UNITED STATES SECURITIES AND EXCHANGE
COMMISSION

Washington, D.C. 20549



---

Form 10-Q/A

(Amendment No. 2)

---



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



For the quarterly period ended March 31, 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:xYes ̈No



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



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



Large
accelerated filer ̈Accelerated filer ̈Non-accelerated
filerxSmaller reporting
company ̈



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



The number of shares
of the Registrant’s common stock, par value $0.001 per share, outstanding as of May 15, 2012 was 22,333.











Explanatory Note



VII Peaks-KBR Co-Optivist Income BDC II,
Inc. (the “Company”) is filing this Amendment No. 1 (the “Amendment”) to its Quarterly Report on Form 10-Q
for the period ended March 31, 2012, filed with the Securities and Exchange Commission on May 15, 2012 for the purpose of restating
its financial statements to comply with the investment advisory agreement between the Company and the Company’s investment
manager, VII Peaks-KBR BDC Advisor II, LLC (the “Manager”). Specifically, the restatement is resulting from a correction
of a misinterpretation of the investment advisory agreement between the Company and the Manager, regarding organization and offering
expenses. The Company is not obligated to reimburse the Manager to the extent of amounts greater than 1.5% of offering proceeds.
Previously, the Company (i) expensed all organization expenses in the period incurred, (ii) capitalized all offering expenses incurred
prior to the date the Company commenced operations (July 12, 2012) and amortized such amount over 12 months from such date, and
(iii) expensed all offering expenses incurred after the Company commenced operations. The Company has restated its financial statements
to reflect changes in its organization and offering expenses so that it expenses such amounts as 1.5% of offering proceeds are
payable to the Manager. In addition to the changes to the financial statements resulting from the adoption of a different accounting
method for organization and offering expenses, the change also resulted in changes to “Note 2. Significant Accounting Policies,”
“Note 3. Organization and Offering Expenses” (renamed “Note 3. Restatement of previously issued financial statements”)
and “Note 5. Related Party Transactions.” “Note 6. Subsequent Events,” has been updated as well.











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

FORM 10-Q FOR THE QUARTER ENDED
MARCH 31, 2012



TABLE OF CONTENTS



|           |                                                                                             | Page
|---------- | ------------------------------------------------------------------------------------------- | ----
|           |                                                                                             |     
|PART I     | FINANCIAL INFORMATION                                                                       |     
|           |                                                                                             |     
|Item 1     | Financial Statements                                                                        |     
|           |                                                                                             |     
|           | Statements of Assets and Liabilities as of March 31, 2012 (unaudited) and December 31, 2011 | 1   
|           |                                                                                             |     
|           | Statement of Operations for the three months ended March 31, 2012 (unaudited)               | 2   
|           |                                                                                             |     
|           | Statement of Changes in Net Assets for the three months ended March 31, 2012 (unaudited)    | 3   
|           |                                                                                             |     
|           | Statement of Cash Flows for the three months ended March 31, 2012 (unaudited)               | 4   
|           |                                                                                             |     
|           | Notes to Financial Statements (unaudited)                                                   | 5   
|           |                                                                                             |     
|Item 2     | Management’s Discussion and Analysis of Financial Condition and Results of Operations       | 11  
|           |                                                                                             |     
|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

(in thousands, except for per share data)



|                                                                                                       |  | As of          |     
|------------------------------------------------------------------------------------------------------ |  | -------------- | ----
|                                                                                                       |  | March 31, 2012 |     
|                                                                                                       |  | (Unaudited)    |     
|ASSETS                                                                                                 |  |                |     
|Investments – money market                                                                             |  | $              | 152 
|Prepaid expenses                                                                                       |  |                | 10  
|Due from related party                                                                                 |  |                | 5   
|Total assets                                                                                           |  | $              | 167 
|LIABILITIES                                                                                            |  |                |     
|Accounts payable and accrued liabilities                                                               |  | $              | 5   
|Total liabilities                                                                                      |  |                | 5   
|                                                                                                       |  |                |     
|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 |  |                | -   
|Paid-in capital in excess of par                                                                       |  |                | 201 
|Accumulated net loss                                                                                   |  |                | (39 
|Total net assets                                                                                       |  |                | 162 
|Total liabilities and net assets                                                                       |  | $              | 167 
|Net asset value per share                                                                              |  | $              | 7.25



| | (1) | Derived from the audited statements 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.



STATEMENT OF OPERATIONS

(Unaudited)

(in thousands, except for per share data)



|                                                        |  | For the Three Months Ended March 31, 2012 |       
|------------------------------------------------------- |  | ----------------------------------------- | ------
|                                                        |  |                                           |       
|Investment income:                                      |  | $                                         | -     
|Expenses:                                               |  |                                           |       
|General and administrative                              |  |                                           | 35    
|Total expenses                                          |  |                                           | 35    
|Net investment loss                                     |  |                                           | (35   
|Net loss in net assets resulting from operations        |  | $                                         | (35   
|                                                        |  |                                           |       
|Net investment income per share - basic and diluted     |  | $                                         | (1.57 
|Net decrease in net assets resulting from operations    |  | $                                         | (1.57 
|Weighted average shares outstanding - basic and diluted |  | $                                         | 22,333



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)

(in thousands, except for per share data)



|                                                        |  | For the Three Months Ended March 31, 2012 |       
|------------------------------------------------------- |  | ----------------------------------------- | ------
|                                                        |  |                                           |       
|Operations:                                             |  |                                           |       
|Net investment loss                                     |  | $                                         | (35   
|Net decrease in net assets from operations              |  |                                           | (35   
|                                                        |  |                                           |       
|Total decrease in net assets                            |  |                                           | (35   
|Net assets at beginning of period                       |  |                                           | 197   
|Net assets at end of period                             |  | $                                         | 162   
|                                                        |  |                                           |       
|Net asset value per common share                        |  | $                                         | 7.25  
|Common shares outstanding at end of period              |  |                                           | 22,333
|Net investment income, net of accumulated distributions |  | $                                         | (39   



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

(in thousands)



|                                                                                                              |  | For the Three Months Ended March 31, 2012 |    
|------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------- | ---
|Operating activities                                                                                          |  |                                           |    
|Net decrease in net assets from operations                                                                    |  | $                                         | (35
|Sale of investments – money market                                                                            |  |                                           | 49 
|Adjustments to reconcile net decrease in net assets from operations to net cash used in operating activities: |  |                                           |    
|(Increase) decrease in operating assets:                                                                      |  |                                           |    
|Prepaid Expenses                                                                                              |  |                                           | (10
|Due from related party                                                                                        |  |                                           | (5 
|Increase (decrease) in operating liabilities:                                                                 |  |                                           |    
|Accounts payable and accrued liabilities                                                                      |  |                                           | 1  
|Net cash used in operating activities                                                                         |  |                                           | -  
|                                                                                                              |  |                                           |    
|Net decrease in cash                                                                                          |  |                                           | -  
|Cash, beginning of period                                                                                     |  |                                           | -  
|Cash, end of period                                                                                           |  | $                                         | -  



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

March 31, 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 companies.



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 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 accompanying unaudited
financial statements of the Fund have been prepared in accordance with accounting principles generally accepted in the United States
of America (“GAAP”) for interim financial information and with the instructions for 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.
The results of operations for the interim periods presented are not necessarily indicative of the operating results to be expected
for the full year.



The financial statements
reflect all adjustments and reclassifications which, in the opinion of management, are necessary for the fair presentation of the
Fund’s results of operations and financial condition for the periods presented.



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)



Investments – money market



The Fund has classified
its money market investments as investments carried at fair value.



Organizational
and Offering Costs



The Fund is a closed-end
fund with a continuous offering period. Under the investment advisory agreement between the Fund and the Manager, our Manager fronts
the cost of the organization and offering expenses which are reimbursable by the Fund with up to 1.5% of the gross offering proceeds.
The Fund expenses organizational and offering costs as they become payable under the investment advisory agreement.



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 distributions. 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.



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.



New Accounting Pronouncements



In May 2011, the FASB
issued Accounting Standards Update (“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 beginning with the quarter ended March 31,
2012. There were no related impacts on our financial position or results of operations.



6







Note 3. Restatement of previously issued
financial statements.



As
discussed in Note 2, during the second quarter of fiscal 2013, the Fund restated its financial statements for organization and
offering expenses in order to comply with the terms of the investment advisory agreement between the Fund and the Manager. Previously,
the Fund expensed all organization costs as they were incurred by the Manager. Previously, the Fund capitalized all offering expenses
incurred prior to the date of commencement of operations (July 12, 2012) as deferred offering costs and amortized that amount over
12 months from the date of commencement of operations, and expensed all offering costs incurred by the Manager after the commencement
of operations as they were incurred by the Manager. However, because the Fund is only obligated to reimburse the Manager to the
extent of 1.5% of gross offering proceeds, the Fund is restating its financial statements to reflect the expense and obligation
to the Manager only as they are payable to the Manager at 1.5% of offering proceeds. The following table summarizes the effects
of the restatement on the specific items presented in the Company’s balance sheet as of March 31, 2012 and its statement
of operations for the three months ended March 31, 2012, as previously reported in its Form 10-Q for the period ending March 31,
2012.



|Statement of Assets and Liabilities                  |  |                        |       |   |             |  
|---------------------------------------------------- |  | ---------------------- | ----- | - | ----------- | -
|                                                     |  |                        |       |   |             |  
|                                                     |  | As previously reported |       |   | As restated |  
|Due from related party                               |  | $                      | 2     |   |             | $
|Prepaid expenses                                     |  |                        | 9     |   |             |  
|Deferred offering costs                              |  |                        | 670   |   |             |  
|Total assets                                         |  |                        | 833   |   |             |  
|Due to related party                                 |  |                        | 830   |   |             |  
|Cumulative net investment loss                       |  |                        | (204  | ) |             |  
|Total net assets                                     |  | $                      | (3    | ) |             | $
|                                                     |  |                        |       |   |             |  
|Statement of Operations                              |  |                        |       |   |             |  
|Organizational expense                               |  |                        | 63    |   |             |  
|Net investment loss                                  |  |                        | (99   | ) |             |  
|Net decrease in net assets resulting from operations |  | $                      | (99   | ) |             | $
|                                                     |  |                        |       |   |             |  
|Per share information - basic and diluted            |  |                        |       |   |             |  
|Net investment loss                                  |  | $                      | (4.44 | ) |             | $
|Net decrease in net assets resulting from operations |  | $                      | (4.44 | ) |             | $
|Net asset value per share                            |  | $                      | (0.13 | ) |             | $
|                                                     |  |                        |       |   |             |  



7







Note 4. 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, M&A 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 sellthe 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.



8







Note 4. 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 5.  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”).



Investment Advisory
Agreement



The Fund has entered
into an investment advisory agreement with the Manager to manage the Fund’s investment activities. Pursuant to the investment
advisory agreement, the Manager implements the Fund’s business strategy on a day-to-day basis and performs certain services
for us, subject to oversight by our board of directors. The Manager is responsible for, among other duties, determining investment
criteria, sourcing, analyzing and executing investment transactions, asset sales, financings and performing asset management duties.
Under the investment advisory agreement, 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. For the three months ended March 31, 2012, the Fund did not
incur any base management fees.



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% 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. For the three months ended March 31, 2012, the Fund did not incur any incentive fees
related to net investment income or capital gains.



Under US GAAP,
the Fund calculates capital gains incentive fees as if the Fund had realized all assets at their fair values and liabilities at
their settlement amounts as of the reporting date. GAAP requires that the capital gains incentive fee accrual assume the cumulative
aggregate unrealized capital appreciation is realized, even though such unrealized capital appreciation is not payable under the
investment advisory agreement. Accordingly, the Fund accrues a provisional capital gains incentive fee taking into account any
unrealized gains or losses. There can be no assurance that such unrealized capital appreciation will be realized in the future
and that the provisional capital gains incentive fee will become payable.



Under the investment
advisory agreement, the Manager bears all offering and organizational expenses. Pursuant to the terms of the investment advisory
agreement, the Fund has agreed to reimburse the Manager for any such organizational and offering expenses incurred by the Manager
not to exceed 1.5% of the gross subscriptions raised by the Fund over the course of the offering period, which is currently scheduled
to terminate two years from the initial offering date, unless extended. From each sale of common stock, the Fund will pay the Manager
the lesser of 1.5% of the gross offering proceeds or the amount of unreimbursed offering and organizational expenses incurred by
the Manager.



For the three months
ended March 31, 2012 and for the period from August 4, 2011 (inception) through December 31, 2011, the Manager incurred organizational
and offering costs of $376,000 and $454,000, respectively. Of the total $830,000 organizational and offering costs incurred from
inception through March 31, 2012, none was reimbursed to the Manager during the three months ended March 31, 2012. The Fund expects
that the Manager will continue to incur organizational and offering costs as the Fund’s offering continues, and such additional
organizational and offering costs will increase the amount to which the Manager will be entitled to reimbursement from gross offering
proceeds. The unreimbursed amount will be eligible for reimbursement to the extent the Fund receives subscriptions until March
1, 2014, which is the currently scheduled date that the offering period ends, unless it is extended. Organizational and offering
expenses paid for by the Manager and reimbursed by the Fund are expensed on the Fund’s statement of operations as they are
payable to the Manager.



From time to time,
the Fund has paid directly certain expenses that were classified as organization or offering expenses that should have been borne
by the Manager and for which the Manager is obligated to reimburse the Fund. As of March 31, 2012, the unreimbursed amount of organization
and offering expenses was $5,000 which amount is included in “Due from related party” on the Fund’s balance sheet
as of that date.



Administration 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. During the three months ended March 31, 2012, the Fund reimbursed the Manager for $0 in
administration expenses under the administration agreement.



Dealer Manager Agreement



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 commissions of 7% of gross offering proceeds, all of which is expected to be re-allowed
to selected dealers, and a dealer manager fee of up to 3% of gross offering proceeds, all or a portion of which may be re-allowed
to selected dealers.



9







Note 5.  Related Party Transactions
(continued)



Purchase of Stock



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.



Note 6.  Subsequent Events



Management hereby incorporates
by reference information and events reported in other reports filed by the Fund pursuant to Sections 13 and 15 of the Securities
Exchange Act of 1934. 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 July 12, 2012, the Fund commenced business
when it raised the minimum amount in its continuous offering and held its first closing. Through December 31, 2012, the Fund had
issued 1.0 million shares of common stock for gross proceeds of $9.5 million. During the three months ended March 31, 2013, the
Fund sold 755,028 shares of common stock in its offering for net proceeds of $6.85 million. After April 1, 2013, the Fund issued
0.3 million shares of common stock for gross proceeds of $2.9 million until the Fund suspended its continuous offering pending
approval of a post-effective amendment to its financial statements.



During the year ended December 31, 2012,
the Fund declared distributions of $0.4445 per share. From January 1, 2013 to June 28, 2013, the Fund declared distributions of
$0.386922 per share.



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.



10







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. VII Peaks-KBR Co-Optivist Income BDC II, Inc. is externally managed by
VII Peaks-KBR Advisor II, LLC.



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-OptivistTMapproach 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-OptivistTM” approach (“cooperative activism”,
Co-OptivistTM 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.



11







Our proprietary “Co-OptivistTM”
(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 making distributions on
a quarterly basis to our shareholders. We anticipate commencing distributions to our shareholders beginning at the end of the first
full calendar quarter after the minimum offering requirement is met, with subsequent distributions occurring each quarter thereafter.



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-OptivistTM 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, Bhavin Shah and
Stephen Shea.



12







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.



13







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 the 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 distributions, even if we
have not collected any cash.



14







Organization and Offering Expenses



The Fund is a closed-end
fund with a continuous offering period. Under the investment advisory agreement between the Fund and the Manager, our Manager fronts
the cost of the organization and offering expenses which are reimbursable by the Fund with up to 1.5% of the gross offering proceeds.
The Fund expenses organizational and offering costs as they become payable under the investment advisory agreement.



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 March 31, 2012,
we have not commenced operations. For the three months ended March 31, 2012, we incurred general and administrative costs of $35,000.
Because we have not acquired any assets, our management is not aware of any material trends or uncertainties, favorable or unfavorable,
other than national economic conditions affecting our targeted portfolio, the debt and equity of middle market companies, 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.



Revenues



We have neither engaged
in any operations nor generated any revenues to date. 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;
| | - | ----------------------------------------------------



15







| | • | 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 March 31, 2012,
we have not met the minimum offering requirement set forth in our prospectus and have, therefore, not commenced operations.



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 connection with
each 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. We will update the information contained in this prospectus by filing a prospectus
supplement with the SEC at least every 45 days to provide information on the status of the offering and to disclose our holdings,
and we will also post any updated information to our website.



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.



16







Distributions



As of March 31, 2012
we have not commenced operations. Therefore, we have not generated any income or cash flow from our operations or funds available
for distributions to our stockholders, nor have we declared any distributions. We intend to authorize and declare distributions
monthly and pay distributions on a quarterly basis to our shareholders beginning at the end of the first full calendar quarter
after the minimum offering requirement is met. Any distributions to our shareholders will be declared out of assets legally available
for distribution. Once we commence making distributions to our shareholders, 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, net of all sales load, 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.







17







Related-Party Transactions and Agreements



We have entered into
agreements with the Manager and the Dealer Manager, whereby we pay certain fees and reimbursements to these entities. These include
payments to the Dealer Manager for selling commissions and the Dealer Manager fee and payments to our Manager for reimbursement
of organization and offering costs. In addition, we make payments for certain services that include, but are not limited to, the
identification, execution, and management of our investments and also the management of our day-to-day operations provided to us
by our Manager, pursuant to various agreements that we have entered into. See Note 5 to the financial statements included elsewhere
in this quarterly report on Form 10-Q for additional information regarding such contractual obligations.



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 have 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 three
months ended March 31, 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



None.



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 1, 2013 | By                                           
|                     |                                              
|                     |                                              



|                     | VII Peaks-KBR Co-Optivist Income BDC II, Inc.
|-------------------- | ---------------------------------------------
|                     |                                              
|Date: August 1, 2013 | 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):



|ExhibitNumber |  | 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