##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549





FORM 10-Q





(Mark One)



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

For the quarterly period ended September 30, 2012

OR



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

For the transition period from                  to

Commission file number
001-33559





BLACKROCK KELSO CAPITAL
CORPORATION

(Exact Name of Registrant as Specified in Its Charter)







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

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











Former Name, Former Address and
Former Fiscal Year, If Changed Since Last Report.

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  þ    No   ̈

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

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

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

Smaller reporting company  ̈

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

The number of shares of the Registrants common stock, $.001 par value per share, outstanding at November 7, 2012 was
73,832,381









---

##### Table of Contents

BLACKROCK KELSO CAPITAL CORPORATION

FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 2012

Table of Contents



|           |  |                                                                                                                     |  |         
|---------- |  | ------------------------------------------------------------------------------------------------------------------- |  | --------
|           |  | INDEX                                                                                                               |  | PAGE NO.
|           |  |                                                                                                                    
|PART I.    |  | FINANCIAL INFORMATION                                                                                               |  |         
|           |  |                                                                                                                    
|Item 1.    |  | Consolidated Financial Statements                                                                                   |  |         
|           |  |                                                                                                                    
|           |  | Consolidated Statements of Assets and Liabilities as of September 30, 2012 and December 
31, 2011 (unaudited)       |  | 3       
|           |  |                                                                                                                    
|           |  | Consolidated Statements of Operations for the three and nine months ended September 
30, 2012 and 2011 (unaudited)  |  | 4       
|           |  |                                                                                                                    
|           |  | Consolidated Statements of Changes in Net Assets for the nine months ended September 
30, 2012 and 2011 (unaudited) |  | 5       
|           |  |                                                                                                                    
|           |  | Consolidated Statements of Cash Flows for the nine months ended September 30, 2012 and 2011
(unaudited)             |  | 6       
|           |  |                                                                                                                    
|           |  | Consolidated Schedules of Investments as of September 30, 2012 and December 31, 2011
(unaudited)                    |  | 7       
|           |  |                                                                                                                    
|           |  | Notes to Consolidated Financial Statements (unaudited)                                                              |  | 23      
|           |  |                                                                                                                    
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of
Operations                               |  | 41      
|           |  |                                                                                                                    
|Item 3.    |  | Quantitative and Qualitative Disclosures About Market Risk                                                          |  | 52      
|           |  |                                                                                                                    
|Item 4.    |  | Controls and Procedures                                                                                             |  | 53      
|           |  |                                                                                                                    
|PART II.   |  | OTHER INFORMATION                                                                                                   |  |         
|           |  |                                                                                                                    
|Item 1.    |  | Legal Proceedings                                                                                                   |  | 53      
|           |  |                                                                                                                    
|Item 1A.   |  | Risk Factors                                                                                                        |  | 53      
|           |  |                                                                                                                    
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                         |  | 53      
|           |  |                                                                                                                    
|Item 3.    |  | Defaults Upon Senior Securities                                                                                     |  | 54      
|           |  |                                                                                                                    
|Item 4.    |  | [Reserved]                                                                                                          |  | 54      
|           |  |                                                                                                                    
|Item 5.    |  | Other Information                                                                                                   |  | 54      
|           |  |                                                                                                                    
|Item 6.    |  | Exhibits                                                                                                            |  | 54      
|           | 
|SIGNATURES |  | 55                                                                                                                 



2



---

##### Table of Contents

PART 1. CONSOLIDATED FINANCIAL INFORMATION

In this Quarterly Report, Company, we, us and our refer to BlackRock Kelso Capital Corporation unless the context states otherwise.

Item 1. Consolidated Financial Statements

BlackRock Kelso Capital Corporation

Consolidated Statements of Assets and Liabilities

(Unaudited)



|                                                                                                                                                          |  |                   |               |   |                  |   |               |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------------- | - | ---------------- | - | ------------- | -
|                                                                                                                                                          |  | September 30,2012 |               |   | December 31,2011 |  
|Assets                                                                                                                                                    |  |                   |               |   |                  |   |               |  
|Investments at fair value:                                                                                                                                |  |                   |               |   |                  |   |               |  
|Non-controlled, non-affiliated investments (cost of $884,155,194 and $959,635,127)                                                                        |  | $                 | 887,470,029   |   |                  | $ | 890,691,404   |  
|Non-controlled, affiliated investments (cost of $44,239,954 and $59,633,913)                                                                              |  |                   | 58,121,346    |   |                  |   | 71,035,799    |  
|Controlled investments (cost of $151,419,698 and $78,601,629)                                                                                             |  |                   | 148,386,742   |   |                  |   | 87,225,239    |  
|                                                                                                                                                          |  |                   |               |   |                  |   |               |  
|Total investments at fair value (cost of $1,079,814,846 and $1,097,870,669)                                                                               |  |                   | 1,093,978,117 |   |                  |   | 1,048,952,442 |  
|Cash and cash equivalents                                                                                                                                 |  |                   | 2,975,810     |   |                  |   | 7,478,904     |  
|Cash denominated in foreign currencies (cost of $834 and $300,380)                                                                                        |  |                   | 936           |   |                  |   | 300,089       |  
|Receivable for investments sold                                                                                                                           |  |                   | 204,595       |   |                  |   | 2,734,705     |  
|Interest receivable                                                                                                                                       |  |                   | 22,872,721    |   |                  |   | 16,474,871    |  
|Dividends receivable                                                                                                                                      |  |                   |              |   |                  |   | 8,493,799     |  
|Prepaid expenses and other assets                                                                                                                         |  |                   | 4,942,631     |   |                  |   | 6,740,517     |  
|                                                                                                                                                          |  |                   |               |   |                  |   |               |  
|Total Assets                                                                                                                                              |  | $                 | 1,124,974,810 |   |                  | $ | 1,091,175,327 |  
|                                                                                                                                                          |  |                   |               |   |                  |   |               |  
|Liabilities                                                                                                                                               |  |                   |               |   |                  |   |               |  
|Payable for investments purchased                                                                                                                         |  | $                 | 1,541,222     |   |                  | $ | 421,597       |  
|Unrealized depreciation on forward foreign currency contracts                                                                                             |  |                   | 771,405       |   |                  |   | 1,106,241     |  
|Debt                                                                                                                                                      |  |                   | 384,600,000   |   |                  |   | 343,000,000   |  
|Interest payable                                                                                                                                          |  |                   | 2,557,731     |   |                  |   | 5,592,184     |  
|Dividend distributions payable                                                                                                                            |  |                   | 19,160,728    |   |                  |   | 19,040,586    |  
|Base management fees payable                                                                                                                              |  |                   | 5,964,904     |   |                  |   | 5,293,755     |  
|Incentive management fees payable                                                                                                                         |  |                   | 2,963,803     |   |                  |   | 11,878,159    |  
|Accrued administrative services                                                                                                                           |  |                   | 165,049       |   |                  |   | 144,625       |  
|Other accrued expenses and payables                                                                                                                       |  |                   | 3,715,740     |   |                  |   | 3,689,331     |  
|                                                                                                                                                          |  |                   |               |   |                  |   |               |  
|Total Liabilities                                                                                                                                         |  |                   | 421,440,582   |   |                  |   | 390,166,478   |  
|                                                                                                                                                          |  |                   |               |   |                  |   |               |  
|Net Assets                                                                                                                                                |  |                   |               |   |                  |   |               |  
|Common stock, par value $.001 per share, 200,000,000 common shares authorized, 75,120,620 and 74,636,091 issued and 73,695,113
and 73,210,584 outstanding |  |                   | 75,121        |   |                  |   | 74,636        |  
|Paid-in capital in excess of par                                                                                                                          |  |                   | 987,373,660   |   |                  |   | 983,082,373   |  
|Distributions in excess of taxable net investment income                                                                                                  |  |                   | (18,195,866   | ) |                  |   | (26,165,703   | )
|Accumulated net realized loss                                                                                                                             |  |                   | (267,939,687  | ) |                  |   | (194,505,823  | )
|Net unrealized appreciation (depreciation)                                                                                                                |  |                   | 11,697,676    |   |                  |   | (51,999,958   | )
|Treasury stock at cost, 1,425,507 and 1,425,507 shares held                                                                                               |  |                   | (9,476,676    | ) |                  |   | (9,476,676    | )
|                                                                                                                                                          |  |                   |               |   |                  |   |               |  
|Total Net Assets                                                                                                                                          |  |                   | 703,534,228   |   |                  |   | 701,008,849   |  
|                                                                                                                                                          |  |                   |               |   |                  |   |               |  
|Total Liabilities and Net Assets                                                                                                                          |  | $                 | 1,124,974,810 |   |                  | $ | 1,091,175,327 |  
|                                                                                                                                                          |  |                   |               |   |                  |   |               |  
|Net Asset Value Per Share                                                                                                                                 |  | $                 | 9.55          |   |                  | $ | 9.58          |  

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



3



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Statements of Operations

(Unaudited)



|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|--------------------------------------------------------- |  | ------------------------------------ | ----------- | - | ------------------------------------ | - | ---------- | ----------------------------------- |  | - | ----------------------------------- | - |  | - | ----------- | -
|                                                          |  | Three months endedSeptember 30, 2012 |             |   | Three months endedSeptember 30, 2011 |   |            | Nine months endedSeptember 30, 2012 |  |   | Nine months endedSeptember 30, 2011 |  
|Investment Income:                                        |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Interest income:                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Non-controlled, non-affiliated investments                |  | $                                    | 27,543,637  |   |                                      | $ | 24,001,231 |                                     |  | $ | 81,802,597                          |   |  | $ | 67,222,334  |  
|Non-controlled, affiliated investments                    |  |                                      | 1,037,387   |   |                                      |   | 835,283    |                                     |  |   | 4,053,330                           |   |  |   | 3,509,261   |  
|Controlled investments                                    |  |                                      | 3,071,070   |   |                                      |   | 2,288,318  |                                     |  |   | 6,501,767                           |   |  |   | 4,951,516   |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Total interest income                                     |  |                                      | 31,652,094  |   |                                      |   | 27,124,832 |                                     |  |   | 92,357,694                          |   |  |   | 75,683,111  |  
|Fee income:                                               |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Non-controlled, non-affiliated investments                |  |                                      | 8,369,140   |   |                                      |   | 4,701,489  |                                     |  |   | 15,457,315                          |   |  |   | 15,781,903  |  
|Non-controlled, affiliated investments                    |  |                                      | 602,344     |   |                                      |   | 387,558    |                                     |  |   | 735,708                             |   |  |   | 546,114     |  
|Controlled investments                                    |  |                                      | 57,679      |   |                                      |   | 39,677     |                                     |  |   | 136,170                             |   |  |   | 117,738     |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Total fee income                                          |  |                                      | 9,029,163   |   |                                      |   | 5,128,724  |                                     |  |   | 16,329,193                          |   |  |   | 16,445,755  |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Dividend income:                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Non-controlled, non-affiliated investments                |  |                                      | 38,845      |   |                                      |   | 610,173    |                                     |  |   | 706,157                             |   |  |   | 2,278,768   |  
|Non-controlled, affiliated investments                    |  |                                      |            |   |                                      |   | 383,516    |                                     |  |   |                                    |   |  |   | 1,106,309   |  
|Controlled investments                                    |  |                                      |            |   |                                      |   |           |                                     |  |   |                                    |   |  |   |            |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Total dividend income                                     |  |                                      | 38,845      |   |                                      |   | 993,689    |                                     |  |   | 706,157                             |   |  |   | 3,385,077   |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Total investment income                                   |  |                                      | 40,720,102  |   |                                      |   | 33,247,245 |                                     |  |   | 109,393,044                         |   |  |   | 95,513,943  |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Expenses:                                                 |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Base management fees                                      |  |                                      | 5,964,904   |   |                                      |   | 5,124,033  |                                     |  |   | 16,877,541                          |   |  |   | 14,547,503  |  
|Interest and credit facility fees                         |  |                                      | 5,180,706   |   |                                      |   | 4,208,359  |                                     |  |   | 14,917,849                          |   |  |   | 11,902,630  |  
|Incentive management fees                                 |  |                                      | 2,963,803   |   |                                      |   |           |                                     |  |   | 5,177,662                           |   |  |   |            |  
|Amortization of debt issuance costs                       |  |                                      | 634,677     |   |                                      |   | 634,678    |                                     |  |   | 1,890,236                           |   |  |   | 1,871,184   |  
|Professional fees                                         |  |                                      | 577,051     |   |                                      |   | 683,095    |                                     |  |   | 1,080,582                           |   |  |   | 1,345,608   |  
|Investment advisor expenses                               |  |                                      | 511,774     |   |                                      |   | 315,435    |                                     |  |   | 1,364,420                           |   |  |   | 1,176,450   |  
|Administrative services                                   |  |                                      | 164,074     |   |                                      |   | 319,500    |                                     |  |   | 416,608                             |   |  |   | 866,121     |  
|Director fees                                             |  |                                      | 113,500     |   |                                      |   | 97,000     |                                     |  |   | 347,063                             |   |  |   | 309,269     |  
|Other                                                     |  |                                      | 671,341     |   |                                      |   | 900,532    |                                     |  |   | 1,975,362                           |   |  |   | 1,914,697   |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Total expenses                                            |  |                                      | 16,781,830  |   |                                      |   | 12,282,632 |                                     |  |   | 44,047,323                          |   |  |   | 33,933,462  |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Net Investment Income                                     |  |                                      | 23,938,272  |   |                                      |   | 20,964,613 |                                     |  |   | 65,345,721                          |   |  |   | 61,580,481  |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Realized and Unrealized Gain (Loss):                      |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Net realized gain (loss):                                 |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Non-controlled, non-affiliated investments                |  |                                      | (4,417      | ) |                                      |   | 258,039    |                                     |  |   | (75,340,007                         | ) |  |   | (37,073,408 | )
|Non-controlled, affiliated investments                    |  |                                      | 2,441,751   |   |                                      |   | 176,800    |                                     |  |   | 2,123,846                           |   |  |   | (4,892,398  | )
|Controlled investments                                    |  |                                      |            |   |                                      |   | 18,929     |                                     |  |   |                                    |   |  |   | 22,372      |  
|Foreign currency                                          |  |                                      | 362,009     |   |                                      |   | 682,083    |                                     |  |   | (217,703                            | ) |  |   | (496,180    | )
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Net realized gain (loss)                                  |  |                                      | 2,799,343   |   |                                      |   | 1,135,851  |                                     |  |   | (73,433,864                         | ) |  |   | (42,439,614 | )
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Net change in unrealized appreciation or depreciation on: |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Non-controlled, non-affiliated investments                |  |                                      | (1,814,151  | ) |                                      |   | (4,598,697 | )                                   |  |   | 77,069,859                          |   |  |   | 44,282,872  |  
|Non-controlled, affiliated investments                    |  |                                      | 5,287,500   |   |                                      |   | (190,180   | )                                   |  |   | 6,300,604                           |   |  |   | 10,447,300  |  
|Controlled investments                                    |  |                                      | (14,735,396 | ) |                                      |   | (5,630,890 | )                                   |  |   | (20,004,775                         | ) |  |   | (5,548,533  | )
|Foreign currency translation                              |  |                                      | (1,146,461  | ) |                                      |   | 1,256,787  |                                     |  |   | 331,946                             |   |  |   | 1,548,246   |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Net change in unrealized appreciation or depreciation     |  |                                      | (12,408,508 | ) |                                      |   | (9,162,980 | )                                   |  |   | 63,697,634                          |   |  |   | 50,729,885  |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Net realized and unrealized gain (loss)                   |  |                                      | (9,609,165  | ) |                                      |   | (8,027,129 | )                                   |  |   | (9,736,230                          | ) |  |   | 8,290,271   |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Net Increase in Net Assets Resulting from Operations      |  | $                                    | 14,329,107  |   |                                      | $ | 12,937,484 |                                     |  | $ | 55,609,491                          |   |  | $ | 69,870,752  |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Net Investment Income Per Share                           |  | $                                    | 0.32        |   |                                      | $ | 0.29       |                                     |  | $ | 0.89                                |   |  | $ | 0.84        |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Earnings Per Share                                        |  | $                                    | 0.19        |   |                                      | $ | 0.18       |                                     |  | $ | 0.76                                |   |  | $ | 0.96        |  
|                                                          |  |                                      |             |   |                                      |   |            |                                     |  |   |                                     |   |  |   |             |  
|Basic and Diluted Weighted-Average Shares Outstanding     |  |                                      | 73,692,104  |   |                                      |   | 73,101,398 |                                     |  |   | 73,555,011                          |   |  |   | 72,966,076  |  
|Dividends Declared Per Share                              |  | $                                    | 0.26        |   |                                      | $ | 0.26       |                                     |  | $ | 0.78                                |   |  | $ | 0.84        |  

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



4



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Statements of Changes in Net Assets

(Unaudited)



|                                                                     |  |                    |                 |  |                    |  |                 | 
|-------------------------------------------------------------------- |  | ------------------ | --------------- |  | ------------------ |  | --------------- | 
|                                                                     |  | Nine months ended  |                
|                                                                     |  | September 30, 2012 |                 |  | September 30, 2011 | 
|Net Increase in Net Assets Resulting from Operations:                |  |                    |                 |  |                    |  |                 | 
|Net investment income                                                |  |                    | $    65,345,721 |  |                    |  | $    61,580,481 | 
|Net realized loss                                                    |  |                    | (73,433,864)    |  |                    |  | (42,439,614)    | 
|Net change in unrealized appreciation or depreciation                |  |                    | 63,697,634      |  |                    |  | 50,729,885      | 
|                                                                     |  |                    |                 |  |                    |  |                 | 
|Net increase in net assets resulting from operations                 |  |                    | 55,609,491      |  |                    |  | 69,870,752      | 
|                                                                     |  |                    |                 |  |                    |  |                 | 
|Dividend Distributions to Stockholders from:                         |  |                    |                 |  |                    |  |                 | 
|Net investment income                                                |  |                    | (57,375,884)    |  |                    |  | (61,321,309)    | 
|                                                                     |  |                    |                 |  |                    |  |                 | 
|Capital Share Transactions:                                          |  |                    |                 |  |                    |  |                 | 
|Proceeds from shares sold                                            |  |                    |                |  |                    |  | 2,000,000       | 
|Reinvestment of dividends                                            |  |                    | 4,291,772       |  |                    |  | 6,294,969       | 
|Purchases of treasury stock                                          |  |                    |                |  |                    |  | (3,540,397)     | 
|                                                                     |  |                    |                 |  |                    |  |                 | 
|Net increase in net assets resulting from capital share transactions |  |                    | 4,291,772       |  |                    |  | 4,754,572       | 
|                                                                     |  |                    |                 |  |                    |  |                 | 
|Total Increase in Net Assets                                         |  |                    | 2,525,379       |  |                    |  | 13,304,015      | 
|Net assets at beginning of period                                    |  |                    | 701,008,849     |  |                    |  | 698,479,924     | 
|                                                                     |  |                    |                 |  |                    |  |                 | 
|Net assets at end of period                                          |  |                    | $  703,534,228  |  |                    |  | $  711,783,939  | 
|                                                                     |  |                    |                 |  |                    |  |                 | 
|Capital Share Activity:                                              |  |                    |                 |  |                    |  |                 | 
|Shares issued from subscriptions                                     |  |                    |                |  |                    |  | 200,000         | 
|Shares issued from reinvestment of dividends                         |  |                    | 484,529         |  |                    |  | 646,298         | 
|Purchases of treasury stock                                          |  |                    |                |  |                    |  | (400,000)       | 
|                                                                     |  |                    |                 |  |                    |  |                 | 
|Net increase in shares outstanding                                   |  |                    | 484,529         |  |                    |  | 446,298         | 
|                                                                     |  |                    |                 |  |                    |  |                 | 

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



5



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                                                                      |  |                    |              |   |                    |   |              |  
|------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ------------ | - | ------------------ | - | ------------ | -
|                                                                                                                                      |  | Nine months ended  |             
|                                                                                                                                      |  | September 30, 2012 |              |   | September 30, 2011 |  
|Operating Activities:                                                                                                                 |  |                    |              |   |                    |   |              |  
|Net increase in net assets resulting from operations                                                                                  |  | $                  | 55,609,491   |   |                    | $ | 69,870,752   |  
|Adjustments to reconcile net increase in net assets resulting from operations to net cash provided by (used in) operating activities: |  |                    |              |   |                    |   |              |  
|Purchases of investments                                                                                                              |  |                    | (238,476,949 | ) |                    |   | (260,528,598 | )
|Sales (purchases) of foreign currency contractsnet                                                                                   |  |                    | (220,986     | ) |                    |   | (526,385     | )
|Proceeds from sales/repayments of investments                                                                                         |  |                    | 203,491,979  |   |                    |   | 163,013,170  |  
|Net change in unrealized appreciation or depreciation on investments                                                                  |  |                    | (63,365,688  | ) |                    |   | (49,181,639  | )
|Net change in unrealized appreciation or depreciation on foreign currency translation                                                 |  |                    | (331,946     | ) |                    |   | (1,548,246   | )
|Net realized loss (gain) on investments                                                                                               |  |                    | 73,216,161   |   |                    |   | 41,943,434   |  
|Net realized loss (gain) on foreign currency                                                                                          |  |                    | 217,703      |   |                    |   | 496,180      |  
|Amortization of premium/discountnet                                                                                                  |  |                    | (11,364,420  | ) |                    |   | (7,411,408   | )
|Amortization of debt issuance costs                                                                                                   |  |                    | 1,890,236    |   |                    |   | 1,871,184    |  
|Changes in operating assets and liabilities:                                                                                          |  |                    |              |   |                    |   |              |  
|Receivable for investments sold                                                                                                       |  |                    | 2,530,110    |   |                    |   | 4,853,918    |  
|Interest receivable                                                                                                                   |  |                    | (6,397,850   | ) |                    |   | (5,241,224   | )
|Dividends receivable                                                                                                                  |  |                    | (317,146     | ) |                    |   | (2,871,143   | )
|Prepaid expenses and other assets                                                                                                     |  |                    | (92,350      | ) |                    |   | (159,416     | )
|Payable for investments purchased                                                                                                     |  |                    | 1,119,625    |   |                    |   | 209,039      |  
|Interest payable                                                                                                                      |  |                    | (3,034,453   | ) |                    |   | 2,058,726    |  
|Base management fees payable                                                                                                          |  |                    | 671,149      |   |                    |   | 769,012      |  
|Incentive management fees payable                                                                                                     |  |                    | (8,914,356   | ) |                    |   | (14,614,098  | )
|Accrued administrative services                                                                                                       |  |                    | 20,424       |   |                    |   | 173,837      |  
|Other accrued expenses and payables                                                                                                   |  |                    | 310,598      |   |                    |   | (47,113      | )
|                                                                                                                                      |  |                    |              |   |                    |   |              |  
|Net cash provided by (used in) operating activities                                                                                   |  |                    | 6,561,332    |   |                    |   | (56,870,018  | )
|                                                                                                                                      |  |                    |              |   |                    |   |              |  
|Financing Activities:                                                                                                                 |  |                    |              |   |                    |   |              |  
|Net proceeds from issuance of common stock                                                                                            |  |                    |             |   |                    |   | 2,000,000    |  
|Dividend distributions paid                                                                                                           |  |                    | (52,963,972  | ) |                    |   | (59,264,457  | )
|Proceeds from debt                                                                                                                    |  |                    | 225,900,000  |   |                    |   | 278,250,000  |  
|Repayments of debt                                                                                                                    |  |                    | (184,300,000 | ) |                    |   | (130,800,000 | )
|Deferred debt issuance costs                                                                                                          |  |                    |             |   |                    |   | (1,690,580   | )
|Purchases of treasury stock                                                                                                           |  |                    |             |   |                    |   | (3,540,397   | )
|                                                                                                                                      |  |                    |              |   |                    |   |              |  
|Net cash provided by (used in) financing activities                                                                                   |  |                    | (11,363,972  | ) |                    |   | 84,954,566   |  
|                                                                                                                                      |  |                    |              |   |                    |   |              |  
|Effect of exchange rate changes on cash and cash equivalents                                                                          |  |                    | 393          |   |                    |   | (18,407      | )
|                                                                                                                                      |  |                    |              |   |                    |   |              |  
|Net increase (decrease) in cash                                                                                                       |  |                    | (4,802,247   | ) |                    |   | 28,066,141   |  
|Cash and cash equivalents, beginning of period                                                                                        |  |                    | 7,778,993    |   |                    |   | 2,160,871    |  
|                                                                                                                                      |  |                    |              |   |                    |   |              |  
|Cash and cash equivalents, end of period                                                                                              |  | $                  | 2,976,746    |   |                    | $ | 30,227,012   |  
|                                                                                                                                      |  |                    |              |   |                    |   |              |  
|Supplemental disclosure of cash flow information and non-cash financing activities:                                                   |  |                    |              |   |                    |   |              |  
|Cash paid during period for:                                                                                                          |  |                    |              |   |                    |   |              |  
|Interest                                                                                                                              |  | $                  | 17,289,778   |   |                    | $ | 8,800,205    |  
|Taxes                                                                                                                                 |  | $                  | 1,503,347    |   |                    | $ | 914,847      |  
|Dividend distributions reinvested                                                                                                     |  | $                  | 4,291,772    |   |                    | $ | 6,294,969    |  

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



6



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Schedules of Investments

September 30, 2012

(Unaudited)



|                                                           |  |                       |  |               |  |          |  |                                            |            |  |             |   |            |               |             |   |            | 
|---------------------------------------------------------- |  | --------------------- |  | ------------- |  | -------- |  | ------------------------------------------ | ---------- |  | ----------- | - | ---------- | ------------- | ----------- | - | ---------- | 
|Portfolio Company                                          |  | Industry              |  | Interest Rate |  | Maturity |  | Principal
Amount or Number of Shares/Units |            |  | Cost(a)     |   |            | Fair
Value(b) |            
|Senior Secured Notes24.8%                                 |  |                       |  |               |  |          |  |                                            |            |  |             |   |            |              
|Advanced LightingTechnologies, Inc.,First Lien(c)          |  | Lighting              |  | 10.50%        |  | 6/1/19   |  | $                                          | 20,000,000 |  |             | $ | 19,516,414 |               |             | $ | 20,000,000 | 
|AGY Holding Corp.,Second Lien(p)                           |  | GlassYarns/Fibers     |  | 11.00%        |  | 11/15/14 |  |                                            | 28,475,000 |  |             |   | 22,102,345 |               |             |   | 20,729,800 | 
|American Residential ServicesL.L.C. et al., Second Lien(c) |  | HVACPlumbing
Services |  | 12.00%        |  | 4/15/15  |  |                                            | 40,000,000 |  |             |   | 39,886,426 |               |             |   | 40,000,000 | 
|BPA Laboratories Inc.,First Lien(c)                        |  | HealthcareServices    |  | 12.25%        |  | 4/1/17   |  |                                            | 33,250,000 |  |             |   | 32,202,093 |               |             |   | 32,851,000 | 
|Sizzling Platter LLC et al.,First Lien(c)                  |  | Restaurants           |  | 12.25%        |  | 4/15/16  |  |                                            | 30,000,000 |  |             |   | 29,239,911 |               |             |   | 30,000,000 | 
|TriMark USA, Inc.,Second Lien(p)(q)(r)                     |  | Food ServiceEquipment |  | 11.50%        |  | 11/30/13 |  |                                            | 33,109,988 |  |             |   | 33,109,988 |               |             |   | 31,123,390 | 
|                                                           |  |                       |  |               |  |          |  |                                            |            |  |             |   |            |               |             |   |            | 
|Total Senior Secured Notes                                 |  |                       |  |               |  |          |  |                                            |            |  | 176,057,177 |   |            |               | 174,704,190 |  
|                                                           |  |                       |  |               |  |          |  |                                            |            |  |             |   |            |               |             |   |            | 
|Unsecured Debt6.9%                                        |  |                       |  |               |  |          |  |                                            |            |  |             |   |            |              
|Maple Hill Acquisition LLC(q)                              |  | RigidPackaging        |  | 13.50%        |  | 10/1/15  |  |                                            | 5,000,000  |  |             |   | 4,906,249  |               |             |   | 5,000,000  | 
|SVP Worldwide Ltd.(q)                                      |  | ConsumerProducts      |  | 14.00%        |  | 6/27/18  |  |                                            | 43,613,583 |  |             |   | 43,613,583 |               |             |   | 43,613,583 | 
|                                                           |  |                       |  |               |  |          |  |                                            |            |  |             |   |            |               |             |   |            | 
|Total Unsecured Debt                                       |  |                       |  |               |  |          |  |                                            |            |  | 48,519,832  |   |            |               | 48,613,583  |  
|                                                           |  |                       |  |               |  |          |  |                                            |            |  |             |   |            |               |             |   |            | 
|Subordinated Debt13.9%                                    |  |                       |  |               |  |          |  |                                            |            |  |             |   |            |              
|A & A Manufacturing Co.,Inc.(q)                            |  | ProtectiveEnclosures  |  | 14.00%        |  | 5/16/16  |  |                                            | 32,995,314 |  |             |   | 32,995,314 |               |             |   | 32,995,314 | 
|MediMedia USA, Inc.(c)(p)                                  |  | InformationServices   |  | 11.38%        |  | 11/15/14 |  |                                            | 19,950,000 |  |             |   | 19,135,185 |               |             |   | 18,693,150 | 
|The Pay-O-Matic Corp.(q)                                   |  | FinancialServices     |  | 14.00%        |  | 9/30/16  |  |                                            | 20,400,000 |  |             |   | 20,400,000 |               |             |   | 20,400,000 | 
|Sarnova HC, LLC et al.(q)                                  |  | HealthcareProducts    |  | 14.00%        |  | 4/6/16   |  |                                            | 25,762,284 |  |             |   | 25,330,842 |               |             |   | 25,762,284 | 
|                                                           |  |                       |  |               |  |          |  |                                            |            |  |             |   |            |               |             |   |            | 
|Total Subordinated Debt                                    |  |                       |  |               |  |          |  |                                            |            |  | 97,861,341  |   |            |               | 97,850,748  |  
|                                                           |  |                       |  |               |  |          |  |                                            |            |  |             |   |            |               |             |   |            | 



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



7



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Schedules of Investments - (Continued)

September 30, 2012

(Unaudited)



|                                                                            |  |                       |  |               |  |          |  |                                         |            |  |         |   |            |               |  |   |            | 
|--------------------------------------------------------------------------- |  | --------------------- |  | ------------- |  | -------- |  | --------------------------------------- | ---------- |  | ------- | - | ---------- | ------------- |  | - | ---------- | 
|Portfolio Company                                                           |  | Industry              |  | Interest Rate |  | Maturity |  | PrincipalAmount orNumber ofShares/Units |            |  | Cost(a) |   |            | Fair
Value(b) | 
|Senior Secured Loans91.6%(e)                                               |  |                       |  |               |  |          |  |                                         |            |  |         |   |            |               |  |   |            | 
|Advantage Sales & Marketing Inc., Second Lien(r)                            |  | MarketingServices     |  | 9.25%         |  | 6/17/18  |  | $                                       | 10,000,000 |  |         | $ | 9,885,565  |               |  | $ | 10,000,000 | 
|Airvana Network Solutions Inc., First Lien(r)                               |  | Software              |  | 10.00%        |  | 3/25/15  |  |                                         | 3,642,857  |  |         |   | 3,597,539  |               |  |   | 3,642,857  | 
|Al Solutions, Inc., Term Loan B, Second Lien(q)                             |  | Metals                |  | 5.00%         |  | 12/31/19 |  |                                         | 66,690     |  |         |   |           |               |  |   |           | 
|Alpha Media Group Inc., First Lien(q)                                       |  | Publishing            |  | 12.00%        |  | 7/15/13  |  |                                         | 5,401,712  |  |         |   | 4,165,336  |               |  |   | 583,385    | 
|American SportWorks LLC, Second Lien(f)(i)                                  |  | UtilityVehicles       |  | 13.00%        |  | 6/16/15  |  |                                         | 8,000,000  |  |         |   | 8,000,000  |               |  |   | 1,360,000  | 
|AmQuip Crane Rental LLC, Second Lien                                        |  | ConstructionEquipment |  | 12.00%        |  | 12/19/17 |  |                                         | 43,600,000 |  |         |   | 43,600,000 |               |  |   | 38,716,800 | 
|Arclin US Holdings Inc.,Second Lien(g)(p)(r)                                |  | Chemicals             |  | 7.75%         |  | 1/15/15  |  |                                         | 3,496,442  |  |         |   | 3,091,478  |               |  |   | 3,496,442  | 
|Ascend Learning, LLC,Second Lien(r)                                         |  | Education             |  | 11.50%        |  | 12/6/17  |  |                                         | 20,000,000 |  |         |   | 19,553,073 |               |  |   | 20,000,000 | 
|Ashton Woods USA L.L.C.,Second Lien                                         |  | Homebuilding          |  | 11.75%        |  | 7/6/15   |  |                                         | 52,500,000 |  |         |   | 52,500,000 |               |  |   | 52,500,000 | 
|Attachmate Corporation et al., Second Lien(r)                               |  | Software              |  | 11.00%        |  | 11/22/18 |  |                                         | 20,000,000 |  |         |   | 19,433,108 |               |  |   | 19,580,000 | 
|Bankruptcy Management Solutions, Inc., Term Loan A, First Lien(f)(r)        |  | FinancialServices     |  | 7.50%         |  | 8/20/14  |  |                                         | 2,000,000  |  |         |   | 1,703,281  |               |  |   | 1,946,000  | 
|Bankruptcy Management Solutions, Inc., Term Loan B, First Lien(f)(p)(q)(r)  |  | FinancialServices     |  | 7.50%         |  | 8/20/14  |  |                                         | 21,411,840 |  |         |   | 13,104,268 |               |  |   | 17,707,591 | 
|Bankruptcy Management Solutions, Inc., Term Loan A, Second Lien(f)(p)(q)(r) |  | FinancialServices     |  | 8.23%         |  | 8/20/15  |  |                                         | 33,477,584 |  |         |   | 24,680,089 |               |  |   | 12,888,869 | 
|The Bargain! Shop Holdings Inc., First Lien(g)(h)(p)                        |  | DiscountStores        |  | 16.00%        |  | 7/1/14   |  |                                         | 24,082,000 |  |         |   | 24,095,252 |               |  |   | 24,474,821 | 
|Berlin Packaging L.L.C.,Second Lien(r)                                      |  | RigidPackaging        |  | 6.72%         |  | 8/17/15  |  |                                         | 24,000,000 |  |         |   | 23,740,741 |               |  |   | 23,544,000 | 
|Dial Global, Inc. et. al.,Second Lien(r)                                    |  | Media &Entertainment  |  | 13.00%        |  | 7/21/17  |  |                                         | 42,500,000 |  |         |   | 41,995,735 |               |  |   | 41,225,000 | 



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



8



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Schedules of Investments - (Continued)

September 30, 2012

(Unaudited)



|                                                                 |  |                          |  |               |  |          |  |                                         |            |  |         |   |            |               |  |   |            | 
|---------------------------------------------------------------- |  | ------------------------ |  | ------------- |  | -------- |  | --------------------------------------- | ---------- |  | ------- | - | ---------- | ------------- |  | - | ---------- | 
|Portfolio Company                                                |  | Industry                 |  | Interest Rate |  | Maturity |  | PrincipalAmount orNumber ofShares/Units |            |  | Cost(a) |   |            | Fair
Value(b) | 
|Fitness Together Franchise Corporation, First Lien(q)            |  | PersonalFitness          |  | 11.50%        |  | 11/10/13 |  | $                                       | 6,209,518  |  |         | $ | 6,209,518  |               |  | $ | 5,824,530  | 
|Grocery Outlet Inc., First Lien(r)                               |  | GroceryRetail            |  | 10.52%        |  | 12/15/17 |  |                                         | 24,625,000 |  |         |   | 24,625,000 |               |  |   | 25,068,250 | 
|InterMedia Outdoors, Inc., Second Lien(r)                        |  | Printing/Publishing      |  | 7.11%         |  | 1/31/14  |  |                                         | 10,000,000 |  |         |   | 10,000,000 |               |  |   | 9,210,000  | 
|MCCI Group Holdings, LLC, Second Lien(r)                         |  | HealthcareServices       |  | 10.75%        |  | 1/29/18  |  |                                         | 40,000,000 |  |         |   | 40,000,000 |               |  |   | 40,000,000 | 
|Penton Media, Inc. et al., First Lien(d)(p)(q)(r)                |  | InformationServices      |  | 5.00%         |  | 8/1/14   |  |                                         | 23,396,461 |  |         |   | 19,279,367 |               |  |   | 18,717,170 | 
|Potters Holdings II, L.P., Second Lien(r)                        |  | EngineeredGlass
Beads    |  | 10.25%        |  | 11/6/17  |  |                                         | 15,000,000 |  |         |   | 14,823,227 |               |  |   | 15,000,000 | 
|Pre-Paid Legal Services, Inc., First Lien(r)                     |  | LegalServices            |  | 11.00%        |  | 12/31/16 |  |                                         | 15,000,000 |  |         |   | 14,652,710 |               |  |   | 15,000,000 | 
|Progress Financial Corporation, Second Lien(r)                   |  | FinancialServices        |  | 13.00%        |  | 6/18/15  |  |                                         | 34,375,000 |  |         |   | 33,742,263 |               |  |   | 34,375,000 | 
|Renaissance Learning, Inc., Second Lien(r)                       |  | EducationSoftware        |  | 12.00%        |  | 10/19/18 |  |                                         | 20,000,000 |  |         |   | 19,307,253 |               |  |   | 20,000,000 | 
|Road Infrastructure Investment, LLC, Second Lien(r)              |  | Manufacturing            |  | 10.25%        |  | 9/30/18  |  |                                         | 10,000,000 |  |         |   | 9,814,014  |               |  |   | 10,000,000 | 
|SOURCEHOV LLC, Second Lien(r)                                    |  | ProcessOutsourcing       |  | 10.50%        |  | 4/29/18  |  |                                         | 25,000,000 |  |         |   | 22,451,465 |               |  |   | 23,175,000 | 
|Sur La Table, Inc., First Lien                                   |  | ConsumerProducts         |  | 12.00%        |  | 7/28/17  |  |                                         | 50,000,000 |  |         |   | 50,000,000 |               |  |   | 50,000,000 | 
|United Subcontractors, Inc., First Lien(d)(p)(q)(r)              |  | Building andConstruction |  | 4.37%         |  | 6/30/15  |  |                                         | 3,562,863  |  |         |   | 3,434,766  |               |  |   | 3,113,944  | 
|Volume Services America, Inc. et al., Term Loan B, First Lien(r) |  | ConcessionServices       |  | 10.50%        |  | 9/16/16  |  |                                         | 44,212,500 |  |         |   | 43,041,599 |               |  |   | 44,212,500 | 
|WBS Group LLC, First Lien(f)(r)                                  |  | Software                 |  | 6.50%         |  | 12/31/12 |  |                                         | 27,284,255 |  |         |   | 27,284,255 |               |  |   | 27,284,255 | 
|WBS Group LLC, Second Lien(f)(r)                                 |  | Software                 |  | 10.50%        |  | 6/7/13   |  |                                         | 24,999,000 |  |         |   | 24,373,405 |               |  |   | 24,999,000 | 



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



9



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Schedules of Investments - (Continued)

September 30, 2012

(Unaudited)



|                                                            |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               |             |  |  |   |             | 
|----------------------------------------------------------- |  | ------------------------ |  | ------------- | ---- | - | -------- |  | ------ | --------------------------------------- |  | - | ---------- |  |  | ------------- | ----------- |  |  | - | ----------- | 
|Portfolio Company                                           |  | Industry                 |  | Interest Rate |      |   | Maturity |  |        | PrincipalAmount orNumber ofShares/Units |  |   | Cost(a)    |  |  | Fair
Value(b) |            
|Westward Dough Operating Company, LLC, First Lien(f)        |  | Restaurants              |  |               | 7.00 | % |          |  | 3/2/17 |                                         |  | $ | 6,590,896  |  |  | $             | 6,590,896   |  |  | $ | 6,590,896   | 
|                                                            |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               |             |  |  |   |             | 
|                                                            |  |                          |  |               |      |  
|Total Senior Secured Loans                                  |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               | 662,775,203 |  |  |   | 644,236,310 | 
|                                                            |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               |             |  |  |   |             | 
|Preferred Stock0.2%(s)                                     |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               |             |  |  |   |             | 
|Alpha Media Group Holdings Inc., Series A-2                 |  | Publishing               |  |               |      |   |          |  |        |                                         |  |   | 5,000      |  |  |               |            |  |  |   |            | 
|Progress Financial Corporation, Series F-1                  |  | FinancialServices        |  |               |      |   |          |  |        |                                         |  |   | 963,710    |  |  |               | 740,313     |  |  |   | 1,101,698   | 
|                                                            |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               |             |  |  |   |             | 
|                                                            |  |                          |  |               |      |  
|Total Preferred Stock                                       |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               | 740,313     |  |  |   | 1,101,698   | 
|                                                            |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               |             |  |  |   |             | 
|Common Stock10.3%(s)                                       |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               |             |  |  |   |             | 
|Alpha Media Group Holdings Inc., Class B                    |  | Publishing               |  |               |      |   |          |  |        |                                         |  |   | 12,500     |  |  |               |            |  |  |   |            | 
|Arclin Cayman Holdings Ltd.(g)(p)                           |  | Chemicals                |  |               |      |   |          |  |        |                                         |  |   | 450,532    |  |  |               | 9,722,203   |  |  |   | 11,420,000  | 
|Bankruptcy Management Solutions, Inc.(f)(p)                 |  | FinancialServices        |  |               |      |   |          |  |        |                                         |  |   | 326,873    |  |  |               | 9,600,072   |  |  |   |            | 
|BKC CSP Blocker, Inc.(j)                                    |  | FinancialServices        |  |               |      |   |          |  |        |                                         |  |   | 100        |  |  |               |            |  |  |   |            | 
|ECI Holdco, Inc., Class A-1 (Electrical Components)(f)      |  | Electronics              |  |               |      |   |          |  |        |                                         |  |   | 19,040,132 |  |  |               | 19,027,697  |  |  |   | 45,315,512  | 
|M & M Tradition Holdings Corp.(d)                           |  | Sheet MetalFabrication   |  |               |      |   |          |  |        |                                         |  |   | 500,000    |  |  |               | 5,000,000   |  |  |   | 8,250,000   | 
|Tygem Holdings, Inc., Class A                               |  | Metals                   |  |               |      |   |          |  |        |                                         |  |   | 30,000     |  |  |               |            |  |  |   |            | 
|USI Senior Holdings, Inc. (United Subcontractors)(d)(p)     |  | Building andConstruction |  |               |      |   |          |  |        |                                         |  |   | 164,851    |  |  |               | 7,475,821   |  |  |   | 7,391,920   | 
|                                                            |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               |             |  |  |   |             | 
|Total Common Stock                                          |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               | 50,825,793  |  |  |   | 72,377,432  | 
|                                                            |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               |             |  |  |   |             | 
|Limited Partnership/Limited Liability CompanyInterests6.2% |  |                          |  |               |      |   |          |  |        |                                         |  |   |            |  |  |               |             |  |  |   |             | 
|ARS Investment Holdings, LLC(k)(s)                          |  | HVAC/Plumbing
Services   |  |               |      |   |          |  |        |                                         |  |   | 102,601    |  |  |               |            |  |  |   | 840,000     | 
|ASW International LLC(f)(l)(s)                              |  | UtilityVehicles          |  |               |      |   |          |  |        |                                         |  |   | 12,800     |  |  |               | 7,428,827   |  |  |   |            | 



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



10



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Schedules of Investments - (Continued)

September 30, 2012

(Unaudited)





|                                                              |  |                                    |  |               |       |   |            |                |                                         |  |            |         |  |   |               |  |  |   |            | 
|------------------------------------------------------------- |  | ---------------------------------- |  | ------------- | ----- | - | ---------- | -------------- | --------------------------------------- |  | ---------- | ------- |  | - | ------------- |  |  | - | ---------- | 
|Portfolio Company                                             |  | Industry                           |  | Interest Rate |       |   | Maturity   |                | PrincipalAmount orNumber ofShares/Units |  |            | Cost(a) |  |   | Fair
Value(b) | 
|DynaVox SystemsHoldings, LLC(m)(s)                            |  | AugmentativeCommunication Products |  |               |       |   |            |                |                                         |  | 272,369    |         |  | $ | 758,069       |  |  | $ | 144,408    | 
|Marquette Transportation Company Holdings, LLC(n)(s)          |  | Transportation                     |  |               |       |   |            |                |                                         |  | 25,000     |         |  |   | 5,000,000     |  |  |   | 6,132,000  | 
|Marsico Holdings, LLC (c)(s)                                  |  | FinancialServices                  |  |               |       |   |            |                |                                         |  | 91,445     |         |  |   | 1,848,077     |  |  |   | 228,613    | 
|Penton Business Media Holdings LLC(d)(s)                      |  | InformationServices                |  |               |       |   |            |                |                                         |  |           |         |  |   | 9,050,000     |  |  |   | 20,648,312 | 
|PG Holdco, LLC (Press Ganey)                                  |  | HealthcareServices                 |  |               | 15.00 | % |            |                |                                         |  | 12,832     |         |  |   | 361,949       |  |  |   | 361,949    | 
|PG Holdco, LLC (Press Ganey), Class A(s)                      |  | HealthcareServices                 |  |               |       |   |            |                |                                         |  | 16,667     |         |  |   | 166,667       |  |  |   | 299,133    | 
|Sentry Security Systems Holdings, LLC(s)                      |  | SecurityServices                   |  |               |       |   |            |                |                                         |  | 147,271    |         |  |   | 147,271       |  |  |   | 7,660      | 
|Sentry Security Systems Holdings, LLC                         |  | SecurityServices                   |  |               | 8.00  | % |            |                |                                         |  | 602,729    |         |  |   | 931,076       |  |  |   | 931,076    | 
|VSS-AHC Holdings LLC (Advanstar)(s)                           |  | Printing/Publishing                |  |               |       |   |            |                |                                         |  | 352,941    |         |  |   | 4,199,161     |  |  |   | 3,903,702  | 
|WBS Group LLC (f)(o)(s)                                       |  | Software                           |  |               |       |   |            |                |                                         |  |           |         |  |   | 1,000         |  |  |   | 5,954,619  | 
|Westward Dough Holdings, LLC, Class A(f)(s)                   |  | Restaurants                        |  |               |       |   |            |                |                                         |  | 350,000    |         |  |   | 9,260,324     |  |  |   | 4,340,000  | 
|                                                              |  |                                    |  |               |       |   |            |                |                                         |  |            |         |  |   |               |  |  |   |            | 
|                                                              |  |                                    | 
|Total Limited Partnership/Limited Liability Company Interests |  |                                    |  |               |       |   | 39,152,421 |                |                                         |  | 43,791,472 |        
|                                                              |  |                                    |  |               |       |   |            |                |                                         |  |            |         |  |   |               |  |  |   |            | 
|Equity Warrants/Options1.6%(s)                               |  |                                    |  |               |       |   |            |                |                                         |  |            |         |  |   |              
|Arclin Cayman Holdings Ltd., Tranche 1(g)(p)                  |  | Chemicals                          |  |               |       |   |            | expire 1/15/14 |                                         |  | 230,159    |         |  |   | 403,815       |  |  |   | 2,367,963  | 
|Arclin Cayman Holdings Ltd., Tranche 2(g)(p)                  |  | Chemicals                          |  |               |       |   |            | expire 1/15/15 |                                         |  | 230,159    |         |  |   | 323,052       |  |  |   | 2,478,068  | 
|Arclin Cayman Holdings Ltd., Tranche 3(g)(p)                  |  | Chemicals                          |  |               |       |   |            | expire 1/15/14 |                                         |  | 230,159    |         |  |   | 484,578       |  |  |   | 1,889,485  | 
|Arclin Cayman Holdings Ltd., Tranche 4(g)(p)                  |  | Chemicals                          |  |               |       |   |            | expire 1/15/15 |                                         |  | 230,159    |         |  |   | 403,815       |  |  |   | 2,061,340  | 
|Bankruptcy Management Solutions, Inc(f)(p)                    |  | FinancialServices                  |  |               |       |   |            | expire 10/1/17 |                                         |  | 23,046     |         |  |   | 365,584       |  |  |   |           | 



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



11



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Schedules of Investments - (Continued)

September 30, 2012

(Unaudited)



|                                                             |  |                   |  |               |  |                 |  |                                         |               |  |              |   |               |               |            |   |           | 
|------------------------------------------------------------ |  | ----------------- |  | ------------- |  | --------------- |  | --------------------------------------- | ------------- |  | ------------ | - | ------------- | ------------- | ---------- | - | --------- | 
|Portfolio Company                                            |  | Industry          |  | Interest Rate |  | Maturity        |  | PrincipalAmount orNumber ofShares/Units |               |  | Cost(a)      |   |               | Fair
Value(b) |           
|Facet Investment, Inc.                                       |  | MedicalDevices    |  |               |  | expire 1/18/21  |  |                                         | 1,978         |  |              | $ | 250,000       |               |            | $ | 80,415    | 
|Marsico SuperholdcoSPV, LLC (c)                              |  | FinancialServices |  |               |  | expire 12/14/19 |  |                                         | 455           |  |              |   | 444,450       |               |            |   |          | 
|Progress Financial Corporation                               |  | FinancialServices |  |               |  | expire various  |  |                                         | 3,447,098     |  |              |   | 1,202,472     |               |            |   | 2,420,413 | 
|Twin River Worldwide Holdings, Inc., Contingent Value Rights |  | Gaming            |  |               |  | expire 11/5/17  |  |                                         | 1,000         |  |              |   | 5,000         |               |            |   | 5,000     | 
|                                                             |  |                   |  |               |  |                 |  |                                         |               |  |              |   |               |               |            |   |           | 
|                                                             |  |                   |  |               | 
|Total Equity Warrants/Options                                |  |                   |  |               |  |                 |  |                                         |               |  | 3,882,766    |   |               |               | 11,302,684 |  
|                                                             |  |                   |  |               |  |                 |  |                                         |               |  |              |   |               |               |            |   |           | 
|                                                             |  |                   |  |              
|TOTAL INVESTMENTS 155.5%                                    |  |                   |  |               |  |                 |  | $                                       | 1,079,814,846 |  |              |   | 1,093,978,117 |              
|                                                             |  |                   |  |               |  |                 |  |                                         |               |  |              |   |               |               |            |   |           | 
|OTHER ASSETS & LIABILITIES (NET)(55.5)%                     |  |                   |  |               |  |                 |  |                                         |               |  | (390,443,889 | )
|                                                             |  |                   |  |               |  |                 |  |                                         |               |  |              |   |               |               |            |   |           | 
|                                                             |  |                   |  |              
|NET ASSETS100.0%                                            |  |                   |  |               |  |                 |  |                                         |               |  |              | $ | 703,534,228   |              
|                                                             |  |                   |  |               |  |                 |  |                                         |               |  |              |   |               |               |            |   |           | 



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

| | (b) | Fair value is determined by or under the direction of the Companys Board of Directors. See Note 2 for further details.
| | --- | -----------------------------------------------------------------------------------------------------------------------

| | (c) | Security is exempt from registration under Rule 144A of the Securities Act of 1933. Such securities may be resold in transactions that are exempt from registration,
normally to qualified institutional buyers. In the aggregate, these securities represent 20.2% of the Companys net assets at September 30, 2012.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (d) | Transaction and other information for non-controlled, affiliated investments under the Investment Company Act of 1940, whereby the Company owns 5% or more
(but not more than 25%) of the portfolio companys outstanding voting securities.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (e) | Approximately 72% of the senior secured loans of the Companys portfolio companies bear interest at a floating rate that may be determined by reference to the
London Interbank Offered Rate (LIBOR) or other base rate (commonly the Federal Funds Rate or the Prime Rate), at the borrowers option. In addition, approximately 64% of such senior secured loans have floors of 1.00% to 2.00%. The borrower
under a senior secured loan generally has the option to select from interest reset periods of one, two, three or six months and may alter that selection at the end of any reset period. The stated interest rate represents the weighted average
interest rate at September 30, 2012 of all contracts within the specified loan facility.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (f) | Transaction and other information for controlled investments under the Investment Company Act of 1940, whereby the Company owns more than 25% of the
portfolio companys outstanding voting securities.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

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

| | (i) | Non-accrual status (in default) at September 30, 2012 and therefore non-income producing. At September 30, 2012, the aggregate fair value and amortized cost
of the Companys debt investments on non-accrual status represents 0.1% and 0.8% of total debt investments at fair value and amortized cost, respectively.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



12



---

##### Table of Contents

|                                       |  |                                |            |  |                       |   |            |                         |  |   |                          |   |  |                                |           |   |                          |   |            |                   |  |   |              |   |  |   |           |  |  |   |         | 
|-------------------------------------- |  | ------------------------------ | ---------- |  | --------------------- | - | ---------- | ----------------------- |  | - | ------------------------ | - |  | ------------------------------ | --------- | - | ------------------------ | - | ---------- | ----------------- |  | - | ------------ | - |  | - | --------- |  |  | - | ------- | 
|Non-controlled,
Affiliated Investments |  | Fair Value atDecember 31, 2011 |            |  | GrossAdditions(Cost)* |   |            | GrossReductions(Cost)** |  |   | NetUnrealizedGain (Loss) |   |  | Fair Value atSeptember 30,2012 |           |   | NetRealizedGain(Loss)*** |   |            | InterestIncome*** |  |   | FeeIncome*** |  
|Conney Safety Products, LLC            |  |                                |            |  |                       |   |            |                         |  |   |                          |   |  |                                |           |   |                          |   |            |                   |  |   |              |   |  |   |           |  |  |   |         | 
|Subordinated Debt                      |  | $                              | 25,582,734 |  |                       | $ | 735,708    |                         |  | $ | (25,582,733              | ) |  | $                              | (735,709  | ) |                          | $ |           |                  |  | $ |             |   |  | $ | 2,137,580 |  |  | $ | 735,708 | 
|Conney Prime Holdings LLC              |  |                                |            |  |                       |   |            |                         |  |   |                          |   |  |                                |           |   |                          |   |            |                   |  |   |              |   |  |   |           |  |  |   |         | 
|Limited Liability Co. Interest         |  |                                | 1,785,488  |  |                       |   |           |                         |  |   | (4,705,015               | ) |  |                                | 2,919,527 |   |                          |   |           |                  |  |   | 2,377,756    |   |  |   |          |  |  |   |        | 
|M&M Tradition Holdings Corp.           |  |                                |            |  |                       |   |            |                         |  |   |                          |   |  |                                |           |   |                          |   |            |                   |  |   |              |   |  |   |           |  |  |   |         | 
|Common Stock                           |  |                                | 7,250,000  |  |                       |   |           |                         |  |   |                         |   |  |                                | 1,000,000 |   |                          |   | 8,250,000  |                   |  |   |             |   |  |   |          |  |  |   |        | 
|MGHC Holding Corporation:              |  |                                |            |  |                       |   |            |                         |  |   |                          |   |  |                                |           |   |                          |   |            |                   |  |   |              |   |  |   |           |  |  |   |         | 
|Common Stock                           |  |                                | 224,200    |  |                       |   |           |                         |  |   | (1,161,702               | ) |  |                                | 937,502   |   |                          |   |          |                   |  |   | (113,266     | ) |  |   |          |  |  |   |        | 
|Warrants                               |  |                                |           |  |                       |   |           |                         |  |   | (136,297                 | ) |  |                                | 136,297   |   |                          |   |          |                   |  |   | (136,297     | ) |  |   |          |  |  |   |        | 
|Penton Business Media Holdings LLC     |  |                                |            |  |                       |   |            |                         |  |   |                          |   |  |                                |           |   |                          |   |            |                   |  |   |              |   |  |   |           |  |  |   |         | 
|Limited Liability Co. Interest         |  |                                | 20,321,858 |  |                       |   |           |                         |  |   |                         |   |  |                                | 326,454   |   |                          |   | 20,648,312 |                   |  |   |             |   |  |   |          |  |  |   |        | 
|Penton Media, Inc. et al.              |  |                                |            |  |                       |   |            |                         |  |   |                          |   |  |                                |           |   |                          |   |            |                   |  |   |              |   |  |   |           |  |  |   |         | 
|Senior Secured Loan                    |  |                                | 8,067,187  |  |                       |   | 10,296,164 |                         |  |   | (119,698                 | ) |  |                                | 473,517   |   |                          |   | 18,717,170 |                   |  |   | 3            |   |  |   | 1,699,489 |  |  |   |        | 
|United Subcontractors, Inc.            |  |                                |            |  |                       |   |            |                         |  |   |                          |   |  |                                |           |   |                          |   |            |                   |  |   |              |   |  |   |           |  |  |   |         | 
|Senior Secured Loan                    |  |                                | 1,809,875  |  |                       |   | 1,549,395  |                         |  |   | (178,130                 | ) |  |                                | (67,196   | ) |                          |   | 3,113,944  |                   |  |   | (4,006       | ) |  |   | 216,261   |  |  |   |        | 
|USI Senior Holdings, Inc.              |  |                                |            |  |                       |   |            |                         |  |   |                          |   |  |                                |           |   |                          |   |            |                   |  |   |              |   |  |   |           |  |  |   |         | 
|Common Stock                           |  |                                | 5,994,457  |  |                       |   | 99,635     |                         |  |   | (12,384                  | ) |  |                                | 1,310,212 |   |                          |   | 7,391,920  |                   |  |   | (344         | ) |  |   |          |  |  |   |        | 
|                                       |  |                                |            | 
|Totals                                 |  | $                              | 71,035,799 |  |                       | $ | 12,680,902 |                         |  | $ | (31,895,959              | ) |  | $                              | 6,300,604 |   |                          | $ | 58,121,346 |                   |  | $ | 2,123,846    |   |  | $ | 4,053,330 |  |  | $ | 735,708 | 
|                                       |  |                                |            | 





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

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

| | *** | For the nine months ended September 30, 2012.
| | --- | ---------------------------------------------

| |  | Investment no longer held at September 30, 2012.
| | - | ------------------------------------------------

The aggregate fair value of non-controlled, affiliated investments at September 30, 2012 represents 8.3% of the Companys net assets.



| | (j) | The Company is sole stockholder of BKC CSP Blocker, Inc., a consolidated subsidiary and thus a controlled investment.
| | --- | ---------------------------------------------------------------------------------------------------------------------

| | (k) | The Company is the sole stockholder of BKC ARS Blocker, Inc., a consolidated subsidiary, which is the beneficiary of less than 5% of the voting securities of American
Residential Services L.L.C. and thus a non-controlled, non-affiliated investment.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (l) | The Company is the sole stockholder of BKC ASW Blocker, Inc., a consolidated subsidiary, which is the beneficiary of more than 25% of the voting securities of American
SportWorks LLC and thus a controlled investment.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (m) | The Company is the sole stockholder of BKC DVSH Blocker, Inc., a consolidated subsidiary, which is the beneficiary of less than 5% of the voting securities of DynaVox
Systems LLC and thus a non-controlled, non-affiliated investment.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (n) | The Company is the sole stockholder of BKC MTCH Blocker, Inc., a consolidated subsidiary, which is the beneficiary of less than 5% of the voting securities of Marquette
Transportation Company Holdings, LLC and thus a non-controlled, non-affiliated investment.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (o) | The Company is the sole stockholder of BKC-WBS, LLC, a consolidated subsidiary, which is the beneficiary of more than 25% of the voting securities of WBS Group LLC and
thus a controlled investment.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



13



---

##### Table of Contents

|                                       |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |             |   |                          |   |             |                   |  |   |              |  |  |   |           |  |  |   |         | 
|-------------------------------------- |  | ----------------------------- | ---------- |  | --------------------- | - | ---------- | ----------------------- |  | - | ------------------------ | - |  | ------------------------------ | ----------- | - | ------------------------ | - | ----------- | ----------------- |  | - | ------------ |  |  | - | --------- |  |  | - | ------- | 
|Controlled Investments                 |  | Fair Value atDecember 31,2011 |            |  | GrossAdditions(Cost)* |   |            | GrossReductions(Cost)** |  |   | NetUnrealizedGain (Loss) |   |  | Fair Value atSeptember 30,2012 |             |   | NetRealizedGain(Loss)*** |   |             | InterestIncome*** |  |   | FeeIncome*** | 
|American SportWorks LLC                |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |             |   |                          |   |             |                   |  |   |              |  |  |   |           |  |  |   |         | 
|Senior Secured Loan                    |  | $                             | 3,550,900  |  |                       | $ |           |                         |  | $ |                         |   |  | $                              | (2,190,900  | ) |                          | $ | 1,360,000   |                   |  | $ |             |  |  | $ |          |  |  | $ |        | 
|ASW International LLC                  |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |             |   |                          |   |             |                   |  |   |              |  |  |   |           |  |  |   |         | 
|Limited Liability Co. Interest         |  |                               |           |  |                       |   |           |                         |  |   |                         |   |  |                                |            |   |                          |   |            |                   |  |   |             |  |  |   |          |  |  |   |        | 
|Bankruptcy Management Solutions, Inc.: |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |             |   |                          |   |             |                   |  |   |              |  |  |   |           |  |  |   |         | 
|Senior Secured Loan, First Lien, A     |  |                               | 1,948,000  |  |                       |   | 118,166    |                         |  |   |                         |   |  |                                | (120,166    | ) |                          |   | 1,946,000   |                   |  |   |             |  |  |   | 129,922   |  |  |   | 118,167 | 
|Senior Secured Loan, First Lien, B     |  |                               | 15,512,497 |  |                       |   | 2,756,093  |                         |  |   | (146,668                 | ) |  |                                | (414,331    | ) |                          |   | 17,707,591  |                   |  |   |             |  |  |   | 2,337,566 |  |  |   |        | 
|Senior Secured Loan, Second Lien       |  |                               | 21,992,702 |  |                       |   | 2,401,737  |                         |  |   |                         |   |  |                                | (11,505,570 | ) |                          |   | 12,888,869  |                   |  |   |             |  |  |   | 2,455,907 |  |  |   |        | 
|Common Stock                           |  |                               | 1,772,470  |  |                       |   |           |                         |  |   |                         |   |  |                                | (1,772,470  | ) |                          |   |            |                   |  |   |             |  |  |   |          |  |  |   |        | 
|Warrants                               |  |                               | 4,190      |  |                       |   |           |                         |  |   |                         |   |  |                                | (4,190      | ) |                          |   |            |                   |  |   |             |  |  |   |          |  |  |   |        | 
|BKC CSP Blocker, Inc.:                 |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |             |   |                          |   |             |                   |  |   |              |  |  |   |           |  |  |   |         | 
|Common Stock                           |  |                               |           |  |                       |   |           |                         |  |   |                         |   |  |                                |            |   |                          |   |            |                  |  |   |             |  |  |   |          |  |  |   |        | 
|ECI Holdco, Inc.                       |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |             |   |                          |   |             |                   |  |   |              |  |  |   |           |  |  |   |         | 
|Common Stock                           |  |                               | 42,444,480 |  |                       |   | 178,861    |                         |  |   |                         |   |  |                                | 2,692,171   |   |                          |   | 45,315,512  |                   |  |   |             |  |  |   |          |  |  |   |        | 
|WBS Group LLC:                         |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |             |   |                          |   |             |                   |  |   |              |  |  |   |           |  |  |   |         | 
|Senior Secured Loan, First Lien        |  |                               |           |  |                       |   | 27,284,255 |                         |  |   |                         |   |  |                                |            |   |                          |   | 27,284,255  |                   |  |   |             |  |  |   | 416,813   |  |  |   |        | 
|Senior Secured Loan, Second Lien       |  |                               |           |  |                       |   | 25,230,310 |                         |  |   |                         |   |  |                                | (231,310    | ) |                          |   | 24,999,000  |                   |  |   |             |  |  |   | 882,051   |  |  |   | 18,003  | 
|WBS Group LLC                          |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |             |   |                          |   |             |                   |  |   |              |  |  |   |           |  |  |   |         | 
|Limited Liability Co. Interest         |  |                               |           |  |                       |   | 7,492,304  |                         |  |   |                         |   |  |                                | (1,537,685  | ) |                          |   | 5,954,619   |                   |  |   |             |  |  |   |          |  |  |   |        | 
|Westward Dough Operating Company, LLC  |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |             |   |                          |   |             |                   |  |   |              |  |  |   |           |  |  |   |         | 
|Senior Secured Loan                    |  |                               |           |  |                       |   | 6,790,896  |                         |  |   | (200,000)                |   |  |                                |            |   |                          |   | 6,590,896   |                   |  |   |             |  |  |   | 279,508   |  |  |   |        | 
|Westward Dough Holdings, LLC           |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |             |   |                          |   |             |                   |  |   |              |  |  |   |           |  |  |   |         | 
|Limited Liability Co. Interest         |  |                               |           |  |                       |   | 9,260,324  |                         |  |   |                         |   |  |                                | (4,920,324  | ) |                          |   | 4,340,000   |                   |  |   |             |  |  |   |          |  |  |   |        | 
|                                       |  |                               |            | 
|Totals                                 |  | $                             | 87,225,239 |  |                       | $ | 81,512,946 |                         |  | $ | (346,668)                |   |  | $                              | (20,004,775 | ) |                          | $ | 148,386,742 |                   |  | $ |             |  |  | $ | 6,501,767 |  |  | $ | 136,170 | 
|                                       |  |                               |            | 





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

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

| | *** | For the nine months ended September 30, 2012.
| | --- | ---------------------------------------------

| |  | Investment moved into the controlled category from the non-controlled, non-affiliated category.
| | - | -----------------------------------------------------------------------------------------------

The aggregate fair value of controlled investments at September 30, 2012 represents 21.1% of the Companys net assets.



| | (p) | BDCs are required to invest at least 70% of their total assets primarily in securities of private or thinly traded U.S. public companies, cash, cash equivalents, U.S.
Government securities and other high quality debt investments that mature in one year or less. The securities referenced represent either fully or partially non-qualified assets for purposes of this requirement.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (q) | Interest may be paid in cash or paid-in-kind (PIK) which is generally at the option of the borrower. PIK earned is included in the cost basis of the
security. PIK represented approximately 3% of interest income earned for the nine months ended September 30, 2012. In accordance with the Companys policy, PIK may be recorded on an effective yield basis. For the nine months ended
September 30, 2012, the following securities PIK was recorded at the prior quarters fair value: A1 Solutions, Inc. and Alpha Media Group Inc.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (r) | Security bears interest at a floating rate that may or may not include an interest rate floor.
| | --- | ----------------------------------------------------------------------------------------------

| | (s) | Non-income producing equity securities at September 30, 2012.
| | --- | -------------------------------------------------------------



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



14



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Schedules of Investments

December 31, 2011



|                                                            |  |                          |  |               |  |          |  |                                         |            |  |             |   |             |              |             |   |             | 
|----------------------------------------------------------- |  | ------------------------ |  | ------------- |  | -------- |  | --------------------------------------- | ---------- |  | ----------- | - | ----------- | ------------ | ----------- | - | ----------- | 
|Portfolio Company                                           |  | Industry(a)              |  | Interest Rate |  | Maturity |  | PrincipalAmount orNumber ofShares/Units |            |  | Cost(b)     |   |             | FairValue(c) |            
|Senior Secured Notes16.2%                                  |  |                          |  |               |  |          |  |                                         |            |  |             |   |             |             
|AGY Holding Corp. Second Lien(q)                            |  | GlassYarns/Fibers        |  | 11.00%        |  | 11/15/14 |  | $                                       | 16,200,000 |  |             | $ | 15,958,040  |              |             | $ | 13,737,600  | 
|American Residential Services L.L.C. et al., Second Lien(d) |  | HVACPlumbingServices     |  | 12.00%        |  | 4/15/15  |  |                                         | 40,000,000 |  |             |   | 39,865,081  |              |             |   | 40,400,000  | 
|Sizzling Platter LLC et al., First Lien(d)                  |  | Restaurants              |  | 12.25%        |  | 4/15/16  |  |                                         | 30,000,000 |  |             |   | 29,078,717  |              |             |   | 30,000,000  | 
|TriMark USA, Inc., Second Lien(f)(q)(r)                     |  | FoodServiceEquipment     |  | 11.50%        |  | 11/30/13 |  |                                         | 32,782,166 |  |             |   | 32,782,166  |              |             |   | 29,733,425  | 
|                                                            |  |                          |  |               |  |          |  |                                         |            |  |             |   |             |              |             |   |             | 
|Total Senior Secured Notes                                  |  |                          |  |               |  |          |  |                                         |            |  | 117,684,004 |   |             |              | 113,871,025 |  
|                                                            |  |                          |  |               |  |          |  |                                         |            |  |             |   |             |              |             |   |             | 
|Unsecured Debt0.7%                                         |  |                          |  |               |  |          |  |                                         |            |  |             |   |             |              |             |   |             | 
|Big Dumpster Acquisition, Inc.(r)                           |  | WasteManagementEquipment |  | 13.50%        |  | 7/5/15   |  |                                         | 56,177,438 |  |             |   | 45,226,690  |              |             |   |            | 
|Maple Hill Acquisition LLC                                  |  | RigidPackaging           |  | 13.50%        |  | 10/1/15  |  |                                         | 5,000,000  |  |             |   | 4,882,791   |              |             |   | 5,000,000   | 
|                                                            |  |                          |  |               |  |          |  |                                         |            |  |             |   |             |              |             |   |             | 
|Total Unsecured Debt                                        |  |                          |  |               |  |          |  |                                         |            |  |             |   | 50,109,481  |              |             |   | 5,000,000   | 
|                                                            |  |                          |  |               |  |          |  |                                         |            |  |             |   |             |              |             |   |             | 
|Subordinated Debt23.3%                                     |  |                          |  |               |  |          |  |                                         |            |  |             |   |             |              |             |  
|A & A Manufacturing Co., Inc.                               |  | ProtectiveEnclosures     |  | 14.00%        |  | 5/16/16  |  |                                         | 27,403,430 |  |             |   | 27,147,191  |              |             |   | 27,403,430  | 
|Conney Safety Products, LLC(e)                              |  | SafetyProducts           |  | 16.00%        |  | 10/1/14  |  |                                         | 25,582,734 |  |             |   | 24,847,025  |              |             |   | 25,582,734  | 
|MediMedia USA, Inc.(d)(q)                                   |  | InformationServices      |  | 11.38%        |  | 11/15/14 |  |                                         | 19,950,000 |  |             |   | 18,903,945  |              |             |   | 19,171,950  | 
|MedQuist Inc. et al.(q)                                     |  | MedicalTranscription     |  | 13.00%        |  | 10/15/16 |  |                                         | 43,000,000 |  |             |   | 41,971,176  |              |             |   | 43,559,000  | 
|The Pay-O-Matic Corp.(r)                                    |  | FinancialServices        |  | 14.00%        |  | 1/15/15  |  |                                         | 15,366,867 |  |             |   | 15,269,195  |              |             |   | 15,366,867  | 
|PGA Holdings, Inc.                                          |  | HealthcareServices       |  | 12.50%        |  | 3/12/16  |  |                                         | 5,000,000  |  |             |   | 4,947,850   |              |             |   | 5,000,000   | 
|Sarnova HC, LLC et al.(r)                                   |  | HealthcareProducts       |  | 14.00%        |  | 4/6/16   |  |                                         | 25,762,284 |  |             |   | 25,238,707  |              |             |   | 25,762,284  | 
|Wastequip, Inc.(r)                                          |  | WasteManagementEquipment |  | 14.50%        |  | 2/5/15   |  |                                         | 10,194,216 |  |             |   | 8,611,497   |              |             |   | 1,192,724   | 
|                                                            |  |                          |  |               |  |          |  |                                         |            |  |             |   |             |              |             |   |             | 
|Total Subordinated Debt                                     |  |                          |  |               |  |          |  |                                         |            |  |             |   | 166,936,586 |              |             |   | 163,038,989 | 
|                                                            |  |                          |  |               |  |          |  |                                         |            |  |             |   |             |              |             |   |             | 



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



15



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Schedules of Investments - (Continued)

December 31, 2011



|                                                                         |  |                       |  |               |  |          |  |                                         |            |  |         |   |            |              |  |   |            | 
|------------------------------------------------------------------------ |  | --------------------- |  | ------------- |  | -------- |  | --------------------------------------- | ---------- |  | ------- | - | ---------- | ------------ |  | - | ---------- | 
|Portfolio Company                                                        |  | Industry(a)           |  | Interest Rate |  | Maturity |  | PrincipalAmount orNumber ofShares/Units |            |  | Cost(b) |   |            | FairValue(c) | 
|Senior Secured Loans93.5%(f)                                            |  |                       |  |               |  |          |  |                                         |            |  |         |   |            |              |  |   |            | 
|Advantage Sales & Marketing Inc., Second Lien                            |  | MarketingServices     |  | 9.25%         |  | 6/17/18  |  | $                                       | 10,000,000 |  |         | $ | 9,870,527  |              |  | $ | 9,790,000  | 
|Airvana Network Solutions Inc., First Lien                               |  | Software              |  | 10.00%        |  | 3/25/15  |  |                                         | 14,895,238 |  |         |   | 14,653,843 |              |  |   | 14,895,238 | 
|Alpha Media Group Inc., First Lien(r)                                    |  | Publishing            |  | 12.00%        |  | 7/15/13  |  |                                         | 4,938,535  |  |         |   | 3,812,217  |              |  |   | 908,691    | 
|American SportWorks LLC, Second Lien(g)                                  |  | UtilityVehicles       |  | 13.00%        |  | 6/16/15  |  |                                         | 8,000,000  |  |         |   | 8,000,000  |              |  |   | 3,550,900  | 
|AmQuip Crane Rental LLC, Second Lien                                     |  | ConstructionEquipment |  | 12.00%        |  | 12/19/17 |  |                                         | 43,600,000 |  |         |   | 43,600,000 |              |  |   | 43,600,000 | 
|Arclin US Holdings Inc., Second Lien(e)(h)(q)                            |  | Chemicals             |  | 7.75%         |  | 1/15/15  |  |                                         | 3,523,337  |  |         |   | 2,982,481  |              |  |   | 3,523,337  | 
|Ascend Learning, LLC, Second Lien                                        |  | Education             |  | 11.50%        |  | 12/6/17  |  |                                         | 20,000,000 |  |         |   | 19,488,347 |              |  |   | 20,000,000 | 
|Ashton Woods USA L.L.C., Second Lien                                     |  | Homebuilding          |  | 11.75%        |  | 7/6/15   |  |                                         | 37,500,000 |  |         |   | 37,236,720 |              |  |   | 37,500,000 | 
|Attachmate Corporation et al., Second Lien                               |  | Software              |  | 9.50%         |  | 10/27/17 |  |                                         | 5,000,000  |  |         |   | 4,933,770  |              |  |   | 4,775,000  | 
|Bankruptcy Management Solutions, Inc., Term Loan A, First Lien(g)        |  | FinancialServices     |  | 7.50%         |  | 8/20/14  |  |                                         | 2,000,000  |  |         |   | 1,585,115  |              |  |   | 1,948,000  | 
|Bankruptcy Management Solutions, Inc., Term Loan B, First Lien(g)(q)(r)  |  | FinancialServices     |  | 7.50%         |  | 8/20/14  |  |                                         | 18,689,755 |  |         |   | 10,494,843 |              |  |   | 15,512,497 | 
|Bankruptcy Management Solutions, Inc., Term Loan A, Second Lien(g)(q)(r) |  | FinancialServices     |  | 8.37%         |  | 8/20/15  |  |                                         | 30,418,676 |  |         |   | 22,278,353 |              |  |   | 21,992,701 | 
|The Bargain! Shop Holdings Inc., Term Loan A, First Lien(h)(i)(q)        |  | DiscountStores        |  | 15.00%        |  | 6/29/12  |  |                                         | 10,425,886 |  |         |   | 10,228,949 |              |  |   | 10,255,642 | 
|The Bargain! Shop Holdings Inc., Term Loan B, First Lien(h)(i)(q)        |  | DiscountStores        |  | 15.00%        |  | 7/1/12   |  |                                         | 14,331,114 |  |         |   | 13,478,415 |              |  |   | 14,097,102 | 
|Berlin Packaging L.L.C., Second Lien                                     |  | RigidPackaging        |  | 6.81%         |  | 8/17/15  |  |                                         | 24,000,000 |  |         |   | 23,673,086 |              |  |   | 23,184,000 | 
|Dial Global, Inc. et. al., Second Lien                                   |  | Media &Entertainment  |  | 13.00%        |  | 7/21/17  |  |                                         | 42,500,000 |  |         |   | 41,916,962 |              |  |   | 41,916,962 | 
|Fitness Together Franchise Corporation, First Lien(r)                    |  | PersonalFitness       |  | 11.50%        |  | 11/10/13 |  |                                         | 7,275,283  |  |         |   | 7,275,283  |              |  |   | 6,693,260  | 



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



16



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Schedules of Investments - (Continued)

December 31, 2011



|                                                                          |  |                          |  |               |  |          |  |                                         |            |  |         |   |            |              |  |   |            | 
|------------------------------------------------------------------------- |  | ------------------------ |  | ------------- |  | -------- |  | --------------------------------------- | ---------- |  | ------- | - | ---------- | ------------ |  | - | ---------- | 
|Portfolio Company                                                         |  | Industry(a)              |  | Interest Rate |  | Maturity |  | PrincipalAmount orNumber ofShares/Units |            |  | Cost(b) |   |            | FairValue(c) | 
|Grocery Outlet Inc., First Lien                                           |  | GroceryRetail            |  | 10.50%        |  | 12/15/17 |  | $                                       | 25,000,000 |  |         | $ | 25,000,000 |              |  | $ | 25,000,000 | 
|Heartland Automotive Services II, Inc. et al., Term Loan A, First Lien    |  | AutomobileRepair         |  | 7.25%         |  | 1/30/14  |  |                                         | 3,170,391  |  |         |   | 3,169,702  |              |  |   | 2,986,508  | 
|Heartland Automotive Services II, Inc. et al., Term Loan B, First Lien(r) |  | AutomobileRepair         |  | 9.25%         |  | 1/30/14  |  |                                         | 2,352,269  |  |         |   | 2,352,179  |              |  |   | 2,145,270  | 
|Henniges Automotive Holdings, Inc., First Lien                            |  | Automotive               |  | 12.00%        |  | 11/30/16 |  |                                         | 37,777,778 |  |         |   | 36,849,706 |              |  |   | 37,777,778 | 
|InterMedia Outdoors, Inc., Second Lien                                    |  | Printing/Publishing      |  | 7.33%         |  | 1/31/14  |  |                                         | 10,000,000 |  |         |   | 10,000,000 |              |  |   | 8,750,000  | 
|MCCI Group Holdings, LLC, Second Lien                                     |  | HealthcareServices       |  | 10.75%        |  | 1/29/18  |  |                                         | 40,000,000 |  |         |   | 40,000,000 |              |  |   | 40,000,000 | 
|Navilyst Medical, Inc., Second Lien                                       |  | HealthcareServices       |  | 13.00%        |  | 8/14/15  |  |                                         | 15,000,000 |  |         |   | 14,873,074 |              |  |   | 14,490,000 | 
|Penton Media, Inc. et al., First Lien(e)(q)(r)                            |  | InformationServices      |  | 5.00%         |  | 8/1/14   |  |                                         | 11,426,611 |  |         |   | 9,102,901  |              |  |   | 8,067,187  | 
|Physiotherapy Associates, Inc. et al., Second Lien                        |  | RehabilitationCenters    |  | 12.00%        |  | 12/31/13 |  |                                         | 17,000,000 |  |         |   | 17,000,000 |              |  |   | 17,000,000 | 
|Potters Holdings II, L.P., Term Loan B, Second Lien                       |  | EngineeredGlass
Beads    |  | 10.25%        |  | 11/6/17  |  |                                         | 15,000,000 |  |         |   | 14,797,215 |              |  |   | 15,000,000 | 
|Pre-Paid Legal Services, Inc., Term Loan B, First Lien                    |  | LegalServices            |  | 11.00%        |  | 12/31/16 |  |                                         | 15,000,000 |  |         |   | 14,591,397 |              |  |   | 15,000,000 | 
|Progress Financial Corporation, Second Lien(r)                            |  | FinancialServices        |  | 12.00%        |  | 7/26/16  |  |                                         | 30,000,000 |  |         |   | 29,541,114 |              |  |   | 30,000,000 | 
|Renaissance Learning, Inc., Second Lien                                   |  | EducationSoftware        |  | 12.00%        |  | 10/19/18 |  |                                         | 20,000,000 |  |         |   | 19,221,325 |              |  |   | 19,221,325 | 
|SOURCEHOV LLC, Second Lien                                                |  | ProcessOutsourcing       |  | 10.50%        |  | 4/29/18  |  |                                         | 25,000,000 |  |         |   | 22,108,488 |              |  |   | 22,700,000 | 
|Sur La Table, Inc., Second Lien                                           |  | ConsumerProducts         |  | 12.00%        |  | 7/28/17  |  |                                         | 50,000,000 |  |         |   | 50,000,000 |              |  |   | 50,000,000 | 
|United Subcontractors, Inc., First Lien(e)(q)(r)                          |  | Building andConstruction |  | 4.58%         |  | 6/30/15  |  |                                         | 2,172,719  |  |         |   | 2,063,501  |              |  |   | 1,809,875  | 
|Volume Services America, Inc. et al., Term Loan B, First Lien             |  | ConcessionServices       |  | 10.50%        |  | 9/16/16  |  |                                         | 44,550,000 |  |         |   | 43,146,593 |              |  |   | 44,550,000 | 
|WBS Group LLC et al., Second Lien                                         |  | Software                 |  | 10.50%        |  | 6/7/13   |  |                                         | 20,000,000 |  |         |   | 19,898,550 |              |  |   | 18,700,000 | 



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



17



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Schedules of Investments - (Continued)

December 31, 2011



|                                                                  |  |                          |  |               |  |          |  |                                         |            |  |         |   |             |              |  |   |             | 
|----------------------------------------------------------------- |  | ------------------------ |  | ------------- |  | -------- |  | --------------------------------------- | ---------- |  | ------- | - | ----------- | ------------ |  | - | ----------- | 
|Portfolio Company                                                 |  | Industry(a)              |  | Interest Rate |  | Maturity |  | PrincipalAmount orNumber ofShares/Units |            |  | Cost(b) |   |             | FairValue(c) | 
|Westward Dough Operating Company, LLC, Term Loan A, First Lien    |  | Restaurants              |  | 4.30%         |  | 3/31/12  |  | $                                       | 6,850,000  |  |         | $ | 6,846,261   |              |  | $ | 3,347,907   | 
|Westward Dough Operating Company, LLC, Term Loan B, First Lien(j) |  | Restaurants              |  | 7.30%         |  | 3/31/12  |  |                                         | 8,334,656  |  |         |   | 8,330,290   |              |  |   | 4,905,633   | 
|                                                                  |  |                          |  |               |  |          |  |                                         |            |  |         |   |             |              |  |   |             | 
|                                                                  |  |                          |  |               |  |         
|Total Senior Secured Loans                                        |  |                          |  |               |  |          |  |                                         |            |  |         |   | 664,401,207 |              |  |   | 655,594,813 | 
|                                                                  |  |                          |  |               |  |          |  |                                         |            |  |         |   |             |              |  |   |             | 
|Preferred Stock0.0%                                              |  |                          |  |               |  |          |  |                                         |            |  |         |   |             |              |  |   |             | 
|Alpha Media Group Holdings Inc., Series A-2(k)                    |  | Publishing               |  |               |  |          |  |                                         | 5,000      |  |         |   |            |              |  |   |            | 
|                                                                  |  |                          |  |               |  |          |  |                                         |            |  |         |   |             |              |  |   |             | 
|                                                                  |  |                          |  |               |  |         
|Total Preferred Stock                                             |  |                          |  |               |  |          |  |                                         |            |  |         |   |            |              |  |   |            | 
|                                                                  |  |                          |  |               |  |          |  |                                         |            |  |         |   |             |              |  |   |             | 
|Common Stock9.4%(k)                                              |  |                          |  |               |  |          |  |                                         |            |  |         |   |             |              |  |   |             | 
|Alpha Media Group Holdings Inc., Class B                          |  | Publishing               |  |               |  |          |  |                                         | 12,500     |  |         |   |            |              |  |   |            | 
|Arclin Cayman Holdings Ltd.(e)(h)(q)                              |  | Chemicals                |  |               |  |          |  |                                         | 450,532    |  |         |   | 9,722,203   |              |  |   | 8,299,998   | 
|Bankruptcy Management Solutions, Inc.(g)(q)                       |  | FinancialServices        |  |               |  |          |  |                                         | 325,415    |  |         |   | 9,600,072   |              |  |   | 1,772,470   | 
|ECI Holdco, Inc., Class A-1 (Electrical Components)(g)            |  | Electronics              |  |               |  |          |  |                                         | 18,848,836 |  |         |   | 18,848,836  |              |  |   | 42,444,480  | 
|M & M Tradition Holdings Corp.(e)                                 |  | Sheet MetalFabrication   |  |               |  |          |  |                                         | 500,000    |  |         |   | 5,000,000   |              |  |   | 7,250,000   | 
|MGHC Holding Corporation (Mattress Giant)(e)                      |  | BeddingRetail           |  |               |  |          |  |                                         | 109,336    |  |         |   | 1,093,360   |              |  |   | 224,200     | 
|USI Senior Holdings, Inc. (United Subcontractors)(e)(q)           |  | Building andConstruction |  |               |  |          |  |                                         | 109,750    |  |         |   | 7,388,570   |              |  |   | 5,994,457   | 
|                                                                  |  |                          |  |               |  |          |  |                                         |            |  |         |   |             |              |  |   |             | 
|                                                                  |  |                          |  |               |  |         
|Total Common Stock                                                |  |                          |  |               |  |          |  |                                         |            |  |         |   | 51,653,041  |              |  |   | 65,985,605  | 
|                                                                  |  |                          |  |               |  |          |  |                                         |            |  |         |   |             |              |  |   |             | 
|                                                                  |  |                          |  |               |  |         
|Limited Partnership/Limited Liability Company Interests5.6%      |  |                          |  |               |  |          |  |                                         |            |  |         |   |             |              |  |   |             | 
|ARS Investment Holdings, LLC(k)(l)                                |  | HVAC/PlumbingServices    |  |               |  |          |  |                                         | 102,601    |  |         |   |            |              |  |   | 1,110,000   | 
|ASW International LLC(g)(k)(m)                                    |  | UtilityVehicles          |  |               |  |          |  |                                         | 12,800     |  |         |   | 7,428,827   |              |  |   |            | 



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



18



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Schedules of Investments - (Continued)

December 31, 2011



|                                                              |  |                                    |  |               |        |  |          |            |                |                                         |  |            |         |  |  |              |           |  |  |   |            | 
|------------------------------------------------------------- |  | ---------------------------------- |  | ------------- | ------ |  | -------- | ---------- | -------------- | --------------------------------------- |  | ---------- | ------- |  |  | ------------ | --------- |  |  | - | ---------- | 
|Portfolio Company                                             |  | Industry(a)                        |  | Interest Rate |        |  | Maturity |            |                | PrincipalAmount orNumber ofShares/Units |  |            | Cost(b) |  |  | FairValue(c) |          
|Big Dumpster Coinvestment, LLC(k)                             |  | WasteManagementEquipment           |  |               |        |  |          |            |                |                                         |  |            |        |  |  | $            | 5,333,333 |  |  | $ |           | 
|Conney Prime Holdings LLC(e)(k)(n)                            |  | SafetyProducts                     |  |               |        |  |          |            |                |                                         |  |            | 95,226  |  |  |              | 952,259   |  |  |   | 1,785,488  | 
|DynaVox Systems Holdings, LLC(k)(o)                           |  | AugmentativeCommunication Products |  |               |        |  |          |            |                |                                         |  |            | 272,369 |  |  |              | 758,069   |  |  |   | 991,784    | 
|Marquette Transportation Company Holdings, LLC(k)(p)          |  | Transportation                     |  |               |        |  |          |            |                |                                         |  |            | 25,000  |  |  |              | 5,000,000 |  |  |   | 5,286,000  | 
|Marsico Holdings, LLC (d)(k)                                  |  | FinancialServices                  |  |               |        |  |          |            |                |                                         |  |            | 91,445  |  |  |              | 1,848,077 |  |  |   | 248,730    | 
|Penton Business Media Holdings LLC(e)(k)                      |  | InformationServices                |  |               |        |  |          |            |                |                                         |  |            |        |  |  |              | 9,050,000 |  |  |   | 20,321,858 | 
|PG Holdco, LLC (Press Ganey)(r)                               |  | HealthcareServices                 |  |               | 15.00% |  |          |            |                |                                         |  |            | 333     |  |  |              | 280,739   |  |  |   | 280,740    | 
|PG Holdco, LLC (Press Ganey), Class A(k)                      |  | HealthcareServices                 |  |               |        |  |          |            |                |                                         |  |            | 16,667  |  |  |              | 166,667   |  |  |   | 345,833    | 
|Sentry Security Systems Holdings, LLC(k)                      |  | SecurityServices                   |  |               |        |  |          |            |                |                                         |  |            | 147,271 |  |  |              | 147,271   |  |  |   | 4,127      | 
|Sentry Security Systems Holdings, LLC(r)                      |  | SecurityServices                   |  |               | 8.00%  |  |          |            |                |                                         |  |            | 602,729 |  |  |              | 602,729   |  |  |   | 602,729    | 
|VSS-AHC Holdings LLC (Advanstar)(k)                           |  | Printing/Publishing                |  |               |        |  |          |            |                |                                         |  |            | 352,941 |  |  |              | 4,199,161 |  |  |   | 4,479,337  | 
|WBS Group Holdings, LLC, Class B-1(r)                         |  | Software                           |  |               | 16.00% |  |          |            |                |                                         |  |            | 8,000   |  |  |              | 8,000,000 |  |  |   | 3,714,116  | 
|                                                              |  |                                    |  |               |        |  |          |            |                |                                         |  |            |         |  |  |              |           |  |  |   |            | 
|                                                              |  |                                    | 
|Total Limited Partnership/Limited Liability Company Interests |  |                                    |  |               |        |  |          | 43,767,132 |                |                                         |  | 39,170,742 |        
|                                                              |  |                                    |  |               |        |  |          |            |                |                                         |  |            |         |  |  |              |           |  |  |   |            | 
|                                                              |  |                                    |  |               |        | 
|Equity Warrants/Options0.9%(k)                               |  |                                    |  |               |        |  |          |            |                |                                         |  |            |         |  |  |              |           |  |  |   |            | 
|Arclin Cayman Holdings Ltd., Tranche 1(e)(h)(q)               |  | Chemicals                          |  |               |        |  |          |            | expire 1/15/14 |                                         |  |            | 230,159 |  |  |              | 403,815   |  |  |   | 1,433,846  | 
|Arclin Cayman Holdings Ltd., Tranche 2(e)(h)(q)               |  | Chemicals                          |  |               |        |  |          |            | expire 1/15/15 |                                         |  |            | 230,159 |  |  |              | 323,052   |  |  |   | 1,618,076  | 



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



19



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Consolidated Schedules of Investments - (Continued)

December 31, 2011



|                                                             |  |                   |  |               |  |                 |  |                                         |               |  |               |   |               |              |             |   |           | 
|------------------------------------------------------------ |  | ----------------- |  | ------------- |  | --------------- |  | --------------------------------------- | ------------- |  | ------------- | - | ------------- | ------------ | ----------- | - | --------- | 
|Portfolio Company                                            |  | Industry(a)       |  | Interest Rate |  | Maturity        |  | PrincipalAmount orNumber ofShares/Units |               |  | Cost(b)       |   |               | FairValue(c) |            
|Arclin Cayman Holdings Ltd., Tranche 3(e)(h)(q)              |  | Chemicals         |  |               |  | expire 1/15/14  |  |                                         | 230,159       |  |               | $ | 484,578       |              |             | $ | 1,167,002 | 
|Arclin Cayman Holdings Ltd., Tranche 4(e)(h)(q)              |  | Chemicals         |  |               |  | expire 1/15/15  |  |                                         | 230,159       |  |               |   | 403,815       |              |             |   | 1,379,772 | 
|Bankruptcy Management Solutions, Inc(g)(q)                   |  | FinancialServices |  |               |  | expire 10/1/17  |  |                                         | 23,046        |  |               |   | 365,584       |              |             |   | 4,190     | 
|Facet Investment, Inc.                                       |  | MedicalDevices    |  |               |  | expire 1/18/21  |  |                                         | 1,978         |  |               |   | 250,000       |              |             |   | 88,213    | 
|Marsico Superholdco SPV, LLC, (d)                            |  | FinancialServices |  |               |  | expire 12/14/19 |  |                                         | 455           |  |               |   | 444,450       |              |             |   |          | 
|MGHC Holding Corporation(e)                                  |  | Bedding Retail   |  |               |  | expire 1/31/12  |  |                                         | 75,928        |  |               |   | 136,297       |              |             |   |          | 
|Progress Financial Corporation                               |  | FinancialServices |  |               |  | expire 7/26/18  |  |                                         | 429,596       |  |               |   | 502,627       |              |             |   | 596,169   | 
|Twin River Worldwide Holdings, Inc., Contingent Value Rights |  | Gaming            |  |               |  | expire 11/5/17  |  |                                         | 1,000         |  |               |   | 5,000         |              |             |   | 4,000     | 
|                                                             |  |                   |  |               |  |                 |  |                                         |               |  |               |   |               |              |             |   |           | 
|Total Equity Warrants/Options                                |  |                   |  |               |  |                 |  |                                         |               |  | 3,319,218     |   |               |              | 6,291,268   |  
|                                                             |  |                   |  |               |  |                 |  |                                         |               |  |               |   |               |              |             |   |           | 
|TOTAL INVESTMENTS149.6%                                     |  |                   |  |               |  |                 |  | $                                       | 1,097,870,669 |  |               |   | 1,048,952,442 |             
|                                                             |  |                   |  |               |  |                 |  |                                         |               |  |               |   |               |              |             |   |           | 
|OTHER ASSETS & LIABILITIES (NET)(49.6)%                     |  |                   |  |               |  |                 |  |                                         |               |  | (347,943,593) |  
|                                                             |  |                   |  |               |  |                 |  |                                         |               |  |               |   |               |              |             |   |           | 
|NET ASSETS100.0%                                            |  |                   |  |               |  |                 |  |                                         |               |  |               |   |               | $            | 701,008,849 |  
|                                                             |  |                   |  |               |  |                 |  |                                         |               |  |               |   |               |              |             |   |           | 



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

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

| | (c) | Fair value is determined by or under the direction of the Companys Board of Directors. See Note 2 for further details.
| | --- | -----------------------------------------------------------------------------------------------------------------------

| | (d) | Security is exempt from registration under Rule 144A of the Securities Act of 1933. Such securities may be resold in transactions that are exempt from registration,
normally to qualified institutional buyers. In the aggregate, these securities represent 12.8% of the Companys net assets at December 31, 2011.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (e) | Transaction and other information for non-controlled, affiliated investments under the Investment Company Act of 1940, whereby the Company owns 5% or more
(but not more than 25%) of the portfolio companys outstanding voting securities.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (f) | Approximately 68% of the senior secured loans to the Companys portfolio companies bear interest at a floating rate that may be determined by reference to the
London Interbank Offered Rate (LIBOR) or other base rate (commonly the Federal Funds Rate or the Prime Rate), at the borrowers option. In addition, approximately 58% of such senior secured loans have floors of 1.00% to 3.25%. The borrower
under a senior secured loan generally has the option to select from interest reset periods of one, two, three or nine months and may alter that selection at the end of any reset period. The stated interest rate represents the weighted average
interest rate at December 31, 2011 of all contracts within the specified loan facility.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



20



---

##### Table of Contents

|                                       |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |            |   |                            |   |            |                   |  |   |                   |   |  |   |           |  |  |   |           | 
|-------------------------------------- |  | ----------------------------- | ---------- |  | --------------------- | - | ---------- | ----------------------- |  | - | ------------------------ | - |  | ------------------------------ | ---------- | - | -------------------------- | - | ---------- | ----------------- |  | - | ----------------- | - |  | - | --------- |  |  | - | --------- | 
|Non-controlled,
Affiliated Investments |  | Fair Value atDecember 31,2010 |            |  | GrossAdditions(Cost)* |   |            | GrossReductions(Cost)** |  |   | NetUnrealizedGain (Loss) |   |  | Fair Value atDecember 31, 2011 |            |   | Net
Realized
Gain(Loss)*** |   |            | InterestIncome*** |  |   | DividendIncome*** |  
|Arclin Cayman Holdings Ltd.:           |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |            |   |                            |   |            |                   |  |   |                   |   |  |   |           |  |  |   |           | 
|Common Stock                           |  | $                             | 8,370,000  |  |                       | $ |           |                         |  | $ | (8,507,789               | ) |  | $                              | 137,789    |   |                            | $ |           |                  |  | $ |                  |   |  | $ |          |  |  | $ |          | 
|Warrants                               |  |                               | 5,453,023  |  |                       |   |           |                         |  |   | (4,419,495               | ) |  |                                | (1,033,528 | ) |                            |   |           |                  |  |   |                  |   |  |   |          |  |  |   |          | 
|Arclin US Holdings Inc.                |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |            |   |                            |   |            |                   |  |   |                   |   |  |   |           |  |  |   |           | 
|Senior Secured Loan                    |  |                               | 3,459,541  |  |                       |   | 44,416     |                         |  |   | (3,547,259               | ) |  |                                | 43,302     |   |                            |   |           |                  |  |   | 1,288             |   |  |   | 113,406   |  |  |   |          | 
|Conney Safety Products LLC             |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |            |   |                            |   |            |                   |  |   |                   |   |  |   |           |  |  |   |           | 
|Subordinated Debt                      |  |                               | 29,665,252 |  |                       |   | 293,386    |                         |  |   | (4,829,858               | ) |  |                                | 453,954    |   |                            |   | 25,582,734 |                   |  |   | 170,143           |   |  |   | 4,954,546 |  |  |   |          | 
|Conney Prime Holdings LLC              |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |            |   |                            |   |            |                   |  |   |                   |   |  |   |           |  |  |   |           | 
|Limited Liability Co. Interest         |  |                               | 1,062,247  |  |                       |   | 63,359     |                         |  |   |                         |   |  |                                | 659,882    |   |                            |   | 1,785,488  |                   |  |   |                  |   |  |   |          |  |  |   |          | 
|M&M Tradition Holdings Corp.:          |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |            |   |                            |   |            |                   |  |   |                   |   |  |   |           |  |  |   |           | 
|Preferred Stock                        |  |                               | 5,117,040  |  |                       |   |           |                         |  |   | (4,968,000               | ) |  |                                | (149,040   | ) |                            |   |           |                 |  |   |                  |   |  |   |          |  |  |   | 1,128,207 | 
|Common Stock                           |  |                               | 5,000,000  |  |                       |   |           |                         |  |   |                         |   |  |                                | 2,250,000  |   |                            |   | 7,250,000  |                   |  |   |                  |   |  |   |          |  |  |   |          | 
|Mattress Giant Corporation             |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |            |   |                            |   |            |                   |  |   |                   |   |  |   |           |  |  |   |           | 
|Subordinated Debt                      |  |                               | 1,229,657  |  |                       |   | 102,434    |                         |  |   | (4,014,328               | ) |  |                                | 2,682,237  |   |                            |   |           |                 |  |   | (2,784,672        | ) |  |   | 94,327    |  |  |   |          | 
|MGHC Holding Corporation:              |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |            |   |                            |   |            |                   |  |   |                   |   |  |   |           |  |  |   |           | 
|Common Stock                           |  |                               |           |  |                       |   |           |                         |  |   | (2,285,815               | ) |  |                                | 2,285,815  |   |                            |   |           |                 |  |   | (2,285,815        | ) |  |   |          |  |  |   |          | 
|Common Stock                           |  |                               |           |  |                       |   | 1,093,360  |                         |  |   |                         |   |  |                                | (869,160   | ) |                            |   | 224,200    |                   |  |   |                  |   |  |   |          |  |  |   |          | 
|Warrants                               |  |                               |           |  |                       |   | 136,297    |                         |  |   |                         |   |  |                                | (136,297   | ) |                            |   |           |                   |  |   |                  |   |  |   |          |  |  |   |          | 
|Penton Business Media Holdings LLC     |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |            |   |                            |   |            |                   |  |   |                   |   |  |   |           |  |  |   |           | 
|Limited Liability Co. Interest         |  |                               | 9,050,000  |  |                       |   |           |                         |  |   |                         |   |  |                                | 11,271,858 |   |                            |   | 20,321,858 |                   |  |   |                  |   |  |   | 110,624   |  |  |   |          | 
|Penton Media, Inc. et al.              |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |            |   |                            |   |            |                   |  |   |                   |   |  |   |           |  |  |   |           | 
|Senior Secured Loan                    |  |                               |           |  |                       |   | 9,126,321  |                         |  |   | (23,420                  | ) |  |                                | (1,035,714 | ) |                            |   | 8,067,187  |                   |  |   | 12,709            |   |  |   | 394,918   |  |  |   |          | 
|United Subcontractors, Inc.            |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |            |   |                            |   |            |                   |  |   |                   |   |  |   |           |  |  |   |           | 
|Senior Secured Loan                    |  |                               | 1,589,952  |  |                       |   | 282,513    |                         |  |   |                         |   |  |                                | (62,590    | ) |                            |   | 1,809,875  |                   |  |   |                  |   |  |   | 67,861    |  |  |   |          | 
|USI Senior Holdings, Inc.              |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                                |            |   |                            |   |            |                   |  |   |                   |   |  |   |           |  |  |   |           | 
|Common Stock                           |  |                               | 7,379,489  |  |                       |   | 79,504     |                         |  |   |                         |   |  |                                | (1,464,536 | ) |                            |   | 5,994,457  |                   |  |   |                  |   |  |   |          |  |  |   |          | 
|                                       |  |                               |            | 
|Totals                                 |  | $                             | 77,376,201 |  |                       | $ | 11,221,590 |                         |  | $ | (32,595,964)             |   |  | $                              | 15,033,972 |   |                            | $ | 71,035,799 |                   |  | $ | (4,886,347)       |   |  | $ | 5,735,682 |  |  | $ | 1,128,207 | 
|                                       |  |                               |            | 





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

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

| | *** | For the twelve months ended December 31, 2011.
| | --- | ----------------------------------------------

| |  | Investment moved out of non-controlled, affiliated category at December 31, 2011.
| | - | ---------------------------------------------------------------------------------

| |  | Investment no longer held at December 31, 2011.
| | -- | -----------------------------------------------

The aggregate fair value of non-controlled, affiliated investments at December 31, 2011 represents 10.1% of the Companys net assets.



| | (g) | Transaction and other information for controlled investments under the Investment Company Act of 1940, whereby the Company owns more than 25% of the
portfolio companys outstanding voting securities.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

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

| | (j) | Non-accrual status (in default) at December 31, 2011 and therefore non-income producing. At December 31, 2011, the aggregate fair value and amortized cost of
the Companys debt investments on non-accrual status represents 0.5% and 0.8% of total debt investments at fair value and amortized cost, respectively.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (k) | Non-income producing equity securities at December 31,2011.
| | --- | -----------------------------------------------------------

| | (l) | The Company is the sole stockholder of BKC ARS Blocker, Inc., a consolidated subsidiary, which is the beneficiary of less than 5% of the voting securities of American
Residential Services L.L.C. and thus a non-controlled, non-affiliated investment.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (m) | The Company is the sole stockholder of BKC ASW Blocker, Inc., a consolidated subsidiary, which is the beneficiary of more than 25% of the voting securities of American
SportWorks LLC and thus a controlled investment.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



21



---

##### Table of Contents

|                                          |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                               |              |   |                          |   |             |                         |  |   |              |   |  |   |            | 
|----------------------------------------- |  | ----------------------------- | ---------- |  | --------------------- | - | ---------- | ----------------------- |  | - | ------------------------ | - |  | ----------------------------- | ------------ | - | ------------------------ | - | ----------- | ----------------------- |  | - | ------------ | - |  | - | ---------- | 
|Controlled Investments                    |  | Fair Value atDecember 31,2010 |            |  | GrossAdditions(Cost)* |   |            | GrossReductions(Cost)** |  |   | NetUnrealizedGain (Loss) |   |  | Fair Value atDecember 31,2011 |              |   | NetRealizedGain(Loss)*** |   |             | Interest/OtherIncome*** | 
|Al Solutions, Inc.                        |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                               |              |   |                          |   |             |                         |  |   |              |   |  |   |            | 
|Senior Secured Loan                       |  | $                             | 115,000    |  |                       | $ |           |                         |  | $ | (115,000                 | ) |  | $                             |             |   |                          | $ |            |                        |  | $ |             |   |  | $ | 6,738      | 
|American SportWorks LLC                   |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                               |              |   |                          |   |             |                         |  |   |              |   |  |   |            | 
|Senior Secured Loan                       |  |                               | 7,200,000  |  |                       |   |           |                         |  |   |                         |   |  |                               | (3,649,100   | ) |                          |   | 3,550,900   |                         |  |   |             |   |  |   | 1,104,445  | 
|ASW Investment Holdings, LLC              |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                               |              |   |                          |   |             |                         |  |   |              |   |  |   |            | 
|Limited Liability Co. Interest            |  |                               |           |  |                       |   |           |                         |  |   |                         |   |  |                               |             |   |                          |   |            |                         |  |   |             |   |  |   |           | 
|Bankruptcy Management Solutions, Inc.:    |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                               |              |   |                          |   |             |                         |  |   |              |   |  |   |            | 
|Senior Secured Loan, First Lien, A        |  |                               | 1,427,700  |  |                       |   | 157,414    |                         |  |   |                         |   |  |                               | 362,886      |   |                          |   | 1,948,000   |                         |  |   |             |   |  |   | 309,498    | 
|Senior Secured Loan, First Lien, B        |  |                               |           |  |                       |   | 10,524,207 |                         |  |   | (29,363                  | ) |  |                               | 5,017,653    |   |                          |   | 15,512,497  |                         |  |   | 39,727       |   |  |   | 1,685,875  | 
|Senior Secured Loan, Second Lien          |  |                               | 21,342,029 |  |                       |   | 3,762,586  |                         |  |   |                         |   |  |                               | (3,111,913   | ) |                          |   | 21,992,702  |                         |  |   |             |   |  |   | 4,405,452  | 
|Common Stock                              |  |                               | 4,516,560  |  |                       |   | 60,832     |                         |  |   |                         |   |  |                               | (2,804,922   | ) |                          |   | 1,772,470   |                         |  |   |             |   |  |   |           | 
|Warrants                                  |  |                               | 125,880    |  |                       |   |           |                         |  |   |                         |   |  |                               | (121,690     | ) |                          |   | 4,190       |                         |  |   |             |   |  |   |           | 
|ECI Holdco, Inc.                          |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                               |              |   |                          |   |             |                         |  |   |              |   |  |   |            | 
|Common Stock                              |  |                               | 51,480,000 |  |                       |   |           |                         |  |   |                         |   |  |                               | (9,035,520   | ) |                          |   | 42,444,480  |                         |  |   |             |   |  |   |           | 
|Electrical Components International, Inc. |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                               |              |   |                          |   |             |                         |  |   |              |   |  |   |            | 
|Senior Secured Loan                       |  |                               | 1,641,718  |  |                       |   |           |                         |  |   | (1,641,718               | ) |  |                               |             |   |                          |   |            |                        |  |   |             |   |  |   | 14,730     | 
|Fitness Together Franchise Corporation    |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                               |              |   |                          |   |             |                         |  |   |              |   |  |   |            | 
|Senior Secured Loan                       |  |                               | 6,119,804  |  |                       |   | 628,104    |                         |  |   | (7,212,128               | ) |  |                               | 464,220      |   |                          |   |            |                        |  |   |             |   |  |   | 841,951    | 
|Fitness Together Holdings, Inc.:          |  |                               |            |  |                       |   |            |                         |  |   |                          |   |  |                               |              |   |                          |   |             |                         |  |   |              |   |  |   |            | 
|Preferred Stock Series A                  |  |                               |           |  |                       |   |           |                         |  |   | (173,326                 | ) |  |                               | 173,326      |   |                          |   |            |                        |  |   | (156,062     | ) |  |   |           | 
|Preferred Stock Series A-1                |  |                               |           |  |                       |   |           |                         |  |   | (49,056                  | ) |  |                               | 49,056       |   |                          |   |            |                        |  |   | (44,539      | ) |  |   |           | 
|Preferred Stock Series B Convertible      |  |                               | 1,478,000  |  |                       |   |           |                         |  |   | (9,100,000               | ) |  |                               | 7,622,000    |   |                          |   |            |                        |  |   | (7,637,759   | ) |  |   |           | 
|Common Stock                              |  |                               |           |  |                       |   |           |                         |  |   | (118,500                 | ) |  |                               | 118,500      |   |                          |   |            |                        |  |   | (102,521     | ) |  |   |           | 
|                                          |  |                               |            | 
|Totals                                    |  | $                             | 95,446,691 |  |                       | $ | 15,133,143 |                         |  |   | $(18,439,091)            |   |  |                               | $(4,915,504) |   |                          |   | $87,225,239 |                         |  |   | $(7,901,154) |   |  |   | $8,368,689 | 
|                                          |  |                               |            | 



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

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

| | *** | For the year ended December 31, 2011. There was no dividend income from these securities during the period.
| | --- | -----------------------------------------------------------------------------------------------------------

| |  | Investment moved out of controlled category at December 31, 2011.
| | - | -----------------------------------------------------------------

| |  | Investment no longer held at December 31, 2011.
| | -- | -----------------------------------------------

The aggregate fair value of controlled investments at December 31, 2011 represents 12.4% of the Companys net assets.



| | (n) | The Company is the sole stockholder of BKC CSP Blocker, Inc., a consolidated subsidiary, which is the beneficiary of more than 5% (but less than 25%) of the voting
securities of Conney Prime Holdings, LLC and thus a non-controlled, affiliated investment.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (o) | The Company is the sole stockholder of BKC DVSH Blocker, Inc., a consolidated subsidiary, which is the beneficiary of less than 5% of the voting securities of DynaVox
Systems LLC and thus a non-controlled, non-affiliated investment.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (p) | The Company is the sole stockholder of BKC MTCH Blocker, Inc., a consolidated subsidiary, which is the beneficiary of less than 5% of the voting securities of Marquette
Transportation Company Holdings, LLC and thus a non-controlled, non- affiliated investment.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (q) | BDCs are required to invest at least 70% of their total assets primarily in securities of private or thinly traded U.S. public companies, cash, cash equivalents, U.S.
Government securities and other high quality debt investments that mature in one year or less. The securities referenced represent either fully or partially non-qualified assets for purposes of this requirement.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (r) | Interest may be paid in cash or paid-in-kind (PIK) which may be at the option of the borrower. PIK earned is included in the cost basis of the security. In
accordance with the Companys policy, PIK may be recorded on an effective yield basis.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



22



---

##### Table of Contents

BlackRock Kelso Capital Corporation

Notes to Consolidated Financial Statements (Unaudited)

1. Organization

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

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

Certain financial information that is normally included in annual financial statements, including certain financial statement footnotes, prepared in accordance with GAAP, is not required for interim
reporting purposes and has been condensed or omitted herein. These consolidated financial statements should be read in conjunction with the Companys consolidated financial statements and notes related thereto included in the Companys
Annual Report on Form 10-K for the year ended December 31, 2011, which was filed with the Securities and Exchange Commission (SEC) on March 1, 2012.

2. Significant accounting policies

Basis of Presentation

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

The accompanying consolidated financial statements include
the accounts of the Company and its subsidiaries, which were established to hold certain investments of the Company. The Company owns 100% of each subsidiary and, as such, the subsidiaries are consolidated into the Companys consolidated
financial statements. The subsidiaries hold investments which are treated as pass through entities for tax purposes. By investing through these 100% owned subsidiaries, the Company is able to benefit from corporate tax treatment for these entities
and thereby create a tax structure that is more advantageous with respect to the RIC status of the Company. Transactions between subsidiaries, to the extent they occur, are eliminated in consolidation.

Expenses are recorded on an accrual basis.

Investments

Security transactions are accounted for on the trade
date unless there are substantial conditions to the purchase. Realized gains or losses are measured by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment. Unrealized gains or losses
primarily reflect the change in investment values, including the reversal of previously recorded unrealized gains or losses when gains or losses are realized. Realized gains or losses on the disposition of investments are calculated using the
specific identification method.



23



---

##### Table of Contents

Investments for which market quotations are readily available are valued at such market
quotations unless they are deemed not to represent fair value. The Company obtains market quotations, when available, from an independent pricing service or one or more broker-dealers or market makers and utilizes the average of the range of bid and
ask quotations. Debt and equity securities for which market quotations are not readily available or for which market quotations are deemed not to represent fair value are valued at fair value as determined in good faith by or under the direction of
the Companys Board of Directors.

Because the Company expects that there will not be a readily available market for
substantially all of the investments in its portfolio, the Company expects to value substantially all of its portfolio investments at fair value as determined in good faith by or under the direction of the Board of Directors using a consistently
applied valuation process in accordance with a documented valuation policy that has been reviewed and approved by the Board of Directors. Due to the inherent uncertainty and subjectivity of determining the fair value of investments that do not have
a readily available market value, the fair value of the Companys investments may differ significantly from the values that would have been used had a readily available market value existed for such investments and may differ materially from
the values that the Company may ultimately realize.

In addition, changes in the market environment and other events may have
differing impacts on the market quotations used to value some of the Companys investments than on the fair values of the Companys investments for which market quotations are not readily available. Market quotations may be deemed not to
represent fair value in certain circumstances where BlackRock Kelso Capital Advisors LLC, the Companys investment advisor (the Advisor), believes that facts and circumstances applicable to an issuer, a seller or purchaser or the
market for a particular security cause current market quotations to not reflect the fair value of the security. Examples of these events could include cases where a security trades infrequently causing a quoted purchase or sale price to become
stale, where there is a forced sale by a distressed seller, where market quotations vary substantially among market makers, or where there is a wide bid-ask spread or significant increase in the bid-ask spread.

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

(i) The quarterly valuation process begins with each portfolio company or investment being initially evaluated and rated by the investment professionals of the Advisor responsible for the portfolio
investment;

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

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

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

Those
investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value are valued utilizing a market approach, an income approach, or both approaches, as appropriate. The market
approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business). The income approach uses valuation techniques to convert future amounts (for
example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. In following these approaches, the types of factors that the Company
may take into account in determining the fair value of its investments include, as relevant and among other factors: available current



24



---

##### Table of Contents

market data, including relevant and applicable market trading and transaction comparables, applicable market yields and multiples, security covenants, call protection provisions, information
rights, the nature and realizable value of any collateral, the portfolio companys ability to make payments, (e.g. non-performance risk), its earnings and discounted cash flows, the markets in which the portfolio company does business,
comparisons of financial ratios of peer companies that are public, M&A comparables, the Companys principal market (as the reporting entity) and enterprise values.

Until the end of the second calendar quarter following its acquisition, each unquoted investment in a new portfolio company generally is valued at amortized cost, which the Advisor believes approximates
fair value under the circumstances. As of that date, an independent valuation firm conducts an initial independent appraisal of the investment.

Accounting Standards Codification (ASC) 820-10, Fair Value Measurements and Disclosures (ASC 820-10), issued by the Financial Accounting Standards Board
(FASB), defines fair value, establishes a framework for measuring fair value and requires disclosures about fair value measurements. See note 10 for further details.

Cash and Cash Equivalents

Cash equivalents include short-term liquid overnight investments.

Revenue
Recognition

Interest income is recorded on an accrual basis and includes amortization of premiums and accretion of
discounts. Discounts and premiums to par value on securities purchased are accreted/amortized into interest income over the life of the respective security. Premiums and discounts are determined based on the cash flows expected to be received for a
particular investment upon maturity.

Dividend income is recorded on the ex-dividend date and is adjusted to the extent that
the Company expects to collect such amounts. For loans and securities with payment-in-kind (PIK) income, which represents contractual interest or dividends accrued and added to the principal balance and generally due at maturity, such
income is accrued only to the extent that the Advisor believes that the PIK income is likely to be collected. To maintain the Companys status as a RIC, 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.

Fee income, such as structuring fees, origination, closing, commitment
and other upfront fees are generally non-recurring and are recognized as revenue when earned. In instances where the Company does not perform significant services in connection with the related investment, fees paid to the Company in these
situations may be deferred and amortized over the estimated life of the investment. Upon the prepayment of a loan or debt security, any prepayment penalties and unamortized loan origination, structuring, closing, commitment and other upfront fees
are recorded as income.

U.S. Federal Income Taxes

The Company has elected to be treated as a RIC under Subchapter M of the Code and operates in a manner so as to qualify for the tax
treatment applicable to RICs.

In order to qualify for favorable tax treatment as a RIC, the Company is required to distribute
annually to its stockholders at least 90% of its investment company taxable income, as defined by the Code. To avoid federal excise taxes, we must distribute annually at least 98% of our ordinary income and 98.2% of net capital gains from the
current year and any undistributed ordinary income and net capital gains from the preceding years. The Company, at its discretion, may carry forward taxable income in excess of calendar year distributions and pay a 4% excise tax on this income. If
the Company chooses to do so, all other things being equal, this would increase expenses and reduce the amount available to be distributed to stockholders. The Company will accrue excise tax on estimated undistributed taxable income as required.



25



---

##### Table of Contents

Dividends from net investment income and distributions from net realized capital gains are
determined in accordance with U.S. federal income tax regulations, which may differ from those amounts determined in accordance with GAAP. These book/tax differences are either temporary or permanent in nature. To the extent these differences are
permanent, they are charged or credited to paid-in-capital or accumulated net realized gain (loss), as appropriate, in the period that the differences arise. Temporary and permanent differences are primarily attributable to differences in the tax
treatment of certain loans and the tax characterization of income and non-deductible expenses. These differences are generally determined in conjunction with the preparation of the Companys annual RIC tax return.

Book and tax basis differences relating to stockholder dividends and distributions and other permanent book and tax differences are
reclassified among the Companys capital accounts. In addition, the character of income and gains to be distributed is determined in accordance with income tax regulations that may differ from GAAP.

The Company may pay distributions in excess of its taxable net investment income. This excess would be a tax-free return of capital in
the period and reduce the shareholders tax basis in its shares. The cumulative amount is disclosed on the Consolidated Statements of Assets and Liabilities as distributions in excess of taxable net investment income. Cumulative distributions
in excess of taxable net investment income are $18,195,866 and $26,165,703 as of September 30, 2012 and December 31, 2011, respectively.

Dividends to Common Stockholders

Dividends and distributions to
common stockholders are recorded on the ex-dividend date. The amount to be paid out as a dividend is determined by the Board of Directors. Net realized capital gains, if any, generally are distributed at least annually, although the Company may
decide to retain such capital gains for investment.

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

Foreign Currency

Foreign currency amounts are translated into
United States dollars on the following basis:



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



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

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

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

Debt Issuance Costs

Debt issuance costs are amortized over the term of the related debt using the straight line method.

Equity Offering Expenses

The Company records registration expenses
related to its shelf registration statement and related SEC filings as prepaid assets. These expenses are charged as a reduction of capital upon utilization, in accordance with ASC 946, Financial ServicesInvestment Companies.



26



---

##### Table of Contents

Non-Accrual Loans

Loans or debt securities are placed on non-accrual status, as a general matter, when principal or interest payments are past due 30 days
or more or when there is reasonable doubt that principal or interest will be collected. Accrued interest generally is reversed when a loan or debt security is placed on non-accrual status. Interest payments received on non-accrual loans or debt
securities may be recognized as income or applied to principal depending upon managements judgment. Non-accrual loans and debt securities are restored to accrual status when past due principal and interest is paid and, in managements
judgment, are likely to remain current. The Company may make exceptions to this treatment if the loan has sufficient collateral value and is in the process of collection.

Recently Issued Accounting Pronouncements

In May 2011, the FASB
issued ASU 2011-04, Fair Value Measurement: Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs(ASU 2011-04), which amends the existing fair value guidance within ASC 820-10. The
amendments include: (1) application of the concepts of highest and best use and valuation premise only to measuring the fair value of nonfinancial assets (that is, it does not apply to financial assets or any liabilities), (2) an exception
to fair value measurement principles for financial assets and financial liabilities (and derivatives) with offsetting positions in market risks or counterparty credit risk, which allows an entity to measure the fair value of the net risk position,
when several criteria are met, (3) extension of the prohibition of a blockage factor application to all fair value measurements, (4) a model for the fair value measurement of instruments classified within an entitys
shareholders equity which is consistent with the guidance of measuring the fair value for liabilities, (5) additional disclosures for fair value measurements categorized in Level 3 of the fair value hierarchy: (i) quantitative
information about unobservable inputs used, (ii) a description of the valuation processes used by the entity and (iii) a qualitative discussion about the sensitivity of the measurements, (6) disclosure of the level in the fair value
hierarchy of assets and liabilities not recorded at fair value but where fair value is disclosed and (7) disclosure of any transfers between Levels 1 and 2 of the fair value hierarchy, not just significant transfers. The provisions of ASU
2011-04 were effective for the Company on January 1, 2012. Management has adopted the provisions of ASU 2011-04 on January 1, 2012. The adoption of ASU 2011-04 did not have an impact on the measurement of fair value of the Companys
investments, but did impact the Companys disclosures related to fair value, which have been reflected in the notes to these consolidated financial statements.

In December 2011, the FASB issued ASU 2011-11, Balance Sheet: Disclosures about Offsetting Assets and Liabilities ASU 2011-11. These disclosure requirements are intended to help investors and other
financial statement users to better assess the effect or potential effect of offsetting arrangements on an entitys financial position. They also improve transparency in the reporting of how companies mitigate credit risk, including disclosure
of related collateral pledged or received. In addition, ASU 2011-11 facilitates comparison between those entities that prepare their financial statements on the basis of U.S. GAAP and those entities that prepare their financial statements on
the basis of IFRS. ASU 2011-11 requires entities to disclose both gross and net information about both instruments and transactions eligible for offset in the financial position; and to disclose instruments and transactions subject to an
agreement similar to a master netting agreement. ASU 2011-11 is effective for fiscal years beginning on or after January 1, 2013, and interim periods within those annual periods. Management is currently evaluating the implications of
ASU 2011-11 and its impact on financial statement disclosures.

3. Agreements and related party transactions

Base Management Fee

The Company has entered into an Investment Management Agreement (the Management Agreement) with the Advisor, under which the Advisor, subject to the overall supervision of the Companys
Board of Directors, manages the day-to-day operations of, and provides investment advisory services to, the Company. For



27



---

##### Table of Contents

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

For the three and nine months ended September 30,
2012, the Advisor earned $5,964,904 and $16,877,541, respectively, in Management Fees under the Management Agreement. For the three and nine months ended September 30, 2011, the Advisor earned $5,124,033 and $14,547,503, respectively, in such
fees from the Company.

Incentive Management Fee

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

The Advisor will be entitled to receive the Incentive Fee if the Companys performance exceeds a hurdle
rate during different measurement periods: trailing four quarters periods (which applies only to the portion of the Incentive Fee based on income) and annual periods (which applies only to the portion of the Incentive Fee based on
capital gains). The trailing four quarters periods for purposes of determining the income portion of the Incentive Fee payable for the three months ended September 30, 2012 and 2011 was determined by reference to the four
quarter periods ended on September 30, 2012 and 2011, respectively. The term annual period means the period beginning on July 1 of each calendar year and ending on June 30 of the next calendar year.

The hurdle rate for each measurement period is 2.0% multiplied by the Companys net asset values at the beginning of each calendar
quarter during the measurement period, calculated after giving effect to any distributions that occurred during the measurement period. A portion of the Incentive Fee is based on the Companys income and a portion is based on capital gains.
Each portion of the Incentive Fee is described below.

Quarterly Incentive Fee Based on Income. For each trailing
four quarters period, the Company pays the Advisor an Incentive Fee based on the amount by which (A) aggregate distributions and amounts distributable out of taxable net income (excluding any capital gain and loss) during the period less
the sum of, if negative, net unrealized capital appreciation/(depreciation) and net realized capital gains/(losses) during the period, in excess of (B) the hurdle rate for the period. The amount of the excess of (A) over (B) described
in this paragraph for each period is referred to as the excess income amount.

The portion of the Incentive Fee based on income
for each period will equal 50% of the periods excess income amount, until the cumulative Incentive Fee payments for the period equal 20% of the periods income amount distributed or distributable to stockholders as described in clause
(A) of the preceding paragraph. Thereafter, the portion of the Incentive Fee based on income for the period will equal 20% of the periods remaining excess income amount.

For the three and nine months ended September 30, 2012, the Advisor earned zero and $2,213,859, respectively, in Incentive Fees based
on Income from the Company. For the three and nine months ended September 30, 2011, the Advisor earned no such fees.

Annual Incentive Fee Based on Capital Gains. The portion of the Incentive Fee based on capital gains is calculated and paid
on an annual basis beginning on July 1, 2007, the first day of the calendar quarter in which the Public Market Event occurred and each annual period thereafter, ending on June 30 of the next calendar year. For each annual period, the
Company pays the Advisor an Incentive Fee based on the amount by which (A) net



28



---

##### Table of Contents

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

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

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

We are required under GAAP to accrue a hypothetical capital gains Incentive Fee based upon
net realized capital gains and unrealized capital appreciation and depreciation on investments held at the end of each period. The accrual of this hypothetical capital gains incentive fee assumes all unrealized capital appreciation and depreciation
is realized in order to reflect a hypothetical capital gains incentive fee that would be payable at each measurement date. If such amount is positive at the end of the period, then we record a capital gains incentive fee equal to 20% of such amount,
less the amount of capital gains related incentive fees already accrued in prior periods. If the resulting amount is negative, the accrual for GAAP in a given period may result in an additional expense. There can be no assurance that such unrealized
capital appreciation will be realized in the future. However, it should be noted that a fee so calculated and accrued would not be payable under the Investment Advisers Act of 1940 or the Management Agreement. Amounts actually paid will be
consistent with the Advisers Act which specifically excludes consideration of unrealized capital appreciation.

The capital
gains fee due to our investment advisor as calculated under the investment advisory and Management Agreement as described above, for the three months ended September 30, 2012 was zero. In accordance with GAAP the hypothetical incentive fee for
the three and nine months ended September 30, 2012, resulted in a capital gains incentive fee of $2,963,803, bringing the total GAAP accrual related to the capital gains Incentive Fee to $2,963,803 as of September 30, 2012.

Advisor Reimbursements

The Management Agreement provides that the Company will reimburse the Advisor for costs and expenses incurred by the Advisor for office space rental, office equipment and utilities allocable to the
Advisor under the Management Agreement, as well as any costs and expenses incurred by the Advisor relating to any non-investment advisory, administrative or operating services provided by the Advisor to the Company. For the three and nine
months ended September 30, 2012, the Company incurred $511,774 and $1,364,420, respectively, and for the three and nine months ended September 30, 2011, the Company incurred $315,435 and $1,176,450, respectively, for such investment
advisor expenses under the Management Agreement.

From time to time, the Advisor may pay amounts owed by the Company to third
party providers of goods or services. The Company will subsequently reimburse the Advisor for such amounts paid on its behalf.



29



---

##### Table of Contents

Reimbursements to the Advisor for such purposes during the three and nine months ended September 30, 2012 were $832,640 and $2,295,143 respectively, and during the three and nine months
ended September 30, 2011 were $816,130 and $1,583,453, respectively.

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

Administration

The Company also has entered into an administration agreement with BlackRock Financial Management, Inc. (the Administrator) under which the Administrator provides administrative services to
the Company. For providing these services, facilities and personnel, the Company reimburses the Administrator for the Companys allocable portion of overhead and other expenses incurred by the Administrator in performing its obligations under
the administration agreement, including rent and the Companys allocable portion of the cost of certain of the Companys officers and their respective staffs. For the three and nine months ended September 30, 2012, the Company
incurred $112,976 and $261,160, respectively, for administrative services expenses payable to the Administrator under the administration agreement. For the three and nine months ended September 30, 2011, the Company incurred $268,303 and
$713,528, respectively, in such expenses.

Advisor Stock Transactions

In March 2011, the Companys Board of Directors authorized the purchase in a private placement of up to 1,000,000 shares of the
Companys common stock, by the Advisor in its discretion, subject to compliance with the Companys and the Advisors applicable policies and requirements of law. There were no such purchases during the nine months ended
September 30, 2012.

At September 30, 2012 and December 31, 2011, the Advisor owned and had the right to vote
approximately 97,000 and 259,000 shares, respectively, of the Companys common stock, representing less than 1.0% of the total shares outstanding. On such dates, under compensation arrangements for its officers and employees the Advisor owned
of record but did not have the right to vote an additional 258,000 and 275,000 shares, respectively, of the Companys common stock. At September 30, 2012 and December 31, 2011, other entities affiliated with the Administrator
beneficially owned and had the right to vote approximately 6,019,000 shares of the Companys common stock, representing approximately 8.2% of the total shares outstanding.

4. Earnings per share

The following information sets forth the computation of basic and diluted net increase in net assets from operations
per share (earnings per share) for the three and nine months ended September 30, 2012 and 2011.



|                                                                       |  |                                    |            |  |                                    |   |            |                                   |  |   |                                   |  |  |   |            | 
|---------------------------------------------------------------------- |  | ---------------------------------- | ---------- |  | ---------------------------------- | - | ---------- | --------------------------------- |  | - | --------------------------------- |  |  | - | ---------- | 
|                                                                       |  | Three monthsendedSeptember 30,2012 |            |  | Three monthsendedSeptember 30,2011 |   |            | Nine monthsendedSeptember 30,2012 |  |   | Nine monthsendedSeptember 30,2011 | 
|Numerator for basic and diluted net increase in net assets per share   |  | $                                  | 14,329,107 |  |                                    | $ | 12,937,484 |                                   |  | $ | 55,609,491                        |  |  | $ | 69,870,752 | 
|Denominator for basic and diluted net increase in net assets per share |  |                                    | 73,692,104 |  |                                    |   | 73,101,398 |                                   |  |   | 73,555,011                        |  |  |   | 72,966,076 | 
|Basic/diluted net increase in net assets per share from operations     |  | $                                  | 0.19       |  |                                    | $ | 0.18       |                                   |  | $ | 0.76                              |  |  | $ | 0.96       | 

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



30



---

##### Table of Contents

5. Investments

Purchases of investments for the three months ended September 30, 2012 and 2011 totaled $16,788,620 and
$139,401,945, respectively, and for the nine months ended September 30, 2012 and 2011 totaled $238,476,949 and $260,528,598, respectively. Sales/repayments of investments for the three months ended September 30, 2012 and 2011 totaled
$82,255,990 and $87,591,684, respectively, and for nine months ended September 30, 2012 and 2011 totaled $203,491,979 and $163,013,170, respectively.

At September 30, 2012, investments consisted of the following:



|                                                        |  |      |               |  |            |   |               | 
|------------------------------------------------------- |  | ---- | ------------- |  | ---------- | - | ------------- | 
|                                                        |  | Cost |               |  | Fair Value |  
|                                                        |  |      |               | 
|Senior secured notes                                    |  | $    | 176,057,177   |  |            | $ | 174,704,190   | 
|Unsecured debt                                          |  |      | 48,519,832    |  |            |   | 48,613,583    | 
|Subordinated debt                                       |  |      | 97,861,341    |  |            |   | 97,850,748    | 
|Senior secured loans:                                   |  |      |               |  |            |   |               | 
|First lien                                              |  |      | 241,783,787   |  |            |   | 244,166,199   | 
|Second/other priority lien                              |  |      | 420,991,416   |  |            |   | 400,070,111   | 
|                                                        |  |      |               | 
|Total senior secured loans                              |  |      | 662,775,203   |  |            |   | 644,236,310   | 
|                                                        |  |      |               | 
|Preferred stock                                         |  |      | 740,313       |  |            |   | 1,101,698     | 
|Common stock                                            |  |      | 50,825,793    |  |            |   | 72,377,432    | 
|Limited partnership/limited liability company interests |  |      | 39,152,421    |  |            |   | 43,791,472    | 
|Equity warrants/options                                 |  |      | 3,882,766     |  |            |   | 11,302,684    | 
|                                                        |  |      |               | 
|Total investments                                       |  | $    | 1,079,814,846 |  |            | $ | 1,093,978,117 | 
|                                                        |  |      |               | 

At December 31, 2011, investments consisted of the following:



|                                                        |  |      |               |  |            |   |               | 
|------------------------------------------------------- |  | ---- | ------------- |  | ---------- | - | ------------- | 
|                                                        |  | Cost |               |  | Fair Value |  
|                                                        |  |      |               | 
|Senior secured notes                                    |  | $    | 117,684,004   |  |            | $ | 113,871,025   | 
|Unsecured debt                                          |  |      | 50,109,481    |  |            |   | 5,000,000     | 
|Subordinated debt                                       |  |      | 166,936,586   |  |            |   | 163,038,989   | 
|Senior secured loans:                                   |  |      |               |  |            |   |               | 
|First lien                                              |  |      | 212,981,195   |  |            |   | 209,900,588   | 
|Second/other priority lien                              |  |      | 451,420,012   |  |            |   | 445,694,225   | 
|                                                        |  |      |               | 
|Total senior secured loans                              |  |      | 664,401,207   |  |            |   | 655,594,813   | 
|                                                        |  |      |               | 
|Common stock/preferred stock                            |  |      | 51,653,041    |  |            |   | 65,985,605    | 
|Limited partnership/limited liability company interests |  |      | 43,767,132    |  |            |   | 39,170,742    | 
|Equity warrants/options                                 |  |      | 3,319,218     |  |            |   | 6,291,268     | 
|                                                        |  |      |               | 
|Total investments                                       |  | $    | 1,097,870,669 |  |            | $ | 1,048,952,442 | 
|                                                        |  |      |               | 



31



---

##### Table of Contents

Industry Composition

The industry composition of the portfolio at fair value at September 30, 2012 and December 31, 2011 was as follows:



|                               |  |      |               |   |      |  |              |  
|------------------------------ |  | ---- | ------------- | - | ---- |  | ------------ | -
|                               |  |      | September 30, |   |      |  | December 31, |  
|Industry                       |  | 2012 |               |   | 2011 | 
|Personal and Other Services    |  |      | 12.5          | % |      |  | 13.1         | %
|Healthcare                     |  |      | 12.1          |   |      |  | 12.9         |  
|Business Services              |  |      | 10.2          |   |      |  | 9.9          |  
|Manufacturing                  |  |      | 10.1          |   |      |  | 7.6          |  
|Printing, Publishing and Media |  |      | 8.6           |   |      |  | 8.1          |  
|Consumer Products              |  |      | 8.6           |   |      |  | 4.8          |  
|Financial Services             |  |      | 8.3           |   |      |  | 8.3          |  
|Building and Real Estate       |  |      | 5.8           |   |      |  | 4.3          |  
|Chemicals                      |  |      | 5.4           |   |      |  | 4.4          |  
|Retail                         |  |      | 4.5           |   |      |  | 5.2          |  
|Electronics                    |  |      | 4.2           |   |      |  | 4.1          |  
|Beverage, Food and Tobacco     |  |      | 3.7           |   |      |  | 3.6          |  
|Containers and Packaging       |  |      | 2.6           |   |      |  | 2.7          |  
|Distribution                   |  |      | 2.4           |   |      |  | 5.1          |  
|Transportation                 |  |      | 0.6           |   |      |  | 0.5          |  
|Telecommunications             |  |      | 0.3           |   |      |  | 1.4          |  
|Entertainment and Leisure      |  |      | 0.1           |   |      |  | 0.4          |  
|Automotive                     |  |      |              |   |      |  | 3.6          |  
|                               |  |      |               |  
|Total                          |  |      | 100.0         | % |      |  | 100.0        | %
|                               |  |      |               |  

The geographic composition of the portfolio at fair value at September 30, 2012 was United States
95.6% and Canada 4.4%, and at December 31, 2011 was United States 96.0% and Canada 4.0%. The geographic composition is determined by the location of the corporate headquarters of the portfolio company.

Market, Credit and Industry Risk

In the normal course of business, the Company invests in securities and enters into transactions where risks exist due to fluctuations in the market (market risk) or failure of the issuer of a security to
meet all its obligations (issuer credit risk). The value of securities held by the Company may decline in response to certain events, including those directly involving the issuers whose securities are owned by the Company; conditions affecting the
general economy; overall market changes; local, regional or global political, social or economic instability; and currency and interest rate and price fluctuations. Similar to issuer credit risk, the Company may be exposed to counterparty credit
risk, or the risk that an entity with which the Company has unsettled or open transactions may fail to or be unable to perform on its commitments. The Company manages counterparty risk by entering into transactions only with counterparties that they
believe have the financial resources to honor their obligations and by monitoring the financial stability of those counterparties. Financial assets, which potentially expose the Company to market, issuer and counterparty credit risks, consist
principally of investments in portfolio companies. The extent of the Companys exposure to market, issuer and counterparty credit risks with respect to these financial assets is generally approximated by their value recorded in the consolidated
statements of assets and liabilities. The Company is also exposed to credit risk related to maintaining all of its cash at a major financial institution.



32



---

##### Table of Contents

The Company has investments in lower rated and comparable quality unrated senior and junior
secured, unsecured and subordinated debt securities and loans, which are subject to a greater degree of credit risk than more highly rated investments. The risk of loss due to default by the issuer is significantly greater for holders of such
securities and loans, particularly in cases where the investment is unsecured or subordinated to other creditors of the issuer.

6. Derivatives

Foreign Currency

The Company may enter into forward foreign currency contracts from time to time to facilitate settlement of purchases and sales of investments denominated in foreign currencies or to help mitigate the
impact that an adverse change in foreign exchange rates would have on the value of the Companys investments denominated in foreign currencies. A forward foreign currency contract is a commitment to purchase or sell a foreign currency at a
future date (usually the security transaction settlement date) at a negotiated forward rate. These contracts are marked-to-market by recognizing the difference between the contract exchange rate and the current market rate as unrealized appreciation
or depreciation. Realized gains or losses are recognized when contracts are settled. The Companys forward foreign currency contracts generally have terms of approximately three months. The volume of open contracts at the end of each reporting
period is reflective of the typical volume of transactions during each calendar quarter. Risks may arise as a result of the potential inability of the counterparties to meet the terms of their contracts. The Company attempts to limit this risk by
dealing with only creditworthy counterparties.

At September 30, 2012, details of open forward foreign currency contracts
were as follows:



|                 |  |                 |                  |  |                        |  |                   |                             |  |  |                                |   |  |                                      |                 |   |  |  |                 |  
|---------------- |  | --------------- | ---------------- |  | ---------------------- |  | ----------------- | --------------------------- |  |  | ------------------------------ | - |  | ------------------------------------ | --------------- | - |  |  | --------------- | -
|Foreign Currency |  | Settlement Date |                  |  | Amount and Transaction |  |                   | US$ Value atSettlement Date |  |  | US$ Value atSeptember 30, 2012 |   |  | UnrealizedAppreciation(Depreciation) |                
|Canadian dollar  |  |                 | October 17, 2012 |  |                        |  | 23,098,161 Sold   |                             |  |  | $    22,690,971                |   |  |                                      | $    23,464,260 |   |  |  | $      (773,289 | )
|Canadian dollar  |  |                 | October 17, 2012 |  |                        |  | 349,418 Purchased |                             |  |  | (352,672                       | ) |  |                                      | (354,956        | ) |  |  | 2,284           |  
|Canadian dollar  |  |                 | October 17, 2012 |  |                        |  | 358,000 Purchased |                             |  |  | (364,074                       | ) |  |                                      | (363,674        | ) |  |  | (400            | )
|                 |  |                 |                  |  |                        |  |                   |                             |  |  |                                |  
|Total            |  |                 |                  |  |                        |  |                   |                             |  |  | $    21,974,225                |   |  |                                      | $    22,745,630 |   |  |  | $    (771,405   | )
|                 |  |                 |                  |  |                        |  |                   |                             |  |  |                                |  

At December 31, 2011, details of open forward foreign currency contracts were as follows:



|                 |  |                 |                  |  |                        |  |                   |                             |  |  |                               |  |  |                                      |                  |  |  |  |                      |  
|---------------- |  | --------------- | ---------------- |  | ---------------------- |  | ----------------- | --------------------------- |  |  | ----------------------------- |  |  | ------------------------------------ | ---------------- |  |  |  | -------------------- | -
|Foreign Currency |  | Settlement Date |                  |  | Amount and Transaction |  |                   | US$ Value atSettlement Date |  |  | US$ Value atDecember 31, 2011 |  |  | UnrealizedAppreciation(Depreciation) |                 
|Canadian dollar  |  |                 | January 18, 2012 |  |                        |  | 295,000 Purchased |                             |  |  | $      (289,385)              |  |  |                                      | $      (290,124) |  |  |  | $                739 |  
|Canadian dollar  |  |                 | January 18, 2012 |  |                        |  | 593,819 Purchased |                             |  |  | (587,012)                     |  |  |                                      | (584,004)        |  |  |  | (3,008               | )
|Canadian dollar  |  |                 | January 18, 2012 |  |                        |  | 24,982,000 Sold   |                             |  |  | 23,465,055                    |  |  |                                      | 24,569,027       |  |  |  | (1,103,972           | )
|                 |  |                 |                  |  |                        |  |                   |                             |  |  |                               | 
|Total            |  |                 |                  |  |                        |  |                   |                             |  |  | $    22,588,658               |  |  |                                      | $    23,694,899  |  |  |  | $    (1,106,241      | )
|                 |  |                 |                  |  |                        |  |                   |                             |  |  |                               | 

All realized and unrealized gains and losses on forward foreign currency contracts are included in
earnings (changes in net assets) and are reported as separate line items within the Companys consolidated statements of operations. Unrealized gains and losses on forward foreign currency contracts are also reported as separate line items
within the Companys consolidated statements of assets and liabilities.

The Company may enter into other derivative
instruments and incur other exposures with other counterparties in the future. The derivative instruments held as of September 30, 2012 and December 31, 2011 reflect the volume of derivative activity throughout the periods presented.



33



---

##### Table of Contents

Warrants

The Company holds warrants and options in certain portfolio companies in an effort to achieve additional investment return. In purchasing
warrants and options, the Company bears the risk of an unfavorable change in the value of the underlying equity interest. The aggregate fair value of warrants and options as of September 30, 2012 and December 31, 2011 represents 1.6% and
0.9%, respectively, of the Companys net assets.

7. Debt

Under the terms of the Companys amended and restated Senior Secured, Multi-Currency Credit Agreement (the
Credit Facility), as amended on April 20, 2010, certain lenders agreed to extend credit to the Company in an aggregate principal amount not to exceed $375,000,000 outstanding, at any one time, consisting of $275,000,000 of revolving
loan commitments and $100,000,000 of term loan commitments. The Credit Facility is secured by substantially all of the assets in the Companys portfolio, including cash and cash equivalents. Subject to certain exceptions, pricing for
outstanding borrowings is at LIBOR plus an applicable spread of either 3.00% or 3.25% for revolving loans, based on a pricing grid using the Companys credit rating, and LIBOR plus 3.00% for term loans. The Credit Facility does not contain a
LIBOR floor requirement. At September 30, 2012, the effective LIBOR spread under the Credit Facility was 3.13%. Term loan commitments under the Credit Facility have been fully drawn and, once repaid, may not be reborrowed. The Credit Facility
also includes an accordion feature that allows the Company, under certain circumstances, to increase the size of the Credit Facility by up to an additional $275,000,000 of revolving loan commitments and $250,000,000 of term loan
commitments. The Credit Facility is used to supplement the Companys equity capital to make additional portfolio investments and for other general corporate purposes.

At September 30, 2012, the Company had $209,600,000 drawn on the Credit Facility versus $168,000,000 at December 31, 2011. Subject to compliance with applicable covenants and borrowing base
limitations, the remaining amount available under the Credit Facility was $165,400,000 at September 30, 2012.

On
January 18, 2011, the Company closed a private placement issuance of $158,000,000 in aggregate principal amount of five-year, senior secured notes with a fixed interest rate of 6.50% and a maturity date of January 18, 2016 and $17,000,000
million in aggregate principal amount of seven-year, senior secured notes with a fixed interest rate of 6.60% and a maturity date of January 18, 2018 (collectively, the Senior Secured Notes). The Senior Secured Notes were sold to
certain institutional accredited investors pursuant to an exemption from registration under the Securities Act of 1933, as amended. Interest on the Senior Secured Notes is due semi-annually on January 18 and July 18, commencing on
July 18, 2011.

The Companys average outstanding debt balance during the three and nine months ended
September 30, 2012 was $420,729,348 and $390,714,051, respectively. The maximum amounts borrowed during the three and nine months ended September 30, 2012 were $469,900,000 and $469,900,000, respectively, and during the three and nine
months ended September 30, 2011 were $320,000,000 and $363,000,000

The weighted average annual interest cost for the
three and nine months ended September 30, 2012 was 4.73% and 4.87%, respectively, and for the three and nine months ended September 30, 2011 was 5.21% and 5.25%, exclusive of commitment fees and of other prepaid expenses related to
establishing the Credit Facility and the Senior Secured Notes. With respect to any unused portion of the commitments under the Credit Facility, the Company incurs an annual commitment fee of 0.50%. Commitment fees incurred for the three and nine
months ended September 30, 2012 were $164,923 and $611,922, respectively, and for the three and nine months ended September 30, 2011 were $329,677 and $995,649.

At September 30, 2012, the Company was in compliance with all covenants required under the Credit Facility and the Senior Secured Notes.



34



---

##### Table of Contents

8. Capital stock

In 2008, the Companys Board of Directors approved a share repurchase plan under which the Company may repurchase
up to 2.5 percent of its outstanding shares of common stock from time to time in open market or privately negotiated transactions. In 2009, the Board of Directors approved an extension and increase to the plan which authorized the Company to
repurchase up to an additional 2.5 percent of its outstanding shares of common stock. In May 2012, the repurchase plan was further extended through the earlier of June 30, 2013 or until the approved number of shares has been repurchased. During
the nine months ended September 30, 2012, the Company purchased zero shares of its common stock on the open market. During the nine months ended September 30, 2011, the Company purchased a total of 400,000 shares of its common stock on the
open market for $3,540,397, including brokerage commissions. Since inception of the repurchase plan through September 30, 2012, the Company has purchased 1,425,507 shares of its common stock on the open market for $9,476,676, including
brokerage commissions. At September 30, 2012, the total number of remaining shares authorized for repurchase was 1,331,143. The Company currently holds the shares it repurchased in treasury.

9. Guarantees and commitments

In the normal course of business, the Company may enter into guarantees on behalf of portfolio companies. Under these
arrangements, the Company would be required to make payments to third parties if the portfolio companies were to default on their related payment obligations. The Company has no such guarantees outstanding at September 30, 2012 and
December 31, 2011.

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

From time to time, the Company may be a party to certain legal proceedings incidental to the normal course of its
business, including the enforcement of the Companys rights under contracts with its portfolio companies. While the Company cannot predict the outcome of these legal proceedings with certainty, it does not expect that these proceedings will
have a material effect on its consolidated financial statements.

10. Fair value of financial instruments

Fair Value Measurements and Disclosure

ASC 820-10 defines fair value, establishes a framework for measuring fair value and requires disclosures about fair value measurements.
ASC 820-10 defines fair value as the price that the Company would receive upon selling an investment or pay to transfer a liability in an orderly transaction to a market participant in the principal or most advantageous market for the investment.
ASC 820-10 emphasizes that valuation techniques maximize the use of observable market inputs and minimize the use of unobservable inputs. Inputs refer broadly to the assumptions that market participants would use in pricing an asset or liability,
including assumptions about risk. Inputs may be observable or unobservable. Observable inputs are inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on market data obtained from sources
independent of the Company. Unobservable inputs are inputs that reflect the Companys assumptions about the assumptions market participants would use in pricing an asset or liability developed based on the best information available in the
circumstances.

Level 1  Valuations based on unadjusted quoted prices in active markets for identical
assets or liabilities that the Company has the ability to access.



35



---

##### Table of Contents

Level 2  Valuations based on unadjusted quoted prices in markets that
are not active or for which all significant inputs are observable, either directly or indirectly.

Level 3
 Valuations based on inputs that are unobservable and significant to the overall fair value measurement. The inputs into the determination of fair value may require significant management judgment or estimation.

Transfers between levels, if any, represent the value as of the beginning of the period of any investment where a change in the pricing
level occurred from the beginning to the end of the period.

The Companys valuation policy and fair value disclosures are
consistent with ASC 820-10. The Company evaluates the source of inputs, including any markets in which its investments are trading, in determining fair value and categorizes each investment within the fair value hierarchy pursuant to
ASC 820-10.

Under the 1940 Act, the Company is required to separately identify non-controlled investments where it owns
5% or more of a portfolio companys outstanding voting securities as investments in affiliated companies. In addition, under the 1940 Act, the Company is required to separately identify investments where it owns more than 25% of a
portfolio companys outstanding voting securities as investments in controlled companies. Detailed information with respect to the Companys non-controlled non-affiliated, non-controlled affiliated and controlled investments is
contained in the accompanying consolidated schedules of investments and other consolidated financial statements. The information in the tables below is presented on an aggregate portfolio basis, without segregating the non-controlled non-affiliated,
non-controlled affiliated and controlled investment categories.

The carrying values of the Companys financial
instruments approximate fair value. The carrying values of receivables, other assets, accounts payable and accrued expenses approximate fair value due to their short maturities. The fair value of the Companys Credit Facility and Senior Secured
Notes is derived by taking the average of the high and low quotes as obtained from a broker. The fair value of the Credit Facility and Senior Secured Notes would be classified as Level 2 with respect to the fair value hierarchy. The carrying and
fair values of the Companys Credit Facility payable were $209,600,000 and $204,360,000 at September 30, 2012 and $168,000,000 and $157,080,000 at December 31, 2011, respectively. The carrying and fair values of the Companys
Secured Senior Notes were $175,000,000 and $188,302,790 at September 30, 2012 and $175,000,000 and $180,815,000 at December 31, 2011, respectively. The carrying and fair values of the Companys total debt outstanding were therefore
$384,600,000 and $392,662,790 at September 30, 2012 and $343,000,000 and $337,895,000 at December 31, 2011, respectively.



36



---

##### Table of Contents

The following tables summarize the fair values of the Companys investments, forward
foreign currency contracts and cash and cash equivalents based on the inputs used at September 30, 2012 and December 31, 2011 in determining such fair values:



|                                                        |  |                                |               |   |                                         |   |           |                                             |  |   |                                         |   |  |   |               | 
|------------------------------------------------------- |  | ------------------------------ | ------------- | - | --------------------------------------- | - | --------- | ------------------------------------------- |  | - | --------------------------------------- | - |  | - | ------------- | 
|                                                        |  |                                |               |   | Fair Value Inputs at September 30, 2012 |  
|                                                        |  | Fair Value atSeptember 30,2012 |               |   | PriceQuotations(Level 1)                |   |           | Significant OtherObservable Inputs(Level 2) |  |   | SignificantUnobservable Inputs(Level 3) |  
|Senior secured notes                                    |  | $                              | 174,704,190   |   |                                         | $ |          |                                             |  | $ |                                        |   |  | $ | 174,704,190   | 
|Unsecured debt                                          |  |                                | 48,613,583    |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 48,613,583    | 
|Subordinated debt                                       |  |                                | 97,850,748    |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 97,850,748    | 
|Senior secured loans                                    |  |                                | 644,236,310   |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 644,236,310   | 
|Preferred stock                                         |  |                                | 1,101,698     |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 1,101,698     | 
|Common stock                                            |  |                                | 72,377,432    |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 72,377,432    | 
|Limited partnership/limited liability company interests |  |                                | 43,791,472    |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 43,791,472    | 
|Equity warrants/options                                 |  |                                | 11,302,684    |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 11,302,684    | 
|                                                        |  |                                |               |   |                                         |   |           |                                             |  |   |                                         |   |  |   |               | 
|Total investments                                       |  |                                | 1,093,978,117 |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 1,093,978,117 | 
|Forward foreign currency contracts                      |  |                                | (771,405)     |   |                                         |   |          |                                             |  |   | (771,405                                | ) |  |   |              | 
|Cash and cash equivalents                               |  |                                | 2,976,746     |   |                                         |   | 2,976,746 |                                             |  |   |                                        |   |  |   |              | 
|                                                        |  |                                |               |   |                                         |   |           |                                             |  |   |                                         |   |  |   |               | 
|Total                                                   |  | $                              | 1,096,183,458 |   |                                         | $ | 2,976,746 |                                             |  | $ | (771,405                                | ) |  | $ | 1,093,978,117 | 
|                                                        |  |                                |               |   |                                         |   |           |                                             |  |   |                                         |   |  |   |               | 
|                                                        |  |                               
|                                                        |  |                                |               |   | Fair Value Inputs at December 31, 2011  |  
|                                                        |  | Fair Value atDecember 31,2011  |               |   | PriceQuotations(Level 1)                |   |           | Significant OtherObservable Inputs(Level 2) |  |   | SignificantUnobservable Inputs(Level 3) |  
|Senior secured notes                                    |  | $                              | 113,871,025   |   |                                         | $ |          |                                             |  | $ |                                        |   |  |   | $113,871,025  | 
|Unsecured debt                                          |  |                                | 5,000,000     |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 5,000,000     | 
|Subordinated debt                                       |  |                                | 163,038,989   |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 163,038,989   | 
|Senior secured loans                                    |  |                                | 655,594,813   |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 655,594,813   | 
|Common stock                                            |  |                                | 65,985,605    |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 65,985,605    | 
|Limited partnership/limited liability company interests |  |                                | 39,170,742    |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 39,170,742    | 
|Equity warrants/options                                 |  |                                | 6,291,268     |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 6,291,268     | 
|                                                        |  |                                |               |   |                                         |   |           |                                             |  |   |                                         |   |  |   |               | 
|Total investments                                       |  |                                | 1,048,952,442 |   |                                         |   |          |                                             |  |   |                                        |   |  |   | 1,048,952,442 | 
|Forward foreign currency contracts                      |  |                                | (1,106,241    | ) |                                         |   |          |                                             |  |   | (1,106,241                              | ) |  |   |              | 
|Cash and cash equivalents                               |  |                                | 7,778,993     |   |                                         |   | 7,778,993 |                                             |  |   |                                        |   |  |   |              | 
|                                                        |  |                                |               |   |                                         |   |           |                                             |  |   |                                         |   |  |   |               | 
|Total                                                   |  | $                              | 1,055,625,194 |   |                                         | $ | 7,778,993 |                                             |  | $ | (1,106,241                              | ) |  | $ | 1,048,952,442 | 
|                                                        |  |                                |               |   |                                         |   |           |                                             |  |   |                                         |   |  |   |               | 

In determining the fair values of the Companys forward foreign currency contracts at
September 30, 2012 and at December 31, 2011, the Company used unadjusted indicative price quotations for similar assets (Level 2).

The valuation techniques used at September 30, 2012 and December 31, 2011 in determining the fair values of the Companys investments for which significant unobservable inputs were used
were the market approach, income approach or both using third party valuation firms or broker quotes for identical or similar assets. The total fair market value using the market or income approach or using third party valuation firms was
$1,093,828,709 and $1,043,181,658 as of September 30, 2012 and December 31, 2011, respectively. The remaining balance was determined using broker quotes for identical or similar assets.



37



---

##### Table of Contents

The following is a reconciliation for the three months ended September 30, 2012 of
investments for which Level 3 inputs were used in determining fair value:



|                                   |  |                           |               |  |                                       |   |           |                        |  |   |                                                    |   |  |           |             |   |                    |   |            |                                     |  |   |                                |   |  |   |   |  |  |   |               | 
|---------------------------------- |  | ------------------------- | ------------- |  | ------------------------------------- | - | --------- | ---------------------- |  | - | -------------------------------------------------- | - |  | --------- | ----------- | - | ------------------ | - | ---------- | ----------------------------------- |  | - | ------------------------------ | - |  | - | - |  |  | - | ------------- | 
|                                   |  | Fair Value atJune 30,2012 |               |  | Amortizationof
Premium/Discount - Net |   |           | NetRealizedGain (Loss) |  |   | Net Change inUnrealizedAppreciation orDepreciation |   |  | Purchases |             |   | Sales orRepayments |   |            | Net Transfersin and/orout ofLevel 3 |  |   | Fair Value atSeptember 30,2012 |  
|Senior secured notes               |  | $                         | 174,802,676   |  |                                       | $ | 550,364   |                        |  | $ |                                                   |   |  | $         | (648,850    | ) |                    | $ |           |                                     |  | $ |                               |   |  | $ |  |  |  | $ | 174,704,190   | 
|Unsecured debt                     |  |                           | 48,500,000    |  |                                       |   | 7,876     |                        |  |   |                                                   |   |  |           | (7,876      | ) |                    |   | 113,583    |                                     |  |   |                               |   |  |   |  |  |  |   | 48,613,583    | 
|Subordinated debt                  |  |                           | 167,868,954   |  |                                       |   | 1,635,138 |                        |  |   |                                                   |   |  |           | (3,070,611  | ) |                    |   |           |                                     |  |   | (68,582,733                    | ) |  |   |  |  |  |   | 97,850,748    | 
|Senior secured loans               |  |                           | 649,352,587   |  |                                       |   | 2,212,065 |                        |  |   | (8,420                                             | ) |  |           | (12,390,513 | ) |                    |   | 15,333,451 |                                     |  |   | (10,262,860                    | ) |  |   |  |  |  |   | 644,236,310   | 
|Preferred stock                    |  |                           |              |  |                                       |   |          |                        |  |   |                                                   |   |  |           | 361,385     |   |                    |   | 740,313    |                                     |  |   |                               |   |  |   |  |  |  |   | 1,101,698     | 
|Common stock                       |  |                           | 70,923,064    |  |                                       |   |          |                        |  |   | 67,998                                             |   |  |           | 1,595,669   |   |                    |   | (128,917   | )                                   |  |   | (80,382                        | ) |  |   |  |  |  |   | 72,377,432    | 
|Limited partnership / LLC Interest |  |                           | 44,431,152    |  |                                       |   |          |                        |  |   | 2,377,756                                          |   |  |           | 282,234     |   |                    |   | 30,345     |                                     |  |   | (3,330,015                     | ) |  |   |  |  |  |   | 43,791,472    | 
|Equity warrants /options           |  |                           | 9,664,681     |  |                                       |   |          |                        |  |   |                                                   |   |  |           | 938,158     |   |                    |   | 699,845    |                                     |  |   |                               |   |  |   |  |  |  |   | 11,302,684    | 
|                                   |  |                           |               |  |                                       |   |           |                        |  |   |                                                    |   |  |           |             |   |                    |   |            |                                     |  |   |                                |   |  |   |   |  |  |   |               | 
|Total investments                  |  | $                         | 1,165,543,114 |  |                                       | $ | 4,405,443 |                        |  | $ | 2,437,334                                          |   |  | $         | (12,940,404 | ) |                    | $ | 16,788,620 |                                     |  | $ | (82,255,990                    | ) |  | $ |  |  |  | $ | 1,093,978,117 | 
|                                   |  |                           |               |  |                                       |   |           |                        |  |   |                                                    |   |  |           |             |   |                    |   |            |                                     |  |   |                                |   |  |   |   |  |  |   |               | 

The following is a reconciliation for the nine months ended September 30, 2012 of investments for
which Level 3 inputs were used in determining fair value:



|                                  |  |                               |               |  |                                       |   |            |                        |  |   |                                                    |   |  |           |            |   |                    |   |             |                                     |  |   |                                |   |  |   |   |  |  |   |               | 
|--------------------------------- |  | ----------------------------- | ------------- |  | ------------------------------------- | - | ---------- | ---------------------- |  | - | -------------------------------------------------- | - |  | --------- | ---------- | - | ------------------ | - | ----------- | ----------------------------------- |  | - | ------------------------------ | - |  | - | - |  |  | - | ------------- | 
|                                  |  | Fair Value atDecember 31,2011 |               |  | Amortizationof
Premium/Discount - Net |   |            | NetRealizedGain (Loss) |  |   | Net Change inUnrealizedAppreciation orDepreciation |   |  | Purchases |            |   | Sales orRepayments |   |             | Net Transfersin and/orout ofLevel 3 |  |   | Fair Value atSeptember 30,2012 |  
|Senior secured notes              |  | $                             | 113,871,025   |  |                                       | $ | 1,380,576  |                        |  | $ |                                                   |   |  | $         | 2,459,992  |   |                    | $ | 56,992,597  |                                     |  | $ |                               |   |  | $ |  |  |  | $ | 174,704,190   | 
|Unsecured debt                    |  |                               | 5,000,000     |  |                                       |   | 221,009    |                        |  |   | (45,124,241                                        | ) |  |           | 45,203,232 |   |                    |   | 43,613,583  |                                     |  |   | (300,000                       | ) |  |   |  |  |  |   | 48,613,583    | 
|Subordinated debt                 |  |                               | 163,038,989   |  |                                       |   | 2,493,968  |                        |  |   | (8,185,353                                         | ) |  |           | 3,887,004  |   |                    |   | 10,661,605  |                                     |  |   | (74,045,465                    | ) |  |   |  |  |  |   | 97,850,748    | 
|Senior secured loans              |  |                               | 655,594,813   |  |                                       |   | 7,268,867  |                        |  |   | 42,290                                             |   |  |           | (9,732,498 | ) |                    |   | 115,887,205 |                                     |  |   | (124,824,367                   | ) |  |   |  |  |  |   | 644,236,310   | 
|Preferred stock                   |  |                               |              |  |                                       |   |           |                        |  |   |                                                   |   |  |           | 361,385    |   |                    |   | 740,313     |                                     |  |   |                               |   |  |   |  |  |  |   | 1,101,698     | 
|Common stock                      |  |                               | 65,985,605    |  |                                       |   |           |                        |  |   | (113,608                                           | ) |  |           | 7,219,077  |   |                    |   | 278,489     |                                     |  |   | (992,131                       | ) |  |   |  |  |  |   | 72,377,432    | 
|Limited partnership /LLC Interest |  |                               | 39,170,742    |  |                                       |   |           |                        |  |   | (19,698,952                                        | ) |  |           | 9,235,441  |   |                    |   | 18,414,257  |                                     |  |   | (3,330,016                     | ) |  |   |  |  |  |   | 43,791,472    | 
|Equity warrants /options          |  |                               | 6,291,268     |  |                                       |   |           |                        |  |   | (136,297                                           | ) |  |           | 4,447,868  |   |                    |   | 699,845     |                                     |  |   |                               |   |  |   |  |  |  |   | 11,302,684    | 
|                                  |  |                               |               |  |                                       |   |            |                        |  |   |                                                    |   |  |           |            |   |                    |   |             |                                     |  |   |                                |   |  |   |   |  |  |   |               | 
|Total investments                 |  | $                             | 1,048,952,442 |  |                                       | $ | 11,364,420 |                        |  | $ | (73,216,161                                        | ) |  | $         | 63,081,501 |   |                    | $ | 247,287,894 |                                     |  | $ | (203,491,979                   | ) |  | $ |  |  |  | $ | 1,093,978,117 | 
|                                  |  |                               |               |  |                                       |   |            |                        |  |   |                                                    |   |  |           |            |   |                    |   |             |                                     |  |   |                                |   |  |   |   |  |  |   |               | 

The following is a reconciliation for the three months ended September 30, 2011 of investments for
which Level 3 inputs were used in determining fair value:



|                                  |  |                           |             |  |                                       |   |           |                        |  |   |                                                    |  |  |           |             |   |                    |   |             |                                      |  |   |                                |   |  |   |   |  |  |   |             | 
|--------------------------------- |  | ------------------------- | ----------- |  | ------------------------------------- | - | --------- | ---------------------- |  | - | -------------------------------------------------- |  |  | --------- | ----------- | - | ------------------ | - | ----------- | ------------------------------------ |  | - | ------------------------------ | - |  | - | - |  |  | - | ----------- | 
|                                  |  | Fair Value atJune 30,2011 |             |  | Amortizationof
Premium/Discount - Net |   |           | NetRealizedGain (Loss) |  |   | Net Change inUnrealizedAppreciation orDepreciation |  |  | Purchases |             |   | Sales orRepayments |   |             | Net Transfersin and/or out ofLevel 3 |  |   | Fair Value atSeptember 30,2011 |  
|Senior secured notes              |  | $                         | 112,640,527 |  |                                       | $ | 78,217    |                        |  | $ |                                                   |  |  | $         | 1,910,257   |   |                    | $ |            |                                      |  | $ |                               |   |  | $ |  |  |  | $ | 114,629,001 | 
|Unsecured debt                    |  |                           | 7,046,484   |  |                                       |   | 533,581   |                        |  |   |                                                   |  |  |           | (2,005,889  | ) |                    |   | 76,999      |                                      |  |   |                               |   |  |   |  |  |  |   | 5,651,175   | 
|Subordinated debt                 |  |                           | 177,102,396 |  |                                       |   | 233,729   |                        |  |   | 206,435                                            |  |  |           | 126,823     |   |                    |   | 10,900,878  |                                      |  |   | (23,167,510                    | ) |  |   |  |  |  |   | 165,402,751 | 
|Senior secured loans              |  |                           | 532,635,156 |  |                                       |   | 1,916,575 |                        |  |   | 242,333                                            |  |  |           | (6,228,848  | ) |                    |   | 127,921,440 |                                      |  |   | (64,419,174                    | ) |  |   |  |  |  |   | 592,067,482 | 
|Preferred stock                   |  |                           | 6,060,073   |  |                                       |   |          |                        |  |   |                                                   |  |  |           | 1,652,611   |   |                    |   |            |                                      |  |   |                               |   |  |   |  |  |  |   | 7,712,684   | 
|Common stock                      |  |                           | 78,192,892  |  |                                       |   |          |                        |  |   |                                                   |  |  |           | (6,643,982  | ) |                    |   |            |                                      |  |   |                               |   |  |   |  |  |  |   | 71,548,910  | 
|Limited partnership /LLC Interest |  |                           | 29,523,080  |  |                                       |   |          |                        |  |   |                                                   |  |  |           | 689,134     |   |                    |   |            |                                      |  |   |                               |   |  |   |  |  |  |   | 30,212,214  | 
|Equity warrants /options          |  |                           | 4,454,931   |  |                                       |   |          |                        |  |   | 5,000                                              |  |  |           | 80,127      |   |                    |   | 502,628     |                                      |  |   | (5,000                         | ) |  |   |  |  |  |   | 5,037,686   | 
|                                  |  |                           |             |  |                                       |   |           |                        |  |   |                                                    |  |  |           |             |   |                    |   |             |                                      |  |   |                                |   |  |   |   |  |  |   |             | 
|Total investments                 |  | $                         | 947,655,539 |  |                                       | $ | 2,762,102 |                        |  | $ | 453,768                                            |  |  | $         | (10,419,767 | ) |                    | $ | 139,401,945 |                                      |  | $ | (87,591,684                    | ) |  | $ |  |  |  | $ | 992,261,903 | 
|                                  |  |                           |             |  |                                       |   |           |                        |  |   |                                                    |  |  |           |             |   |                    |   |             |                                      |  |   |                                |   |  |   |   |  |  |   |             | 



38



---

##### Table of Contents

The following is a reconciliation for the nine months ended September 30, 2011 of
investments for which Level 3 inputs were used in determining fair value:



|                                  |  |                               |             |  |                                       |   |           |                        |  |   |                                                    |   |  |           |            |   |                    |   |             |                                      |  |   |                                |   |  |   |   |  |  |   |             | 
|--------------------------------- |  | ----------------------------- | ----------- |  | ------------------------------------- | - | --------- | ---------------------- |  | - | -------------------------------------------------- | - |  | --------- | ---------- | - | ------------------ | - | ----------- | ------------------------------------ |  | - | ------------------------------ | - |  | - | - |  |  | - | ----------- | 
|                                  |  | Fair Value atDecember 31,2010 |             |  | Amortization ofPremium/Discount - Net |   |           | NetRealizedGain (Loss) |  |   | Net Change inUnrealizedAppreciation orDepreciation |   |  | Purchases |            |   | Sales orRepayments |   |             | Net Transfersin and/or out ofLevel 3 |  |   | Fair Value atSeptember 30,2011 |  
|Senior secured notes              |  | $                             | 88,265,252  |  |                                       | $ | 166,358   |                        |  | $ | (237,750                                           | ) |  | $         | 4,247,329  |   |                    | $ | 29,250,062  |                                      |  | $ | (7,062,250                     | ) |  | $ |  |  |  | $ | 114,629,001 | 
|Unsecured debt                    |  |                               | 6,898,385   |  |                                       |   | 1,276,828 |                        |  |   |                                                   |   |  |           | (2,754,412 | ) |                    |   | 230,374     |                                      |  |   |                               |   |  |   |  |  |  |   | 5,651,175   | 
|Subordinated debt                 |  |                               | 221,369,811 |  |                                       |   | 1,949,924 |                        |  |   | (2,578,239                                         | ) |  |           | 7,669,476  |   |                    |   | 11,388,943  |                                      |  |   | (74,397,164                    | ) |  |   |  |  |  |   | 165,402,751 | 
|Senior secured loans              |  |                               | 444,823,276 |  |                                       |   | 4,018,298 |                        |  |   | (35,710,100                                        | ) |  |           | 41,358,760 |   |                    |   | 220,710,197 |                                      |  |   | (83,132,949                    | ) |  |   |  |  |  |   | 592,067,482 | 
|Preferred stock                   |  |                               | 6,595,040   |  |                                       |   |          |                        |  |   | (899,995                                           | ) |  |           | 2,017,644  |   |                    |   |            |                                      |  |   | (5                             | ) |  |   |  |  |  |   | 7,712,684   | 
|Common stock                      |  |                               | 83,162,072  |  |                                       |   |          |                        |  |   | (2,385,754                                         | ) |  |           | (8,746,303 | ) |                    |   | (460,246    | )                                    |  |   | (20,859                        | ) |  |   |  |  |  |   | 71,548,910  | 
|Limited partnership /LLC Interest |  |                               | 23,387,927  |  |                                       |   |          |                        |  |   |                                                   |   |  |           | 6,824,287  |   |                    |   |            |                                      |  |   |                               |   |  |   |  |  |  |   | 30,212,214  | 
|Equity warrants/options           |  |                               | 5,583,903   |  |                                       |   |          |                        |  |   | 5,000                                              |   |  |           | (1,435,142 | ) |                    |   | 888,925     |                                      |  |   | (5,000                         | ) |  |   |  |  |  |   | 5,037,686   | 
|                                  |  |                               |             |  |                                       |   |           |                        |  |   |                                                    |   |  |           |            |   |                    |   |             |                                      |  |   |                                |   |  |   |   |  |  |   |             | 
|Total investments                 |  | $                             | 880,085,666 |  |                                       | $ | 7,411,408 |                        |  | $ | (41,806,838                                        | ) |  | $         | 49,181,639 |   |                    | $ | 262,008,255 |                                      |  | $ | (164,618,227                   | ) |  | $ |  |  |  | $ | 992,261,903 | 
|                                  |  |                               |             |  |                                       |   |           |                        |  |   |                                                    |   |  |           |            |   |                    |   |             |                                      |  |   |                                |   |  |   |   |  |  |   |             | 

There were no transfers between levels during three and the nine months ended September 30, 2012 and
2011. All realized and unrealized gains and losses are included in earnings (changes in net assets) and are reported as separate line items within the Companys consolidated statements of operations.

The ranges of unobservable inputs used in the fair value measurement of the Companys Level 3 investments as of September 30,
2012 were as follows:



|                 |  |  |                | 
|---------------- |  |  | -------------- | 
|EBITDA Multiples |  |  | 2.5x to 10.75x | 
|Market Yields    |  |  | 7.5% to 25.0%  | 

The significant unobservable inputs used in the market approach of fair value measurement of the
Companys investments are the market multiples of earnings before income tax, depreciation and amortization (EBITDA) of the comparable guideline public companies. The independent valuation firms select a population of public
companies for each investment with similar operations and attributes of the subject company. Using these guideline public companies data, a range of multiples of enterprise value to EBITDA is calculated. The independent valuation firms select
percentages from the range of multiples for purposes of determining the subject companys estimated enterprise value based on said multiple and generally the latest twelve months EBITDA of the subject company (or other meaningful measure).
Significant increases or decreases in the multiple will result in an increase or decrease in enterprise value, resulting in an increase or decrease in the fair value estimate of the investment.

The significant unobservable input used in the income approach of fair value measurement of the Companys investments is the discount
rate used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments. Significant increases or decreases in the discount rate would result in an
decrease or increase in the fair value measurement. Included in the consideration and selection of discount rates are the following factors: risk of default, rating of the investment and comparable company investments, and call provisions.



39



---

##### Table of Contents

11. Financial highlights

The following per share data and ratios have been derived from information provided in the consolidated financial
statements. The following is a schedule of financial highlights for a common share outstanding during the nine months ended September 30, 2012 and 2011.



|                                                                           |  |                                    |             |   |                                    |   |             |  
|-------------------------------------------------------------------------- |  | ---------------------------------- | ----------- | - | ---------------------------------- | - | ----------- | -
|                                                                           |  | Nine monthsendedSeptember 30, 2012 |             |   | Nine monthsendedSeptember 30, 2011 |  
|Per Share Data:                                                            |  |                                    |             |   |                                    |   |             |  
|Net asset value, beginning of period                                       |  | $                                  | 9.58        |   |                                    | $ | 9.62        |  
|                                                                           |  |                                    |             |   |                                    |   |             |  
|Net investment income                                                      |  |                                    | 0.89        |   |                                    |   | 0.84        |  
|Net realized and unrealized gain                                           |  |                                    | (0.13       | ) |                                    |   | 0.12        |  
|                                                                           |  |                                    |             |   |                                    |   |             |  
|Total from investment operations                                           |  |                                    | 0.76        |   |                                    |   | 0.96        |  
|Dividend distributions to stockholders from net investment income          |  |                                    | (0.78       | ) |                                    |   | (0.84       | )
|Issuance (reinvestment) of stock at prices (below) above net asset value   |  |                                    | (0.01       | ) |                                    |   | 0.01        |  
|                                                                           |  |                                    |             |   |                                    |   |             |  
|Net increase / (decrease) in net assets                                    |  |                                    | (0.03       | ) |                                    |   | 0.13        |  
|                                                                           |  |                                    |             |   |                                    |   |             |  
|Net asset value, end of period                                             |  | $                                  | 9.55        |   |                                    | $ | 9.75        |  
|                                                                           |  |                                    |             |   |                                    |   |             |  
|Market price, end of period                                                |  | $                                  | 9.72        |   |                                    | $ | 7.30        |  
|                                                                           |  |                                    |             |   |                                    |   |             |  
|Total return(1)(2)                                                         |  |                                    | 29.79%      |   |                                    |   | (27.69)%    |  
|Ratios / Supplemental Data:                                                |  |                                    |             |   |                                    |   |             |  
|Ratio of operating expenses to average net assets(3)                       |  |                                    | 5.12%       |   |                                    |   | 3.78%       |  
|Ratio of interest and other debt related expenses to average net assets(3) |  |                                    | 3.16%       |   |                                    |   | 2.59%       |  
|                                                                           |  |                                    |             |   |                                    |   |             |  
|Ratio of total expenses to average net assets(3)                           |  |                                    | 8.28%       |   |                                    |   | 6.37%       |  
|Ratio of net investment income to average net assets(3)                    |  |                                    | 12.29%      |   |                                    |   | 11.56%      |  
|Net assets, end of period                                                  |  | $                                  | 703,534,228 |   |                                    | $ | 711,783,939 |  
|Average debt outstanding                                                   |  | $                                  | 390,714,051 |   |                                    | $ | 276,577,106 |  
|Weighted average shares outstanding                                        |  |                                    | 73,555,011  |   |                                    |   | 72,966,076  |  
|Average debt per share(4)                                                  |  | $                                  | 5.31        |   |                                    | $ | 3.79        |  
|Portfolio turnover(2)                                                      |  |                                    | 19%         |   |                                    |   | 17%         |  





|(1) | Total return is based on the change in market price per share during the respective periods. Total return calculations take into account dividends and
distributions, if any, reinvested in accordance with the Companys dividend reinvestment plan and do not reflect brokerage commissions.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Not annualized.
|--- | ---------------

|(3) | Annualized.
|--- | -----------

|(4) | Average debt per share is calculated as average debt outstanding divided by the weighted average shares outstanding during the applicable period.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------

12. Subsequent events

On November 7, 2012, the Companys Board of Directors declared a dividend of $0.26 per share, payable on
January 3, 2013 to stockholders of record at the close of business on December 20, 2012.

In addition to the
subsequent events included in these notes to the consolidated financial statements, the Company conducted a review for additional subsequent events and determined that no additional subsequent events had occurred that would require accrual or
additional disclosures.



40



---

##### Table of Contents

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

The information contained in this section should be read in conjunction with the consolidated
financial statements and notes thereto appearing elsewhere in this report.

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

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

In addition to factors previously identified elsewhere in the reports BlackRock Kelso Capital Corporation has filed with the Securities and Exchange Commission (the SEC), the following
factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance:



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



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



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



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



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



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



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



| |  |  | the adequacy of our cash resources and working capital, including our ability to obtain continued financing on favorable terms;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



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



| |  |  | the impact of increased competition;
| | - |  | ------------------------------------



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



| |  |  | potential conflicts of interest in the allocation of opportunities between us and other investment funds managed by the Advisor or its affiliates;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------



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



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



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

Overview

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

We are externally managed and have elected to be regulated as a BDC under the 1940 Act. As a BDC, we are required
to comply with certain regulatory requirements. For instance, we generally have to invest at least



41



---

##### Table of Contents

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.

Investments

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

As a BDC, we generally do not acquire any assets other than qualifying assets specified in the 1940 Act unless, at the time
the acquisition is made, at least 70% of our total assets are qualifying assets (with certain limited exceptions). Qualifying assets include investments in eligible portfolio companies. Under the relevant SEC rules, the term
eligible portfolio company includes most private companies, companies whose securities are not listed on a national securities exchange, and certain public companies that have listed their securities on a national securities exchange and
have a market capitalization of less than $250 million. These rules also permit us to include as qualifying assets certain follow-on investments in companies that were eligible portfolio companies at the time of initial investment but that no longer
meet the definition.

Revenues

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

Expenses

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

Critical accounting policies

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



42



---

##### Table of Contents

markets and any other parameters used in determining such estimates could cause actual results to differ from these estimates. Management considers the following critical accounting policies
important to understanding the consolidated financial statements. Our critical accounting policies are described in the notes to the consolidated financial statements. See Note 2 to the consolidated financial statements for a description of
significant accounting policies and of recently issued accounting pronouncements.

Financial and operating highlights

At September 30, 2012:

Investment Portfolio: $1,097.0 million

Net Assets: $703.5 million

Indebtedness (borrowings under Credit Facility and
Senior Secured Notes): $384.6 million

Net Asset Value per share: $9.55

Portfolio Activity for the Three Months Ended September 30, 2012:

Cost of investments during period: $16.8 million

Sales, repayments and other
exits during period: $82.3 million

Number of portfolio companies at end of period: 50

Operating Results for the Three Months Ended September 30, 2012:

Net investment income per share: $0.32

Net investment income per share,
pre-incentive fee: $0.37

Net investment income per share, as adjusted: $0.30

Dividends declared per share: $0.26

Earnings per share: $0.19

Earnings per share, as adjusted: $0.17

Net investment income: $23.9 million

Net investment income, pre-incentive fee: $26.9 million

Net investment income, as
adjusted: $21.9 million

Net realized and unrealized losses: $9.6 million

Net increase in net assets from operations: $14.3 million

See discussion on Supplemental Non-GAAP information beginning on page 48.

Portfolio and
investment activity

During the three months ended September 30, 2012, we invested approximately $16.8 million across
several existing portfolio companies. The investments consisted primarily of senior secured loans secured by second liens ($10.7 million, or 63.7%), or first liens ($4.6 million, or 27.6%) and unsecured or subordinated debt securities and equity
securities ($1.5 million, or 8.7%). Additionally, we received proceeds from sales/repayments and other exits of approximately $82.3 million during the three months ended September 30, 2012.

At September 30, 2012, our portfolio of $1,097.0 million (at fair value) consisted of 50 portfolio companies and was invested 59% in
senior secured loans, 16% in senior secured notes, 13% in unsecured or subordinated debt securities, 12% in equity investments and less than 1% in cash and cash equivalents. At September 30, 2012 our average portfolio company at amortized cost
was approximately $21.6 million. Our average portfolio company investment at amortized cost, excluding investments below $5.0 million was $25.9 million at September 30, 2012. Our largest portfolio company investment by value was
approximately $52.5 million and our five largest portfolio company investments by value comprised approximately 21% of our portfolio at September 30, 2012. At December 31, 2011, our portfolio of $1,056.7 million (at fair value) consisted
of 54 portfolio companies and was invested 62% in senior secured loans, 11% in senior secured notes, 16% in unsecured or subordinated debt securities, 11% in equity investments and less than



43



---

##### Table of Contents

1% in cash and cash equivalents. At December 31, 2011 our average portfolio company at amortized cost was approximately $20.3 million. Our average portfolio company investment at amortized
cost, excluding investments below $5.0 million was $24.0 million at December 31, 2011. Our largest portfolio company investment by value was approximately $50.0 million and our five largest portfolio company investments by value comprised
approximately 21% of our portfolio at December 31, 2011.

The weighted average yield of the debt and income producing
equity securities in our portfolio at fair value was 12.5% at September 30, 2012 and 12.7% at December 31, 2011. The weighted average yields on our senior secured loans and other debt securities at fair value were 12.0% and 13.6%,
respectively, at September 30, 2012, versus 12.2% and 13.5% at December 31, 2011. The weighted average yield of the debt and income producing equity securities in our portfolio at their current cost basis was 12.2% at September 30,
2012 and 11.9% at December 31, 2011. The weighted average yields on our senior secured loans and other debt securities at their current cost basis were 11.6% and 13.5%, respectively, at September 30, 2012, versus 12.0% and 11.4% at
December 31, 2011. Yields are computed using interest rates and dividend yields as of the balance sheet date and include amortization of loan origination fees, original issue discount and market premium or discount based on the expected cash
flows of the respective portfolio investment. Yields exclude common equity investments, preferred equity investments with no stated dividend rate, short-term investments and cash and cash equivalents.

At September 30, 2012, 51% of our debt investments bore interest based on floating rates, such as LIBOR, the Federal Funds Rate or
the Prime Rate, and 49% bore interest at fixed rates. The percentage of our total debt investments that bore floating rate interest based on an interest rate floor was 46% at September 30, 2012. At December 31, 2011, 51% of our debt
investments bore interest based on floating rates, such as LIBOR, the Federal Funds Rate or the Prime Rate, and 49% bore interest at fixed rates. The percentage of our total debt investments that bore floating rate interest subject to an interest
rate floor was 44% at December 31, 2011.

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

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

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

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

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



44



---

##### Table of Contents

The Advisor monitors and, when appropriate, changes the investment ratings assigned to each
investment in our portfolio. In connection with our valuation process, the Advisor and Board of Directors review these investment ratings on a quarterly basis. Our average investment rating was 1.17 at September 30, 2012 versus 1.20 at
December 31, 2011. The following is a distribution of the investment ratings of our portfolio companies at September 30, 2012 and December 31, 2011:



|                  |  |                   |               |  |                  |   |               | 
|----------------- |  | ----------------- | ------------- |  | ---------------- | - | ------------- | 
|                  |  | September 30,2012 |               |  | December 31,2011 |  
|Grade 1           |  | $                 | 912,980,838   |  |                  | $ | 872,465,840   | 
|Grade 2           |  |                   | 172,600,205   |  |                  |   | 156,359,268   | 
|Grade 3           |  |                   | 6,132,000     |  |                  |   | 9,000,116     | 
|Grade 4           |  |                   | 2,179,659     |  |                  |   | 11,035,005    | 
|Not Rated         |  |                   | 85,415        |  |                  |   | 92,213        | 
|                  |  |                   |               |  |                  |   |               | 
|Total investments |  | $                 | 1,093,978,117 |  |                  | $ | 1,048,952,442 | 
|                  |  |                   |               |  |                  |   |               | 

Results of operations

Results comparisons for the three months ended September 30, 2012 and 2011.

Investment income

Investment income totaled $40,720,102 and
$33,247,245, respectively, for the three months ended September 30, 2012 and 2011, of which $21,403,022 and $20,969,719 were attributable to interest and fees on senior secured loans, $19,274,373 and $11,282,828 to interest earned on other debt
securities, $38,845 and $993,689 to dividends from equity securities, and $3,862 and $1,009 to interest earned on cash equivalents, respectively. The increase in investment income for the three months ended September 30, 2012 is primarily
attributable to one-time fees collected from the early repayment of one of our portfolio companies during the three months ended September 30, 2012.

For the three months ended September 30, 2012 fee income included $8,733,840 from fees earned on early repayments of loans, $248,953 from amortization of fees and $46,370 from commitment and
administration fees. For the three months ended September 30, 2011 fee income included $477,931 from fees earned on early repayments of loans, $513,293 from amortization of fees as well as $4,137,500 from capital structuring and amendment fees.
Interest income earned is comprised of cash interest of approximately 97% as well as PIK interest of approximately 3% for the three months ended September 30, 2012. The increase in fee income for the three months ended September 30, 2012
is primarily attributable to one-time fees collected from the early repayment of one of portfolio companies during the three months ended September 30, 2012.

Expenses

Expenses for the three months ended September 30,
2012 and 2011 were $16,781,830 and $12,282,632, respectively, which consisted of $5,964,904 and $5,124,033 in base management fees, $5,180,706 and $4,208,359 in interest expense and fees related to the Credit Facility, $2,963,803 and zero in
incentive management fees, $634,677 and $634,678 in amortization of debt issuance costs, $577,051 and $683,095 in professional fees, $511,774 and $315,435 in Advisor expenses, $164,074 and $319,500 in administrative services, $113,500 and $97,000 in
director fees and $671,341 and $900,532 in other expenses, respectively. The increase in base management fees in the current period reflects the overall growth and appreciation in value of our portfolio. The increase in interest and credit facility
related expenses during the 2012 period is mainly a result of increased borrowing levels. Total borrowings were $384,600,000 at September 30, 2012, compared to $317,450,000 at September 30, 2011.



45



---

##### Table of Contents

Net investment income

Net investment income was $23,938,272 and $20,964,613 for the three months ended September 30, 2012 and 2011, respectively. The
increase is primarily attributable to interest and one-time fees collected from the early repayment of one of our portfolio companies during the three months ended September 30, 2012. The increase is offset by an increase in base management
fees, incentive management fees and interest expense and fees related to the Credit Facility.

Net realized gain or loss

Net realized gain of $2,799,343 for the three months ended September 30, 2012 was the result of $2,437,334 in
net gains realized from the disposition of our investments and $362,009 in net gain realized on foreign currency transactions. Net realized gain of $1,135,851 for the three months ended September 30, 2011 was the result of $453,768 in net gains
realized from the disposition of our investments and $682,083 in net gains realized on foreign currency transactions. Foreign currency gains mainly represent net gains on forward currency contracts used to mitigate the impact that changes in foreign
exchange rates would have on our investments denominated in foreign currencies. Net realized gain on investments for the three months ended September 30, 2012 resulted primarily from the disposition of our investment in Conney Prime Holdings
LLC. Nearly the entire net realized gain on investments represents amounts that had been reflected in unrealized appreciation on investments in prior periods.

Net unrealized appreciation or depreciation

For the three months
ended September 30, 2012, the change in net unrealized appreciation or depreciation on investments and foreign currency translation was a decrease in net unrealized appreciation of $12,408,508. For the three months ended September 30, 2011, the
change in net unrealized appreciation or depreciation was an increase in net unrealized depreciation of $9,162,980. The decrease in net unrealized appreciation for the three months ended September 30, 2012 was comprised of a decrease in net
unrealized appreciation on investments of $11,262,047 and a net unrealized foreign currency translation loss of $1,146,461. The increase in net unrealized depreciation for the three months ended September 30, 2011 was comprised of an increase in net
unrealized depreciation on investments of $10,419,767 and a net unrealized foreign currency translation gain of $1,256,787. The decrease in net unrealized appreciation on investments for the three months ended September 30, 2012 includes reversals
of prior periods net unrealized appreciation as a result of investment dispositions. For the three months ended September 30, 2012, certain of our portfolio companies had strong performance while there was underperformance in certain others.

Net increase in net assets resulting from operations

The net increase in net assets resulting from operations for the three months ended September 30, 2012 and 2011 was an increase of
$14,329,107 and $12,937,484, respectively. As compared to the prior period, the increase primarily reflects an increase in investment income, slightly offset by an increase in total expenses and net realized and unrealized losses for the three
months ended September 30, 2012.

Results comparisons for the nine months ended September 30, 2012 and 2011.

Investment income

Investment income totaled $109,393,044 and $95,513,943, respectively, for the nine months ended September 30, 2012 and 2011, of which $66,980,456 and $47,411,616 were attributable to interest and
fees on senior secured loans, $41,697,592 and $44,655,342 to interest earned on other debt securities, $706,157 and $3,385,077 to dividends from equity securities, $8,839 and $24,408 to interest earned on cash equivalents and zero and $37,500 to
other income, respectively.



46



---

##### Table of Contents

The increase in investment income for the nine months ended September 30, 2012 reflects a larger overall portfolio as a result of the deployment of debt capital under our credit facility.
Although there was a slight decline in total investments at their current cost basis over the nine month period ended September 30, 2012, the average of our total investments at amortized cost for the nine month period ended September 30, 2012 was
$1,114,769,882, compared to $1,002,121,455 for the nine month period ended September 30, 2011, also contributing to our increase in investment income.

Expenses

Expenses for the nine months ended September 30,
2012 and 2011 were $44,047,323 and $33,933,462, respectively, which consisted of $16,877,541 and $14,547,503 in base management fees, $14,917,849 and $11,902,630 in interest expense and fees related to the Credit Facility, $5,177,662 and zero in
incentive management fees, $1,890,236 and $1,871,184 in amortization of debt issuance costs, $1,080,582, and $1,345,608 in professional fees and $1,364,420 and $1,176,450 in Advisor expenses, $416,608 and $866,121 in administrative services,
$347,063 and $309,269 in director fees and $1,975,362 and $1,914,697 in other expenses, respectively. The increase in base management fees reflects the overall growth of our portfolio. The increase in interest and credit facility related expenses
were due to increased borrowings under our Credit Facility.

Net investment income

Net investment income was $65,345,721 and $61,580,481 for the nine months ended September 30, 2012 and 2011, respectively. The
increase is primarily a result of an increase in investment income, partially offset by an increase in base management and incentive management fees, as well as interest and credit facility related expenses.

Net realized gain or loss

Net realized loss of $73,433,864 for the nine months ended September 30, 2012 was the result of $73,216,161 in net losses realized from the disposition of our investments and $217,703 in net loss
realized on foreign currency transactions. Net realized loss on investments for the nine months ended September 30, 2012 resulted primarily from the disposition of our debt and equity investments in Big Dumpster Acquisition, Inc. et al. as well
as the restructuring of our equity investment in WBS Group Holdings, LLC. Nearly the entire net realized loss on investments represents amounts that had been reflected in unrealized depreciation on investments in prior periods. Foreign currency
gains and losses are attributable to forward currency contracts used to mitigate the impact that changes in foreign exchange rates would have on our investments denominated in foreign currencies. Net realized loss of $42,439,614 for the nine months
ended September 30, 2011 was the result of $41,943,434 in net losses realized from the disposition of our investments and $496,180 in net losses realized on foreign currency transactions.

Net unrealized appreciation or depreciation

For the nine months ended September 30, 2012, the change in net unrealized appreciation or depreciation was a decrease in net unrealized depreciation of $63,697,634. For the nine months ended
September 30, 2011, the change in net unrealized appreciation or depreciation was a decrease in net unrealized depreciation of $50,729,885. The decrease in net unrealized depreciation for the nine months ended September 30, 2012 was
comprised of a decrease in net unrealized depreciation on investments of $63,365,688 and a net unrealized foreign currency translation gain of $331,946. The decrease was mainly attributable to the reversal of unrealized losses realized during the
nine months ended September 30, 2012. The decrease in net unrealized depreciation for the nine months ended September 30, 2011 was comprised of a decrease in net unrealized depreciation on investments of $49,181,639 and a net unrealized
foreign currency translation gain of $1,548,246.



47



---

##### Table of Contents

Net increase or decrease in net assets resulting from operations

The net increase in net assets resulting from operations for the nine months ended September 30, 2012 and 2011 was an increase of
$55,609,491 and $69,870,752, respectively. As compared to the prior period, the decrease primarily reflects an increase in net investment income offset by a net increase in realized and unrealized losses for the nine months ended September 30,
2012.

Supplemental Non-GAAP information

We report our financial results on a GAAP basis; however, management believes that evaluating our ongoing operating results may be
enhanced if investors have additional non-GAAP basis financial measures. Management reviews non-GAAP financial measures to assess ongoing operations and, for the reasons described below, considers them to be effective indicators, for both management
and investors, of our financial performance over time. Management does not advocate that investors consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.

We record our liability for Incentive Fees as we become legally obligated to pay them, based on a hypothetical liquidation at
the end of each reporting period. Our obligation to pay Incentive Fees with respect to any fiscal quarter is based on a formula that reflects our results over a trailing four-fiscal quarter period ending with the current fiscal quarter. We are
legally obligated to pay the amount resulting from the formula less any cash payments of Incentive Fees during the prior three quarters. The formulas requirement to reduce the Incentive Fees by amounts paid with respect to Incentive Fees in
the prior three quarters has caused our Incentive Fees expense to become, generally concentrated in the fourth quarter of each year. Management believes that reflecting Incentive Fees throughout the year, as the related investment income is earned
on a quarterly basis, is an effective measure of our profitability and financial performance that facilitates comparison of current results with historical results and with those of our peers. Our as adjusted results reflect Incentive
Fees based on the formula we utilize for each trailing four-fiscal quarter period, with the formula applied to the current quarters incremental earnings and without any reduction for Incentive Fees paid during the prior three quarters. The
resulting amount represents an upper limit of each quarters incremental Incentive Fees that we may become legally obligated to pay at the end of the year. Prior year amounts are estimated in the same manner. These estimates represent upper
limits because, in any calendar year, subsequent quarters investment underperformance could reduce the Incentive Fees payable with respect to prior quarters operating results. Similarly, we record our liability for Incentive Fees based
on capital gains by performing a hypothetical liquidation at the end of each reporting period. The accrual of this hypothetical capital gains incentive fee is required by GAAP, but it should be noted that a fee so calculated and accrued is not due
and payable until the end of the measurement period, or every June 30. The incremental Incentive Fees disclosed for a given period are not necessarily indicative of actual full year results. Changes in the economic environment, financial markets and
other parameters used in determining such estimates could cause actual results to differ and such differences could be material. See Note 3 to the consolidated financial statements in this Quarterly Report for a more detailed description of the
Companys incentive management fee.



48



---

##### Table of Contents

Computations for all periods are derived from our consolidated financial statements as follows:



|                                                             |  |                                     |            |  |                                     |   |            |                                    |  |   |                                    |  |  |   |            | 
|------------------------------------------------------------ |  | ----------------------------------- | ---------- |  | ----------------------------------- | - | ---------- | ---------------------------------- |  | - | ---------------------------------- |  |  | - | ---------- | 
|                                                             |  | Three
monthsendedSeptember 30, 2012 |            |  | Three
monthsendedSeptember 30, 2011 |   |            | Nine monthsendedSeptember 30, 2012 |  |   | Nine
monthsendedSeptember 30, 2011 | 
|GAAP incentive management fee expense based on Income        |  | $                                   |           |  |                                     | $ |           |                                    |  | $ | 2,213,859                          |  |  | $ |           | 
|GAAP incentive management fee expense based on Gains         |  |                                     | 2,963,803  |  |                                     |   |           |                                    |  |   | 2,963,803                          |  |  |   |           | 
|Incremental incentive management fee expense based on Income |  |                                     | 5,013,423  |  |                                     |   | 2,956,399  |                                    |  |   | 11,425,802                         |  |  |   | 8,070,524  | 
|                                                             |  |                                     |            | 
|GAAP Basis:                                                  |  |                                     |            |  |                                     |   |            |                                    |  |   |                                    |  |  |   |            | 
|Net Investment Income                                        |  | $                                   | 23,938,272 |  |                                     | $ | 20,964,613 |                                    |  | $ | 65,345,721                         |  |  | $ | 61,580,481 | 
|Net Increase in Net Assets from Operations                   |  |                                     | 14,329,107 |  |                                     |   | 12,937,484 |                                    |  |   | 55,609,491                         |  |  |   | 69,870,752 | 
|Net Investment Income per share                              |  |                                     | 0.32       |  |                                     |   | 0.29       |                                    |  |   | 0.89                               |  |  |   | 0.84       | 
|Net Increase in Net Assets from Operations per share         |  |                                     | 0.19       |  |                                     |   | 0.18       |                                    |  |   | 0.76                               |  |  |   | 0.96       | 
|                                                             |  |                                     |            | 
|Pre-Incentive Fee1:                                          |  |                                     |            |  |                                     |   |            |                                    |  |   |                                    |  |  |   |            | 
|Net Investment Income                                        |  | $                                   | 26,902,075 |  |                                     | $ | 20,964,613 |                                    |  | $ | 68,309,524                         |  |  | $ | 61,580,481 | 
|Net Increase in Net Assets from Operations                   |  |                                     | 17,292,910 |  |                                     |   | 12,937,484 |                                    |  |   | 58,573,294                         |  |  |   | 69,870,752 | 
|Net Investment Income per share                              |  |                                     | 0.37       |  |                                     |   | 0.29       |                                    |  |   | 0.93                               |  |  |   | 0.84       | 
|Net Increase in Net Assets from Operations per share         |  |                                     | 0.23       |  |                                     |   | 0.18       |                                    |  |   | 0.80                               |  |  |   | 0.96       | 
|                                                             |  |                                     |            | 
|As Adjusted2:                                                |  |                                     |            |  |                                     |   |            |                                    |  |   |                                    |  |  |   |            | 
|Net Investment Income                                        |  | $                                   | 21,888,652 |  |                                     | $ | 18,008,214 |                                    |  | $ | 59,097,581                         |  |  | $ | 53,509,957 | 
|Net Increase in Net Assets from Operations                   |  |                                     | 12,279,487 |  |                                     |   | 9,981,085  |                                    |  |   | 49,361,351                         |  |  |   | 61,800,228 | 
|Net Investment Income per share                              |  |                                     | 0.30       |  |                                     |   | 0.25       |                                    |  |   | 0.80                               |  |  |   | 0.73       | 
|Net Increase in Net Assets from Operations per share         |  |                                     | 0.17       |  |                                     |   | 0.14       |                                    |  |   | 0.67                               |  |  |   | 0.85       | 



Pre-Incentive Fee1:Amounts reflect our ongoing operating results and are the most effective indicator of our financial
performance over time. Amounts are adjusted to remove the incentive management fee expense based on Gains, as required by GAAP.

As Adjusted2: Amounts are adjusted to remove the incentive management fee expense based on Gains, as required by GAAP, and
to include the incremental incentive management fee expense based on Income. The incremental incentive fee is based on the formula utilized for each trailing four-fiscal quarter period, with the formula applied to the current quarters
incremental earnings, and without any reduction for incentive management fees paid during the prior three quarters.

Financial condition, liquidity and capital resources

During the nine months ended September 30, 2012, we generated operating cash flows primarily from interest earned and fees received on senior secured loans and other debt securities, as well as from
sales of selected portfolio company investments or repayments of principal.

Net cash provided by operating activities during
the nine months ended September 30, 2012 was $6,561,332. Our primary sources of cash from operating activities during the period consisted of a net increase in



49



---

##### Table of Contents

net assets from operations of $55,609,491, which was offset by purchases of investments in portfolio companies (net of sales and repayments) of $34,984,970.

Net cash used in financing activities during the nine months ended September 30, 2012 was $11,363,972. Our primary source of cash for
financing activities was $41,600,000 in proceeds from borrowings, net of repayments under the Credit Facility. This source was more than offset by the use of cash for dividend distributions of $52,963,972.

Our senior secured, multi-currency Credit Facility provides us with $375,000,000 in total availability, consisting of $275,000,000 of
revolving loan commitments and $100,000,000 of term loan commitments. The Credit Facility is secured by substantially all of the assets in the Companys portfolio, including cash and cash equivalents. The Credit Facility has a stated maturity
date of December 6, 2013 and the interest rate applicable to borrowings thereunder is generally LIBOR plus an applicable spread of either 3.00% or 3.25% for revolving loans, based on a pricing grid depending on the Companys credit rating,
and LIBOR plus 3.00% for term loans. The Credit Facility does not contain a LIBOR floor requirement. At September 30, 2012, the effective LIBOR spread under the Credit Facility was 3.13%. Term loan commitments under the Credit Facility have
been fully drawn and, once repaid, may not be reborrowed. The Credit Facility also includes an accordion feature that allows the Company, under certain circumstances, to increase the size of the Credit Facility by up to an additional
$275,000,000 of revolving loan commitments and $250,000,000 of term loan commitments. The Credit Facility is used to supplement the Companys equity capital to make additional portfolio investments and for other general corporate purposes. At
September 30, 2012, we had $209,600,000 drawn and outstanding under the Credit Facility, with $165,400,000 available to us, subject to compliance with customary affirmative and negative covenants, including the maintenance of a minimum
stockholders equity, the maintenance of a ratio of not less than 200% of total assets (less total liabilities other than indebtedness) to total indebtedness, and restrictions on certain payments and issuance of debt. At September 30,
2012, the Company was in compliance with regulatory coverage requirements with an asset coverage ratio of approximately 282% and was in compliance with all financial covenants under our debt agreements. In addition, borrowings under the Credit
Facility (and the incurrence of certain other permitted debt) are subject to compliance with a borrowing base that applies different advance rates to different types of assets in the Companys portfolio.

In January 2011, the Company closed a private placement issuance of $158,000,000 in aggregate principal amount of Senior Secured Notes
with a fixed interest rate of 6.50% and a maturity date of January 18, 2016 and $17,000,000 million in aggregate principal amount of Senior Secured Notes with a fixed interest rate of 6.60% and a maturity date of January 18, 2018. Interest
on the Senior Secured Notes is due semi-annually on January 18 and July 18, commencing on July 18, 2011. The proceeds from the issuance of the Senior Secured Notes were used to fund new portfolio investments, reduce outstanding
borrowings under the Credit Facility and for general corporate purposes. The Senior Secured Notes contain customary affirmative and negative covenants substantially similar to those in our Credit Facility. At September 30, 2012, we were in
compliance with all financial and operational covenants required by the Credit Facility and Senior Secured Notes.

At
September 30, 2012, we had $2,976,746 in cash and cash equivalents.

The primary use of existing funds is expected to be
purchases of investments in portfolio companies, cash distributions to our stockholders, repayment of indebtedness and other general corporate purposes.



50



---

##### Table of Contents

Contractual obligations

A summary of our significant contractual payment obligations for the repayment of outstanding borrowings at September 30, 2012 is as
follows:



|                                          |  |                                              |       |  |                  |   |     |           |  |   |           |  |  |               |       |  |  |   |      | 
|----------------------------------------- |  | -------------------------------------------- | ----- |  | ---------------- | - | --- | --------- |  | - | --------- |  |  | ------------- | ----- |  |  | - | ---- | 
|                                          |  | Payments Due By Period (dollars in millions) |      
|                                          |  | Total                                        |       |  | Less than 1 year |   |     | 1-3 years |  |   | 3-5 years |  |  | After 5 years |      
|Credit Facility(1)                        |  | $                                            | 209.6 |  |                  | $ |    |           |  | $ | 209.6     |  |  | $             |      |  |  | $ |     | 
|Senior Secured Notes                      |  |                                              | 175.0 |  |                  |   |    |           |  |   |          |  |  |               | 158.0 |  |  |   | 17.0 | 
|Interest and Credit Facility Fees Payable |  |                                              | 2.8   |  |                  |   | 2.8 |           |  |   |          |  |  |               |      |  |  |   |     | 



|(1) | At September 30, 2012, $165.4 million remained unused under our Credit Facility.
|--- | --------------------------------------------------------------------------------

Off-balance sheet arrangements

In the normal course of business, the Company may enter into guarantees on behalf of portfolio companies. Under these arrangements, the Company would be required to make payments to third parties if the
portfolio companies were to default on their related payment obligations. The Company has no such guarantees outstanding at September 30, 2012.

Dividends

Our quarterly dividends, if any, are determined by our Board of
Directors. Dividends are declared considering our estimate of annual taxable income available for distribution to stockholders and the amount of taxable income carried over from the prior year for distribution in the current year. We cannot assure
stockholders that they will receive any dividends and distributions at all or dividends and distributions at a particular level. The following table lists the quarterly dividend per share from our common stock since September 2010.



|                                      |  |                    |  |                
|------------------------------------- |  | ------------------ |  | ---------------
|Dividend Amount
Per Share
Outstanding |  | Record Date        |  | Payment Date   
|$0.32                                 |  | September 17, 2010 |  | October 1, 2010
|$0.32                                 |  | December 20, 2010  |  | January 3, 2011
|$0.32                                 |  | March 18, 2011     |  | April 1, 2011  
|$0.26                                 |  | June 17, 2011      |  | July 1, 2011   
|$0.26                                 |  | September 19, 2011 |  | October 3, 2011
|$0.26                                 |  | December 21, 2011  |  | January 4, 2012
|$0.26                                 |  | March 20, 2012     |  | April 3, 2012  
|$0.26                                 |  | June 19, 2012      |  | July 3, 2012   
|$0.26                                 |  | September 19, 2012 |  | October 3, 2012
|$0.26                                 |  | December 20, 2012  |  | January 3, 2013

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

We have elected to be treated as a RIC under Subchapter M of the Code. In order to maintain favorable RIC tax treatment, we
must distribute annually to our stockholders at least 90% of our ordinary income and realized net short-term capital gains in excess of realized net long-term capital losses, if any, out of the assets legally available for distribution. Under the
Regulated Investment Company Modernization Act of 2010, capital losses incurred by the Company after December 31, 2010 will not be subject to expiration. In addition, such losses must be utilized prior to the losses incurred in the years
preceding enactment. 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:



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



51



---

##### Table of Contents

| |  |  | 98.2% of our capital gains in excess of capital losses for the one-year period ending on October 31st; and
| | - |  | ----------------------------------------------------------------------------------------------------------



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

We maintain an opt out dividend reinvestment plan for our common stockholders. As a result, except as discussed below, if we
declare a dividend, stockholders cash dividends will be automatically reinvested in additional shares of our common stock, unless they specifically opt out of the dividend reinvestment plan so as to receive cash dividends. With
respect to our dividends and distributions paid to stockholders during the nine months ended September 30, 2012 and 2011, dividends reinvested pursuant to our dividend reinvestment plan totaled $4,291,772 and $6,294,969, respectively.

Under the terms of an amendment to our dividend reinvestment plan adopted on March 4, 2009, dividends may be paid in
newly issued or treasury shares of our common stock at a price equal to 95% of the market price on the dividend payment date. This feature of the plan means that, under certain circumstances, we may issue shares of our common stock at a price below
net asset value per share, which could cause our stockholders to experience dilution. We may not be able to achieve operating results that will allow us to make dividends and distributions at a specific level or to increase the amount of these
dividends and distributions from time to time. Also, we may be limited in our ability to make dividends and distributions due to the asset coverage test applicable to us as a BDC under the 1940 Act and due to provisions in our existing and future
debt arrangements. If we do not distribute a certain percentage of our income annually, we will suffer adverse tax consequences, including possible loss of favorable RIC tax treatment. In addition, in accordance with U.S. generally accepted
accounting principles and tax regulations, we include in income certain amounts that we have not yet received in cash, such as payment-in-kind interest, which represents contractual interest added to the loan balance that becomes due at the end of
the loan term, or the accrual of original issue or market discount. Since we may recognize income before or without receiving cash representing such income, we may have difficulty meeting the requirement to distribute at least 90% of our investment
company taxable income to obtain tax benefits as a RIC and may be subject to an excise tax. In order to satisfy the annual distribution requirement applicable to RICs, we have the ability to declare a large portion of a dividend in shares of our
common stock instead of in cash. As long as a portion of such dividend is paid in cash (which portion can be as low as 10% for our taxable years ending prior to 2012) and certain requirements are met, the entire distribution would be treated as a
dividend for U.S. federal income tax purposes.

With respect to dividends paid to stockholders, certain income we receive from
origination, structuring, closing, commitment and other upfront fees associated with investments in portfolio companies may cause our taxable income to exceed our GAAP income although the differences are expected to be temporary in nature.

Recent developments

On May 2, 2012, our Registration Statement on Form N-2 was declared effective by the SEC. Under this Shelf Registration Statement, we can issue up to $1,500,000,000 of our common stock,
preferred stock, debt securities, warrants representing rights to purchase shares of our common stock, preferred stock or debt securities and subscription rights, or units in the public market.

On November 7, 2012, the Companys Board of Directors declared a dividend of $0.26 per share, payable on January 3, 2013
to stockholders of record at the close of business on December 20, 2012.

Notice is hereby given in accordance with
Section 23(c) of the 1940 Act that from time to time the Company may purchase shares of its common stock in the open market at prevailing market prices.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are subject to financial market risks, including changes in interest rates. At September 30, 2012, 51% of our debt investments bore interest based on floating rates, such as LIBOR, the Federal
Funds Rate or the Prime



52



---

##### Table of Contents

Rate. The interest rates on such investments generally reset by reference to the current market index after one to six months. At September 30, 2012, the percentage of our total debt
investments that bore floating rate interest based on an interest rate floor was 46%. Floating rate investments subject to a floor generally reset by reference to the current market index after one to six months only if the index exceeds the floor.

To illustrate the potential impact of changes in interest rates, the Administrator provided the following analysis based on
our September 30, 2012 balance sheet and assuming no changes in our investment structure. Net asset value is analyzed using the assumptions that interest rates, as defined by the LIBOR and U.S. Treasury yield curves, increase or decrease and
that the yield curves of the rate shocks will be parallel to each other. Under this analysis, an instantaneous 100 basis point increase in LIBOR and U.S. Treasury yields would cause an increase of approximately $1,000,000, or $0.01 per share, in the
value of our net assets at September 30, 2012 and a corresponding 100 basis point decrease in LIBOR and U.S. Treasury yields would cause a decrease of approximately $1,200,000, or $0.02 per share, in the value of our net assets on that date.

While hedging activities may help to insulate us against adverse changes in interest rates, they also may limit our ability to
participate in the benefits of lower interest rates with respect to our portfolio of investments. During the three and nine months ended September 30, 2012 and 2011, we did not engage in any interest rate hedging activity.

Item 4. Controls and Procedures

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief
Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15 under the Securities Exchange Act of 1934). Based on that evaluation, our Chief Executive Officer and Chief
Financial Officer have concluded that our current disclosure controls and procedures are effective in timely alerting them to material information relating to us that is required to be disclosed by us in the reports we file or submit under the
Securities Exchange Act of 1934.

There have been no changes in our internal control over financial reporting that occurred
during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal
Proceedings

From time to time, we and the Advisor may be a party to certain legal proceedings incidental to the normal
course of our business, including the enforcement of our rights under contracts with our portfolio companies. While we cannot predict the outcome of these legal proceedings with certainty, we do not expect that these proceedings will have a material
effect on our consolidated financial statements.

Item 1A. Risk Factors

There have been no material changes from the risk factors previously disclosed in our most recent Form 10-K filing.

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

Sales of unregistered securities

None.



53



---

##### Table of Contents

Issuer purchases of equity securities

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. [Reserved]

Item 5. Other Information

None.

Item 6. Exhibits.



|(a) | Exhibits.
|--- | ---------



|     |  |                                                                                                                                                   
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|31.1 |  | Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|     | 
|31.2 |  | Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|     | 
|32   |  | Certification of CEO and CFO Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.            



54



---

##### Table of Contents

SIGNATURES

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



|                       |  |                                     |  |                        
|---------------------- |  | ----------------------------------- |  | -----------------------
|                       |  | BLACKROCK KELSO CAPITAL CORPORATION
|                       |  |                                    
|Date: November 8, 2012 |  | By:                                 |  | /s/ James R. Maher     
|                       |  |                                     |  | James R. Maher         
|                       |  |                                     |  | Chief Executive Officer
|                       |  |                                    
|Date: November 8, 2012 |  | By:                                 |  | /s/ Corinne Pankovcin  
|                       |  |                                     |  | Corinne Pankovcin      
|                       |  |                                     |  | Chief Financial Officer



55