |  |   | (570,891                                                               | ) |  |   | (491,602 | )
|Insurance premiums deducted in prior year                       |  |                            | (791,677   | ) |                            |   | (523,562   | )                          |  |   | 570,880                                                                |   |  |   |         |  
|Net income from consolidating affiliate                         |  |                            | (305,350   | ) |                            |   | (411,832   | )                          |  |   | (113,500                                                               | ) |  |   |         |  
|Administrative fees from affiliate                              |  |                            | 444,070    |   |                            |   | 408,337    |                            |  |   | 158,769                                                                |   |  |   |         |  
|Realized Gain of Affiliate                                      |  |                            | (453,701   | ) |                            |   |            |                            |  |   |                                                                        |   |  |   |          |  
|Allowance for uncollectible interest and dividends              |  |                            | 323,820    |   |                            |   |            |                            |  |   |                                                                        |   |  |   |          |  
|Non-deductible incentive fees                                   |  |                            | 348,515    |   |                            |   |            |                            |  |   |                                                                        |   |  |   |          |  
|Prior year Post October Loss Reversed                           |  |                            | (71,458    | ) |                            |   |            |                            |  |   |                                                                        |   |  |   |          |  
|Prior year Capital Loss Carryforward                            |  |                            | (174,401   | ) |                            |   |            |                            |  |   |                                                                        |   |  |   |          |  
|Non-deductible excise tax for the year 2006                     |  |                            | 12,218     |   |                            |   |            |                            |  |   |                                                                        |   |  |   |          |  
|Undistributed net realized capital losses                       |  |                            |           |   |                            |   | 245,859    |                            |  |   |                                                                       |   |  |   |         |  
|Other                                                           |  |                            | 18,418     |   |                            |   | 19,205     |                            |  |   | 14,580                                                                 |   |  |   | 614      |  
|                                                                |  |                            |            |   |                            |   |            |                            |  |   |                                                                        |   |  |   |          |  
|Taxable income available for distribution to shareholders       |  |                            | 25,629,817 |   |                            |   | 16,461,698 |                            |  |   | 11,665,136                                                             |   |  |   | (435,131 | )
|Less:                                                           |  |                            |            |   |                            |   |            |                            |  |   |                                                                        |   |  |   |          |  
|Dividends paid                                                  |  |                            | 25,151,888 |   |                            |   | 16,008,092 |                            |  |   | 11,484,066                                                             |   |  |   |         |  
|Prior year Section 855 dividends                                |  |                            | (634,676   | ) |                            |   | (181,070   | )                          |  |   |                                                                       |   |  |   |         |  
|                                                                |  |                            |            |   |                            |   |            |                            |  |   |                                                                        |   |  |   |          |  
|Under (over) distribution of taxable income                     |  | $                          | 1,112,605  |   |                            | $ | 634,676    |                            |  | $ | 181,070                                                                |   |  | $ |         |  
|                                                                |  |                            |            |   |                            |   |            |                            |  |   |                                                                        |   |  |   |          |  

As of December 31, 2007, the components of net assets (excluding paid in capital) on a tax
basis consisted of current distributable ordinary income of $938,204, current distributable tax basis capital gains of $174,401 and net unrealized appreciation of portfolio securities and corporate notes of $3,605,020. The temporary timing
differences between book and tax amounts consist of organization costs, amortization of insurance premiums, and uncollectible interest and dividend income.

At December 31, 2007 the aggregate cost of securities for federal income tax purposes was $453.5 million.

For the fiscal year ended December 31, 2007, the Company utilized the net capital loss carryforward of $174,401.



75



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



Note 10: Reclassifications

GAAP requires adjustments to certain components of net assets to reflect permanent differences between financial and tax reporting. These reclassifications have no effect on total net assets or net asset value per
share. During the years ended December 31, 2007, 2006, and 2005, $64,170, $15,710, and $586,225, respectively, have been reclassified from Undistributed net investment income (loss) to Paid-in capital in excess of par. These
reclassifications are primarily due to non-deductible meal expenses, non-deductible excise taxes, and income and expenses from a wholly owned subsidiary.

Note 11: Subsequent Events

In January 2008, BSR Altos Term Loan was fully repaid at par from proceeds from the sale
of its assets to a third party. As of September 30, 2007, the Company had written down the value of its investment in the BSR Alto Term Loan by $0.5 million. Upon repayment, this impairment was recovered in full.

In March 2008, the Company closed a $15 million investment in BioEnergy International, LLC (BioEnergy) a private, alternative fuels and
specialty chemicals company based in Quincy, Massachusetts. The investment consists of a $5 million participation in a $30 million Senior Secured Tranche C Construction Loan and a $10 million participation in a $62 million Senior Secured Notes
issue. As partial consideration for providing the investment, the Company received LLC units in a subsidiary of BioEnergy and warrants in BioEnergy. Proceeds from the investment will be used by BioEnergy to construct a fully contracted 108 MMGPY
ethanol plant in Clearfield County, Pennsylvania and to fund development of bio-refinery technologies.

Note 12: Supplemental Disclosure of Cash Flow
Information

Non-cash operating activities for the year ended December 31, 2007, included amortization of original issue discount
of $3,004,480, depletion of basis in overriding royalty interests of $43,120, payment-in-kind interest income of $4,453,300 and payment-in-kind stock dividends of $154,580. The net change in prepaid credit facility fees, insurance premiums and
prepaid offering costs was $422,154, resulting from additions of $1,461,871 less amortization of $1,039,717.

Non-cash operating activities
for the year ended December 31, 2006, included amortization of original issue discount of $1,439,670, depletion of basis in overriding royalty interests of $3,986, payment-in-kind interest income of $807,813 and payment-in-kind stock dividends
of $123,750. The net change in prepaid credit facility fees and insurance premiums was $1,022,472, resulting from additions of $1,815,767 less amortization of $793,295.

Note 13: New Accounting Interpretations and Standards

In September 2006, the Financial Accounting
Standards Board issued Statement of Financial Accounting Standards No. 157, Fair Value Measurements(SFAS 157), which defines fair value, establishes a framework for measuring fair value in generally accepted accounting
principles (GAAP), and expands disclosures about fair value measurements. Adoption of SFAS 157 requires the use of the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market
participants at the measurement date. SFAS 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. The Company does not expect the adoption of
SFAS 157 to have a significant impact on our consolidated financial position or results of operations.



76



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



In February 2007, the Financial Accounting Standards Board issued Statement of Financial Accounting
Standards No. 159, The Fair Value Options for Financial Assets and Financial Liabilities(SFAS 159), which gives entities the option to measure eligible financial assets and financial liabilities at fair value on an
instrument by instrument basis that are otherwise not permitted to be accounted for at fair value under other accounting standards. The election to use the fair value option is available when an entity first recognizes a financial asset or financial
liability. Subsequent changes in fair value must be recorded in earnings. SFAS 159 is effective as of the beginning of a companys first fiscal year after November 15, 2007. The Company is currently reviewing the requirements of SFAS 159
to determine the effect, if any, on its consolidated financial position or results of operations.



77



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



Note 14: Financial Highlights

NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED FINANCIAL HIGHLIGHTS



|                                                                                                    |  |                            |         |   |                            |   |         |                            |  |   |                                                                        |    |  |   |         |   
|--------------------------------------------------------------------------------------------------- |  | -------------------------- | ------- | - | -------------------------- | - | ------- | -------------------------- |  | - | ---------------------------------------------------------------------- | -- |  | - | ------- | --
|                                                                                                    |  | Year endedDecember 31,2007 |         |   | Year endedDecember 31,2006 |   |         | Year endedDecember 31,2005 |  |   | PeriodAugust 6, 2004(commencementof operations)throughDecember 31,2004 |   
|Per Share Data (2)                                                                                  |  |                            |         |   |                            |   |         |                            |  |   |                                                                        |    |  |   |         |   
|Net asset value, beginning of period                                                                |  | $                          | 13.96   |   |                            | $ | 14.02   |                            |  | $ | 14.03                                                                  |    |  | $ | 15.00   |   
|Underwriting discounts, commissions related to initial public offering                              |  |                            |        |   |                            |   |        |                            |  |   |                                                                       |    |  |   | (0.82   | ) 
|Other costs related to initial public offering                                                      |  |                            |        |   |                            |   |        |                            |  |   |                                                                       |    |  |   | (0.13   | ) 
|                                                                                                    |  |                            |         |   |                            |   |         |                            |  |   |                                                                        |    |  |   |         |   
|Net asset value after initial public offering                                                       |  |                            | 13.96   |   |                            |   | 14.02   |                            |  |   | 14.03                                                                  |    |  |   | 14.05   |   
|                                                                                                    |  |                            |         |   |                            |   |         |                            |  |   |                                                                        |    |  |   |         |   
|Net investment income (loss)                                                                        |  |                            | 1.09    |   |                            |   | 0.95    |                            |  |   | 0.60                                                                   |    |  |   | (0.03   | ) 
|Net realized and unrealized gain (loss) on portfolio securities and corporate notes                 |  |                            | 0.69    |   |                            |   | (0.09   | )                          |  |   | 0.05                                                                   |    |  |   | 0.01    |   
|                                                                                                    |  |                            |         |   |                            |   |         |                            |  |   |                                                                        |    |  |   |         |   
|Net increase (decrease) in stockholders equity (net assets) resulting from operations              |  |                            | 1.78    |   |                            |   | 0.86    |                            |  |   | 0.65                                                                   |    |  |   | (0.02   | ) 
|                                                                                                    |  |                            |         |   |                            |   |         |                            |  |   |                                                                        |    |  |   |         |   
|Dividends declared                                                                                  |  |                            | (1.44   | ) |                            |   | (0.92   | )                          |  |   | (0.66                                                                  | )  |  |   |        |   
|                                                                                                    |  |                            |         |   |                            |   |         |                            |  |   |                                                                        |    |  |   |         |   
|Net asset value, end of period                                                                      |  | $                          | 14.30   |   |                            | $ | 13.96   |                            |  | $ | 14.02                                                                  |    |  | $ | 14.03   |   
|                                                                                                    |  |                            |         |   |                            |   |         |                            |  |   |                                                                        |    |  |   |         |   
|Market value, beginning of period                                                                   |  | $                          | 16.75   |   |                            | $ | 13.13   |                            |  | $ | 15.37                                                                  |    |  | $ | 15.00   |   
|Market value, end of period                                                                         |  | $                          | 15.63   |   |                            | $ | 16.75   |                            |  | $ | 13.13                                                                  |    |  | $ | 15.37   |   
|Market value return (1)                                                                             |  |                            | 2.00    | % |                            |   | 35.60   | %                          |  |   | (10.67                                                                 | %) |  |   | 2.47    | % 
|Net asset value return (1)                                                                          |  |                            | 11.97   | % |                            |   | 5.84    | %                          |  |   | 4.49                                                                   | %  |  |   | (6.47   | %)
|                                                                                                    |  |                            |         |  
|Ratios and Supplemental Data                                                                        |  |                            |         |   |                            |   |         |                            |  |   |                                                                        |    |  |   |         |   
|($ and shares in thousands)                                                                         |  |                            |         |   |                            |   |         |                            |  |   |                                                                        |    |  |   |         |   
|                                                                                                    |  |                            |         |  
|Net assets, end of period                                                                           |  | $                          | 250,259 |   |                            | $ | 243,258 |                            |  | $ | 243,898                                                                |    |  | $ | 244,039 |   
|Average net assets                                                                                  |  | $                          | 246,759 |   |                            | $ | 243,578 |                            |  | $ | 243,969                                                                |    |  | $ | 76,367  |   
|Common shares outstanding at end of period                                                          |  |                            | 17,500  |   |                            |   | 17,422  |                            |  |   | 17,400                                                                 |    |  |   | 17,400  |   
|Total operating expenses less management and incentive fees and interest expense/average net assets |  |                            | 1.65    | % |                            |   | 1.51    | %                          |  |   | 1.23                                                                   | %  |  |   | 1.30    | % 
|Total operating expenses less management and incentive fees/average net assets                      |  |                            | 4.65    | % |                            |   | 2.56    | %                          |  |   | 1.31                                                                   | %  |  |   | 1.30    | % 
|Total operating expenses/average net assets                                                         |  |                            | 7.44    | % |                            |   | 4.50    | %                          |  |   | 2.83                                                                   | %  |  |   | 1.89    | % 
|Net investment income (loss)/average net assets                                                     |  |                            | 7.76    | % |                            |   | 6.79    | %                          |  |   | 4.27                                                                   | %  |  |   | (0.77   | %)
|Net increase (decrease) in net assets resulting from operations/average net assets                  |  |                            | 12.51   | % |                            |   | 6.16    | %                          |  |   | 4.65                                                                   | %  |  |   | (0.39   | %)
|Portfolio turnover rate                                                                             |  |                            | 51.21   | % |                            |   | 25.24   | %                          |  |   | 13.77                                                                  | %  |  |   | 0.00    | % 



|(1) | Return calculations assume reinvestment of dividends and are not annualized.
|--- | ----------------------------------------------------------------------------

|(2) | Per Share Data is based on common shares outstanding at end of period.
|--- | ----------------------------------------------------------------------

(See accompanying notes to consolidated financial statements)



78



---

##### Table of Contents

NGP CAPITAL RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



Note 15: Selected Quarterly Financial Data (unaudited)

(in thousands, except per share amounts)



|                   |  |                  |        |                      |   |                                                                                 |  |          |                                                    |       |   |      |          |   |        |       |  |          |       |   |  |   |        |  |   |     
|------------------ |  | ---------------- | ------ | -------------------- | - | ------------------------------------------------------------------------------- |  | -------- | -------------------------------------------------- | ----- | - | ---- | -------- | - | ------ | ----- |  | -------- | ----- | - |  | - | ------ |  | - | ----
|                   |  | InvestmentIncome |        | Net InvestmentIncome |   | Net Realized andUnrealized Gain(Loss) on PortfolioSecurities andCorporate Notes |  |          | Net Increase(Decrease) In NetAssets FromOperations
|Quarter Ended      |  | Total            |        | PerShare             |   | Total                                                                           |  | PerShare |                                                    | Total |   |      | PerShare |   |        | Total |  | PerShare
|March 31, 2005     |  | $                | 4,182  |                      | $ | 0.24                                                                            |  | $        | 2,600                                              |       | $ | 0.15 |          | $ | (1,299 | )     |  | $        | (0.07 | ) |  | $ | 1,301  |  | $ | 0.07
|June 30, 2005      |  | $                | 3,666  |                      | $ | 0.21                                                                            |  | $        | 1,890                                              |       | $ | 0.11 |          | $ | 52     |       |  | $        | 0.00  |   |  | $ | 1,942  |  | $ | 0.11
|September 30, 2005 |  | $                | 4,439  |                      | $ | 0.26                                                                            |  | $        | 2,817                                              |       | $ | 0.16 |          | $ | 576    |       |  | $        | 0.03  |   |  | $ | 3,393  |  | $ | 0.20
|December 31, 2005  |  | $                | 5,023  |                      | $ | 0.29                                                                            |  | $        | 3,105                                              |       | $ | 0.18 |          | $ | 1,610  |       |  | $        | 0.09  |   |  | $ | 4,715  |  | $ | 0.27
|March 31, 2006     |  | $                | 4,996  |                      | $ | 0.29                                                                            |  | $        | 2,990                                              |       | $ | 0.17 |          | $ | (1,146 | )     |  | $        | (0.07 | ) |  | $ | 1,844  |  | $ | 0.10
|June 30, 2006      |  | $                | 6,000  |                      | $ | 0.34                                                                            |  | $        | 3,888                                              |       | $ | 0.22 |          | $ | (1,360 | )     |  | $        | (0.07 | ) |  | $ | 2,528  |  | $ | 0.15
|September 30, 2006 |  | $                | 7,557  |                      | $ | 0.43                                                                            |  | $        | 4,739                                              |       | $ | 0.28 |          | $ | 601    |       |  | $        | 0.03  |   |  | $ | 5,341  |  | $ | 0.31
|December 31, 2006  |  | $                | 8,964  |                      | $ | 0.51                                                                            |  | $        | 4,929                                              |       | $ | 0.28 |          | $ | 360    |       |  | $        | 0.02  |   |  | $ | 5,289  |  | $ | 0.30
|March 31, 2007     |  | $                | 8,477  |                      | $ | 0.49                                                                            |  | $        | 4,417                                              |       | $ | 0.25 |          | $ | 3,730  |       |  | $        | 0.22  |   |  | $ | 8,147  |  | $ | 0.47
|June 30, 2007      |  | $                | 9,744  |                      | $ | 0.56                                                                            |  | $        | 4,511                                              |       | $ | 0.26 |          | $ | 8,958  |       |  | $        | 0.52  |   |  | $ | 13,469 |  | $ | 0.78
|September 30, 2007 |  | $                | 9,059  |                      | $ | 0.52                                                                            |  | $        | 5,258                                              |       | $ | 0.31 |          | $ | (1,063 | )     |  | $        | (0.07 | ) |  | $ | 4,195  |  | $ | 0.24
|December 31, 2007  |  | $                | 10,219 |                      | $ | 0.58                                                                            |  | $        | 4,952                                              |       | $ | 0.27 |          | $ | 105    |       |  | $        | 0.02  |   |  | $ | 5,057  |  | $ | 0.29



79



---

##### Table of Contents

|Item 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
|------- | -------------------------------------------------------------------------------------

None.



|Item 9A. | Controls and Procedures.
|-------- | ------------------------

Disclosure Controls and Procedures

We maintain controls and procedures designed to ensure that information required to be disclosed in our reports under the Exchange Act is
recorded, processed, summarized and reported on a timely basis and accumulated and made known to management, including the Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures. Based on an
evaluation of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report conducted by our management, with the participation of the
Chief Executive and Chief Financial Officers, the Chief Executive and Chief Financial Officers believe that as of December 31, 2007, these controls and procedures are effective to ensure that we are able to collect, process and disclose the
information we are required to disclose in the reports we file with the SEC within the required time periods.

Managements Report on Internal
Control over Financial Reporting

Management is responsible for establishing and maintaining adequate internal control over financial
reporting, as such term is defined in Rule 13a-15(f) promulgated under the Exchange Act.

The Companys internal control over
financial reporting is a process designed 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.
The 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 the Board of 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 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 and procedures may deteriorate.

Management has evaluated the
effectiveness of its internal control over financial reporting using the criteria established by the Committee of Sponsoring Organizations of the Treadway Commissions (COSO) in Internal ControlIntegrated Framework. Based on the results of this
evaluation, management has determined that our internal control over financial reporting was effective as of December 31, 2007. Our independent registered public accounting firm that has audited our financial statements has also audited
managements assessment of our internal control over financial reporting as of December 31, 2007, as stated in their report included under Item 8.



|Item 9B. | Other Information.
|-------- | ------------------

None.



80



---

##### Table of Contents

PART III.



|Item 10. | Directors, Executive Officers and Corporate Governance.
|-------- | -------------------------------------------------------

The information required by Item 10 of Form 10-K is hereby incorporated by reference from the information appearing in the Companys definitive Proxy Statement relating to its 2008 annual meeting of stockholders, which will be
filed pursuant to Regulation 14A within 120 days after the Companys fiscal year ended December 31, 2007.

Code of Ethics

We have adopted a code of business conduct and ethics applicable to our directors, officers (including our principal executive officer,
principal compliance officer, principal financial officer, and controller, or persons performing similar functions) and employees. In addition, we and our Manager have adopted a joint code of ethics pursuant to Rule 17j-1 under the 1940 Act that
establishes procedures for personal investments and restricts certain personal securities transactions. Personnel subject to such code may invest in securities for their personal investment accounts, including securities that may be purchased or
held by us, so long as such investments are made in accordance with the codes requirements. Copies of our code of business conduct and ethics and joint code of ethics will be provided to any person, without charge, upon request . Contact
Stephen K. Gardner at 713-752-0062 to request a copy or send the request to NGP Capital Resources Company, Attn: Stephen K. Gardner, 1221 McKinney St., Suite 2975, Houston, Texas 77010. Additionally, our code of business conduct and ethics is
available on our corporate website, www.ngpcrc.com, in the corporate governance section. If any substantive amendments are made to our code of business conduct and ethics or if we grant any waiver, including any implicit waiver, from a
provision of the code to any of our executive officers and directors, we will disclose the nature of such amendment or waiver in a report on Form 8-K.



|Item 11. | Executive Compensation.
|-------- | -----------------------

The information required
by Item 11 of Form 10-K is hereby incorporated by reference from the information appearing in the Companys definitive Proxy Statement relating to its 2008 annual meeting of stockholders, which will be filed pursuant to Regulation 14A
within 120 days after the Companys fiscal year ended December 31, 2007.



|Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
|-------- | -----------------------------------------------------------------------------------------------

The information required by Item 12 of Form 10-K is hereby incorporated by reference from the information appearing in the Companys definitive
Proxy Statement relating to its 2008 annual meeting of stockholders, which will be filed pursuant to Regulation 14A within 120 days after the Companys fiscal year ended December 31, 2007.



|Item 13. | Certain Relationships and Related Transactions.
|-------- | -----------------------------------------------

The information, if any, required by Item 13 of Form 10-K is hereby incorporated by reference from the information, if any, appearing in the Companys definitive Proxy Statement relating to its 2008 annual meeting of stockholders,
which will be filed pursuant to Regulation 14A within 120 days after the Companys fiscal year ended December 31, 2007.



|Item 14. | Principal Accountant Fees and Services.
|-------- | ---------------------------------------

The
information required by Item 14 of Form 10-K is hereby incorporated by reference from the information appearing in the Companys definitive Proxy Statement relating to its 2008 annual meeting of stockholders, which will be filed pursuant
to Regulation 14A within 120 days after the Companys fiscal year ended December 31, 2007.



81



---

##### Table of Contents

PART IV.



|Item 15. | Exhibits, Financial Statement Schedules.
|-------- | ----------------------------------------



|(a) | The following documents are filed as a part of this report:
|--- | -----------------------------------------------------------

Financial
Statements

See Index to Financial Statements on page 49 of this report.

Financial Statement Schedules

Financial statement schedules are omitted because of the absence of
conditions under which they are required or because the required information is included in the financial statements and notes thereto.

Exhibits



|     |  |   |  |                                                                                                                                                                                                                                                                                                                                                               
|---- |  | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No.  |  |   |  | Exhibit                                                                                                                                                                                                                                                                                                                                                       
|     |  |  
|3.1  |  |  |  | Articles of Incorporation (filed as Exhibit (a)(1) to the Companys Registration Statement on Form N-2 filed on August 16, 2004 (Registration No. 333-118279) and incorporated herein by
reference)                                                                                                                                                           
|     |  |  
|3.2  |  |  |  | Articles of Amendment and Restatement (filed as Exhibit 3.2 to the Companys Annual Report on Form 10-K for the year ended December 31, 2004 and incorporated herein by reference)                                                                                                                                                                            
|     |  |  
|3.3  |  |  |  | Bylaws (filed as Exhibit (b) to the Companys Registration Statement on Form N-2 filed on August 16, 2004 (Registration No. 333-118279) and incorporated herein by
reference)                                                                                                                                                                                 
|     |  |  
|4.1  |  |  |  | Form of Stock Certificate (filed as Exhibit (d) to the Companys Pre-Effective Amendment No. 2 to Registration Statement on Form N-2 filed on October 7, 2004 (Registration No.
333-118279) and incorporated herein by reference)                                                                                                                             
|     |  |  
|4.2  |  |  |  | Dividend Reinvestment Plan (filed as Exhibit (e) to the Companys Registration Statement on Form N-2 filed on August 16, 2004 (Registration No. 333-118279) and incorporated herein
by reference)                                                                                                                                                             
|     |  |  
|10.1 |  |  |  | Investment Advisory Agreement between the Company and NGP Investment Advisor, LP (filed as Exhibit (g) to the Companys Pre-Effective Amendment No. 1 to Registration Statement on Form
N-2 filed on September 24, 2004 (Registration No. 333-118279) and incorporated herein by reference)                                                                   
|     |  |  
|10.2 |  |  |  | Administration Agreement between the Company and NGP Administration, LLC (filed as Exhibit 10.2 to the Companys Annual Report on Form 10-K for the year ended December 31, 2004 and
incorporated herein by reference)                                                                                                                                        
|     |  |  
|10.3 |  |  |  | License Agreement between the Company and Natural Gas Partners, LLC (filed as Exhibit 10.3 to the Companys Annual Report on Form 10-K for the year ended December 31, 2004 and
incorporated herein by reference)                                                                                                                                             
|     |  |  
|10.4 |  |  |  | Form of Indemnity Agreement (filed as Exhibit 10.5 to the Companys Annual Report on Form 10-K for the year ended December 31, 2004 and incorporated herein by
reference)                                                                                                                                                                                     
|     |  |  
|10.5 |  |  |  | Amended and Restated Revolving Credit Agreement, dated as of August 31, 2006, between the Company, the lenders from time to time party thereto and SunTrust Bank, as administrative agent for
the lenders (filed as Exhibit 10.6 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 and incorporated herein by reference)



82



---

##### Table of Contents

|      |  |   |  |                                                                                                                                                                                                                                                                                                                                                          
|----- |  | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No.   |  |   |  | Exhibit                                                                                                                                                                                                                                                                                                                                                  
|      |  |  
|10.6  |  |  |  | Treasury Secured Revolving Credit Agreement, dated as of August 31, 2006, between the Company, the lenders from time to time party thereto and SunTrust Bank as administrative agent for the
lenders (filed as Exhibit 10.7 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 and incorporated herein by reference)
|      |  |  
|10.7  |  |  |  | Custody Agreement between Registrant and Wells Fargo Bank, N.A. (filed as Exhibit (j)(1) to the Companys Pre-Effective Amendment No. 1 to Registration Statement on
Form N-2 filed September 24, 2004 (Registration No. 333-118279) and incorporated herein by reference)                                                                               
|      |  |  
|10.8* |  |  |  | Amendment No. 1 to Custody Agreement between Registrant and Wells Fargo Bank, N.A.                                                                                                                                                                                                                                                                       
|      |  |  
|10.9* |  |  |  | Amendment No. 2 to Custody Agreement between Registrant and Wells Fargo Bank, N.A.                                                                                                                                                                                                                                                                       
|      |  |  
|10.10 |  |  |  | First Amendment to Amended and Restated Revolving Credit Agreement effective as of August 31, 2006, between the Company, the lenders from time to time party thereto and SunTrust Bank (filed
as Exhibit 10.7 to the Companys Quarterly Report on Form 10-Q on November 9, 2007 and incorporated herein by reference)                                   
|      |  |  
|10.11 |  |  |  | First Amendment to Treasury Secured Revolving Credit Agreement effective as of August 31, 2006, between the Company, the lenders from time to time party thereto and SunTrust Bank (filed as
Exhibit 10.9 to the Companys Quarterly Report on Form 10-Q on November 9, 2007 and incorporated herein by reference)                                       
|      |  |  
|10.12 |  |  |  | Second Amendment to Treasury Secured Revolving Credit Agreement effective as of September 28, 2007, between the Company, the lenders from time to time party thereto and SunTrust Bank (filed
as Exhibit 10.1 to the Companys Current Report on Form 8-K on October 24, 2007 and incorporated herein by reference)                                      
|      |  |  
|21.1* |  |  |  | Subsidiaries                                                                                                                                                                                                                                                                                                                                             
|      |  |  
|31.1* |  |  |  | Certification required by Rule 13a-14(a)/15d-14(a) by the Chief Executive Officer                                                                                                                                                                                                                                                                        
|      |  |  
|31.2* |  |  |  | Certification required by Rule 13a-14(a)/15d-14(a) by the Chief Financial Officer                                                                                                                                                                                                                                                                        
|      |  |  
|32.1* |  |  |  | Section 1350 Certification by the Chief Executive Officer                                                                                                                                                                                                                                                                                                
|      |  |  
|32.2* |  |  |  | Section 1350 Certification by the Chief Financial Officer                                                                                                                                                                                                                                                                                                



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



83



---

##### 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.



NGP CAPITAL RESOURCES COMPANYBy:

/S/    JOHN H.
HOMIERJohn H. Homier President and Chief Executive Officer


Date: March 12, 2008

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated. This document may be executed by the signatories hereto on any number of counterparts, all of which constitute one and the same instrument.



|                                                   |  |                                                                                              
|-------------------------------------------------- |  | ---------------------------------------------------------------------------------------------
|Signature                                          |  | Title                                                                                        
|                                                   | 
|/S/    JOHN H.
HOMIER John H. Homier               |  | President and Chief Executive Officer (Principal Executive Officer)                          
|                                                   | 
|/S/    STEPHEN K.
GARDNER Stephen K. Gardner       |  | Chief Financial Officer, Secretary and Treasurer (Principal Financial and Accounting Officer)
|                                                   | 
|/S/    KENNETH A.
HERSH Kenneth A. Hersh           |  | Director and Chairman of the Board                                                           
|                                                   | 
|/S/    DAVID R.
ALBIN David R. Albin               |  | Director                                                                                     
|                                                   | 
|/S/    EDWARD W.
BLESSING Edward W. Blessing       |  | Director                                                                                     
|                                                   | 
|/S/    LON C.
KILE Lon C. Kile                     |  | Director                                                                                     
|                                                   | 
|/S/    JAMES R. LATIMER,
III James R. Latimer, III |  | Director                                                                                     



84



---

##### Table of Contents

Index to Exhibits



|      |  |   |  |                                                                                                                                                                                                                                                                                                                                                               
|----- |  | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No.   |  |   |  | Exhibit                                                                                                                                                                                                                                                                                                                                                       
|      |  |  
|3.1   |  |  |  | Articles of Incorporation (filed as Exhibit (a)(1) to the Companys Registration Statement on Form N-2 filed on August 16, 2004 (Registration No. 333-118279) and incorporated herein
by reference)                                                                                                                                                           
|      |  |  
|3.2   |  |  |  | Articles of Amendment and Restatement (filed as Exhibit 3.2 to the Companys Annual Report on Form 10-K for the year ended December 31, 2004 and incorporated herein by reference)                                                                                                                                                                            
|      |  |  
|3.3   |  |  |  | Bylaws (filed as Exhibit (b) to the Companys Registration Statement on Form N-2 filed on August 16, 2004 (Registration No. 333-118279) and incorporated herein by
reference)                                                                                                                                                                                 
|      |  |  
|4.1   |  |  |  | Form of Stock Certificate (filed as Exhibit (d) to the Companys Pre-Effective Amendment No. 2 to Registration Statement on Form N-2 filed on October 7, 2004 (Registration No.
333-118279) and incorporated herein by reference)                                                                                                                             
|      |  |  
|4.2   |  |  |  | Dividend Reinvestment Plan (filed as Exhibit (e) to the Companys Registration Statement on Form N-2 filed on August 16, 2004 (Registration No. 333-118279) and incorporated herein
by reference)                                                                                                                                                             
|      |  |  
|10.1  |  |  |  | Investment Advisory Agreement between the Company and NGP Investment Advisor, LP (filed as Exhibit (g) to the Companys Pre-Effective Amendment No. 1 to Registration Statement on
Form N-2 filed on September 24, 2004 (Registration No. 333-118279) and incorporated herein by reference)                                                                   
|      |  |  
|10.2  |  |  |  | Administration Agreement between the Company and NGP Administration, LLC (filed as Exhibit 10.2 to the Companys Annual Report on Form 10-K for the year ended December 31, 2004 and
incorporated herein by reference)                                                                                                                                        
|      |  |  
|10.3  |  |  |  | License Agreement between the Company and Natural Gas Partners, LLC (filed as Exhibit 10.3 to the Companys Annual Report on Form 10-K for the year ended December 31, 2004 and
incorporated herein by reference)                                                                                                                                             
|      |  |  
|10.4  |  |  |  | Form of Indemnity Agreement (filed as Exhibit 10.5 to the Companys Annual Report on Form 10-K for the year ended December 31, 2004 and incorporated herein by
reference)                                                                                                                                                                                     
|      |  |  
|10.5  |  |  |  | Amended and Restated Revolving Credit Agreement, dated as of August 31, 2006, between the Company, the lenders from time to time party thereto and SunTrust Bank, as administrative agent for
the lenders (filed as Exhibit 10.6 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 and incorporated herein by reference)
|      |  |  
|10.6  |  |  |  | Treasury Secured Revolving Credit Agreement, dated as of August 31, 2006, between the Company, the lenders from time to time party thereto and SunTrust Bank as administrative agent for the
lenders (filed as Exhibit 10.7 to the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 and incorporated herein by reference)     
|      |  |  
|10.7  |  |  |  | Custody Agreement between Registrant and Wells Fargo Bank, N.A. (filed as Exhibit (j)(1) to the Companys Pre-Effective Amendment No. 1 to Registration Statement on
Form N-2 filed September 24, 2004 (Registration No. 333-118279) and incorporated herein by reference)                                                                                    
|      |  |  
|10.8* |  |  |  | Amendment No. 1 to Custody Agreement between Registrant and Wells Fargo Bank, N.A.                                                                                                                                                                                                                                                                            
|      |  |  
|10.9* |  |  |  | Amendment No. 2 to Custody Agreement between Registrant and Wells Fargo Bank, N.A.                                                                                                                                                                                                                                                                            
|      |  |  
|10.10 |  |  |  | First Amendment to Amended and Restated Revolving Credit Agreement effective as of August 31, 2006, between the Company, the lenders from time to time party thereto and SunTrust Bank
(filed as Exhibit 10.7 to the Companys Quarterly Report on Form 10-Q on November 9, 2007 and incorporated herein by reference)                                        



85



---

##### Table of Contents

|      |  |   |  |                                                                                                                                                                                                                                                                                                                    
|----- |  | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No.   |  |   |  | Exhibit                                                                                                                                                                                                                                                                                                            
|      |  |  
|10.11 |  |  |  | First Amendment to Treasury Secured Revolving Credit Agreement effective as of August 31, 2006, between the Company, the lenders from time to time party thereto and SunTrust Bank (filed
as Exhibit 10.9 to the Companys Quarterly Report on Form 10-Q on November 9, 2007 and incorporated herein by reference) 
|      |  |  
|10.12 |  |  |  | Second Amendment to Treasury Secured Revolving Credit Agreement effective as of September 28, 2007, between the Company, the lenders from time to time party thereto and SunTrust Bank (filed
as Exhibit 10.1 to the Companys Current Report on Form 8-K on October 24, 2007 and incorporated herein by reference)
|      |  |  
|21.1* |  |  |  | Subsidiaries                                                                                                                                                                                                                                                                                                       
|      |  |  
|31.1* |  |  |  | Certification required by Rule 13a-14(a)/15d-14(a) by the Chief Executive Officer                                                                                                                                                                                                                                  
|      |  |  
|31.2* |  |  |  | Certification required by Rule 13a-14(a)/15d-14(a) by the Chief Financial Officer                                                                                                                                                                                                                                  
|      |  |  
|32.1* |  |  |  | Section 1350 Certification by the Chief Executive Officer                                                                                                                                                                                                                                                          
|      |  |  
|32.2* |  |  |  | Section 1350 Certification by the Chief Financial Officer                                                                                                                                                                                                                                                          



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



86