UNITED STATES SECURITIES AND EXCHANGE
COMMISSION

Washington, D.C. 20549





---







Form 10-Q



---





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



For the quarterly period ended June 30, 2012



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



For the transition period from             to



Commission File No. 0-54615





---







VII Peaks-KBR Co-Optivist Income BDC
II, Inc.

(Exact name of Registrant as specified
in its charter)



---







|Maryland                        | 45-2918121            
|------------------------------- | ----------------------
|(State or other jurisdiction of | (I.R.S. Employer      
|incorporation or organization)  | Identification Number)



255 Shoreline Drive, Suite 428
Redwood City, California 94065

(Address of principal executive offices)



(877) 700-0527

(Registrant’s telephone number,
including area code)



Not applicable

(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: YesxNo  ̈



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



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



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



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



The number of shares
of the Registrant’s common stock, par value $0.001 per share, outstanding as of August 10, 2012 was 186,754.




















VII PEAKS-KBR CO-OPTIVIST INCOME BDC
II, INC.

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



TABLE OF CONTENTS



|           |                                                                                            | Page
|---------- | ------------------------------------------------------------------------------------------ | ----
|           |                                                                                            |     
|PART I     | FINANCIAL INFORMATION                                                                      |     
|           |                                                                                            |     
|Item 1     | Financial Statements                                                                       |     
|           |                                                                                            |     
|           | Statements of Assets and Liabilities as of June 30, 2012 (unaudited) and December 31, 2011 | 1   
|           |                                                                                            |     
|           | Statements of Operations for the Three and Six Months Ended June 30, 2012 (unaudited)      | 2   
|           |                                                                                            |     
|           | Statement of Changes in Net Assets for the Six Months Ended June 30, 2012 (unaudited)      | 3   
|           |                                                                                            |     
|           | Statement of Cash Flows for the Six Months Ended June 30, 2012 (unaudited)                 | 4   
|           |                                                                                            |     
|           | Notes to Financial Statements (unaudited)                                                  | 5   
|           |                                                                                            |     
|Item 2     | Management’s Discussion and Analysis of Financial Condition and Results of Operations      | 10  
|           |                                                                                            |     
|Item 3     | Quantitative and Qualitative Disclosures About Market Risk                                 | 18  
|           |                                                                                            |     
|Item 4     | Controls and Procedures                                                                    | 18  
|           |                                                                                            |     
|PART II    | OTHER INFORMATION                                                                          |     
|           |                                                                                            |     
|Item 1     | Legal Proceedings                                                                          | 19  
|           |                                                                                            |     
|Item 1A    | Risk Factors                                                                               | 19  
|           |                                                                                            |     
|Item 2     | Unregistered Sales of Equity Securities and Use of Proceeds                                | 19  
|           |                                                                                            |     
|Item 3     | Defaults upon Senior Securities                                                            | 19  
|           |                                                                                            |     
|Item 4     | Mine Safety Disclosures                                                                    | 19  
|           |                                                                                            |     
|Item 5     | Other Information                                                                          | 19  
|           |                                                                                            |     
|Item 6     | Exhibits                                                                                   | 19  
|           |                                                                                            |     
|Signatures |                                                                                            | 20  





ii









PART I – FINANCIAL INFORMATION



Item 1. Financial Statements







VII PEAKS-KBR CO-OPTIVIST INCOME BDC
II, INC.



STATEMENTS OF ASSETS AND LIABILITIES







|                                                                                                       |  | As of         |            
|------------------------------------------------------------------------------------------------------ |  | ------------- | -----------
|                                                                                                       |  | June 30, 2012 |            
|                                                                                                       |  |               | (Unaudited)
|ASSETS                                                                                                 |  |               |            
|Cash and cash equivalents                                                                              |  | $             | 62,189     
|Prepaid expenses                                                                                       |  |               | 13,609     
|Due from related party                                                                                 |  |               | 4,253      
|Deferred offering costs                                                                                |  |               | 862,396    
|Total assets                                                                                           |  | $             | 942,447    
|LIABILITIES                                                                                            |  |               |            
|Accounts payable and accrued liabilities                                                               |  | $             | 1,953      
|Due to related party                                                                                   |  |               | 999,246    
|Total liabilities                                                                                      |  | $             | 1,001,199  
|NET ASSETS                                                                                             |  |               |            
|Preferred stock, par value, $.001 per share; 50,000,000 authorized; 0 shares issued and outstanding    |  |               | -          
|Common stock, par value, $.001 per share; 200,000,000 authorized; 22,333 shares issued and outstanding |  |               | 22         
|Paid-in capital in excess of par                                                                       |  |               | 200,978    
|Accumulated net loss                                                                                   |  |               | (259,752   
|Total net assets                                                                                       |  |               | (58,752    
|Total liabilities and net assets                                                                       |  | $             | 942,447    









(1) Derived from the audited statement of assets and liabilities as of December 31, 2011.





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



1









VII PEAKS-KBR CO-OPTIVIST INCOME BDC
II, INC.



STATEMENTS OF OPERATIONS

(Unaudited)















|                                                 |  | For the Three Months Ended June 30, 2012 |         |   | For the Six Months Ended June 30, 2012 |  
|------------------------------------------------ |  | ---------------------------------------- | ------- | - | -------------------------------------- | -
|                                                 |  |                                          |         |   |                                        |  
|Investment income:                               |  | $                                        | -       |   |                                        | $
|Expenses:                                        |  |                                          |         |   |                                        |  
|General and administrative                       |  |                                          | 55,777  |   |                                        |  
|Organizational expenses                          |  |                                          | -       |   |                                        |  
|Other                                            |  |                                          | 87      |   |                                        |  
|Net loss in net assets resulting from operations |  | $                                        | (55,864 | ) |                                        | $





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





2







VII PEAKS-KBR CO-OPTIVIST INCOME BDC
II, INC.



STATEMENT OF CHANGES IN NET ASSETS

(Unaudited)













|                           |  | Common Stock |        |  | Additional Paid-in |   |    | Accumulated |  |   |         | 
|-------------------------- |  | ------------ | ------ |  | ------------------ | - | -- | ----------- |  | - | ------- | 
|                           |  | Shares       |        |  | Amount             |   |    | Capital     |  |   | Deficit | 
|Balance, December 31, 2011 |  |              | 22,333 |  |                    |   | 22 |             |  |   | 200,978 | 
|Net Loss                   |  |              | -      |  |                    |   | -  |             |  |   | -       | 
|Balance, June 30, 2012     |  |              | 22,333 |  |                    | $ | 22 |             |  | $ | 200,978 | 







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



3









VII PEAKS-KBR CO-OPTIVIST INCOME BDC
II, INC.



STATEMENT OF CASH FLOWS

(Unaudited)





|                                                                                                              |  | For the Six Months Ended June 30, 2012 |         
|------------------------------------------------------------------------------------------------------------- |  | -------------------------------------- | --------
|Operating activities                                                                                          |  |                                        |         
|Net decrease in net assets from operations                                                                    |  | $                                      | (154,892
|Adjustments to reconcile net decrease in net assets from operations to net cash used in operating activities: |  |                                        |         
|(Increase) decrease in operating assets:                                                                      |  |                                        |         
|Prepaid Expenses                                                                                              |  |                                        | (13,609 
|Due from related party                                                                                        |  |                                        | (4,253  
|Deferred offering costs                                                                                       |  |                                        | (508,371
|Increase (decrease) in operating liabilities:                                                                 |  |                                        |         
|Accounts payable and accrued liabilities                                                                      |  |                                        | (2,247  
|Due to related party                                                                                          |  |                                        | 544,707 
|Net cash used in operating activities                                                                         |  |                                        | (138,665
|Net decrease in cash and cash equivalents                                                                     |  |                                        | (138,665
|Cash and cash equivalents, beginning of period                                                                |  |                                        | 200,854 
|Cash and cash equivalents, end of period                                                                      |  | $                                      | 62,189  





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





4







VII PEAKS-KBR CO-OPTIVIST INCOME BDC II, INC.

NOTES TO FINANCIAL STATEMENTS

June 30, 2012



(Unaudited)





Note 1.  Nature of Operations



VII Peaks-KBR Co-Optivist
Income BDC II, Inc. (the “Fund”), a Maryland corporation formed on August 3, 2011, is an externally managed, non-diversified
closed-end management investment company that has elected to be treated as a business development company (“BDC”) under
the Investment Company Act of 1940, as amended (the “1940 Act”). The Fund intends to elect to be treated for federal
income tax purposes as a regulated investment company (“RIC”) under subchapter M of the Internal Revenue Code of 1986,
as amended (the “Code”). The Fund intends to invest in discounted corporate debt and equity-linked debt securities
of public and private companies whose securities trade on the secondary loan market for institutional investors.



On August
9, 2011, the Fund filed a registration statement on Form N-2 to sell up to 75,000,000 shares of common stock at an
initial public offering price of $10.00 per share. The registration statement was declared effective by the Securities
Exchange Commission (the “SEC”) on March 1, 2012. The Fund will not commence operations until it is able to raise
gross offering proceeds of $1,000,000, all of which must be from persons who are not affiliated with the Fund or us or
VII Peaks-KBR BDC Advisor II, LLC (the “Manager”) by one year from the date the registration statement was
declared effective by the SEC. Pending satisfaction of this condition, all subscription payments will be placed in an account
held by the escrow agent, UMB Bank, N.A., in trust for the benefit of the Fund’s subscribers, pending release to the
Fund. If the Fund does not meet the minimum offering requirement by one year from the date the registration statement was
declared effective by the SEC, or March 1, 2013, the Fund will promptly return all funds in the escrow account (including
interest), and will stop offering shares. The Fund achieved the minimum offering requirement on July 10, 2012 and commenced
operations on such date.



The Fund has not established
sources of revenue sufficient to fund the development of business and will rely on future sales of its common stock to provide
it with sufficient capital to complete its business plan.



Note 2.  Summary of Significant
Accounting Policies



Basis of Presentation





The financial statements of the Fund included
herein were prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP")
for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements.
In the opinion of management, these financial statements include all adjustments, consisting only of normal recurring adjustments
and accruals, necessary for a fair presentation of the results for the interim period. These financial statements should be read
in conjunction with the audited financial statements and notes thereto as of December 31, 2011 and for the year then ended, which
are included in the Fund’s Annual Report on Form N-2/A as filed with the SEC on March 1, 2012.



Use of Estimates in the Preparation
of Financial Statements



The preparation of
the accompanying financial statements in conformity with GAAP requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial
statements, and income, gains (losses) and expenses during the period reported. Actual results could differ materially from those
estimates.





5











Note 2.  Summary of Significant
Accounting Policies (continued)



Cash and Cash Equivalents



The Fund considers
all highly-liquid instruments with an original maturity of three months or less, at date of purchase, to be cash equivalents.



The Fund’s cash
and cash equivalents consist of money held in a checking account at one major financial institution, which is insured by the Federal
Deposit Insurance Corporation (the “FDIC”). As of June 30, 2012 and December 31, 2011, the Fund does not have deposits
in excess of the deposit insurance. Upon commencement of operations cash concentrations may exceed the FDIC insured amount.



Organizational Costs



Organizational costs
are expensed by the Fund as incurred (see Note 4).



Offering Costs



The Fund is a closed-end
fund with a continuous offering period. Accordingly, the Fund follows the guidance of the Financial Accounting Standards Board
(“FASB”) Accounting Standards Codification (“ASC”) Topics 946 20-25-6 and 946-20-35-5 and offering costs
are capitalized and will be amortized on a straight-line basis over a period not to exceed twelve months from the date that operations
commence. As of June 30, 2012 and December 31, 2011, $862,396 and $354,025 of offering costs have been incurred and deferred since
operations had not yet commenced, respectively (see Note 4).



U.S. Federal Income Taxes



The Fund intends to
elect to be treated for federal income tax purposes as a RIC under subchapter M of the Code and to operate in a manner so as to
qualify for the tax treatment applicable to RICs. In order to qualify as a RIC, among other things, the Fund is required to annually
distribute to its stockholders at least 90% of investment company taxable income, as defined by the Code. So long as the Fund maintains
its status as a RIC, it generally will not pay corporate-level U.S. federal income taxes on any ordinary income or capital gains
that it distributes at least annually to its stockholders as dividends. Rather, any tax liability related to income earned by the
Fund represents obligations of the Fund’s investors and will not be reflected in the financial statements of the Fund. The
Fund will also be subject to nondeductible federal excise taxes if it does not distribute at least 98% of net ordinary income,
98.2% of capital gain net income, if any, and any recognized and undistributed income from prior years for which it paid no federal
income taxes.



New Accounting Pronouncements





In June 2011, the FASB issued Accounting Standards Update (“ASU”)
No. 2011-05, “Comprehensive Income (Topic 220): Presentation of Comprehensive Income,”that will require a company
to present components of net income and other comprehensive income in one continuous statement or in two separate, but consecutive
statements. There are no changes to the components that are recognized in net income or other comprehensive income under current
GAAP. This guidance is effective for fiscal years and interim periods within those fiscal years, beginning after December 15, 2011,
with early adoption permitted. The Fund does not expect the adoption of ASU 2011-05 to have a material effect on its financial
statements.





In May 2011, the FASB
issued ASU No. 2011-04, Amendments to Achieve Common Fair Value Measurement
and Disclosure Requirements in GAAP and IFRSs (“ASU 2011-04”), which amends GAAP to conform it with fair value
measurement and disclosure requirements in International Financial Reporting Standards (“IFRS”).



The amendments in ASU
2011-04 change the wording used to describe the requirements in GAAP for measuring fair value and for disclosing information about
fair value measurements. The amendments in ASU 2011-04 are to be applied prospectively and are effective during interim and annual
periods beginning after December 15, 2011. As such, the Fund has adopted this ASU and there were no related impacts on its
financial position or results of operations.





6









Note 3. Valuation of Portfolio Investments



The Fund intends to
determine the net asset value of its investment portfolio each quarter. Securities that are publicly-traded will be valued at the
reported closing price on the valuation date. Securities that are not publicly-traded will be valued at fair value as determined
in good faith by the board of directors. In connection with that determination, the Manager will prepare portfolio company valuations
using relevant inputs, including, but not limited to, indicative dealer quotes, values of like securities, the most recent portfolio
company financial statements and forecasts, and valuations prepared by third-party valuation services.



With respect to investments
for which market quotations are not readily available, the Fund will undertake a multi-step valuation process each quarter, as
described below:



| | • | the quarterly valuation process will begin with each portfolio company or investment being initially valued by members of the investment committee, with such valuation taking into account information received from an independent valuation firm, if applicable;
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | • | preliminary valuation conclusions will then be documented and discussed with the members of the board of directors; and
| | - | -----------------------------------------------------------------------------------------------------------------------



| | • | the board of directors will discuss valuations and will determine the fair value of each investment in the portfolio in good faith based on various statistical and other factors, including the input and recommendation of members of the investment committee and any third-party valuation firm, if applicable.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Investments will
be 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 value amount (discounted) calculated based on an appropriate discount rate. The
measurement is based on the net present value indicated by current market expectations about those future amounts. In
following these approaches, the types of factors that we may take into account in fair value pricing our investments include,
as relevant: available current 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, 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, mergers and acquisition comparables, the principal market and enterprise values, among other factors.



The Fund has adopted
FASB ASC Topic 820, Fair Value Measurements and Disclosures (formerly Statement of Financial Accounting Standards No. 157,
Fair Value Measurements ), which defines fair value, establishes a framework for measuring fair value in accordance with
generally accepted accounting principles and expands disclosures about fair value measurements.



ASC Topic 820 clarifies
that the exchange price is the price in an orderly transaction between market participants to sell an asset or transfer a liability
in the market in which the reporting entity would transact for the asset or liability, that is, the principal or most advantageous
market for the asset or liability. The transaction to sell the asset or transfer the liability is a hypothetical transaction at
the measurement date, considered from the perspective of market participants. ASC Topic 820 provides a consistent definition of
fair value which focuses on exit price and prioritizes, within a measurement of fair value, the use of market-based inputs over
entity-specific inputs. In addition, ASC Topic 820 provides a framework for measuring fair value and establishes a three-level
hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the
measurement date. The three levels of valuation hierarchy established by ASC Topic 820 are defined as follows:



Level 1:  Quoted
prices in active markets for identical assets or liabilities, accessible by the Fund at the measurement date.





7









Note 3. Valuation of Portfolio Investments
(continued)



Level 2:  Quoted
prices for similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in
markets that are not active, or other observable inputs other than quoted prices.



Level 3:  Unobservable
inputs for the asset or liability.



In all cases, the level
in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest
level of input that is significant to the fair value measurement.



Note 4.  Related Party Transactions





The Fund is managed by the Manager. The
Manager is wholly-owned by VII Peaks-KBR, LLC which is a joint venture between VII Peaks Capital, LLC (“VII Peaks”),
and KBR Capital Advisors, LLC (“KBR”). The Manager has agreed to fund offering costs and organization costs. The Fund
has recorded $999,246 as due to related party on the Statements of Assets and Liabilities as of June 30, 2012, of which $847,972
is related to offering costs funded by the Manager and, of which $151,274 is related to organizational costs funded by the Manager.
The Fund has recorded $454,539 as due to related party on the Statements of Assets and Liabilities as of December 31, 2011, of
which $354,025 is related to offering costs funded by the Manager and, of which $100,514 is related to organizational costs funded
by the Manager. The Manager will recover organizational and offering costs funded from offering proceeds to the extent the reimbursement
would not cause the selling commission, dealer manager fee, accountable due diligence expenses and other organizational and offering
expenses borne by the Fund to exceed 15% of the gross offering proceeds. To the extent that the Manager is unable to recover these
costs through offering proceeds, the Fund would be required to reimburse the Manager.





For the six
months ended June 30, 2012, the Fund has incurred $4,253 in costs on behalf of the Manager. Accordingly, the Fund has
recorded $4,253 and $0 as due from related party on the Statement of Assets and Liabilities as of June 30, 2012 and December
31, 2011, respectively. The June 30, 2012 balance includes insurance premiums paid on behalf of the Manager by the Fund.



The Manager is
entitled to a base management and incentive fee as outlined in the Investment Advisory Agreement with the Fund. The
base management fee is 2% of net assets below $100 million; 1.75% of net assets between $100 million and $250 million; and
1.5% of net assets over $250 million. The incentive fee has two parts. The first part, the subordinated incentive fee on
income, is calculated and payable quarterly in arrears based upon the Fund’s “pre-incentive fee net investment
income” for the immediately preceding quarter. The subordinated incentive fee on income is 20% of pre-incentive net
investment income subject to a quarterly return to investors, expressed as a rate of return on adjusted capital at the
beginning of the most recently completed calendar quarter, of 2.0% (8.0% annualized). The second part of the incentive fee,
the incentive fee on capital gains, is an incentive fee on capital gains earned on liquidated investments from the portfolio
and is determined and payable in arrears as of the end of each calendar year (or upon termination of the investment advisory
agreement). This fee equals 20.0% of the Fund’s incentive fee capital gains, which will equal the Fund’s realized
capital gains on a cumulative basis from inception, calculated as of the end of each calendar year, computed net of all
realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any
previously paid capital gains incentive fees. As of June 30, 2012, the Fund had not yet commenced operations and no fees were
paid to the Manager pursuant to such agreement.



The Fund has also entered
into an administration agreement with the Manager under which the Manager provides the Fund with office facilities, equipment and
clerical, bookkeeping and record keeping services at such facilities and provides or oversees the performance of, the Fund’s
required administrative services, which include, among other things, being responsible for the financial records which the Fund
is required to maintain and preparing reports to its stockholders. The Manager is reimbursed amounts based on allocable portion
of overhead costs under this agreement.





8









Note 4.  Related Party Transactions
(continued)



The Manager purchased
111 and 22,222 shares of common stock on August 31, 2011 and December 31, 2011, respectively. These shares were purchased at a
price of $9.00 per share, which represents the initial public offering price of $10.00 per share, net of selling commission and
dealer manager fees.



KBR Capital Markets,
LLC (the “Dealer Manager”) is an affiliate of KBR, and is a licensed broker-dealer registered with the Financial Industry
Regulatory Authority (“FINRA”) and serves as the Dealer Manager for the Fund’s public offering of shares of common
stock. The Dealer Manager receives selling commission of 7% of gross offering proceeds and a dealer manager fee of up to 3%
of gross offering proceeds, all or a portion of which may be reallowed to selected dealers.



Note 5.  Subsequent Events



Management of the Fund
has evaluated subsequent events in the preparation of the Fund’s financial statements and has determined that no events require
recognition or disclosure in the financial statements except for the following:





On June 27, 2012, Joseph
M. Doncheski, the Fund’s Chief Financial Officer, Secretary and Treasurer tendered his resignation to the Fund’s
board of directors. Mr. Doncheski’s resignation was effective as of July 3, 2012.



On July 3, 2012, the
Fund’s board of directors appointed Cecilia Shea to replace Mr. Doncheski as the Fund’s Chief Financial Officer,
Secretary and Treasurer. Ms. Shea’s appointment was effective as of July 3, 2012.





On July 10, 2012, the Fund satisfied
the minimum offering requirement of raising $1.0 million in offering proceeds from persons not affiliated with the Fund or
the Manager and admitted the initial public investors as stockholders of the Fund. The Fund commenced operations as of July
10, 2012. From July 10, 2012 to August 10, 2012, the Fund issued 186,754 shares of common stock for gross proceeds of $1.9
million. With the proceeds from the Fund’s continuous offering, the Fund purchased a total of eight debt investments with
an aggregate face value of $1.1 million for $1.1 million in cash.





On July 31,
2012, the Fund declared two semi-monthly distributions of $0.0306250 per share each (an annualized rate of 7.35% based on
the Fund’s initial public offering price of $10.00 per share) to stockholders of record on July 30, 2012, payable on
August 17, 2012 and August 31, 2012.







9







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



The following discussion
should be read in conjunction with the accompanying financial statements of VII Peaks-KBR Co-Optivist Income BDC II, Inc., and
the notes thereto. As used herein, the terms “we,” “our” and “us” refer to VII Peaks-KBR Co-Optivist
Income BDC II, Inc., a Maryland corporation and, as required by context to VII Peaks-KBR Advisor II, LLC (the “Manager”),
which serves as our investment adviser and administrator. We are externally managed by
our Manager.



Forward-Looking Statements



This Form 10-Q includes
forward-looking statements that reflect our expectations and projections about our future results, performance, prospects and opportunities.
We may, in some cases, use words such as “project,” “believe,” “anticipate,” “plan,”
“expect,” “estimate,” “intend,” “should,” “would,” “could,”
“potentially,” or “may” or other words that convey uncertainty of future events or outcomes to identify
these forward-looking statements. Forward-looking statements in this Form 10-Q are subject to a number of risks and uncertainties,
some of which are beyond our control, including, among other things:



| | • | our ability to invest in discounted corporate debt and equity-linked debt securities of our target companies;
| | - | -------------------------------------------------------------------------------------------------------------



| | • | our ability to successfully employ our Co-Optivist TM approach in executing our investment strategy;
| | - | ----------------------------------------------------------------------------------------------------



| | • | a limited pool of prospective target businesses;
| | - | ------------------------------------------------



| | • | our ability to pay distributions on our shares of common stock;
| | - | ---------------------------------------------------------------



| | • | an economic downturn which could impair our target companies’ abilities to continue to operate, which could lead to the loss of some or all of our assets; and
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| | • | changes in general economic or business conditions or economic or demographic trends in the United States.
| | - | ----------------------------------------------------------------------------------------------------------



Our actual results,
performance, prospects or opportunities could differ materially from those expressed in or implied by our forward-looking statements.
In light of these risks, uncertainties and assumptions, you should not place undue reliance on any forward-looking statements.
These forward-looking statements are made as of the date of this Form 10-Q. We undertake no obligation to publicly update or revise
any forward-looking statements after the date of this Form 10-Q, whether as a result of new information, future events or otherwise,
except as required by law. The forward-looking statements and projections contained in this Quarterly Report on Form 10-Q are excluded
from the safe harbor protection provided by Section 27A of the Securities Act of 1933.



Overview



We intend to invest
in discounted corporate debt and equity-linked debt securities of public and private companies whose securities trade on the secondary
loan market for institutional investors and provide distributions to investors. At the same time, we will actively work with the
target company’s management to restructure the underlying securities and improve the liquidity position of the target company’s
balance sheet. We will employ a proprietary “Co-Optivist TM ” approach (“cooperative activism”,
Co-Optivist TM is a registered trademark of VII Peaks Capital, LLC, or VII Peaks, and is being used with their permission)
in executing our investment strategy, which entails proactively engaging the target company management on average 24 months prior
to a redemption event (typically a put or maturity event) to create an opportunity for growth in the investments. Our strategy
is not dependent on restructuring to generate distributions.



Our investment objectives
are to generate current income and capital appreciation. We intend to meet our investment objectives by: (i) realizing income and
capital appreciation through the acquisition, management and orderly liquidation of corporate debt securities, (ii) making distributions
of available distributable cash to our shareholders, and (iii) preserving the capital investments of our shareholders.





10













Our proprietary “Co-Optivist
TM” (cooperative activism) approach entails investment in the corporate debt and equity-linked debt securities
of target companies, or target investments, in conjunction with proactively engaging the target companies’ management. We
intend to acquire target investments whose debt securities trade on the over-the-counter market for institutional loans at a discount
to their par redemption value, and will be subject to a “redemption event” within (on average) 24 months. We define
a “redemption event” as a maturity event or a put event (where investors in the target company’s debt security
can have a redemption right at a pre-determined price). We intend to hold such debt an average of 12 – 18 months, during
which time we anticipate working actively with the target company’s management to effect and/or participate in a restructuring
or exchange of the invested securities for new securities.



We will make investments
in target companies that meet our investment criteria. The size of an individual investment will vary based on numerous factors,
including the amount of funds raised in this offering. However, assuming we raise the maximum offering amount of $750 million,
we expect to hold at least 50 investments, and we anticipate that the minimum investment size will be approximately $250,000. We
do not anticipate being heavily invested in any one industry, and generally, we do not expect to invest in more than two different
classes of debt of the same target company. We intend to invest in debt and equity-linked debt of target companies with a minimum
enterprise value of $200 million and whose debt and equity-linked debt is actively traded in the secondary loan market. We expect
our portfolio to be predominantly composed of fixed-rate high-yield and equity-linked corporate debt securities. However, we may
also purchase senior secured corporate debt securities which may have variable interest rates. We currently anticipate that the
portion of our portfolio composed of variable rate corporate debt securities, if any, will not exceed 20%, but we may increase
that to 33% of our aggregate portfolio at the time of any purchase depending on market opportunities.



We intend to
offer our shareholders the ability to receive distributions as well as the potential capital appreciation resulting from the
restructuring of the debt of our target companies. To the extent we have distributable income available we anticipate
declaring distributions monthly and paying them on a semi-monthly basis. We declared our first two distributions of
$0.0306250 per share each (an annualized rate of 7.35% based on  our initial public offering price of $10.00 per
share) to shareholders of record as of July 30, 2012, payable on August 17, 2012 and August 31, 2012.



Between 2001 and 2008,
corporate debt levels and the supply of leverage offered by banks and other investors steadily increased. We believe a significant
amount of this debt will be subject to a redemption event prior to 2015. Many of the companies that have outstanding issues of
such debt have not, or been unable to proactively refinance, creating a “refinancing wall” that we believe will create
a liquidity shortfall for many issuers. The value of the debt securities of these companies as reflected in prices quoted in the
secondary loan market, may be at a significant discount to par, and represent a premium yield to maturity reflective of these liquidity
concerns, creating the opportunity for us to identify and invest in the debt securities of select companies at attractive current
market valuations. We believe that our Co-Optivist TM approach can help our target companies achieve results that are
beneficial to the long-term value of their businesses, which will in turn, result in capital gains through capital appreciation,
or the exchange of invested securities into a current security or cash at a premium to its acquisition price. Our principals collectively
have experience in principal investing, debt securities and general capital markets, and we believe we are well-positioned to capitalize
on these opportunities.



Our investment activities
are managed by our Manager who is registered as an investment adviser under the Investment Advisers Act of 1940, as amended, or
the Advisers Act. Our Manager is responsible for sourcing potential investments, conducting research on prospective investments,
analyzing investment opportunities, structuring our investments, and monitoring our investments and portfolio companies on an ongoing
basis. Our Manager is led by Gurpreet (Gurprit) S. Chandhoke, who also serves as our Chief Executive Officer, who has extensive
experience in underwriting and issuing debt products that include high-yield, bank debt and convertible debt and has acted as financial
adviser to private equity funds, venture capital firms and corporations in mergers and acquisitions, recapitalization and corporate
finance transactions, and has served as principal investor in private equity and leveraged buyout transactions.



Our Manager has
an investment committee that is responsible for reviewing, discussing and approving each investment opportunity we seek to
pursue. We anticipate that our investment committee will meet once a week to discuss new and existing opportunities and
developments on current investments. Our investment committee currently consists of Mr. Chandhoke, our Chief Executive
Officer, Stephen F. Shea and Quinlan D. Fang.





11







Critical Accounting Policies



This discussion of
our expected operating plans is based upon our expected financial statements, which will be prepared in accordance with accounting
principles generally accepted in the United States, or GAAP. The preparation of these financial statements will require our management
to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Changes in the
economic environment, financial markets and any other parameters used in determining such estimates could cause actual results
to differ. In addition to the discussion below, we will describe our critical accounting policies in the notes to our future financial
statements.



Valuation of Portfolio Investments



The Fund intends to
determine the net asset value of our investment portfolio each quarter. Securities that are publicly-traded will be valued at the
reported closing price on the valuation date. Securities that are not publicly-traded will be valued at fair value as determined
in good faith by our board of directors. In connection with that determination, our Manager will prepare portfolio company valuations
using relevant inputs, including, but not limited to, indicative dealer quotes, values of like securities, the most recent portfolio
company financial statements and forecasts, and valuations prepared by third-party valuation services.



With respect to investments
for which market quotations are not readily available, we will undertake a multi-step valuation process each quarter, as described
below:



| | · | our quarterly valuation process will begin with each portfolio company or investment being initially valued by members of our investment committee, with such valuation taking into account information received from our independent valuation firm, if applicable;
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | preliminary valuation conclusions will then be documented and discussed with the members of our board of directors; and
| | - | -----------------------------------------------------------------------------------------------------------------------



| | · | the board of directors will discuss valuations and will determine the fair value of each investment in our portfolio in good faith based on various statistical and other factors, including the input and recommendation of members of our investment committee and any third-party valuation firm, if applicable.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Investments will be
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 value amount (discounted) calculated based on an appropriate discount rate. The measurement is based on the net
present value indicated by current market expectations about those future amounts. In following these approaches, the types of
factors that we may take into account in fair value pricing our investments include, as relevant: available current 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, 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 principal market and enterprise values, among other
factors.



We have adopted FASB
ASC Topic 820, Fair Value Measurements and Disclosures (formerly Statement of Financial Accounting Standards No. 157, Fair
Value Measurements ), which defines fair value, establishes a framework for measuring fair value in accordance with generally
accepted accounting principles and expands disclosures about fair value measurements.





12







ASC Topic 820 clarifies
that the exchange price is the price in an orderly transaction between market participants to sell an asset or transfer a liability
in the market in which the reporting entity would transact for the asset or liability, that is, the principal or most advantageous
market for the asset or liability. The transaction to sell the asset or transfer the liability is a hypothetical transaction at
the measurement date, considered from the perspective of market participants. ASC Topic 820 provides a consistent definition of
fair value which focuses on exit price and prioritizes, within a measurement of fair value, the use of market-based inputs over
entity-specific inputs. In addition, ASC Topic 820 provides a framework for measuring fair value and establishes a three-level
hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability as of the
measurement date. The three levels of valuation hierarchy established by ASC Topic 820 are defined as follows:



Level 1:  Quoted
prices in active markets for identical assets or liabilities, accessible by the Fund at the measurement date.



Level 2:  Quoted
prices for similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in
markets that are not active, or other observable inputs other than quoted prices.



Level 3:  Unobservable
inputs for the asset or liability.



In all cases, the level
in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest
level of input that is significant to the fair value measurement.



Revenue Recognition



We record interest
income on an accrual basis to the extent that we expect to collect such amounts. For loans and debt securities with contractual
payment-in-kind (“PIK”) interest, which represents contractual interest accrued and added to the principal balance,
we generally will not accrue PIK interest for accounting purposes if the portfolio company valuation indicates that such PIK interest
is not collectible. We do not accrue as a receivable interest on loans and debt securities for accounting purposes if we have reason
to doubt our ability to collect such interest. Original issue discounts, market discounts or premiums are accreted or amortized
using the effective interest method as interest income. We record prepayment premiums on loans and debt securities as interest
income. Dividend income, if any, is recognized on an accrual basis to the extent that we expect to collect such amount.



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



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



Payment-in-Kind Interest



We may have investments
in our portfolio that contain a PIK interest provision. Any PIK interest will be added to the principal balance of such investments
and is recorded as income, if the portfolio company valuation indicates that such PIK interest is collectible. In order to maintain
our status as a RIC, substantially all of this income must be paid out to shareholders in the form of dividends, even if we have
not collected any cash.





13









Organization and Offering Expenses



Organization expenses
will be expensed on the Fund’s statements of operations. Continuous offering expenses, excluding sales load, will be capitalized
on the Fund’s statements of assets and liabilities as deferred offering expenses and expensed to the Fund’s statements
of operations over a period not to exceed 12 months.



Federal Income Taxes



We intend to elect
to be treated for federal income tax purposes as a RIC under Subchapter M of the Code. As a RIC, we generally will not have to
pay corporate-level federal income taxes on any ordinary income or capital gains that we distribute to our shareholders from our
tax earnings and profits. To obtain and maintain our RIC tax treatment, we must meet, among other things, specified source-of-income
and asset diversification requirements and distribute annually 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.



Results of Operations



As of June 30, 2012,
we had not commenced operations. For the six months ended June 30, 2012, we incurred organization costs of $63,360, general and
administrative costs of $91,211 and other costs of $321, which represented our only operating activities. The organization costs
included, among other items, the cost of legal services pertaining to our organization. Our management is not aware of any material trends or uncertainties, favorable or
unfavorable, other than national economic conditions affecting our targeted portfolio,
which may be reasonably anticipated to have a material impact on the capital resources and the revenue or income to be derived
from the operation of our assets.





On July 10,
2012, we satisfied our minimum offering requirement of raising gross offering proceeds in excess of $1.0 million from persons
who are not affiliated with us or our Manager, and commenced operations. From July 10, 2012 to August 10, 2012, we issued
186,754 shares of common stock for gross proceeds of $1.9 million. With the proceeds from our continuous offering, we purchased a
total of eight debt investments in with an aggregate face value of $1.1 million for  $1.1 million in cash.





Revenues



Our activities since inception have largely been organizational activities
and those necessary to prepare for our public offering of shares of our common stock. We plan to generate revenue primarily from
the cash interest we will collect on our debt investments and, to a lesser extent, from the early termination fees that many of
our debt investments require the borrower to pay. Further, we may generate revenue in the form of commitment, origination, structuring
or diligence fees. Any such fees will be generated in connection with our investments and recognized as earned.



Expenses



We expect our primary
annual operating expenses to be the payment of base management fees and incentive fees and the reimbursement of expenses under
our investment advisory agreement and our administration agreement with our Manager. We will bear all other expenses, which are
expected to include, among other things:



| | • | corporate, organizational and offering expenses relating to offerings of our common stock, subject to limitations included in our investment advisory agreement;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| | • | the cost of calculating our net asset value, including the related fees and cost of any third-party valuation services;
| | - | -----------------------------------------------------------------------------------------------------------------------



| | • | the cost of effecting sales and repurchases of shares of our common stock and other securities;
| | - | -----------------------------------------------------------------------------------------------



| | • | fees payable to third parties relating to, or associated with, monitoring our financial and legal affairs, making investments, and valuing investments, including fees and expenses associated with performing due diligence reviews of prospective investments;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



| | • | fees and expenses associated with marketing efforts;
| | - | ----------------------------------------------------





14











| | • | federal and state registration fees and any stock exchange listing fees;
| | - | ------------------------------------------------------------------------



| | • | federal, state and local taxes;
| | - | -------------------------------



| | • | independent directors’ fees and expenses, including travel expenses;
| | - | --------------------------------------------------------------------



| | • | costs of director and shareholder meetings, proxy statements, shareholders’ reports and notices;
| | - | ------------------------------------------------------------------------------------------------



| | • | costs of fidelity bond, directors and officers/errors and omissions liability insurance and other types of insurance;
| | - | ---------------------------------------------------------------------------------------------------------------------



| | • | direct costs, including those relating to printing of shareholder reports and advertising or sales materials, mailing, long distance telephone and staff;
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------



| | • | fees and expenses associated with independent audits and outside legal costs, including compliance with the Sarbanes-Oxley Act of 2002, the 1940 Act and applicable federal and state securities laws;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | • | brokerage commissions for our investments;                                                                                                                                   
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |   |                                                                                                                                                                              
| | • | all other expenses incurred by us or our Manager in connection with administering our business, including expenses incurred by our Manager in performing its obligations; and



| | • | the reimbursement of the compensation of our chief financial officer and chief compliance officer, whose salaries are paid by our Manager or one of its affiliates, to the extent that each such reimbursement amount is annually approved by our independent directors and subject to the limitations included in our administration agreement.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



As of June
30, 2012, we had not met the minimum offering requirement set forth in our prospectus and had, therefore, not
commenced operations. As of June 30, 2012 and December 31, 2011, we incurred offering costs of $862,396 and $354,025,
respectively. See Note 4 in “Notes to Financial Statements” for additional information.





Net Realized Gains or Losses



We had no net realized gains or losses during
the quarter ended June 30, 2012, since we had not yet commenced operations. Therefore, we did not have a portfolio of investments
to value. Since we commenced operations in on July 10, 2012, we purchased a total of eight debt investments that will
be valued by our board of directors in connection with the issuance of quarterly results.



Net Loss



During the three
and six months ended June 30, 2012, we had net losses of $55,864 and $154,892, respectively.



Liquidity and Capital Resources



We intend to generate
cash primarily from the net proceeds of our ongoing continuous public offering and from cash flows from fees, interest and dividends
earned from our investments as well as principal repayments and proceeds from sales of our investments. Immediately after we meet
our minimum offering requirement, gross subscription funds will total approximately $1,000,000. Subsequent to meeting our minimum
offering requirement, we will sell our shares on a continuous basis at an initial offering price of $10.00; however, to the extent
that our net asset value per share increases, we will sell at a price necessary to ensure that our shares are not sold at a price,
after deduction of selling commissions and dealer manager fees, that is below our net asset value per share. In the event of a
material decline in our NAV per share, which we consider to be a 5.0% decrease below our current net offering price, and subject
to certain conditions, we will reduce our offering price accordingly. A decline in our NAV per share to an amount more than 5.0%
below our current offering price, net of selling commissions and dealer manager fees, creates a rebuttable presumption that there
has been a material change in the value of our assets such that a reduction in the offering price per share is warranted. This
presumption may only be rebutted if our board of directors, in consultation with its management, reasonably and in good faith
determines that the decline in NAV per share is the result of a temporary movement in the credit markets or the value of our assets,
rather than a more fundamental shift in the valuation of our portfolio. In the event that (i) NAV per share decreases to more
than 5.0% below our current net offering price and (ii) our board of directors believes that such decrease in NAV per share is
the result of a non-temporary movement in the credit markets or the value of our assets, the board of directors will undertake
to establish a new net offering price that is not more than 5.0% above our NAV per share. If our board of directors determines
that the decline in our NAV per share is the result of a temporary movement in the credit markets or the value of our assets,
investors will purchase common stock at an offering price per share, net of selling commissions and dealer manager fees, which
represents a premium to the NAV per share of greater than 5.0% In connection with each semi-monthly closing on the sale of our
shares pursuant to this prospectus on a continuous basis, our board of directors or a committee thereof is required to make the
determination that we are not selling our shares at a price below our then current net asset value within 48 hours of the time
that we price our shares.





On July 10,
2012, we satisfied our minimum offering requirement of raising gross offering proceeds in excess of $1.0 million from persons
who are not affiliated with us or our Manager, and commenced operations. From July 10, 2012 to August 10, 2012, we issued
186,754 shares of common stock for gross proceeds of $1.9 million. With the proceeds from our continuous offering, we purchased a
total of eight debt investments with an aggregate face value of  $1.1 million for  $1.1 million in cash.



Prior to investing
in debt securities, we will invest the net proceeds from our continuous offering primarily in cash, cash equivalents, U.S. government
securities, and high-quality debt instruments maturing in one year or less from the time of investment, consistent with our business
development company election and our election to be taxed as a RIC.



We do not expect to
borrow funds during the following twelve months to make investments. In the future, however, if the market for debt financing presents
attractively priced debt financing opportunities, or if our board of directors determines that leveraging our portfolio would be
in our best interests and the best interests of our shareholders, we may decide to borrow funds to make investments. We do not
currently anticipate issuing any preferred shares.





15









Distributions



As of June 30, 2012
we had not made any distributions. We intend to authorize and declare distributions
monthly and pay distributions on a semi-monthly basis to our shareholders.





We commenced operations on July 10, 2012, and on July 31,
2012, we declared two semi-monthly distributions of $0.0306250 per share each (an annualized rate of 7.35% based on
our initial public offering price of $10.00 per share) to stockholders of record on July 30, 2012,
payable on August 17, 2012 and August 31, 2012.





Any distributions to our shareholders will be declared out of assets legally available
for distribution. We expect to continue making distributions unless
our results of operations, our general financial condition, general economic conditions, or other factors prohibit us from doing
so. There can be no assurance that we will be able to sustain distributions at any particular level.



Each year a statement
on Internal Revenue Service Form 1099-DIV (or such successor form) identifying the source of the distribution (i.e., paid from
ordinary income, paid from net capital gain on the sale of securities, or a return of capital) will be mailed to our shareholders.
Our distributions may exceed our earnings, especially during the period before we have substantially invested the proceeds from
this offering. As a result, a portion of the distributions we make may represent a return of capital for tax purposes. The tax
basis of shares must be reduced by the amount of any return of capital distributions, which will result in an increase in the
amount of any taxable gain (or a reduction in any deductible loss) on the sale of shares.



Distribution Reinvestment Plan



We have adopted an
“opt-in” distribution reinvestment plan pursuant to which you may elect to have the full amount of your cash distributions
reinvested in additional shares of our common stock. If you wish to receive your distribution in cash, no action will be required
on your part to do so. There will be no selling commissions, dealer manager fees or other sales charges to you if, you elect to
participate in the distribution reinvestment plan. We will pay the plan administrator’s fees under the plan. Your distribution
amount will purchase shares at 95% of the price that the shares are offered pursuant to the effective registration
statement of the public offering. Shares issued pursuant to our distribution reinvestment plan will have the same voting rights
as our shares of common stock offered pursuant to this prospectus.



Election as a RIC



We intend to elect
to be treated as a RIC under Subchapter M of the Code commencing in the first taxable year in which we meet the minimum offering
requirements. As a RIC, we generally will not have to pay corporate-level U.S. federal income taxes on any income that we distribute
to our stockholders from our tax earnings and profits. To qualify as a RIC, we must, among other things, meet certain source-of-income
and asset diversification requirements. In addition, in order to obtain RIC tax treatment, we must distribute to our stockholders,
for each taxable year, at least 90% of our “investment company taxable income,” which is generally our net ordinary
income plus the excess, if any, of realized net short-term capital gain over realized net long-term capital loss, or the annual
distribution requirement. Even if we qualify as a RIC, we generally will be subject to corporate-level U.S. federal income tax
on our undistributed taxable income and could be subject to U.S. federal excise, state, local and foreign taxes.



Related-Party Transactions and Agreements



Conflicts of interest
between us and the various roles, activities and duties of the Manager and its affiliates may occur from time to time. The Manager,
its officers and other affiliates may act as a manager or general partner of other private or public entities, some of whom may
have the same or a similar investment objective as us. As a result, conflicts of interest between us and the other activities of
the Manager and its affiliates may occur from time to time. None of the agreements or arrangements, including those relating to
compensation, between us, the Manager or their affiliates, is the result of arm’s-length negotiations. As a result, there
may be conflicts between us, on the one hand, and our Manager, including members of its management team, on the other, regarding
the allocation of resources to the management of our day-to-day activities.





Our Manager is wholly-owned by VII Peaks-KBR,
LLC which is a joint venture between VII Peaks and KBR. Our Manager has agreed to fund offering costs and organization costs. We
have recorded $999,246 as due to related party on the Statements of Assets and Liabilities as of June 30, 2012 of which, $847,972
is related to offering costs funded by our Manager and $151,274 is related to organizational costs funded by the Manager. We have
recorded $454,539 as due to related party on the Statements of Assets and Liabilities as of December 31, 2011 of which, $354,025
is related to offering costs funded by the Manager and $100,514 is related to organizational costs funded by the Manager. The Manager
will recover organizational and offering costs funded from offering proceeds to the extent the reimbursement would not cause the
selling commission, dealer manager fee, accountable due diligence expenses and other organizational and offering expenses borne
by us to exceed 15% of the gross offering proceeds. To the extent that the Manager is unable to recover these costs through offering
proceeds, we would be required to reimburse the Manager.



The compensation
we pay to our Manager was not entered into on an arm’s-length basis with unaffiliated third parties. As a result, the form
and amount of such compensation may be less favorable to us than they might have been had they been entered into through arm’s-length
transactions with unaffiliated parties.





Further, the officers
of VII Peaks are involved in other ventures, some of which may compete with us for investment opportunities, including certain
affiliated funds or managed accounts, and may be incentivized to offer investment opportunities to such other ventures rather than
to us which would make it more difficult to achieve our investment objectives.





16









In addition, the officers
of KBR may also be involved in other ventures, some of which may compete with us for investment opportunities.



As a BDC, we are
subject to certain regulatory restrictions in making our investments. For example, we generally are not permitted to co-invest
with certain entities affiliated with our Manager in transactions originated by our Manager or its affiliates unless we obtain
an exemptive order from the SEC or co-invest alongside our Manager or its affiliates in accordance with existing regulatory guidance
and our allocation policy. Under existing regulatory guidance, we are permitted to, and may co-invest in syndicated deals and
secondary loan market transactions where price is the only negotiated point.



We may seek exemptive
relief from the SEC to engage in co-investment transactions with our Manager and/or its affiliates. However, there can be no assurance
that we will obtain such exemptive relief, if requested. Even if we receive exemptive relief, neither our Manager nor its affiliates
are obligated to offer us the right to participate in any transactions originated by them. Prior to obtaining exemptive relief,
we may co-invest alongside our Manager or its affiliates only in accordance with existing regulatory guidance and our allocation
policy.



KBR
Capital Markets, LLC, our Dealer Manager, is an affiliate of KBR, and is a licensed broker-dealer registered with the
Financial Industry Regulatory Authority, and serves as the Dealer Manager for our public offering of shares of common stock.
The Dealer Manager will receive selling commission of 7% of gross offering proceeds and a dealer manager fee of up to 3% of
gross offering proceeds, all or a portion of which may be reallowed to selected dealers. This relationship may create
conflicts in connection with KBR Capital Markets’ due diligence obligations under the federal securities laws.



Contractual Obligations



We have entered
into an agreement with the Manager to provide investment advisory services. Payments for investment
advisory services under the investment advisory agreement will be comprised of a base management fee and an
incentive fee. The base management fee will equal 2.0% of net assets below $100 million; 1.75% of net assets between $100
million and $250 million; and 1.5% of net assets over $250 million. The incentive fee has two parts. The first part, the
subordinated incentive fee on income, will be calculated and payable quarterly in arrears based upon our “pre-incentive
fee net investment income” for the immediately preceding quarter. The subordinated incentive fee on income will be 20%
of pre-incentive net investment income subject to a quarterly return to investors, expressed as a rate of return on adjusted
capital at the beginning of the most recently completed calendar quarter, of 2.0% (8.0% annualized). The second part of the
incentive fee, the incentive fee on capital gains, will be an incentive fee on capital gains earned on liquidated investments
from the portfolio and will be determined and payable in arrears as of the end of each calendar year (or upon termination of
the investment advisory agreement). This fee will equal 20.0% of our incentive fee capital gains, which will equal our
realized capital gains on a cumulative basis from inception, calculated as of the end of each calendar year, computed net of
all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any
previously paid capital gains incentive fees. As of June 30, 2012, no services had been performed by the Manager under this
agreement, and no fees have been paid to it.



We have also entered
into an administration agreement with the Manager under which the Manager provides us with office facilities, equipment and clerical,
bookkeeping and record keeping services at such facilities and provides or oversees the performance of, our required administrative
services, which include, among other things, being responsible for the financial records which we are required to maintain and
preparing reports to our stockholders. The Manager is reimbursed amounts based on allocable portion of overhead costs under this
agreement.





17









Off-Balance Sheet Arrangements



We have no off-balance
sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in
financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.



Item 3. Quantitative and Qualitative
Disclosures about Market Risk



As of the date of this
Quarterly Report on Form 10-Q, we had not yet commenced operations. We are subject to financial market risks, including changes
in interest rates. Any investments we make that are denominated in a foreign currency will be subject to risks associated with
changes in currency exchange rates. These risks include the possibility of significant fluctuations in the foreign currency markets,
the imposition or modification of foreign exchange controls and potential illiquidity in the secondary market. These risks will
vary depending upon the currency or currencies involved.



We may hedge against
interest rate and currency exchange rate fluctuations by using standard hedging instruments such as futures, options and forward
contracts subject to the requirements of the 1940 Act. While hedging activities may insulate us against adverse changes in interest
rates, they may also limit our ability to participate in benefits of lower interest rates with respect to our portfolio of investments
with fixed interest rates.



Item 4. Controls and Procedures



Disclosure Controls



In accordance with
Rules 13a-15(b) and 15d-15(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), we, under the
supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of
the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act)
as of the end of the period covered by this Quarterly Report on Form 10-Q and determined that the disclosure controls and procedures
are effective.



Change In Internal Control Over Financial
Reporting



No change occurred
in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) of the Exchange Act) during the quarter
ended June 30, 2012 that has materially affected, or is reasonably likely to materially affect, our internal control over financial
reporting.





18











PART II



OTHER INFORMATION





Item 1. Legal Proceedings



Neither we nor our
Manager are currently subject to any material legal proceedings.



Item 1A. Risk Factors



There have been no
material changes from the risk factors set forth in our final prospectus on Form 497 filed with the SEC on March 12, 2012, as supplemented
or amended.



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



Not applicable.



Item 3. Defaults upon Senior Securities



Not applicable.



Item 4. Mine Safety Disclosures



Not applicable.



Item 5. Other Information



Not applicable.



Item 6. Exhibits



The exhibits listed on the Exhibit Index
(following the signatures section of this report) are included, or incorporated by reference, in this Quarterly Report on Form
10-Q.





19









SIGNATURES





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





|                      | VII Peaks-KBR Co-Optivist Income BDC II, Inc.
|--------------------- | ---------------------------------------------
|                      |                                              
|Date: August 10, 2012 | By                                           
|                      |                                              
|                      |                                              
|                      |                                              





|                      | VII Peaks-KBR Co-Optivist Income BDC II, Inc.
|--------------------- | ---------------------------------------------
|                      |                                              
|Date: August 10, 2012 | By                                           
|                      |                                              
|                      |                                              







20











Item 6. Exhibits



Listed below are the
exhibits which are filed as part of this report (according to the number assigned to them in Item 601 of Regulation S-K):



|Exhibit
Number |  | Description of Document                                                                                                                                                             
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|               |  |                                                                                                                                                                                     
|31.1*          |  | Certification of Chief Executive Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended                                                                 
|               | 
|31.2*          |  | Certification of Chief Financial Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended                                                                 
|               | 
|32.1*          |  | Certification of Chief Executive Officer pursuant to Section 1350, Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|               | 
|32.2*          |  | Certification of Chief Financial Officer pursuant to Section 1350, Chapter 63 of Title 18, United States Code, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.







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





21