UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549










FORM 10-Q

|(Mark One) |                                                                                         
|---------- | ----------------------------------------------------------------------------------------
|R          | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 
|           | For the quarterly period ended June 30, 2013                                            
|OR        
|£          | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|           | For the transition period from               to                                         



Commission file number: 814-00939












HMS Income Fund, Inc.

(Exact Name of Registrant as Specified
in its Charter)



|Maryland                                 |  | 45-3999996         
|---------------------------------------- |  | -------------------
|(State or Other Jurisdiction of          |  | (I.R.S. Employer   
|Incorporation or Organization)           |  | Identification No.)
|                                         |  |                    
|2800 Post Oak Boulevard                  |  | 77056-6118         
|Suite 5000                               |  | (Zip Code)         
|Houston, Texas                           |  |                    
|(Address of Principal Executive Offices) |  |                    



(888) 220-6121

(Registrant’s telephone number, including
area code)

Not applicable

(Former name, former address and formal
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. YesþNoo



Indicate
by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter)
during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
YesoNoo



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 filero |  | Accelerated filero |  | Non-accelerated filerþ                         |  | Smaller reporting companyo
|------------------------ |  | ------------------ |  | ---------------------------------------------- |  | --------------------------
|                         |  |                    |  | (Do not check if a smaller 
reporting company) |  |                           



Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YesoNoþ



The issuer had 2,875,059 shares of common stock outstanding
as of August 13, 2013.











TABLE OF CONTENTS





|PART I — FINANCIAL INFORMATION
|------------------------------
|                              
|Item 1.                       
|                              
|                              
|                              
|                              
|                              
|                              
|Item 2.                       
|Item 3.                       
|Item 4.                       
|                              
|PART II — OTHER INFORMATION   
|                              
|Item 1.                       
|Item 1A.                      
|Item 2.                       
|Item 3.                       
|Item 4.                       
|Item 5.                       
|Item 6.                       
|                              
|Signatures                    
|Exhibit Index                 











PART I — FINANCIAL INFORMATION

| | Item 1. | Financial Statements
| | ------- | --------------------

HMS Income Fund, Inc.

Balance Sheets

(in thousands, except
share and per share amounts)



|                                                                                                                                                                       |  | June 30, 2013 (Unaudited) |        |   | December 31, 2012 |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------- | ------ | - | ----------------- | -
|ASSETS                                                                                                                                                                 |  |                           |        |   |                   |  
|                                                                                                                                                                       |  |                           |        |   |                   |  
|Portfolio investments at fair value:                                                                                                                                   |  |                           |        |   |                   |  
|Non-Control/Non-Affiliate investments (amortized cost: $29,570 and $16,081 as of June 30, 2013 and December 31, 2012, respectively)                                    |  | $                         | 29,759 |   |                   | $
|Total portfolio investments                                                                                                                                            |  |                           | 29,759 |   |                   |  
|                                                                                                                                                                       |  |                           |        |   |                   |  
|Cash                                                                                                                                                                   |  |                           | 2,352  |   |                   |  
|Interest receivable                                                                                                                                                    |  |                           | 141    |   |                   |  
|Prepaid and other assets                                                                                                                                               |  |                           | 180    |   |                   |  
|Due from Main Street Capital Corporation                                                                                                                               |  |                           | 67     |   |                   |  
|Deferred offering costs (net of accumulated amortization of $186 and $21 as of June 30, 2013 and December 31, 2012, respectively)                                      |  |                           | 3,305  |   |                   |  
|Deferred financing costs (net of accumulated amortization of $90 and $50 as of June 30, 2013 and December 31, 2012, respectively)                                      |  |                           | 169    |   |                   |  
|Total assets                                                                                                                                                           |  | $                         | 35,973 |   |                   | $
|                                                                                                                                                                       |  |                           |        |   |                   |  
|LIABILITIES                                                                                                                                                            |  |                           |        |   |                   |  
|                                                                                                                                                                       |  |                           |        |   |                   |  
|Accounts payable and other liabilities                                                                                                                                 |  | $                         | 43     |   |                   | $
|Payable for unsettled trades                                                                                                                                           |  |                           | 1,201  |   |                   |  
|Stockholder distributions payable                                                                                                                                      |  |                           | 134    |   |                   |  
|Due to affiliates                                                                                                                                                      |  |                           | 3,334  |   |                   |  
|Note payable                                                                                                                                                           |  |                           | 10,000 |   |                   |  
|Total liabilities                                                                                                                                                      |  |                           | 14,712 |   |                   |  
|                                                                                                                                                                       |  |                           |        |   |                   |  
|NET ASSETS                                                                                                                                                             |  |                           |        |   |                   |  
|                                                                                                                                                                       |  |                           |        |   |                   |  
|Common stock, $0.001 par value; 150,000,000 shares authorized, 2,407,102 and 1,289,472  issued and outstanding as of June 30, 2013 and December 31, 2012, respectively |  |                           | 2      |   |                   |  
|Additional paid in capital                                                                                                                                             |  |                           | 21,144 |   |                   |  
|Accumulated net investment income, net of stockholder distributions                                                                                                    |  |                           | (74    | ) |                   |  
|Accumulated net realized gain on investment, net of stockholder distributions                                                                                          |  |                           | -      |   |                   |  
|Net unrealized appreciation                                                                                                                                            |  |                           | 189    |   |                   |  
|Total net assets                                                                                                                                                       |  |                           | 21,261 |   |                   |  
|                                                                                                                                                                       |  |                           |        |   |                   |  
|Total liabilities and net assets                                                                                                                                       |  | $                         | 35,973 |   |                   | $
|                                                                                                                                                                       |  |                           |        |   |                   |  
|Net asset value per share                                                                                                                                              |  | $                         | 8.83   |   |                   | $



See notes to the financial statements.



1







HMS Income Fund, Inc.

Statements of Operations

(in thousands, except
shares, per share and per unit amounts)

(Unaudited)



|                                                                                        |  | Three Months Ended |           |   | Six Months Ended |  
|--------------------------------------------------------------------------------------- |  | ------------------ | --------- | - | ---------------- | -
|                                                                                        |  | June 30, 2013      |           |   | June 30, 2012    |  
|INVESTMENT INCOME:                                                                      |  |                    |           |   |                  |  
|                                                                                        |  |                    |           |   |                  |  
|Interest income:                                                                        |  |                    |           |   |                  |  
|Non-Control/Non-Affiliate investments                                                   |  | $                  | 559       |   |                  | $
|Affiliate investments                                                                   |  |                    | -         |   |                  |  
|Total interest income                                                                   |  |                    | 559       |   |                  |  
|                                                                                        |  |                    |           |   |                  |  
|EXPENSES:                                                                               |  |                    |           |   |                  |  
|Interest expense                                                                        |  |                    | 78        |   |                  |  
|Base management and incentive fees                                                      |  |                    | 118       |   |                  |  
|Internal administrative services expenses                                               |  |                    | 222       |   |                  |  
|Professional fees                                                                       |  |                    | 75        |   |                  |  
|Insurance                                                                               |  |                    | 47        |   |                  |  
|Other general and administrative                                                        |  |                    | 62        |   |                  |  
|Expenses before fee and expense waivers                                                 |  |                    | 602       |   |                  |  
|Waiver of base management and incentive fees                                            |  |                    | (118      | ) |                  |  
|Waiver of internal administrative services expenses                                     |  |                    | (222      | ) |                  |  
|Total expenses, net of fee and expense waivers                                          |  |                    | 262       |   |                  |  
|                                                                                        |  |                    |           |   |                  |  
|NET INVESTMENT INCOME                                                                   |  |                    | 297       |   |                  |  
|                                                                                        |  |                    |           |   |                  |  
|NET REALIZED GAIN FROM INVESTMENT                                                       |  |                    |           |   |                  |  
|Non-Control/Non-Affiliate investment                                                    |  |                    | 4         |   |                  |  
|Total realized gain from investment                                                     |  |                    | 4         |   |                  |  
|                                                                                        |  |                    |           |   |                  |  
|NET REALIZED INCOME                                                                     |  |                    | 301       |   |                  |  
|                                                                                        |  |                    |           |   |                  |  
|NET UNREALIZED APPRECIATION (DEPRECIATION)                                              |  |                    |           |   |                  |  
|Non-Control/Non-Affiliate investments                                                   |  |                    | (69       | ) |                  |  
|Total net unrealized appreciation (depreciation)                                        |  |                    | (69       | ) |                  |  
|                                                                                        |  |                    |           |   |                  |  
|NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                                    |  | $                  | 232       |   |                  | $
|                                                                                        |  |                    |           |   |                  |  
|NET INVESTMENT INCOME PER SHARE/UNIT – BASIC AND DILUTED                                |  | $                  | 0.15      |   |                  | $
|NET REALIZED INCOME PER SHARE/UNIT                                                      |  | $                  | 0.15      |   |                  | $
|NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS PER SHARE/UNIT – BASIC AND DILUTED |  | $                  | 0.11      |   |                  | $
|STOCKHOLDER DISTRIBUTIONS DECLARED PER SHARE/UNIT                                       |  | $                  | 0.18      |   |                  | $
|WEIGHTED AVERAGE SHARES/UNITS OUTSTANDING – BASIC AND DILUTED                           |  |                    | 2,040,929 |   |                  |  



See notes to the financial statements.



2







HMS Income Fund, Inc.

Statements of Changes in Net Assets

For the Six Months Ended June 30, 2013
and 2012

(in thousands, except number of units
and number of shares)

(Unaudited)








|                                                     |  | Membership
    Units     |            |   | Common
    Stock |   |    |                           |  |  | Accumulated  Net  Investment |  |  |                                  |   |  |                                                |  
|---------------------------------------------------- |  | ------------------------ | ---------- | - | ---------------- | - | -- | ------------------------- |  |  | ---------------------------- |  |  | -------------------------------- | - |  | ---------------------------------------------- | -
|                                                     |  | Number
    of 
    Units |            |   | Par
    Value    |   |    | Number
    
    of Shares |  |  | Par
    
    Value           |  |  | Additional
     Paid-In  Capital |   |  | Income,
    Net of  Stockholder  Distributions |  
|Balance at December 31, 2012                         |  |                          | 1,111,111  |   |                  | $ | 1  |                           |  |  | -                            |  |  | $                                | - |  |                                                | $
|Stockholder distributions declared                   |  |                          | -          |   |                  |   | -  |                           |  |  | -                            |  |  |                                  | - |  |                                                |  
|Net increase in net assets resulting from operations |  |                          | -          |   |                  |   | -  |                           |  |  | -                            |  |  |                                  | - |  |                                                |  
|Merger transaction – May 31, 2012                    |  |                          | (1,111,111 | ) |                  |   | (1 | )                         |  |  | 1,123,157                    |  |  |                                  | 1 |  |                                                |  
|Balance at June 30, 2012                             |  |                          | -          |   |                  | $ | -  |                           |  |  | 1,123,157                    |  |  | $                                | 1 |  |                                                | $



|                                                     |  | Common Stock      |           |  |           |   |   | Accumulated  Net  Investment |  |   | Accumulated  Net Realized                      |   |  |                                              |      |   |                                   |  
|---------------------------------------------------- |  | ----------------- | --------- |  | --------- | - | - | ---------------------------- |  | - | ---------------------------------------------- | - |  | -------------------------------------------- | ---- | - | --------------------------------- | -
|                                                     |  | Number of  Shares |           |  | Par Value |   |   | Additional Paid- In Capital  |  |   | Income, Net of  Stockholder
     Distributions |   |  | Gain, net of  Stockholder 
    Distributions |      |   | Net Unrealized  
    Appreciation |  
|Balance at December 31, 2013                         |  |                   | 1,289,472 |  |           | $ | 1 |                              |  | $ | 11,248                                         |   |  | $                                            | 109  |   |                                   | $
|Issuance of common stock                             |  |                   | 1,117,630 |  |           |   | 1 |                              |  |   | 11,008                                         |   |  |                                              | -    |   |                                   |  
|Selling commissions and dealer manager fees          |  |                   | -         |  |           |   | - |                              |  |   | (947                                           | ) |  |                                              | -    |   |                                   |  
|Offering costs                                       |  |                   | -         |  |           |   | - |                              |  |   | (165                                           | ) |  |                                              | -    |   |                                   |  
|Stockholder distributions declared                   |  |                   | -         |  |           |   | - |                              |  |   | -                                              |   |  |                                              | (581 | ) |                                   |  
|Net increase in net assets resulting from operations |  |                   | -         |  |           |   | - |                              |  |   | -                                              |   |  |                                              | 398  |   |                                   |  
|Balance at June 30, 2013                             |  |                   | 2,407,102 |  |           | $ | 2 |                              |  | $ | 21,144                                         |   |  | $                                            | (74  | ) |                                   | $



See notes to the financial statements.



3







HMS Income Fund, Inc.

Statements of Cash Flows

(in thousands)

(Unaudited)










|                                                                                                                                      |  | Six Months Ended  June 30, 2013 |         |   | Six Months Ended  June 30, 2012 |  
|------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------- | ------- | - | ------------------------------- | -
|CASH FLOWS FROM OPERATING ACTIVITIES                                                                                                  |  |                                 |         |   |                                 |  
|                                                                                                                                      |  |                                 |         |   |                                 |  
|Net increase in net assets resulting from operations                                                                                  |  | $                               | 540     |   |                                 | $
|Adjustments to reconcile net increase in net assets resulting from operations to net cash provided by (used in) operating activities: |  |                                 |         |   |                                 |  
|                                                                                                                                      |  |                                 |         |   |                                 |  
|Repayments received, sales of investments in portfolio companies                                                                      |  |                                 | 6,422   |   |                                 |  
|Investments in portfolio companies                                                                                                    |  |                                 | (19,827 | ) |                                 |  
|Net unrealized (appreciation) of portfolio investments                                                                                |  |                                 | (138    | ) |                                 |  
|Net realized (gain) on sale of portfolio investment                                                                                   |  |                                 | (4      | ) |                                 |  
|Amortization of deferred financing costs                                                                                              |  |                                 | 40      |   |                                 |  
|Accretion of unearned income                                                                                                          |  |                                 | (21     | ) |                                 |  
|Net payment-in-kind interest accrual                                                                                                  |  |                                 | (59     | ) |                                 |  
|                                                                                                                                      |  |                                 |         |   |                                 |  
|Changes in other assets and liabilities:                                                                                              |  |                                 |         |   |                                 |  
|Interest receivable                                                                                                                   |  |                                 | (83     | ) |                                 |  
|Prepaid and other assets                                                                                                              |  |                                 | (98     | ) |                                 |  
|Due from Main Street Capital Corporation                                                                                              |  |                                 | 936     |   |                                 |  
|Due to affiliates                                                                                                                     |  |                                 | (199    | ) |                                 |  
|Accounts payable and other liabilities                                                                                                |  |                                 | (59     | ) |                                 |  
|Payable for unsettled trades                                                                                                          |  |                                 | 911     |   |                                 |  
|Net cash provided by (used in) operating activities                                                                                   |  |                                 | (11,639 | ) |                                 |  
|                                                                                                                                      |  |                                 |         |   |                                 |  
|CASH FLOWS FROM FINANCING ACTIVITIES                                                                                                  |  |                                 |         |   |                                 |  
|Proceeds from issuance of common stock                                                                                                |  |                                 | 10,761  |   |                                 |  
|Payment of selling commissions and dealer manager fees                                                                                |  |                                 | (947    | ) |                                 |  
|Payment of offering costs                                                                                                             |  |                                 | (186    | ) |                                 |  
|Payment of stockholder distributions                                                                                                  |  |                                 | (458    | ) |                                 |  
|Proceeds from note payable                                                                                                            |  |                                 | 5,000   |   |                                 |  
|Repayments on note payable                                                                                                            |  |                                 | (2,000  | ) |                                 |  
|Repayments on note payable from Main Street Capital Corporation                                                                       |  |                                 | -       |   |                                 |  
|Payment of deferred financing costs                                                                                                   |  |                                 | (11     | ) |                                 |  
|Net cash provided by (used in) financing activities                                                                                   |  |                                 | 12,159  |   |                                 |  
|                                                                                                                                      |  |                                 |         |   |                                 |  
|Net increase (decrease) in cash                                                                                                       |  |                                 | 520     |   |                                 |  
|                                                                                                                                      |  |                                 |         |   |                                 |  
|CASH AT THE BEGINNING OF PERIOD                                                                                                       |  |                                 | 1,832   |   |                                 |  
|                                                                                                                                      |  |                                 |         |   |                                 |  
|CASH AT THE END OF THE PERIOD                                                                                                         |  | $                               | 2,352   |   |                                 | $



See notes to the
financial statements.



4







HMS Income Fund, Inc.

Schedule of Investments

As of June 30, 2013

(dollars in thousands)

(Unaudited)










|                                                                                                                                  |  |                                                 |  | Principal |       |   | Cost   |   |       | Fair  |       
|--------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------------- |  | --------- | ----- | - | ------ | - | ----- | ----- | ------
|Portfolio Company
    / Type of Investment (1)                                                                                    |  | Industry                                        |  | (5)       |       |   | (5)    |   |       | Value |       
|Non-Control/Non-Affiliate
    Investments (2)                                                                                     |  |                                                 |  |           |       |   |        |   |       |       |       
|Ameritech College Operations,
    LLC, 18% Secured Debt (Maturity –March 9, 2017)                                                 |  | For-Profit Nursing and Healthcare College       |  | $         | 750   |   |        | $ | 750   |       |       
|Atkins Nutritional Holdings II,
    Inc., LIBOR Plus 5.00%, Current Coupon 6.25%, Secured Debt (Maturity – January 2, 2019) (6)   |  | Weight Management Food Products                 |  |           | 998   |   |        |   | 988   |       |       
|BBTS Borrower, LP, LIBOR Plus 6.50%,
    Current Coupon 7.75%, Secured Debt, (Maturity - June 4, 2019) (6)                        |  | Oil and Gas Exploration and Midstream Services  |  |           | 1,000 |   |        |   | 990   |       |       
|CDC Software Corporation, LIBOR
    plus 6%, Current Coupon 7.25%, Senior Secured Debt (Maturity – August 6, 2018) (6)            |  | Enterprise Application Software                 |  |           | 744   |   |        |   | 738   |       |       
|California Healthcare Medical Billing,
    Inc., 12% Secured Debt (Maturity – October 17, 2015)                                   |  | Outsourced Billing and Revenue Cycle Management |  |           | 750   |   |        |   | 750   |       |       
|Cedar Bay Generating Company, LP,
    LIBOR Plus 5.00%, Current Coupon 6.25%, Secured Debt (Maturity - April 23, 2020) (6)        |  | Coal Fired Cogeneration Facility                |  |           | 947   |   |        |   | 937   |       |       
|Collective Brands Finance, Inc.,
    LIBOR Plus 6.00%, Current Coupon 7.25%, Secured Debt (Maturity – September 20, 2019) (6)     |  | Specialty Footwear Retailer                     |  |           | 499   |   |        |   | 499   |       |       
|Fender Musical Instruments Corporation,
    LIBOR Plus 4.50%, Current Coupon 5.75%, Secured Debt, (Maturity – April 3, 2019) (6)  |  | Musical Instruments Manufacturer                |  |           | 500   |   |        |   | 495   |       |       
|Fishnet Security, Inc., LIBOR Plus
    6.50%, Current Coupon 7.75%, Secured Debt, (Maturity – November 30, 2017) (6)              |  | Information Technology Value-Added Reseller     |  |           | 1,990 |   |        |   | 1,971 |       |       
|iEnergizer Limited, LIBOR Plus
    6.00%, Current Coupon 7.25%, Secured Debt (Maturity - May 1, 2019) (6) (7)                     |  | Business Process Outsourcing Provider           |  |           | 1,000 |   |        |   | 980   |       |       
|Ipreo Holdings LLC, LIBOR Plus
    5.25%,  Current Coupon 6.50%, Secured Debt (Maturity – August 5, 2017) (6)                     |  | Application Software for Capital Markets        |  |           | 734   |   |        |   | 722   |       |       
|Joerns Healthcare, LLC, LIBOR Plus
    5.00%, Current Coupon 6.25%, Secured Debt (Maturity – March 28, 2018) (6)                  |  | Health Care Equipment and Supplies              |  |           | 1,000 |   |        |   | 990   |       |       
|Learning Care Group (US) No. 2,
    Inc., LIBOR Plus 4.75%, Current Coupon 6.00%, Secured Debt (Maturity - May 8, 2019) (6)       |  | Early Childhood Education Provider              |  |           | 1,000 |   |        |   | 990   |       |       
|MediMedia USA, Inc., LIBOR Plus
    6.75%, Current Coupon 8.00%, Secured Debt (Maturity - November 20, 2018) (6)                  |  | Provider of Healthcare Media and Marketing      |  |           | 1,000 |   |        |   | 970   |       |       
|Mitel US Holdings, Inc., LIBOR
    Plus 5.25%, Current Coupon 7.00%, Secured Debt (Maturity – February 27, 2019) (6)              |  | Enterprise IP Telephone Provider                |  |           | 998   |   |        |   | 988   |       |       
|National Vision, Inc., LIBOR Plus
    5.75%, Current Coupon 7.00%, Secured Debt (Maturity – August 2, 2018) (6)                   |  | Discount Optical Retailer                       |  |           | 741   |   |        |   | 731   |       |       
|Neenah Foundry Company, Libor Plus
    5.50%, Current Coupon 6.75%, Secured Debt (Maturity - April 26, 2017) (6)                  |  | Operator of Iron Foundries                      |  |           | 1.000 |   |        |   | 981   |       |       
|Orbitz Worldwide, Inc., LIBOR Plus
    4.75%, Current Coupon 5.75%, Secured Debt (Maturity - March 25, 2019)  (6) (7)             |  | Online Travel Agent                             |  |           | 500   |   |        |   | 500   |       |       
|Otter Products, LLC, LIBOR Plus
    4.25%, Current Coupon 5.25%, Secured Debt (Maturity - April 29, 2019) (6)                     |  | Protective Cases for Mobile Devices             |  |           | 1,000 |   |        |   | 985   |       |       
|Panolam Industries International,
    Inc., LIBOR plus 6.00%, Current Coupon 7.25%, Secured Debt (Maturity – August 23, 2017) (6) |  | Decorative Laminate Manufacturer                |  |           | 696   |   |        |   | 690   |       |       
|Sotera Defense Solutions, Inc.,
    LIBOR Plus 6.00%, Current Coupon 7.50%, Secured Debt (Maturity – April 22, 2017) (6)          |  | Defense Industry Intelligence Services          |  |           | 995   |   |        |   | 960   |       |       
|Sutherland Global Services, Inc.,
    LIBOR Plus 6.00%, Current Coupon 7.25%, Secured Debt (Maturity – March 6, 2019) (6)         |  | Business Process Outsourcing Provider           |  |           | 988   |   |        |   | 968   |       |       
|Tervita Corporation, LIBOR Plus
    5.00%, Current Coupon 6.25%, Secured Debt (Maturity – May 15, 2018) (6) (7)                   |  | Oil and Gas Environmental Services              |  |           | 499   |   |        |   | 494   |       |       
|Therakos, Inc., LIBOR Plus 6.25%,
    Current Coupon 7.50%, Secured Debt (Maturity – December 27, 2017) (6)                       |  | Immune System Disease Treatment                 |  |           | 995   |   |        |   | 966   |       |       
|TriNet HR Corporation, LIBOR Plus
    5.25%, Current Coupon 6.50%, Secured Debt (Maturity - October 24, 2018) (6)                 |  | Outsourced Human Resources Solutions            |  |           | 1,000 |   |        |   | 1,000 |       |       
|UniTek Global Services, Inc., LIBOR
    Plus 7.50%, Current Coupon 9.00%,  Secured Debt (Maturity – April 15, 2018) (6) (8)       |  | Provider of Outsourced Infrastructure Services  |  |           | 1,518 |   |        |   | 1,478 |       |       
|Universal Fiber Systems, LLC, LIBOR
    plus 5.75%, Current Coupon 7.50%, Secured Debt (Maturity – June 26, 2015) (6)             |  | Manufacturer of Synthetic Fibers                |  |           | 1,808 |   |        |   | 1,781 |       |       
|Vantage Oncology, Inc.,   9.50%
    Secured Bond, (Maturity - June 15, 2017)                                                      |  | Outpatient Radiation Oncology Treatment Centers |  |           | 1,000 |   |        |   | 1,000 |       |       
|VFH Parent LLC, LIBOR Plus 4.5%,
    Current Coupon 5.75%, Secured Debt (Maturity – July 8, 2016) (6)                             |  | Electronic Trading and Market Making            |  |           | 967   |   |        |   | 957   |       |       
|Visant Corporation, LIBOR Plus
    4.00%, Current Coupon 5.25%, Secured Debt (Maturity – December 22, 2016) (6)                   |  | School Affinity Stores                          |  |           | 691   |   |        |   | 691   |       |       
|Wenner Media, LLC, LIBOR Plus 9.50%,
    Current Coupon 10.75%, Secured Debt (Maturity – February 12, 2018) (6)                   |  | Magazine Operator                               |  |           | 681   |   |        |   | 657   |       |       
|YP, LLC, LIBOR
    Plus 6.75%, Current Coupon 8.00%, Secured Debt (Maturity - June 4, 2018)                                       |  | Online and Offline Advertising
    Operator     |  |           | 998   |   |        |   | 973   |       |       
|Total Non-Control/Non-Affiliate Investments (2) (3) (4) - 100% (of total Portfolio Investments at fair value)                     |  |                                                 |  |           |       | $ | 29,570 |   |       | $     | 29,759





5







| | (1) | See Note 3 – Fair Value Hierarchy for Investments for summary geographic location of portfolio companies.
| | --- | ---------------------------------------------------------------------------------------------------------



| | (2) | Non-Control/Non-Affiliate investments are defined by the Investment Company Act of 1940, as amended (the “1940 Act”)
as investments that are neither Control investments nor Affiliate investments.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (3) | Control investments are defined by the 1940 Act as investments in which more than 25% of the voting securities are owned or
where the ability to nominate greater than 50% of the board representation is maintained. As of June 30, 2013, the Company did
not own any Control investments.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (4) | Affiliate investments are defined by the 1940 Act as investments in which between 5% and 25% of the voting securities are owned,
or an investment in an investment company’s investment adviser, and the investments are not classified as Control investments.
As of June 30, 2013, the Company did not own any Affiliate investments.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (5) | Principal is net of payments. Cost represents amortized cost which is net of repayments and adjusted for the amortization of
premiums and/or accretion of discounts, as applicable.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (6) | Index based floating interest rate is subject to contractual minimum interest rates.
| | --- | ------------------------------------------------------------------------------------

| | (7) | The investment is not a qualifying asset under the 1940 Act. A business development company (“BDC”) may not acquire
any asset other than qualifying assets unless, at the time the acquisition is made, qualifying assets represent at least 70% of
the BDC's total assets.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (8) | UniTek Global Services, Inc. includes $59 of PIK interest revenue.
| | --- | ------------------------------------------------------------------



See notes to the financial statements.



6







HMS Income Fund, Inc.

Schedule of Investments

As of December 31, 2012

(dollars in thousands)










|                                                                                                                                  |  |                                                   |  | Principal |       |   | Cost   |   |       | Fair  |       
|--------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------- |  | --------- | ----- | - | ------ | - | ----- | ----- | ------
|Portfolio
    Company / Type of Investment (1)                                                                                    |  | Industry                                          |  | (5)       |       |   | (5)    |   |       | Value |       
|Non-Control/Non-Affiliate
    Investments (2)                                                                                     |  |                                                   |  |           |       |   |        |   |       |       |       
|Ameritech
    College Operations, LLC, 18% Secured Debt (Maturity –March 9, 2017)                                                 |  | For-Profit Nursing and Healthcare College         |  | $         | 750   |   |        | $ | 750   |       |       
|CDC Software
    Corporation, LIBOR plus 6%, Current Coupon 7.25%, Senior Secured Debt (Maturity – August 6, 2018) (6)            |  | Enterprise Application Software                   |  |           | 748   |   |        |   | 741   |       |       
|California
    Healthcare Medical Billing, Inc., 12% Secured Debt (Maturity – October 17, 2015)                                   |  | Outsourced Billing and Revenue Cycle Management   |  |           | 750   |   |        |   | 750   |       |       
|Fishnet Security,
    Inc., LIBOR Plus 6.50%, Current Coupon 7.75%, Secured Debt, (Maturity – November 30, 2017)                  |  | Information Technology Value-Added Reseller       |  |           | 2,000 |   |        |   | 1,980 |       |       
|Flexera Software,
    LLC, LIBOR plus 9.75%, Current Coupon 11.00%, Secured Debt (Maturity – September 30, 2018)(6)               |  | Software Licensing                                |  |           | 1,500 |   |        |   | 1,518 |       |       
|Ipreo Holdings
    LLC, LIBOR Plus 5.25%,  Current Coupon 6.50%, Secured Debt (Maturity – August 5, 2017) (6)                     |  | Application Software for Capital Markets          |  |           | 743   |   |        |   | 730   |       |       
|IRTH Holdings,
    LLC, 12% Secured Debt (Maturity – December 29, 2015)                                                           |  | Damage Prevention Technology Information Services |  |           | 686   |   |        |   | 686   |       |       
|NAPCO Precast,
    LLC, 18.00% Secured Debt (Maturity – January 31, 2016)                                                         |  | Precast Concrete Manufacturing                    |  |           | 750   |   |        |   | 750   |       |       
|National Vision,
    Inc., LIBOR Plus 5.75%, Current Coupon 7.00%, Secured Debt (Maturity – August 2, 2018) (6)                   |  | Discount Optical Reseller                         |  |           | 744   |   |        |   | 734   |       |       
|NRI Clinical
    Research, LLC, 14.00% Secured Debt (Maturity – September 8, 2016)                                                |  | Clinical Research Center                          |  |           | 646   |   |        |   | 646   |       |       
|Panolam Industries
    International, Inc., LIBOR plus 6.00%, Current Coupon 7.25%, Secured Debt (Maturity – August 23, 2017) (6) |  | Decorative Laminate Manufacturer                  |  |           | 714   |   |        |   | 707   |       |       
|Phillips Plastic
    Corporation, LIBOR Plus 5.00%, Current Coupon 6.50%, Secured Debt (Maturity – February 12, 2017) (6)         |  | Custom Molder of Plastics and Metals              |  |           | 741   |   |        |   | 735   |       |       
|Principle
    Environmental, LLC, 12.00% Secured Debt (Maturity – February 1, 2016)                                               |  | Noise Abatement Services                          |  |           | 750   |   |        |   | 750   |       |       
|UniTek Global
    Services, Inc., LIBOR Plus 7.50%, Current Coupon 9.00%,  Secured Debt (Maturity – April 15, 2018) (6)           |  | Provider of Outsourced Infrastructure Services    |  |           | 1,466 |   |        |   | 1,424 |       |       
|Universal
    Fiber Systems, LLC, LIBOR plus 5.75%, Current Coupon 7.50%, Secured Debt (Maturity – June 26, 2015) (6)             |  | Manufacturer of Synthetic Fibers                  |  |           | 1,918 |   |        |   | 1,883 |       |       
|VFH Parent
    LLC, LIBOR Plus 6.00%, Current Coupon 7.50%, Secured Debt (Maturity – July 8, 2016) (6)                            |  | Electronic Trading and Market Making              |  |           | 609   |   |        |   | 599   |       |       
|Visant
    Corporation, LIBOR Plus 4.00%, Current Coupon 5.25%, Secured Debt (Maturity – December 22, 2016) (6)                   |  | School Affinity Stores                            |  |           | 698   |   |        |   | 698   |       |       
|Total Non-Control/Non-Affiliate Investments (2) (3) (4) - 100% (of total Portfolio Investments at fair value)                     |  |                                                   |  |           |       | $ | 16,081 |   |       | $     | 16,132



| | (1) | See Note 3 – Fair Value Hierarchy for Investments for summary geographic location of portfolio companies.
| | --- | ---------------------------------------------------------------------------------------------------------

| | (2) | Non-Control/Non-Affiliate investments are defined by the 1940 Act as investments that are neither Control investments nor Affiliate
investments.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------

| | (3) | Control investments are defined by the 1940 Act as investments in which more than 25% of the voting securities are owned or
where the ability to nominate greater than 50% of the board representation is maintained. As of December 31, 2012, the Company
did not own any Control investments.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (4) | Affiliate investments are defined by the 1940 Act as investments in which between 5% and 25% of the voting securities are owned,
or an investment in an investment company’s investment adviser, and the investments are not classified as Control investments.
As of December 31, 2012, the Company did not own any Affiliate investments.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (5) | Principal is net of payments. Cost represents amortized cost which is net of repayments and adjusted for the amortization of
premiums and/or accretion of discounts, as applicable.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (6) | Index based floating interest rate is subject to contractual minimum interest rates.
| | --- | ------------------------------------------------------------------------------------



See notes to the financial statements.



7









HMS Income Fund, Inc.

Notes to the Financial Statements

(Unaudited)








Note 1. Principal Business and Organization



HMS Income Fund, Inc. (the “Company”) was formed
as a Maryland corporation on November 28, 2011 under the General Corporation Law of the State of Maryland. The Company is an externally
managed, non-diversified closed-end 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”). Upon filing its 2012 tax return on or before
September 16, 2013, the Company intends to elect to be treated for U.S. federal income tax purposes, and to qualify annually thereafter,
as a regulated investment company (“RIC”) under the Internal Revenue Code of 1986, as amended (the “Code”).
The Company’s primary investment objective is to generate current income through debt and equity investments. A secondary
objective of the Company is to generate long-term capital appreciation through such investments. On December 16, 2011, the Company
filed a registration statement on Form N-2, as amended (the “Registration Statement”) with the Securities and Exchange
Commission (the “SEC”) to register for sale up to $1.5 billion of shares of common stock (the “Offering”).
Except as with respect to minimum offering requirements set by securities regulators of certain states, there is no minimum number
of shares of common stock required to be sold in the Offering.



The business of the Company is managed by HMS Adviser LP (the
“Adviser”), a Texas limited partnership and affiliate of Hines Interests Limited Partnership (“Hines”),
pursuant to the Investment Advisory and Administrative Services Agreement (the “Advisory Agreement”), dated May 31,
2012, between the Company and the Adviser. On May 31, 2012, the Company and the Adviser entered into a sub-advisory agreement (the
“Sub-Advisory Agreement”) with Main Street Capital Corporation (“Main Street”), a New York Stock Exchange
listed BDC and a registered investment adviser under the Investment Advisers Act of 1940, as amended (the “Advisers Act”),
and Main Street Capital Partners, LLC, a wholly-owned subsidiary of Main Street (“Main Street Partners”), to act as
the Company’s investment sub-adviser to identify, evaluate, negotiate and structure prospective investments, make investment
and portfolio management recommendations for approval by the Adviser, monitor the Company’s investment portfolio and provide
certain ongoing internal administrative services to the Adviser. Main Street is initially providing such investment sub-advisory
services to the Adviser. However, because the fees that Main Street would receive from such arrangement could have negative consequences
on Main Street’s ability to meet the source-of-income requirement necessary for Main Street to maintain its RIC tax treatment,
the ultimate intent is that Main Street Partners will provide such services. Main Street will need to obtain certain relief from
the SEC before Main Street Partners is permitted to provide these services to the Adviser, which relief Main Street is currently
seeking. However, there can be no assurance that Main Street will obtain such relief. If and when such requested no-action letter
relief or similar relief is granted by the Staff of the Division of Investment Management of the SEC (the “Staff”),
Main Street Partners will act as the Company’s investment sub-adviser instead of Main Street. The term “Sub-Adviser,”
as used herein, will refer to Main Street until such time that, if at all, the Staff grants the abovementioned requested no-action
letter relief or similar relief; after which time, it will refer to Main Street Partners. The Adviser and Sub-Adviser are collectively
referred to herein as the “Advisers.” Upon the execution of the Sub-Advisory Agreement, Main Street became an affiliate
of the Company. The Company has engaged Hines Securities, Inc. (the “Dealer Manager”), an affiliate of the Adviser,
to serve as the dealer manager for the Offering. The Dealer Manager is responsible for marketing the Company’s shares of
common stock being offered pursuant to the Offering.



The Company’s predecessor-in-interest, HMS Income LLC,
was formed under the Maryland Limited Liability Company Act on November 22, 2011. On December 12, 2011, an affiliate of Hines
and an unaffiliated investor purchased 1,111,111 membership units of HMS Income LLC for a price of $9.00 per unit, which represents
the Company’s initial public offering price in the Offering of $10.00 per share minus selling commissions of $0.70 per share
and dealer manager fees of $0.30 per share, pursuant to a private placement, for an aggregate purchase price of $10.0 million.
An executive officer of the unaffiliated investor is also an independent director of Main Street. Simultaneous with that initial
capitalization, HMS Income LLC entered into a senior secured single advance term loan credit facility with Main Street in the committed
principal amount of $7.5 million (the “Main Street Facility”). On December 12, 2011, HMS Income LLC fully drew
the entire amount of the committed principal amount under the Main Street Facility and acquired from Main Street approximately
$16.5 million of investments utilizing its initial equity investments and proceeds from the Main Street Facility.



8







On May 31, 2012, HMS Income LLC merged with and into the Company
(the “Merger Transaction”). The Company is the surviving entity following the Merger Transaction, pursuant to the Agreement
and Plan of Merger and the Articles of Merger. The Articles of Merger provided that within 48 hours prior to the Merger Transaction,
a properly-constituted board of directors (with a majority of non-interested members) of the Company and the managers of HMS Income
LLC would determine the net asset value of HMS Income LLC. The Agreement and Plan of Merger also provided that the outstanding
membership units of HMS Income LLC would be converted into the number of shares of common stock of the Company that equal the net
asset value of HMS Income LLC, as determined above, divided by $9.00 (based on the $10.00 per share initial offering price less
the 10% sales load not incurred). As a result, the Hines affiliate and the unaffiliated investor exchanged a total of 1,111,111
membership units of HMS Income LLC for 1,123,157 shares of the Company’s common stock. The SEC declared the Registration
Statement effective on June 4, 2012, and the Offering commenced shortly thereafter. The Company filed a post-effective amendment
on March 28, 2013 for purposes of updating the Registration Statement under Section 10(a)(3) of the Securities Act of 1933, as
amended, which the SEC declared effective on May 14, 2013. As of June 30, 2013, the Company had raised approximately $12.4 million,
including proceeds from the distribution reinvestment plan of approximately $89,000.



Note 2. Basis of Presentation and Summary of Significant
Accounting Policies



Basis of Presentation



The accompanying financial statements have been prepared in
accordance with accounting principles generally accepted in the United States of America (“GAAP”). Under the investment
company rules and regulations pursuant to Article 6 of Regulation S-X, the Company is precluded from consolidating
portfolio company investments, including those in which it has a controlling interest, unless the portfolio company is another
investment company. An exception to this general principle occurs if the Company owns a controlled operating company whose purpose
is to provide services directly to the Company such as an investment adviser or transfer agent. None of the investments made by
the Company qualify for this exception. Therefore, the Company’s portfolio investments are carried on the balance sheet at
fair value, as discussed below, with changes to fair value recognized as “Net Unrealized Appreciation (Depreciation)”
on the Statement of Operations until the investment is realized, usually upon exit, resulting in any gain or loss on exit being
recognized as a “Net Realized Gain (Loss) from Investments.”



Transactions Between Entities Under Common Control



As discussed above, effective May 31, 2012, HMS Income LLC merged
with and into the Company. When evaluating the accounting for this transaction, the Company determined that this was a transaction
between entities under common control. Consistent with this determination, the Company recognized the assets and liabilities transferred
from HMS Income LLC at their carrying amounts at the time of the Merger Transaction. The Company has reported the results of operations
and cash flows for the period prior to which the Merger Transaction occurred as though the exchange of equity interests had occurred
at the beginning of the period.



Reclassifications



Repayments received, sales and purchases of portfolio investments
previously reported as investing activities in the Statement of Cash Flows for the six months ended June 30, 2012 have been reclassified
to operating activities on the Statement of Cash Flows to conform to the presentation as of June 30, 2013.



Use of Estimates



The preparation of the financial statements requires the Company
to make estimates and judgments that affect the reported amounts and disclosures of assets, liabilities and contingencies as of
the date of the financial statements and accompanying notes. The Company evaluates its assumptions and estimates on an ongoing
basis. The Company bases its estimates on historical experience and on various other assumptions that the Company believes to be
reasonable under the circumstances. Additionally, application of the Company’s accounting policies involves exercising judgments
regarding assumptions as to future uncertainties. Actual results may differ from these estimates under different assumptions or
conditions.



Investment Classification



The Company classifies its investments in accordance with the
requirements of the 1940 Act. Under the 1940 Act, (a) “Control” investments are defined as investments in companies
in which the Company owns more than 25% of the voting securities or has rights to nominate greater than 50% of the board representation,
(b) “Affiliate” investments are defined as investments in which between 5% and 25% of the voting securities are owned,
or an investment in an investment company’s investment adviser, and the investments are not classified as Control investments
and (c) “Non-Control/Non-Affiliate” investments are defined as investments that are neither Control investments nor
Affiliated investments.



9







On December 12, 2011, HMS Income LLC acquired interests in 17
investments from Main Street and certain of its affiliates for approximately $16.5 million, (the “Purchase Transaction”),
as evidenced by an Assignment and Assumption Agreement (the “Assignment Agreement”). Concurrently with the Purchase
Transaction, HMS Income LLC and Main Street Partners entered into a Servicing Agreement (the “Servicing Agreement”),
pursuant to which Main Street Partners agreed to perform certain services for HMS Income LLC with respect to investments acquired
in the Purchase Transaction. As of June 30, 2013, the Company owned five investments with respect to which Main Street Partners
continues to provide service pursuant to the Servicing Agreement.



The legal nature of the Purchase Transaction and the intent
of both HMS Income LLC and Main Street was to effectuate a sale thereby providing HMS Income LLC with an ownership of undivided
interests in the acquired investments. The Purchase Transaction was originally classified in the financial statements as a sale
under Accounting Standards Codification (“Codification” or “ASC”) 860, Transfers and Servicing (“ASC
860”), as previously reported as of and for the periods ended December 31, 2011 and March 31, 2012 included in the Registration
Statement, as well as in the quarterly report on Form 10-Q for the quarter ended June 30, 2012. Subsequently it was determined
that, due to certain provisions within the Servicing Agreement, and in order to comply with ASC 860, the investments acquired in
the Purchase Transaction should have been classified, for accounting purposes, as a secured loan to Main Street. The interest income
related to these investments, previously reported as interest income of Non-Control/Non Affiliate investments, is now reported
as interest income of Affiliate investment for the period from June 1, 2012 to June 30, 2012 on the statement of operations.



The Company evaluated both the quantitative and qualitative
impact of this presentation on prior reporting periods and determined that because there were no changes to total assets, net assets,
net increase in net assets resulting from operations and net asset value per share, among other considerations, any revision to
prior period financial statements would not be material. Therefore, no prior filings were amended to reflect these reclassifications.
Such reclassifications were made on the quarterly report on Form 10-Q for the period ended September 30, 2012.



On November 2, 2012, the Company and Main Street and its affiliates
amended the Assignment Agreement and amended and restated the Servicing Agreement to conform the Assignment Agreement and the Servicing
Agreement with the intent of the parties at the time of the consummation of the Purchase Transaction and to account for certain
changed facts and circumstances. As a result of the amended Assignment and the amended and restated Servicing Agreement, as of
December 31, 2012, the Purchase Transaction was and for the subsequent periods thereafter will continue to be reported as a sale
for accounting purposes under ASC 860 in the financial statements and the related investments are classified as Non-Control/Non-Affiliate
investments.



Valuation of Portfolio Investments



The Company accounts for its portfolio investments at fair value
under the provisions of the Financial Accounting Standards Board (“FASB”) ASC 820, Fair Value Measurements and Disclosures(“ASC 820”). ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value
hierarchy based on the quality of inputs used to measure fair value and enhances disclosure requirements for fair value measurements.
ASC 820 requires the Company to assume that the portfolio investment is to be sold in the principal market to independent market
participants. Market participants are defined as buyers and sellers in the principal market that are independent, knowledgeable,
and willing and able to transact. For those investments in which there is an absence of a principal market, the Company incorporates
the income approach to estimate the fair value of its portfolio debt investments primarily through the use of a yield to maturity
model.



The Company determines in good faith the fair value of its portfolio
investments pursuant to a valuation policy in accordance with ASC 820 and a valuation process approved by the Company’s board
of directors and in accordance with the 1940 Act. The Company reviews external events, including private mergers, sales and acquisitions
involving comparable companies, and considers these events in the valuation process.  The Company’s valuation policy
and process are intended to provide a consistent basis for determining the fair value of the portfolio.



The Company’s portfolio strategy calls for it to invest
in illiquid securities issued by private companies with annual revenues generally between $10 million and $150 million. These securities
are also defined herein as lower middle market (“LMM”) investments. These portfolio investments may be subject to restrictions
on resale and will generally have no established trading market or generally have established markets that are inactive; therefore,
market quotations are generally not readily available. The Company determines the fair value primarily using a yield to maturity
approach that analyzes the discounted cash flows of interest and principal for the debt security, as set forth in the associated
loan agreements, as well as the financial position and credit risk of each of these portfolio investments. The Company’s
estimate of the expected repayment date of a debt security is generally the legal repayment date of the instrument. The yield to
maturity analysis considers changes in leverage levels, credit quality, portfolio company performance and other factors. The Company
will use the value determined by the yield analysis as the fair value for that security. However, it is the Company’s position
that assuming a borrower is outperforming underwriting expectations and because these respective investments do not contain pre-payment
penalties, the borrower would most likely prepay or refinance the borrowing at a lower rate. Therefore, the Company does not believe
that a market participant would pay a premium for the investment. Also, because of the Company’s general intent to hold its
loans to repayment, the Company generally does not believe that the fair value of the investment should be adjusted in excess of
the face amount. However, adjustments to investment values will be made for impairments. As of June 30, 2013 and December 31, 2012,
the Company owned two and six LMM investments, respectively, which had a total estimated fair value of $1.5 million and $4.3 million
or approximately 5% and 27% of the Company’s portfolio investments at fair value, respectively.



10







The Company’s portfolio strategy also calls for it to
invest in private placement investments that are generally larger in size than LMM investments. Private placement investments generally
have established markets that are not active; however, market quotations are generally readily available. For these private placement
investments, the Company uses observable inputs, such as third party quotes or other independent pricing of identical or similar
assets in non-active markets, to determine the fair value of those investments. As of June 30, 2013 and December 31, 2012, the
Company owned 30 and 11 private placement investments, respectively, which had a total estimated fair value of $28.3 million and
$11.8 million or approximately 95% and 73% of the Company’s portfolio investments at fair value, respectively.



Due to the inherent uncertainty in the valuation process, the
Company’s estimate of fair value may differ materially from the values that would have been used had an active market for
the securities existed. In addition, changes in the market environment, portfolio company performance and other events that may
occur over the lives of the investments may cause the gains or losses ultimately realized on these investments to be materially
different than the valuations currently assigned. The Company estimates the fair value of each individual investment and records
changes in fair value as unrealized appreciation (depreciation) in the Statements of Operations.



Interest Income



Interest income is recorded on the accrual basis to the extent
amounts are expected to be collected. Prepayment penalties received by the Company are recorded as income upon receipt. Accrued
interest is evaluated periodically for collectability. When a debt security becomes 90 days or more past due, and the Company does
not expect the debtor to be able to service all of its debt or other obligations, the debt security will generally be placed on
non-accrual status and the Company will cease recognizing interest income on that debt security until the borrower has demonstrated
the ability and intent to pay contractual amounts due. If a debt security’s status significantly improves with respect to
the debtor’s ability to service the debt or other obligations, or if a debt security is fully impaired, sold or written off,
it will be removed from non-accrual status. As of June 30, 2013 and December 31, 2012, the Company did not have any investments
that were more than 90 days past due or on non-accrual status. Additionally, the Company is not aware of any material changes to
the creditworthiness of the borrowers.



From time to time, the Company may hold debt instruments in
its investment portfolio that contain a payment-in-kind (“PIK”) interest provision. If these borrowers elect to pay,
or are obligated to pay, interest under the optional PIK provision, and if deemed collectible in management’s judgment, then
the interest would be computed at the contractual rate specified in the investment’s credit agreement, added to the principal
balance of the investment, and recorded as interest income. Thus, the actual collection of this interest would be deferred until
the time of debt principal repayment. As of June 30, 2013 and December 31, 2012, the Company owned one and zero investments, respectively
that contained a PIK interest provision.



Unearned Income – Original Issue Discount / Premium
to Par Value



The Company may purchase debt investments at a value different
than par value. For purchases at less than par value a discount is recorded, which discount is accreted into interest income based
on the effective interest method over the life of the debt investment. For purchases at greater than par value, a premium is recorded,
which premium is amortized as a reduction to interest income based on the effective interest method over the life of the investment.
Upon repayment or sale, any unamortized discount or premium is also amortized into interest income. For the three months ended
June 30, 2013 and 2012, the Company accreted approximately a net $24,000 and $6,000, respectively, into interest income. For the
six months ended June 30, 2013 and 2012, the Company accreted approximately a net $21,000 and $13,000, respectively, into interest
income.



Net
Realized Gains or Losses from Investments andNet
Change in Unrealized Appreciation (Depreciation) from Investments



Net realized gains or losses are measured by the difference
between the net proceeds from the sale or redemption of an investment and the par value of the investment, without regard to unrealized
appreciation or depreciation previously recognized. Net change in unrealized appreciation or depreciation from investments reflects
the net change in the fair value of the investment portfolio and the reclassification of any prior period unrealized appreciation
(depreciation) on exited investments.



11







Due from Main Street



Due from Main Street represents principal and interest payments
from portfolio investments serviced and received by Main Street on the Company’s behalf.  The amounts due to the Company
as of June 30, 2013 and December 31, 2012 were subsequently collected in July 2013, and January 2013, respectively.



Deferred Financing Costs



Deferred financing costs represent fees and other direct costs
incurred in connection with arranging the Company’s borrowings. These costs were incurred in connection with the Company’s
revolving credit facility (see Note 4 for a discussion regarding the Company’s credit facility) and have been capitalized.
The deferred financing costs are being amortized to interest expense using the straight-line method over the life of the credit
facility, which the Company believes is materially consistent with the effective interest method. For the three months ended June
30, 2013 and 2012, the Company amortized approximately $18,000 and $27,000, respectively, into interest expense related to deferred
financing costs. For the six months ended June 30, 2013 and 2012, the Company amortized approximately $40,000 and $34,000, respectively,
into interest expense related to deferred financing costs. Further, in May 2012, upon the retirement of the Main Street facility,
all unamortized deferred financing costs incurred in connection with the Main Street Facility were fully amortized and written-off.



Organizational and Offering Costs



In accordance with the Advisory Agreement and the Sub-Advisory
Agreement, the Company will reimburse the Adviser and Sub-Adviser for any organizational expenses and Offering costs that are paid
on the Company’s behalf, which consist of, among other costs, expenses of the Company’s organization, actual legal,
accounting, bona fide out-of-pocket itemized and detailed due diligence costs, printing, filing fees, transfer agent costs, postage,
escrow fees, data processing fees, advertising and sales literature and other Offering-related costs. Pursuant to the terms of
the Advisory Agreement and Sub-Advisory Agreement, the Advisers are responsible for the payment of Offering costs to the extent
they exceed 1.5% of the aggregate gross proceeds from the Offering.



As of June 30, 2013 and December 31, 2012, the Adviser and Sub-Adviser
incurred approximately $3.5 million and $2.5 million, respectively, of Offering costs on the Company’s behalf. Upon the execution
of the Advisory Agreement and Sub-Advisory Agreement, on May 31, 2012, the Company recorded a due to affiliates liability and capitalized
the deferred Offering costs as it is expected that the Company will reimburse the Advisers for these costs. As of June 30, 2013,
the balance of the due to affiliate liability related to organizational and Offering costs was $3.3 million. Commencing with the
Company’s initial closing, which occurred on September 17, 2012, and continuing with every closing thereafter, 1.5% of the
proceeds of such closings will be amortized as a charge to additional paid in capital and a reduction of deferred Offering costs,
until such assetis fully amortized. As of June 30, 2013, approximately $186,000 has been amortized.  The Company expects
to reimburse the Advisers for such costs incurred on its behalf on a monthly basis up to a maximum aggregate amount of 1.5% of
the gross Offering proceeds. Pursuant to the terms of the Advisory Agreement and Sub-Advisory Agreement, the Adviser and Sub-Adviser
will be responsible for the payment of organizational and Offering expenses to the extent they exceed 1.5% of gross proceeds from
the Offering.



Payable for Unsettled Trades



The Company accepts stockholder’s subscriptions on a semi-monthly
basis. For subscriptions received in the second half of the last month of the quarter, for which shares of common stock were not
issued by June 30, 2013, the amounts of such subscriptions are presented as cash and as a payable for unsettled trades. The shares
issued in exchange for the subscriptions received in the second half of June 2013 were issued and outstanding on July 1, 2013.



Concentration of Credit Risk



The Company has cash deposited in a financial institution in
excess of federally insured levels. Management regularly monitors the financial stability of these financial institutions in an
effort to manage the Company’s exposure to any significant credit risk in cash. The Federal Deposit Insurance Corporation
generally only insures limited amounts per depositor per insured bank.



Fair Value of Financial Instruments



Fair value estimates are made at discrete points in time based
on relevant information. These estimates may be subjective in nature and involve uncertainties and matters of significant judgment
and, therefore, cannot be determined with precision. The Company believes that the carrying amounts of its financial instruments,
consisting of cash, accounts receivable from affiliates, interest payable to affiliates and other accrued expenses and liabilities
approximate the fair values of such items.



12







Note 3 — Fair Value Hierarchy for Investments



Fair Value Hierarchy



ASC 820 establishes a hierarchal disclosure framework that prioritizes
and ranks the level of market price observability of inputs used in measuring investments at fair value. Market price observability
is affected by a number of factors, including the type of investment and the characteristics specific to the investment. Investments
with readily available active quoted prices or for which fair value can be measured from actively quoted prices generally will
have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.



Based on the observability of the inputs used in the valuation
techniques, the Company is required to provide disclosures on fair value measurements according to the fair value hierarchy. The
fair value hierarchy ranks the observability of the inputs used to determine fair values. Investments carried at fair value are
classified and disclosed in one of the following three categories:



| | • | Level 1—Valuations based on quoted prices in active markets for identical assets or liabilities that the Company has
the ability to access.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------



| | • | Level 2—Valuations based on inputs other than quoted prices in active markets, which are either directly or indirectly
observable.
| | - | ----------------------------------------------------------------------------------------------------------------------------------



| | • | Level 3—Valuations based on inputs that are unobservable and significant to the overall fair value measurement. The inputs
used in the determination of fair value may require significant judgment or estimation. Such information may be the result of consensus
pricing information or broker quotes that include a disclaimer that the broker would not be held to such a price in an actual transaction.
The non-binding nature of consensus pricing and/or quotes accompanied by disclaimer would result in classification as a Level 3
asset, assuming no additional corroborating evidence.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



As required by ASC 820, when the inputs used to measure fair
value fall within different levels of the hierarchy, the level within which the fair value measurement is categorized is based
on the lowest level input that is significant to the fair value measurement in its entirety. For example, a Level 3 fair value
measurement may include inputs that are observable (Levels 1 and 2) and unobservable (Level 3). Therefore, gains
and losses for such investments categorized within the Level 3 table below may include changes in fair value that are attributable
to both observable inputs (Levels 1 and 2) and unobservable inputs (Level 3). The Company conducts reviews of fair
value hierarchy classifications on a quarterly basis. Changes in the observability of valuation inputs may result in a reclassification
for certain investments.



The Company’s investment portfolio at June 30, 2013 and
December 31, 2012 was comprised exclusively of debt securities. The fair value determination for these investments primarily consisted
of both observable (Level 2) and unobservable (Level 3) inputs. The fair value determination of the Level 3 securities required
one or more of the following unobservable inputs:



| | · | Financial information obtained from each portfolio company, including
unaudited statements of operations and balance sheets for the most recent period available as compared to budgeted numbers;
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Current and projected financial condition of the portfolio company;
| | - | -------------------------------------------------------------------



| | · | Current and projected ability of the portfolio company to service
its debt obligations;
| | - | ---------------------------------------------------------------------------------------



| | · | Type and amount of collateral, if any, underlying the investment;
| | - | -----------------------------------------------------------------



| | · | Current financial ratios (e.g., fixed charge coverage ratio,
interest coverage ratio, and net debt/EBITDA ratio) applicable to the investment;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------



| | · | Current liquidity of the investment and related financial ratios (e.g., current
ratio and quick ratio);
| | - | -------------------------------------------------------------------------------------------------------



| | · | Pending debt or capital restructuring of the portfolio company;
| | - | ---------------------------------------------------------------



| | · | Projected operating results of the portfolio company;
| | - | -----------------------------------------------------



| | · | Current information regarding any offers to purchase the investment;
| | - | --------------------------------------------------------------------



13







| | · | Current ability of the portfolio company to raise any additional financing
as needed;
| | - | -------------------------------------------------------------------------------------



| | · | Changes in the economic environment that may have a material impact
on the operating results of the portfolio company;
| | - | ----------------------------------------------------------------------------------------------------------------------



| | · | Internal occurrences that may have an impact (both positive and negative)
on the operating performance of the portfolio company;
| | - | --------------------------------------------------------------------------------------------------------------------------------



| | · | Qualitative assessment of key management;
| | - | -----------------------------------------



| | · | Contractual rights, obligations or restrictions associated with the
investment; and
| | - | -----------------------------------------------------------------------------------



| | · | Other factors deemed relevant.
| | - | ------------------------------



The following table presents fair value measurements of investments,
by major class, as of June 30, 2013 according to the fair value hierarchy (in thousands):



|                         |  | Fair Value Measurements |  
|------------------------ |  | ----------------------- | -
|                         |  | Level 1                 |  
|First Lien Secured Debt  |  | $                       | -
|Second Lien Secured Debt |  |                         | -
|Total                    |  | $                       | -



The following table presents fair value measurements of investments,
by major class, as of at December 31, 2012 according to the fair value hierarchy (in thousands):



|                         |  | Fair Value Measurements |  
|------------------------ |  | ----------------------- | -
|                         |  | Level 1                 |  
|First Lien Secured Debt  |  | $                       | -
|Second Lien Secured Debt |  |                         | -
|Total                    |  | $                       | -



The following table presents fair value measurements of investments
segregated by the level within the fair value hierarchy as of June 30, 2013 (in thousands):



|                              |  | Fair Value Measurements |  
|----------------------------- |  | ----------------------- | -
|                              |  | Level 1                 |  
|LMM portfolio investments     |  | $                       | -
|Private placement investments |  |                         | -
|Total portfolio investments   |  | $                       | -



The following table presents fair value measurements of investments
segregated by the level within the fair value hierarchy, as of December 31, 2012 (in thousands):



|                              |  | Fair Value Measurements |  
|----------------------------- |  | ----------------------- | -
|                              |  | Level 1                 |  
|LMM portfolio investments     |  | $                       | -
|Private placement investments |  |                         | -
|Total portfolio investments   |  | $                       | -



14







The following table presents the significant unobservable input
of the Level 3 investments as of June 30, 2013 (in thousands):



|                          |  | Fair Value |       |  | Valuation  Technique |                       | Significant Unobservable Input |                             | Range |  |          | Weighted  Average | 
|------------------------- |  | ---------- | ----- |  | -------------------- | --------------------- | ------------------------------ | --------------------------- | ----- |  | -------- | ----------------- | 
|                          |  |            |       |  |                      |                       |                                |                             |       |  |          |                   | 
|LMM portfolio investments |  | $          | 1,500 |  |                      | Discounted Cash Flows |                                | Expected Principal Recovery |       |  | -        |                   | 
|                          |  |            |       |  |                      |                       |                                | Risk Adjusted Discount Rate |       |  | 12% - 18 | %                 | 



The following table presents the significant unobservable input
of the Level 3 investments as of December 31, 2012 (in thousands):



|                          |  | Fair Value |       |  | Valuation Technique |                       | Significant Unobservable Input |                             | Range |  |          | Weighted Average | 
|------------------------- |  | ---------- | ----- |  | ------------------- | --------------------- | ------------------------------ | --------------------------- | ----- |  | -------- | ---------------- | 
|                          |  |            |       |  |                     |                       |                                |                             |       |  |          |                  | 
|LMM portfolio investments |  | $          | 4,332 |  |                     | Discounted Cash Flows |                                | Expected Principal Recovery |       |  | -        |                  | 
|                          |  |            |       |  |                     |                       |                                | Risk Adjusted Discount Rate |       |  | 12%
- 18 | %                | 



The significant unobservable input utilized in the determination
of the fair value of the LMM portfolio investments is the risk adjusted discount rate utilized in the discounted cash flow approach.
The discount rate is based on the underlying credit quality of the borrower as of June 30, 2013. The use of a higher discount rate
would result in a lower fair value, and conversely the use of a lower discount rate would result in a higher fair value. Please
see the discussion above regarding the factors that were considered in determining the appropriate discount rate to utilize in
the valuation of these securities.



The following table provides a summary of changes in fair value
of the Company’s Level 3 portfolio investments for the six months ended June 30, 2013 (in thousands):



|                          |  | January
    1, 2013 
    Fair Value |       |  | Payment-in-
    Kind Interest 
    Accrual |   |   | New
    
    Investments |  |   | Redemptions/
    Repayments/
    Exits |  |  | Net
    Unrealized 
    Appreciation 
    (Depreciation) |        |   | June
    30, 2013 
    Fair Value |  
|------------------------- |  | ----------------------------------- | ----- |  | ------------------------------------------ | - | - | ------------------------ |  | - | -------------------------------------- |  |  | -------------------------------------------------------- | ------ | - | --------------------------------- | -
|LMM portfolio investments |  | $                                   | 4,332 |  |                                            | $ | - |                          |  | $ | -                                      |  |  | $                                                        | (2,832 | ) |                                   | $
|Total                     |  | $                                   | 4,332 |  |                                            | $ | - |                          |  | $ | -                                      |  |  | $                                                        | (2,832 | ) |                                   | $



For the six months ended June 30, 2013, there were no transfers
between Level 2 and Level 3 portfolio investments.



Portfolio Investment Composition



The composition of the Company’s investments as of June
30, 2013, at cost and fair value, was as follows (in thousands):



|                         |  | Investments at 
Cost |        |  | Cost Percentage 
of Total Portfolio |  |       | Investments at 
Fair Value |  |   | Fair Value Percentage of Total Portfolio | 
|------------------------ |  | -------------------- | ------ |  | ----------------------------------- |  | ----- | -------------------------- |  | - | ---------------------------------------- | 
|First Lien Secured Debt  |  | $                    | 29,570 |  |                                     |  | 100.0 | %                          |  | $ | 29,759                                   | 
|Second Lien Secured Debt |  |                      | -      |  |                                     |  | -     |                            |  |   | -                                        | 
|Total                    |  | $                    | 29,570 |  |                                     |  | 100.0 | %                          |  | $ | 29,759                                   | 



15







The composition of the Company’s investments as of December 31,
2012, at cost and fair value, was as follows (in thousands):



|                         |  | Investments at 
Cost |        |  | Cost Percentage 
of Total Portfolio |  |       | Investments at 
Fair Value |  |   | Fair Value Percentage of Total Portfolio | 
|------------------------ |  | -------------------- | ------ |  | ----------------------------------- |  | ----- | -------------------------- |  | - | ---------------------------------------- | 
|First Lien Secured Debt  |  | $                    | 14,563 |  |                                     |  | 90.6  | %                          |  | $ | 14,606                                   | 
|Second Lien Secured Debt |  |                      | 1,518  |  |                                     |  | 9.4   | %                          |  |   | 1,526                                    | 
|Total                    |  | $                    | 16,081 |  |                                     |  | 100.0 | %                          |  | $ | 16,132                                   | 



The composition of the Company’s investments by geographic
region of the United States as of June 30, 2013, at cost and fair value, is set forth in the table below (in thousands). The geographic
composition is determined by the location of the portfolio company’s corporate headquarters.



|                  |  | Investments at 
Cost |        |  | Cost Percentage 
of Total Portfolio |  |       | Investments at 
Fair Value |  |   | Fair Value Percentage of Total Portfolio | 
|----------------- |  | -------------------- | ------ |  | ----------------------------------- |  | ----- | -------------------------- |  | - | ---------------------------------------- | 
|Northeast         |  | $                    | 8,100  |  |                                     |  | 27.3  | %                          |  | $ | 8,159                                    | 
|Southwest         |  |                      | 2,473  |  |                                     |  | 8.4   | %                          |  |   | 2,498                                    | 
|West              |  |                      | 5,473  |  |                                     |  | 18.5  | %                          |  |   | 5,483                                    | 
|Southeast         |  |                      | 5,381  |  |                                     |  | 18.2  | %                          |  |   | 5,395                                    | 
|Midwest           |  |                      | 6,669  |  |                                     |  | 22.6  | %                          |  |   | 6,738                                    | 
|Non-United States |  |                      | 1,474  |  |                                     |  | 5.0   | %                          |  |   | 1,486                                    | 
|Total             |  | $                    | 29,570 |  |                                     |  | 100.0 | %                          |  | $ | 29,759                                   | 



The composition of the Company’s investments by geographic
region of the United States as of December 31, 2012, at cost and fair value, is set forth in the table below (in thousands). The
geographic composition is determined by the location of the portfolio company’s corporate headquarters.



|          |  | Investments at 
Cost |        |  | Cost Percentage 
of Total Portfolio |  |       | Investments at 
Fair Value |  |   | Fair Value Percentage of Total Portfolio | 
|--------- |  | -------------------- | ------ |  | ----------------------------------- |  | ----- | -------------------------- |  | - | ---------------------------------------- | 
|Northeast |  | $                    | 4,158  |  |                                     |  | 25.8  | %                          |  | $ | 4,149                                    | 
|Southwest |  |                      | 750    |  |                                     |  | 4.7   | %                          |  |   | 750                                      | 
|West      |  |                      | 2,896  |  |                                     |  | 18.0  | %                          |  |   | 2,896                                    | 
|Southeast |  |                      | 2,617  |  |                                     |  | 16.3  | %                          |  |   | 2,645                                    | 
|Midwest   |  |                      | 5,660  |  |                                     |  | 35.2  | %                          |  |   | 5,692                                    | 
|Total     |  | $                    | 16,081 |  |                                     |  | 100.0 | %                          |  | $ | 16,132                                   | 



16







The composition of the Company’s total investments by
industry as of June 30, 2013 and December 31, 2012, at cost was as follows:



|Cost:                                  |  | June 30, 2013 |       |   | December 31, 2012 | 
|-------------------------------------- |  | ------------- | ----- | - | ----------------- | 
|IT Services                            |  |               | 10.0  | % |                   | 
|Services and Leasing                   |  |               | 6.7   | % |                   | 
|Specialty Retail                       |  |               | 6.5   | % |                   | 
|Textiles, Apparel, and Luxury Goods    |  |               | 6.0   | % |                   | 
|Software                               |  |               | 4.9   | % |                   | 
|Construction and Engineering           |  |               | 4.8   | % |                   | 
|Healthcare Facilities                  |  |               | 3.4   | % |                   | 
|Healthcare Equipment and Supplies      |  |               | 3.4   | % |                   | 
|Education                              |  |               | 3.4   | % |                   | 
|Oil and Gas Storage and Transportation |  |               | 3.4   | % |                   | 
|Communications Equipment               |  |               | 3.4   | % |                   | 
|Retail (Food and Beverage)             |  |               | 3.3   | % |                   | 
|Apparel, Accessories, and Luxury Goods |  |               | 3.3   | % |                   | 
|Metals and Mining                      |  |               | 3.3   | % |                   | 
|Advertising                            |  |               | 3.3   | % |                   | 
|Publishing                             |  |               | 3.3   | % |                   | 
|Pharmaceuticals                        |  |               | 3.3   | % |                   | 
|Aerospace and Defense                  |  |               | 3.3   | % |                   | 
|Capital Markets                        |  |               | 3.2   | % |                   | 
|Utilities                              |  |               | 3.2   | % |                   | 
|Healthcare Services                    |  |               | 2.5   | % |                   | 
|Diversified Consumer Services          |  |               | 2.5   | % |                   | 
|Building Products                      |  |               | 2.3   | % |                   | 
|Media                                  |  |               | 2.2   | % |                   | 
|Internet and Catalog Retail            |  |               | 1.7   | % |                   | 
|Entertainment and Leisure              |  |               | 1.7   | % |                   | 
|Oil, Gas, and Consumable Fuels         |  |               | 1.7   | % |                   | 
|Energy Equipment and Services          |  |               | -     |   |                   | 
|Chemicals                              |  |               | -     |   |                   | 
|Total                                  |  |               | 100.0 | % |                   | 



17







The composition of the Company’s total investments by
industry as of June 30, 2013 and December 31, 2012, at fair value was as follows:



|Fair Value:                            |  | June 30, 2013 |       |   | December 31, 2012 | 
|-------------------------------------- |  | ------------- | ----- | - | ----------------- | 
|IT Services                            |  |               | 10.0  | % |                   | 
|Services and Leasing                   |  |               | 6.7   | % |                   | 
|Specialty Retail                       |  |               | 6.4   | % |                   | 
|Textiles, Apparel, and Luxury Goods    |  |               | 6.1   | % |                   | 
|Software                               |  |               | 5.0   | % |                   | 
|Construction and Engineering           |  |               | 4.5   | % |                   | 
|Apparel, Accessories, and Luxury Goods |  |               | 3.4   | % |                   | 
|Metals and Mining                      |  |               | 3.4   | % |                   | 
|Retail (Food and Beverage)             |  |               | 3.4   | % |                   | 
|Communications Equipment               |  |               | 3.4   | % |                   | 
|Education                              |  |               | 3.4   | % |                   | 
|Pharmaceuticals                        |  |               | 3.4   | % |                   | 
|Oil and Gas Storage and Transportation |  |               | 3.4   | % |                   | 
|Healthcare Equipment and Supplies      |  |               | 3.4   | % |                   | 
|Publishing                             |  |               | 3.3   | % |                   | 
|Advertising                            |  |               | 3.3   | % |                   | 
|Healthcare Facilities                  |  |               | 3.3   | % |                   | 
|Capital Markets                        |  |               | 3.3   | % |                   | 
|Utilities                              |  |               | 3.2   | % |                   | 
|Aerospace and Defense                  |  |               | 3.0   | % |                   | 
|Healthcare Services                    |  |               | 2.5   | % |                   | 
|Diversified Consumer Services          |  |               | 2.5   | % |                   | 
|Media                                  |  |               | 2.3   | % |                   | 
|Building Products                      |  |               | 2.3   | % |                   | 
|Internet and Catalog Retail            |  |               | 1.7   | % |                   | 
|Entertainment and Leisure              |  |               | 1.7   | % |                   | 
|Oil, Gas, and Consumable Fuels         |  |               | 1.7   | % |                   | 
|Chemicals                              |  |               | -     |   |                   | 
|Energy Equipment and Services          |  |               | -     |   |                   | 
|Total                                  |  |               | 100.0 | % |                   | 



18







Note 4 — Borrowings



On December 11, 2011, the Company's predecessor-in-interest,
HMS Income LLC, entered into the Main Street Facility and immediately drew down $7.5 million, the entire amount available under
the facility. Interest on outstanding borrowings under the Main Street Facility was payable at a floating rate equal to LIBOR plus
a margin of 3.0%. The Main Street Facility was retired in May 2012 with proceeds of the Credit Facility described below.



On May 24, 2012, HMS Income LLC entered into a $15 million senior
secured revolving credit facility with Capital One, National Association (“Capital One”) and immediately borrowed $7
million under the facility (the “Credit Facility”). The Company became the borrower under the Credit Facility as a
result of the Merger Transaction. The Credit Facility has an accordion provision allowing increases in borrowing of up to $60 million,
for a total facility of up to $75 million, subject to certain conditions. The proceeds from the initial borrowing under the Credit Facility and working capital were used to repay the Main Street Facility,
which had an outstanding balance of $7.5 million at the time of repayment. Borrowings under the Credit Facility bear interest,
subject to the Company’s election, on a per annum basis equal to (i) the applicable LIBOR rate plus 2.75% or (ii) the base
rate plus 1.5%. The base rate is defined as the higher of (a) the prime rate or (b) the Federal Funds Rate (as defined in the credit
agreement) plus 0.5%. As of June 30, 2013, the Company exercised its LIBOR election, thus setting a rate of approximately 3.0%.
The Company pays unused commitment fees of 0.25% per annum on the unused lender commitment under the Credit Facility. At June 30,
2013, the Company had $10.0 million in borrowings outstanding under the Credit Facility. Borrowings under the Credit Facility are
secured by all of the Company’s assets as well as all of the assets, and a pledge of equity ownership interests, of any future
subsidiaries of the Company, which would be joined as guarantors. As of June 30, 2013, the Company estimated that the fair value
of the Credit Facility approximated carrying value.



The credit agreement for the Credit Facility contains affirmative
and negative covenants usual and customary for leveraged financings, including, but not limited to: (i) maintaining an interest
coverage ratio of at least 2.0 to 1.0 (ii) maintaining an asset coverage ratio of at least 2.25 to 1.0 and (iii) maintaining a
minimum adjusted tangible net worth of at least 80% of the Company’s adjusted tangible net worth on the closing date of the
Credit Facility. For the twelve months ended June 30, 2013, the Company’s interest coverage ratio was 3.8 to 1 and as of
June 30, 2013, the Company’s asset coverage ratio was 3.1 to 1, and the Company’s tangible net worth was approximately
100% of the Company’s adjusted tangible net worth on the closing date of the Credit Facility. Additionally, the Company must
provide information to Capital One on a regular basis, preserve the Company’s corporate existence, comply with applicable
laws, including the 1940 Act, pay obligations when they become due, and invest the proceeds of the Offering in accordance with
its investment objectives and strategies. Further, the credit agreement contains usual and customary default provisions including,
without limitation: (i) a default in the payment of interest and principal; (ii) insolvency or bankruptcy of the Company;
(iii) a material adverse change in the Company’s business; or (iv) breach of any covenant, representation or warranty
in the loan agreement or other credit documents and failure to cure such breach within defined periods. As of June 30, 2013, the
Company was not aware of any instances of noncompliance with covenants related to the credit agreement. The maturity date of the
Credit Facility is May 24, 2015, and the Company has two, one-year extension options.



19







Note 5 – Financial Highlights



The following is a schedule of financial highlights of the Company
for the six months ended June 30, 2013 and the year ended December 31, 2012.



|Per Share/Unit Data:                                                            |  | Six Months Ended June 30, 2013 |           |   | Year Ended December 31, 2012 |  
|------------------------------------------------------------------------------- |  | ------------------------------ | --------- | - | ---------------------------- | -
|                                                                                |  |                                |           |   |                              |  
|Net asset value at beginning of period                                          |  | $                              | 8.86      |   |                              | $
|Net realized income(1) (2)                                                      |  |                                | 0.23      |   |                              |  
|Net unrealized appreciation (1) (2)                                             |  |                                | 0.08      |   |                              |  
|Net increase in net assets resulting from operations                            |  |                                | 0.31      |   |                              |  
|                                                                                |  |                                |           |   |                              |  
|Stockholder distributions(1) (3)                                                |  |                                | (0.35     | ) |                              |  
|                                                                                |  |                                |           |   |                              |  
|Issuance of common stock above net asset value(4), net of offering costs(1)     |  |                                | 0.01      |   |                              |  
|Impact of stock dividend                                                        |  |                                | -         |   |                              |  
|Impact of merger transaction                                                    |  |                                | -         |   |                              |  
|Net increase (decrease) in net assets resulting from capital share transactions |  |                                | 0.01      |   |                              |  
|Net asset value at end of the period                                            |  | $                              | 8.83      |   |                              | $
|                                                                                |  |                                |           |   |                              |  
|Shares/units outstanding at end of period                                       |  |                                | 2,407,102 |   |                              |  
|Weighted average shares/units outstanding                                       |  |                                | 1,726,103 |   |                              |  



| | (1) | Based on weighted average number of shares of common stock outstanding for the period.
| | --- | --------------------------------------------------------------------------------------

| | (2) | Change in net realized gain and net unrealized appreciation from investments can change significantly from period to period.
| | --- | ----------------------------------------------------------------------------------------------------------------------------

| | (3) | The stockholder distributions represent the stockholder distributions declared for the period.
| | --- | ----------------------------------------------------------------------------------------------

| | (4) | The continuous issuance of shares of common stock may cause an incremental increase in net asset value per share due to the
sale of shares at the then prevailing public offering price in excess of net asset value per share on each subscription closing
date. The per share data was derived by computing (i) the sum of (A) the number of shares issued in connection with subscriptions
and/or distribution reinvestment on each share transaction date times (B) the differences between the net proceeds per share and
the net asset value per share on each share transaction date, divided by (ii) the total shares outstanding at the end of the period.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                                                  |  | Six Months Ended June 30, 2013      |        |   | Year Ended December 31, 2012        |  
|--------------------------------------------------------------------------------- |  | ----------------------------------- | ------ | - | ----------------------------------- | -
|                                                                                  |  | (in thousands, except
 percentages) |        |   | (in thousands, except
 percentages) |  
|Net assets at end of period                                                       |  | $                                   | 21,261 |   |                                     | $
|Average net assets                                                                |  | $                                   | 15,561 |   |                                     | $
|Average Credit Facility borrowings                                                |  | $                                   | 7,333  |   |                                     | $
|                                                                                  |  |                                     |        |   |                                     |  
|Ratios to average net assets:                                                     |  |                                     |        |   |                                     |  
|Ratio of total expenses to average net assets(1) (2)                              |  |                                     | 3.55   | % |                                     |  
|Ratio of total expenses, excluding interest expense, to average net assets(1) (2) |  |                                     | 2.56   | % |                                     |  
|Ratio of net investment income to average net assets (2)                          |  |                                     | 2.55   | % |                                     |  
|                                                                                  |  |                                     |        |   |                                     |  
|Portfolio turnover ratio(2)                                                       |  |                                     | 30.51  | % |                                     |  
|                                                                                  |  |                                     |        |   |                                     |  
|Total return (2) (3)                                                              |  |                                     | 3.61   | % |                                     |  



| | (1) | For the six months ended June 30, 2013, the Advisers waived base management fees of approximately $201,000, capital gains incentive
fees of approximately $1,000 and internal administrative services expenses of approximately $455,000. For the year ended December
31, 2012, the Advisers waived base management fees of approximately $232,000, subordinated incentive fees on income of approximately
$123,000, capital gains incentive fees of approximately $3,000 and administrative services expenses of approximately $438,000.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | Not annualized for the six months ended June 30, 2013.
| | --- | ------------------------------------------------------

| | (3) | Total return is calculated on the change in net asset value per share, stockholder distributions declared per share and the
amount of the stock dividend per share over the reporting period.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



20







Note 6 – Stockholder Distributions



The following table reflects the cash distributions per share
that the Company has declared on its common stock during the six months ended June 30, 2013 (in thousands except per share amounts).



|                                  |  | Distributions |     
|--------------------------------- |  | ------------- | ----
|For the Period Ended              |  | Per Share     |     
|Three months ended June 30, 2013  |  | $             | 0.18
|Three months ended March 31, 2013 |  | $             | 0.17



The following table reflects the cash distributions per share/
unit that the Company has declared during the six months ended June 30, 2012 (in thousands except per share/unit amounts).



|                               |  | Distributions       |     
|------------------------------ |  | ------------------- | ----
|For the Period Ended           |  | Per Share, Per Unit |     
|One month ended June 30, 2012  |  | $                   | 0.06
|Five months ended May 31, 2012 |  | $                   | 0.53



On June 27, 2013, with the authorization of the Company’s
board of directors, the Company declared distributions to its stockholders for the period of July 1, 2013 through September 30,
2013. These distributions have been, or will be, calculated based on stockholders of record each day from July 1, 2013 through
September 30, 2013 in an amount equal to $0.00191781 per share, per day (which represents an annualized distribution yield of 7.0%
based on the Company's current public offering price of $10.00 per share, if it were maintained everyday for a twelve-month period).
Distributions are paid on the first business day following the completion of each month to which they relate.



The following table reflects the stock dividend per share that
the Company has declared and paid on its common stock:



|Date Declared      |  | Record Date        |  | Dividend Date      |  | Dividend 
Percentage |      |   | Shares 
Issued | 
|------------------ |  | ------------------ |  | ------------------ |  | -------------------- | ---- | - | -------------- | 
|September 13, 2012 |  | September 13, 2012 |  | September 14, 2012 |  |                      | 2.25 | % |                | 



The
purpose of this stock dividend was for the Company to maintain a net asset value per share that was below the then-current offering
price, after deducting selling commissions and dealer manager fees, as required by the 1940 Act, subject to certain limited exceptions.
The Company’s board of directors determined that the Company's portfolio performance sufficiently warranted taking these
actions.



The stock dividend increased the number of shares outstanding,
thereby reducing the Company’s net asset value per share. However, because the stock dividend was payable to all stockholders
as of the designated record date in proportion to their holdings as of such date, the reduction in net asset value per share as
a result of the stock dividend was offset exactly by the increase in the number of shares owned by each stockholder. Also, the
stock dividend did not change any stockholder’s proportionate interest in the Company, and, therefore, it did not represent
a taxable dividend. Lastly, as the overall value to the stockholder was not reduced as a result of the stock dividend, the Company’s
board of directors determined that the stock dividend would not be dilutive to stockholders as of the designated record date.



The Company has adopted an “opt in” distribution
reinvestment plan for its stockholders. As a result, if the Company makes a distribution, its stockholders will receive distributions
in cash unless they specifically “opt in” to the distribution reinvestment plan so as to have their cash distributions
reinvested in additional shares of the Company’s common stock.



21







The
following table reflects the sources of the cash distributions that the Company declared and, in some instances, paid on its common
stock during the six months ended June 30, 2013 and June 30, 2012
(in thousands, except percentages).



|                                    |  | Six Months Ended June 30, 2013 |     |  | Six Months Ended June 30, 2012 | 
|----------------------------------- |  | ------------------------------ | --- |  | ------------------------------ | 
|Source of Distribution              |  | Distribution 
Amount           |     |  | Percentage                     | 
|Net realized income from operations |  | $                              | 200 |  |                                | 
|Fee waivers from Advisers           |  |                                | 202 |  |                                | 
|Distributions from other sources    |  |                                | 197 |  |                                | 
|Total                               |  | $                              | 599 |  |                                | 



The Company may fund its cash distributions from any sources
of funds available, including Offering proceeds, borrowings, net investment income from operations, capital gains proceeds from
the sale of assets, non-capital gains proceeds from the sale of assets, dividends or other distributions paid to it on account
of preferred and common equity investments in portfolio companies and fee waivers from its Advisers. The Company has not established
limits on the amount of funds that the Company may use from available sources to make distributions. The Company expects that for
the foreseeable future, a portion of the distributions paid will be possible as a result of fee waivers under the conditional fee
waiver agreement that the Company entered into with the Advisers on May 31, 2012 (we refer to this agreement, as amended from time
to time, and most recently on June 28, 2013, as the “Conditional Fee Waiver Agreement”), which fee waivers may be subject
to repayment by the Company upon the approval of the Company’s board of directors, if at all, within three years from the
date that each respective fee waiver was made. The Conditional Fee Waiver Agreement allows the Advisers to waive fees upon the
occurrence of any event, in the Advisers’ sole discretion, including, but neither limited to nor automatically triggered
by, the Company’s estimate that a distribution declared and payable to its stockholders during the fee waiver period represents,
or would represent when paid, a return of capital for U.S. federal income tax purposes.



The Company’s distributions may exceed its earnings, especially
during the period before it has substantially invested the proceeds from the Offering. As a result, a portion of the distributions
it makes may represent a return of capital for U.S. federal income tax purposes.



The timing and amount of any future distributions to stockholders
are subject to applicable legal restrictions and the sole discretion of the Company’s board of directors.



Note 7 – Taxable Income



Upon filing its 2012 tax return on or before September 16, 2013,
the company intends to elect to be treated for U.S. federal income tax purposes as a RIC. As a RIC, the Company generally will
not pay corporate-level U.S. federal income taxes on net ordinary income or capital gains that the Company distributes to its stockholders
from taxable earnings and profits as distributions. The Company must generally distribute at least 90% of its investment company
taxable income to qualify for pass-through tax treatment and maintain its RIC status. As a part of maintaining its RIC status,
undistributed taxable income (subject to a 4% excise tax) pertaining to a given taxable year may be distributed up to 12 months
subsequent to the end of that taxable year, provided such distributions are declared prior to the filing of the federal income
tax return for the prior year. In 2013, the Company paid approximately $6,000, representing a 4% nondeductible excise tax related
to approximately $117,000, or $0.09 per share, of cumulative undistributed taxable income pertaining to the 2012 tax year.



Ordinary distributions from a RIC do not qualify for the 20%
maximum tax rate on dividend income from domestic corporations and qualified foreign corporations, except to the extent that the
RIC received the income in the form of qualifying dividends from domestic corporations and qualified foreign corporations. The
tax attributes for distributions will generally include both ordinary income and capital gains but may also include qualified dividends
or return of capital.



The determination of the tax attributes of the Company’s
distributions is made annually at the end of the Company’s taxable year based upon the Company’s taxable income for
the full year and distributions paid for the full year. The actual tax characteristics of distributions to stockholders will be
reported to stockholders annually on a Form 1099-DIV.



22







Note 8 – Supplemental Cash Flow Disclosures



Listed below are the supplemental cash flow disclosures for
the six months ended June 30, 2013 and 2012 (in thousands):



|                                                                    |  | Six Months Ended 
June 30, 2013 |       |  | Six Months Ended 
June 30, 2012 |  
|------------------------------------------------------------------- |  | ------------------------------- | ----- |  | ------------------------------- | -
|Supplemental Disclosure of Cash Flow Information                    |  |                                 |       |  |                                 |  
|Interest Paid                                                       |  | $                               | 101   |  |                                 | $
|Taxes Paid                                                          |  | $                               | 6     |  |                                 | $
|                                                                    |  |                                 |       |  |                                 |  
|Supplemental Disclosure of Non-Cash Flow Information                |  |                                 |       |  |                                 |  
|Stockholder distributions declared and unpaid                       |  | $                               | 134   |  |                                 | $
|Stockholder distributions reinvested                                |  | $                               | 83    |  |                                 | $
|Unpaid deferred offering costs                                      |  | $                               | 3,305 |  |                                 | $
|Sale of portfolio investments to Main Street Capital Corporation    |  | $                               | -     |  |                                 | $
|Portfolio investments acquired from Main Street Capital Corporation |  | $                               | -     |  |                                 | $



Note 9 — Related Party Transactions and Arrangements



Advisory Agreements and Conditional Fee Waiver Agreement



As described in Note 1 – Principal Business and Organization,
the business of the Company is managed by the Adviser (an affiliate of Hines), pursuant to the Advisory Agreement that was entered
into on May 31, 2012. This agreement states that the Adviser will oversee the management of the Company’s activities and
is responsible for making investment decisions with respect to, and providing day-to-day management and administration of, the
Company’s investment portfolio. Additionally, the Adviser has engaged the Sub-Adviser pursuant to the Sub-Advisory Agreement
to identify, evaluate, negotiate and structure the Company’s prospective investments, make investment and portfolio management
recommendations for approval by the Adviser, monitor the Company’s investment portfolio and provide certain ongoing administrative
services to the Adviser in exchange for which the Adviser will pay the Sub-Adviser fifty percent (50%) of the base management fee
and incentive fees described below as compensation for its services.



Pursuant to the Advisory Agreement, the Company pays the Adviser
a base management fee and incentive fees as compensation for the services described above. The base management fee is calculated
at an annual rate of 2% of the Company’s average gross assets. The base management fee is payable quarterly in arrears, and
is calculated based on the average value of the Company’s gross assets at the end of the two most recently completed calendar
quarters. The base management fee is expensed as incurred.



The incentive fees consist of two parts. The first part, referred
to as the subordinated incentive fee on income, is calculated and payable quarterly in arrears based on pre-incentive fee net investment
income for the immediately preceding quarter. The subordinated incentive fee on income is equal to 20% of the Company’s pre-incentive
fee net investment income for the immediately preceding quarter, expressed as a quarterly rate of return on adjusted capital at
the beginning of the most recently completed calendar quarter, exceeding 1.875% (7.5% annualized), subject to a “catch up”
feature. For purposes of this fee, adjusted capital means cumulative gross proceeds generated from sales of the Company’s
common stock (including proceeds from the Company’s distribution reinvestment plan) reduced for non-liquidating distributions,
other than distributions of profits, paid to the Company’s stockholders and amounts paid for share repurchases pursuant to
the Company’s share repurchase program. The subordinated incentive fee on income is expensed in the quarter in which it is
incurred.



The second part of the incentive fee, referred to as the incentive
fee on capital gains, is an incentive fee on capital gains earned from the portfolio of the Company and is determined and payable
in arrears as of the end of each calendar year (or upon termination of the Advisory Agreement). This fee equals 20.0% of the Company’s
incentive fee capital gains, which equals the Company’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 gain incentive fees. At the end of each reporting period, the Company
estimates the incentive fee on capital gains and accrues the fee based on a hypothetical liquidation of its portfolio. Therefore
the accrual includes both net realized gains and net unrealized gains (the net unrealized difference between the fair value and
the par value of its portfolio), if any. The incentive fee accrued pertaining to the unrealized gain is neither earned nor payable
to the Advisers until such time it is realized.



23















As discussed above, the Company and the Advisers entered into
the Conditional Fee Waiver Agreement pursuant to which, for a period from June 4, 2012 to December 31, 2013, the Advisers have
agreed to waive all fees upon the occurrence of any event, which in the Advisers’ sole discretion is deemed necessary, including,
but neither limited to nor automatically triggered by, the Company’s estimate that a distribution declared and payable to
its stockholders during the fee waiver period represents, or would represent when paid, a return of capital for U.S. federal income
tax purposes. Further, the agreement contains a clause which states that subject to the approval of the Company’s board
of directors, in future periods, previously waived fees may be paid to the Advisers, if the Company’s cumulative net increase
in net assets resulting from operations exceeds the amount of cumulative distributions paid to stockholders. The previously waived
fees are potentially subject to repayment by the Company, if at all, within a period not to exceed three years from the date of
each respective fee waiver.



For the three and six months ended June 30, 2013, the Company
incurred, and the Advisers waived, base management fees of approximately $118,000 and $201,000, respectively and capital gains
incentive fees of approximately $0 and $1,000, respectively. For the three and six months ended June 30, 2012, the Company incurred,
and the Advisers waived, base management fees of approximately $31,000 and subordinated incentive fees on income of approximately
$18,000, respectively. Previously waived fees to the Advisers will not be accrued until they become probable and estimable. For
the three and six months ended June 30, 2013 and June 30, 2012, the Company did not record an accrual for any previously waived
fees.



Pursuant to the Advisory Agreement and Sub-Advisory Agreement,
the Company is required to pay or reimburse the Advisers for internal administrative services expenses which include all costs
and expenses related to the day-to-day administration and management of the Company not related to advisory services. For the
three months and six months ended June 30, 2013, the Company incurred, and the Advisers waived the reimbursement of, internal
administrative services expenses of approximately $222,000 and $455,000, respectively. For the three and six months ended June
30, 2012, the Company incurred, and the Advisers waived administrative services expenses of approximately $25,000.



The below table presents the fees and expenses waived by the
Advisers:



|Period Ended       |  | Amount of FeeWaivers(in thousands)(1) |     |  | Expiration of theAdvisers’ Right toReceive Reimbursementof Previously WaivedFees(2) |                                                                                    |  | Amount ofInternalAdministrativeExpense Waivers(in thousands)(3) |   |     | OperatingExpense Ratioas of the Dateof the FeeWaivers(4) |  |  | AnnualizedDistributionRate as of theDate of the FeeWaivers(5) |  
|------------------ |  | ------------------------------------- | --- |  | ----------------------------------------------------------------------------------- | ---------------------------------------------------------------------------------- |  | --------------------------------------------------------------- | - | --- | -------------------------------------------------------- |  |  | ------------------------------------------------------------- | -
|June 30, 2012      |  | $                                     | 49  |  |                                                                                     | June
                                                                     30, 2015 |  |                                                                 | $ | 25  |                                                          |  |  | 0.83                                                          | %
|September 30, 2012 |  | $                                     | 152 |  |                                                                                     | September
                                                          30, 2015       |  |                                                                 | $ | 129 |                                                          |  |  | 1.23                                                          | %
|December 31, 2012  |  | $                                     | 157 |  |                                                                                     | December
                                                          31, 2015        |  |                                                                 | $ | 284 |                                                          |  |  | 1.99                                                          | %
|March 31, 2013     |  | $                                     | 84  |  |                                                                                     | March
                                                          31, 2016           |  |                                                                 | $ | 233 |                                                          |  |  | 1.74                                                          | %
|June 30, 2013      |  | $                                     | 118 |  |                                                                                     | June
                                                          30, 2016            |  |                                                                 | $ | 222 |                                                          |  |  | 1.11                                                          | %



|(1) | Fees waived pursuant to the Conditional Fee
    Waiver Agreement.                                                                                                                                                                                                                                                                                                                                                                                                                          
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|(2) | Subject to the approval of the Company’s board of directors,
    in future periods, previously waived fees may be paid to the Advisers, if the Company’s cumulative net increase in net
    assets resulting from operations exceeds the amount of cumulative distributions paid to stockholders. The previously waived
    fees are potentially subject to repayment by the Company, if at all, within a period not to exceed three years from the date
    of each respective fee waiver.
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|(3) | The Advisers have agreed to voluntarily forgo reimbursement of
    internal administrative expenses through June 30, 2013. The internal administrative expenses are waived on a quarterly basis
    and are not eligible for future reimbursement from the Company to the Advisers.                                                                                                                                                                                                        
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|(4) | “Operating Expense Ratio” is calculated on a
    quarterly basis as a percentage of average net assets and includes all expenses borne by the Company, except for base management
    and incentive fees and internal administrative expenses owed to the Advisers and organizational and offering expenses.                                                                                                                                                                               
|    |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|(5) | “Annualized Distribution Rate” equals $0.00191781 per
    share, per day (which represents an annualized distribution yield of 7% based on our current public offering price of $10.00
    per share, if it were maintained everyday for a twelve-month period). “Annualized Distribution Rate” does not
    include the special stock dividend paid to stockholders on September 14, 2012.                                                                                                



24







As discussed in Note 2 – Basis of Presentation and
Summary of Significant Accounting Policies – Organizational and Offering Costs,as of June 30, 2013 and December 31,
2012, the Adviser and Sub-Adviser incurred approximately $3.5 million and $2.5 million, respectively, of Offering costs on the
Company’s behalf. Upon the execution of the Advisory Agreement and Sub-Advisory Agreement, on May 31, 2012, the Company
recorded a due to affiliate liability and capitalized the deferred Offering costs as it is expected that the Company will reimburse
the Advisers for these costs. As of June 30, 2013, the balance of the due to affiliate liability was $3.3 million. Commencing
with the Company’s initial closing, which occurred on September 17, 2012, and continuing with every closing thereafter,
1.5% of the proceeds of such closings will be amortized as a charge to additional paid in capital and a reduction of deferred
offering costs, until such assetis fully amortized. As of June 30, 2013, approximately $186,000 has been amortized. The
Company expects to reimburse the Advisers for such costs incurred on its behalf on a monthly basis up to a maximum aggregate amount
of 1.5% of the gross Offering proceeds. Pursuant to the terms of the Advisory Agreement and Sub-Advisory Agreement, the Adviser
and Sub-Adviser will be responsible for the payment of organizational and offering expenses to the extent they exceed 1.5% of
gross proceeds from the Offering.



The table below outlines fees incurred and expense reimbursements
payable to Hines, Main Street and their affiliates for the three and six months ended June 30, 2013 and June 30, 2012 and amounts
unpaid as of June 30, 2013 and December 31, 2012 (in thousands).





|                                                           |  | Incurred                        |     |  | Incurred                      |   |     | Unpaid
    as of | 
|---------------------------------------------------------- |  | ------------------------------- | --- |  | ----------------------------- | - | --- | ---------------- | 
|                                                           |  | Three Months
    Ended June 30, |     |  | Six Months
    Ended June 30, |   |     | June 30,         | 
|Type and Recipient                                         |  | 2013                            |     |  | 2012                          |   |     | 2013             | 
|Base Management Fees (1) - the Adviser, Sub-Adviser        |  | $                               | -   |  |                               | $ | -   |                  | 
|Incentive Fee on Income (1) - the Adviser, Sub-Adviser     |  |                                 | -   |  |                               |   | -   |                  | 
|Capital Gains Incentive Fee (1) - the Adviser, Sub-Adviser |  |                                 | -   |  |                               |   | -   |                  | 
|Offering Costs- the Adviser                                |  |                                 | 373 |  |                               |   | 698 |                  | 
|Other (2) - the Adviser                                    |  |                                 | 104 |  |                               |   | 5   |                  | 
|Interest Expense – Main Street Capital Corporation         |  |                                 | -   |  |                               |   | 58  |                  | 
|Management Fees – Main Street Capital Corporation          |  |                                 | -   |  |                               |   | 6   |                  | 
|Selling Commissions - Dealer Manager                       |  |                                 | 446 |  |                               |   | -   |                  | 
|Dealer Manager Fee - Dealer Manager                        |  |                                 | 237 |  |                               |   | -   |                  | 
|Due to Affiliates                                          |  |                                 |     |  |                               |   |     |                  | 





| | (1) | Net of amounts waived by the Adviser and Sub-Adviser.
| | --- | -----------------------------------------------------

| | (2) | Includes amounts the Adviser paid on behalf of the Company
                                                                 such as general and administrative services expenses.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Note 10 – Subsequent Events





On July 23, 2013, the Company sold one of its portfolio investments,
UniTek Global Services, Inc. for approximately $1.54 million. The portfolio investment had a fair value of approximately $1.41
million as of June 30, 2013.



25







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



The information contained in this section should be read
in conjunction with our unaudited financial statements and related notes thereto appearing elsewhere in this quarterly report
on Form 10-Q (this “Report”). In this Report, “we,” “us,” and “our” refer to HMS
Income Fund, Inc.



Forward-Looking Statements



Some of the statements in this Report constitute forward-looking
statements because they relate to future events or our future performance or financial condition. The forward-looking statements
contained in this Report may include statements as to:



| | • |  | our future operating results;
| | - |  | -----------------------------



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



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



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



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



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



| | • |  | the timing of cash flows, if any, from
    the operations of our portfolio companies.
| | - |  | -------------------------------------------------------------------------------------



In addition, words such as “anticipate,” “believe,”
“expect” and “intend” indicate a forward-looking statement, although not all forward-looking statements
include these words. The forward-looking statements contained in this Report involve risks and uncertainties. Our actual results
could differ materially from those implied or expressed in the forward-looking statements for any reason, including the factors
set forth in “Risk Factors” and elsewhere in this Report. Other factors that could cause actual results to differ
materially include:



| | • |  | changes in the economy;
| | - |  | -----------------------



| | • |  | risks associated with possible disruption
    in our operations or the economy generally due to terrorism or natural disasters; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| | • |  | future changes in laws or regulations
    and conditions in our operating areas.
| | - |  | --------------------------------------------------------------------------------



We have based the forward-looking statements included in this
Report on information available to us on the date of this Report, and we assume no obligation to update any such forward-looking
statements. Except as required by the federal securities laws, we undertake no obligation to revise or update any forward-looking
statements, whether as a result of new information, future events or otherwise. You are advised to consult any additional disclosures
that we may make directly to you or through reports that we in the future may file with the SEC, including annual reports on Form
10-K, quarterly reports on Form 10-Q and current reports on Form 8-K. The forward-looking statements and projections contained
in this Report are excluded from the safe harbor protection provided by Section 27A of the Securities Act of 1933, as amended.



ORGANIZATION



We were formed on November 28, 2011 for the purpose of succeeding
to the portfolio of HMS Income LLC. On May 31, 2012, our merger with HMS Income LLC was consummated.



26







We are an externally managed, non-diversified closed-end 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”). Upon filing our 2012 tax return on or before September 16, 2013, we intend to
elect to be treated for U.S. federal income tax purposes, and to qualify annually thereafter, as a regulated investment company
(“RIC”) under the Internal Revenue Code of 1986, as amended (the “Code”). Our business is managed by HMS
Adviser LP (the “Adviser”), a Texas limited partnership and affiliate of Hines Interests Limited Partnership (“Hines”),
pursuant to the Investment Advisory and Administrative Services Agreement (the “Advisory Agreement”) dated May 31,
2012, between us and the Adviser. Also, on May 31, 2012, we and the Adviser entered into a sub-advisory agreement (the “Sub-Advisory
Agreement”) with Main Street Capital Corporation (“Main Street”), a New York Stock Exchange listed BDC and a
registered investment adviser under the Investment Advisers Act of 1940, as amended (the “Advisers Act”), and Main
Street Capital Partners, LLC, a wholly-owned subsidiary of Main Street (“Main Street Partners”), to act as our investment
sub-adviser to identify, evaluate, negotiate and structure prospective investments, make investment and portfolio management recommendations
for approval by the Adviser, monitor our investment portfolio and provide certain ongoing internal administrative services to
the Adviser. Main Street is initially providing such investment sub-advisory services to the Adviser. However, because the fees
that Main Street would receive from such arrangement could have negative consequences on Main Street’s ability to meet the
source-of-income requirement necessary for Main Street to maintain its RIC tax treatment, the ultimate intent is that Main Street
Partners will provide such services. Main Street will need to obtain certain relief from the Securities and Exchange Commission
(“SEC”) before Main Street Partners is permitted to provide these services to the Adviser, which relief Main Street
is currently seeking. However, there can be no assurance that Main Street will obtain such relief. If and when such requested
no-action letter relief or similar relief is granted by the Staff of the Division of Investment Management of the SEC (the “Staff”),
Main Street Partners will act as our investment sub-adviser instead of Main Street. The term “our Sub-Adviser,” as
used herein, will refer to Main Street until such time that, if at all, the Staff grants the abovementioned requested no-action
letter relief or similar relief; after which time, it will refer to Main Street Partners. We refer to the Adviser and Sub-Adviser,
collectively, as the “Advisers.” Upon the execution of the Sub-Advisory Agreement, Main Street became an affiliate
of ours.



Our predecessor-in-interest, HMS Income LLC, was formed under
the Maryland Limited Liability Company Act on November 28, 2011. On December 12, 2011, an affiliate of Hines and an unaffiliated
investor purchased 1,111,111 membership units of HMS Income LLC for a price of $9.00 per unit, which represents our initial offering
price at $10.00 per share minus the selling commissions of $0.70 per share and dealer manager fees of $0.30 per share, pursuant
to a private placement, for an aggregate purchase price of $10.0 million. An executive officer of the unaffiliated investor is
also an independent director of Main Street. Simultaneous with that initial capitalization, HMS Income LLC entered into a senior
secured single advance term loan credit facility with Main Street in the committed principal amount of $7.5 million (the “Main
Street Facility”). On December 12, 2011, HMS Income LLC fully drew the entire amount of the committed principal amount
under the Main Street Facility and acquired from Main Street approximately $16.5 million of investments utilizing its initial
equity investment and proceeds from the Main Street Facility.



On May 24, 2012, HMS Income LLC entered into a $15 million
senior secured revolving credit facility with Capital One, National Association (“Capital One”) and immediately borrowed
$7 million under the facility (the “Credit Facility”). We became the borrower under the Credit Facility as a result
of the Merger Transaction (as defined below). The proceeds from the initial borrowing under the Credit Facility and working capital
were used to repay the Main Street Facility.



On May 31, 2012, HMS Income LLC merged with and into us (the
“Merger Transaction”) leaving us as the surviving entity following the Merger Transaction, pursuant to the Agreement
and Plan of Merger and the Articles of Merger. The Articles of Merger provided that within 48 hours prior to the Merger Transaction,
our properly-constituted board of directors (with a majority of non-interested members) would determine the fair value of the
initial portfolio held by HMS Income LLC. The Agreement and Plan of Merger also provided that the outstanding membership units
of HMS Income LLC would be converted into the number of shares of our common stock that equal $9.00 per share (based on the $10.00
per share initial offering price less the 10% sales load not incurred) based on net asset value of HMS Income LLC determined at
the time of the Merger Transaction. Effectively, the Hines affiliate and the unaffiliated investor exchanged a total of 1,111,111
membership units of HMS Income LLC for 1,123,157 shares of our common stock.



On December 16, 2011, we filed a registration statement on
Form N-2, as amended (the “Registration Statement”) with the SEC to register for sale up to $1.5 billion of shares
of our common stock (the “Offering”). Except as with respect to minimum offering requirements set by securities regulators
of certain states, there is no minimum number of shares required to be sold in the Offering. We engaged Hines Securities, Inc.
(the “Dealer Manager”), an affiliate of the Adviser, to serve as the dealer manager for the Offering. The Dealer Manager
is responsible for marketing the shares of common stock being offered pursuant to the Offering.



The SEC declared the Registration Statement effective on June
4, 2012, and the Offering commenced shortly thereafter.We filed a post-effective amendment on March 28, 2013 for purposes
of updating the Registration Statement under Section 10(a)(3) of the Securities Act, which the SEC declared effective on May 14,
2013. As of June 30, 2013, we have raised $12.4 million, including proceeds from the distribution reinvestment plan of approximately
$89,000.



OVERVIEW



We are a specialty finance company primarily focused on making
debt and equity investments in middle market companies which we define as companies with annual revenues between $10 million and
$3 billion that operate in diverse industries. Our primary investment objective is to generate current income through debt and
equity investments and a secondary objective is to generate long-term capital appreciation through such investments. We anticipate
that during our Offering period we will invest a majority of the net proceeds from the Offering in senior secured and second lien
debt securities issued by middle market companies in private placements and negotiated transactions, which are traded in private
over-the-counter markets for institutional investors. As we increase our capital base during our Offering period we will also
invest in, and ultimately intend to have a significant portion of our assets invested in, customized direct secured and unsecured
loans to and equity securities of lower middle market (“LMM”) companies, which we define as companies with annual
revenues generally between $10 million and $150 million. Typically, our investment in LMM companies
will require us to co-invest with Main Street and/or its affiliates.



27







While we intend to co-invest with such investment
entities to the extent permitted by the 1940 Act and the rules and regulations thereunder, the 1940 Act imposes significant limits
on co-investing. As a result, we and Main Street have applied for exemptive relief from the SEC under the 1940 Act, which, if
granted, would allow us additional latitude to co-invest with Main Street and/or certain of its affiliates. However, there is
no assurance that we will obtain such relief. In the event the SEC does not grant us relief, we will be limited in our ability
to invest in certain portfolio companies in which Main Street and/or its affiliates are investing or are invested. Even if we
are able to obtain exemptive relief, we will be unable to participate in certain transactions originated by Main Street and/or
its affiliates prior to receipt of such relief.



Prior to obtaining exemptive relief, we have co-invested alongside
Main Street and/or its affiliates only in accordance with existing regulatory guidance. These co-investments have been in syndicated
deals and secondary loan market transactions where price is the only negotiated point.



As of June 30, 2013, we had debt investments in 30 private
placement investments and two LMM investments with an aggregate fair value of $29.7 million, a cost basis of $29.5 million, and
a weighted average effective annual yield of approximately 8.1%. The weighted average annual yield was calculated using the effective
interest rates for all debt investments at June 30, 2013, including accretion of original issue discount and premium to par value.
All of our portfolio investments were secured by first priority liens.



The level of new portfolio investment activity will fluctuate
from period to period based upon the status of the capital raising efforts under the Offering, our view of the current economic
fundamentals, our ability to identify new investment opportunities that meet our investment criteria, and our ability to consummate
the identified transactions. The level of new investment activity, and associated interest and fee income, will directly impact
future investment income. While we intend to grow our portfolio and our investment income over the long-term, our growth and our
operating results may be more limited during depressed economic periods. However, we intend to appropriately manage our cost structure
and liquidity position based on applicable economic conditions and our investment outlook. The level of realized gains or losses
and unrealized appreciation or depreciation will also fluctuate depending upon portfolio activity and the performance of our individual
portfolio companies. The changes in realized gains and losses and unrealized appreciation or depreciation could have a material
impact on our operating results.



Investment Income



We have generated and plan to continue to generate investment
income primarily in the form of interest and also dividends on the debt securities that we hold and capital gains, if any, on
convertible debt or other equity interests that we acquire in portfolio companies. In addition, we may generate revenue in the
form of commitment, origination, structuring or diligence fees, monitoring fees, and possibly consulting fees and performance-based
fees. Any such fees will be generated in connection with our investments and recognized as earned or as additional yield over
the life of the debt investment.



Expenses



On both a short-term and long-term basis, our primary use of
funds will be investments in portfolio companies and cash distributions to our stockholders. Our primary operating expenses will
be the payment of debt service, general and administrative expenses, and payment of advisory fees under the Advisory Agreement.
The investment advisory fees paid to our Adviser (and the fees paid by our Adviser to our Sub-Adviser pursuant to the Sub-Advisory
Agreement) will compensate our Advisers for their work in identifying, evaluating, negotiating, executing, monitoring and servicing
our investments.



We will bear all other expenses of our operations and transactions,
including (without limitation) fees and expenses relating to:





| | • |  | corporate and organizational
    expenses relating to offerings of our common stock, subject to limitations included in the Advisory Agreement;                                                                                                                         
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | • |  | the cost of calculating our net asset
    value, including the cost of any third-party valuation services;                                                                                                                                                              
| | • |  | the cost of effecting sales and repurchase
    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;
| | • |  | interest payable on debt, if any, incurred
    to finance our investments;                                                                                                                                                                                              
| | • |  | investment advisory fees;                                                                                                                                                                                                                                               
| | • |  | transfer agent and custodial fees;                                                                                                                                                                                                                                      





28







| | • |  | fees and expenses associated
    with marketing efforts;                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | • |  | federal and state registration fees;                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
| | • |  | federal, state and local taxes;                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
| | • |  | independent directors’ fees and
    expenses, including travel expenses;                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
| | • |  | costs of director and stockholder meetings,
    proxy statements, stockholders’ reports and notices;                                                                                                                                                                                                                                                                                                                                                                                                                                                 
| | • |  | cost of fidelity bond, directors and
    officers/errors and omissions liability insurance and other insurance premiums;                                                                                                                                                                                                                                                                                                                                                                                                                             
| | • |  | direct costs such as printing of stockholder
    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, amended, the 1940 Act, and applicable
    federal and state securities laws;                                                                                                                                                                                                                                                                                                                             
| | • |  | costs associated with our reporting
    and compliance obligations under the 1940 Act and applicable federal and state securities laws;                                                                                                                                                                                                                                                                                                                                                                                                              
| | • |  | brokerage commissions for our investments;                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
| | • |  | all other expenses incurred by our
    Advisers, in performing their obligations subject to the limitations included in the Advisory Agreement and Sub-Advisory Agreement;
    and                                                                                                                                                                                                                                                                                                                                                                   
| | • |  | all other expenses incurred by us or
    any administrator in connection with administering our business, including payments under any administration agreement that
    will be based upon our allocable portion of overhead and other expenses incurred by any administrator in performing its obligations
    under any proposed administration agreement, including rent and our allocable portion of the costs of compensation and related
    expenses of our chief compliance officer and chief financial officer and their respective staffs.





We have had a limited operating history and, therefore, this
statement concerning additional expenses is necessarily an estimate and may not match our actual results of operations in the
future. We expect expenses to vary based on the amount of assets under management.



Base Management Fee, Incentive Fee, and Internal Administrative
Expense Waiver



On May 31, 2012, we and the Advisers entered into a conditional
fee waiver agreement, pursuant to which, for a period from June 4, 2012 to December 31, 2013, the Advisers can waive all fees
upon the occurrence of any event, which in the Advisers’ sole discretion is deemed necessary, including, but neither limited
to nor automatically triggered by our estimate that a distribution declared and payable to our stockholders during the fee waiver
period represents, or would represent when paid, a return of capital for U.S. federal income tax purposes. We refer to this conditional
fee waiver agreement, as amended from time to time, as the “Conditional Fee Waiver Agreement.” Further, the agreement
contains a clause which states that subject to the approval of our board of directors, in future periods, previously waived fees
may be paid to the Advisers, if our cumulative net increase in net assets resulting from operations exceeds the amount of cumulative
distributions paid to stockholders. The previously waived fees are potentially subject to repayment by us, if at all, within a
period not to exceed three years from the date of each respective fee waiver. For the three and six months ended June 30, 2013,
we incurred, and the Advisers waived, base management fees of approximately $118,000 and $201,000, respectively and capital gains
incentive fees of approximately $0 and $1,000, respectively.



For the three and six months ended June 30, 2012, we incurred,
and the Advisers waived, base management fees of approximately $31,000 and subordinated incentive fees on income of approximately
$18,000, respectively. Previously waived fees to the Advisers will not be accrued until they become probable and estimable. For
the three and six months ended June 30, 2013 and June 30, 2012, we did not record an accrual for any previously waived fees.



Pursuant to the Advisory Agreement and Sub-Advisory Agreement,
we are required to pay or reimburse the Advisers for internal administrative services expenses, which include all costs and expenses
related to our day-to-day administration and management not related to advisory services. For the three months and six months
ended June 30, 2013, we incurred, and the Advisers waived the reimbursement of, internal administrative services expenses of approximately
$222,000 and $455,000, respectively. For the three and six months ended June 30, 2012, we incurred, and the Advisers waived administrative
services expenses of approximately $25,000.



29







CRITICAL ACCOUNTING POLICIES



Basis of Presentation



Our financial statements have been prepared in accordance with
accounting principles generally accepted in the United States of America (“GAAP”). Under the investment company rules and
regulations pursuant to Article 6 of Regulation S-X, we are precluded from consolidating portfolio company investments, including
those in which we have a controlling interest, unless the portfolio company is another investment company. An exception to this
general principle occurs if we own a controlled operating company whose purpose is to provide services to us such as an investment
adviser or transfer agent. None of the investments we have made qualify for this exception. Therefore, our portfolio investments
are carried on the balance sheet at fair value, as discussed below, with changes to fair value recognized as “Net Unrealized
Appreciation (Depreciation)” on the Statement of Operations until the investment is realized, usually upon exit, resulting
in any gain or loss on exit being recognized as a “Net Realized Gain (Loss) from Investments.”



Transactions Between Entities Under Common Control



As discussed above, effective May 31, 2012, HMS Income LLC
merged with and into us leaving us, HMS Income Fund, Inc., as the surviving entity. When evaluating the accounting for this transaction,
we determined that this was a transaction between entities under common control. Consistent with this determination, we recognized
the assets and liabilities transferred from HMS Income LLC at their carrying amounts at the time of the Merger Transaction. We
have reported the results of operations and cash flows for the period prior to which the Merger Transaction occurred as though
the exchange of equity interests had occurred at the beginning of the period.



Investment Classification



We classify our investments in accordance with the requirements
of the 1940 Act. Under the 1940 Act, (a) “Control” investments are defined as investments in companies in which the
Company owns more than 25% of the voting securities or has rights to nominate greater than 50% of the board representation, (b)
“Affiliate” investments are defined as investments in which between 5% and 25% of the voting securities are owned,
or an investment in an investment company’s investment adviser, and the investments are not classified as Control investments
and (c) “Non-Control/Non-Affiliate” investments are defined as investments that are neither Control investments nor
Affiliated investments.



On December 12, 2011, HMS Income LLC acquired interests in
17 investments from Main Street and certain of its affiliates for approximately $16.5 million (the “Purchase Transaction”),
as evidenced by an Assignment and Assumption Agreement (the “Assignment Agreement”). Concurrently with the Purchase
Transaction, HMS Income LLC and Main Street Partners entered into a Servicing Agreement (the “Servicing Agreement”),
pursuant to which Main Street Partners agreed to perform certain services for HMS Income LLC with respect to the investments acquired
in the Purchase Transaction. As of June 30, 2013, we owned five investments with respect to which Main Street Partners continues
to provide service pursuant to the Servicing Agreement.



The legal nature of the Purchase Transaction and the intent
of both HMS Income LLC and Main Street was to effectuate a sale thereby providing HMS Income LLC with an ownership of undivided
interests in the acquired investments. The Purchase Transaction was originally classified in the financial statements as a sale
under the Accounting Standards Codification (“Codification” or “ASC”) 860, Transfers and Servicing
(“ASC 860”), as previously reported as of and for the periods ended December 31, 2011 and March 31, 2012 included
in the Registration Statement on Form N-2 filed December 16, 2011 and all subsequent amendments thereto, as well as in the quarterly
report on Form 10-Q for the three months ended June 30, 2012. Subsequently it was determined that, due to certain provisions within
the Servicing Agreement, and in order to comply with ASC 860, the investments acquired in the Purchase Transaction should have
been classified, for accounting purposes, as a secured loan to Main Street. The interest income related to these investments,
previously reported as interest income of Non-Control/Non Affiliate investments, is now reported as interest income of Affiliate
investment for the period from June 1, 2012 to June 30, 2012 on the statement of operations.



We evaluated both the quantitative and qualitative impact of
this presentation on prior reporting periods and determined that because there were no changes to total assets, net assets, net
increase in net assets resulting from operations and net asset value per share, among other considerations, any revision to prior
period financial statements would not be material. Therefore, no prior filings were amended to reflect these reclassifications.
Such reclassifications were made on the quarterly report on Form 10-Q for the period ended September 30, 2012.



30







On November 2, 2012, we and Main Street and its affiliates
amended the Assignment Agreement and amended and restated the Servicing Agreement to conform the Assignment Agreement and the
Servicing Agreement with the intent of the parties at the time of the consummation of the Purchase Transaction and to account
for certain changed facts and circumstances. As a result of the amended Assignment and the amended and restated Servicing Agreement,
as of December 31, 2012, the Purchase Transaction was and for the subsequent periods thereafter will continue to be reported as
a sale for accounting purposes under ASC 860 in the financial statements and the related investments will be classified as Non-Control/Non-Affiliate
investments.



Valuation of Portfolio Investments



The most significant determination inherent in the preparation
of our financial statements is the valuation of our portfolio investments and the related amounts of unrealized appreciation or
depreciation. As of June 30, 2013, 83% of our total assets represented investments in portfolio companies valued at fair value.
We are required to report our investments at fair value. We follow the provisions of ASC 820, Fair Value Measurements and Disclosures
(“ASC 820”).ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair
value hierarchy based on the quality of inputs used to measure fair value and enhances disclosure requirements for fair value
measurements.



We determine in good faith the fair value of our portfolio
investments pursuant to a valuation policy in accordance with ASC 820 and a valuation process approved by our board of directors
and in accordance with the 1940 Act. For LMM investments, our Advisers review external events, including private mergers, sales
and acquisitions involving comparable companies, and consider these events in the valuation process. For private placement portfolio
investments, we generally use observable inputs such as quotes prices in the valuation process. Our valuation policy and process
is intended to provide a consistent basis for determining the fair value of the portfolio.



Our portfolio strategy calls for us to invest in illiquid securities
issued by private LMM companies as well as privately placed debt securities issued by middle market companies that are generally
larger in size than the LMM companies. These portfolio investments may be subject to restrictions on resale. LMM companies generally
have no established trading market while privately placed debt securities generally have established markets that are not active.
Further, market quotations are generally not readily available for LMM investments. We determine the fair value using a yield
to maturity approach that analyzes the discounted cash flows of interest and principal for the debt security, as set forth in
the associated loan agreements, as well as the financial position and credit risk of each of these portfolio investments. Our
estimate of the expected repayment date of a debt security is generally the legal repayment date of the instrument. The yield
to maturity analysis considers changes in leverage levels, credit quality, portfolio company performance and other factors. We
will use the value determined by the yield analysis as the fair value for that security. However, it is our position that assuming
a borrower is outperforming underwriting expectations and because these respective investments do not contain pre-payment penalties,
the borrower would most likely prepay or refinance the borrowing at a lower rate. Therefore, we do not believe that a market participant
would pay a premium for the investment. Also, because of our general intent to hold loans to repayment, we do not believe that
the fair value of the investment should be adjusted in excess of the face amount. However, we will adjust the investment values
for impairments.



For valuation purposes, “non-control” portfolio
investments are composed of debt securities for which we do not have a controlling interest in the portfolio company or the ability
to nominate a majority of the portfolio company’s board of directors. For those non-control portfolio investments in which
market quotations are generally readily available, we use observable inputs, such as third party quotes or other independent pricing,
to determine the fair value of those investments. As of June 30, 2013, all of our investments were classified as non-control investments.



Due to the inherent uncertainty in the valuation process, our
estimate of fair value may differ materially from the values that would have been used had an active market for the securities
existed. In addition, changes in the market environment, portfolio company performance and other events that may occur over the
lives of the investments may cause the gains or losses ultimately realized on these investments to be materially different than
the valuations currently assigned. We estimate the fair value of each individual investment and record changes in fair value as
unrealized appreciation or depreciation in the Statements of Operations



Interest Income



Interest income is recorded on the accrual basis to the extent
amounts are expected to be collected. Prepayment penalties received by us are recorded as income upon receipt. Accrued interest
is evaluated periodically for collectability. When a debt security becomes 90 days or more past due, and we do not expect the
debtor to be able to service all of its debt or other obligations, the debt security will generally be placed on non-accrual status
and we will cease recognizing interest income on that debt security until the borrower has demonstrated the ability and intent
to pay contractual amounts due. If a debt security’s status significantly improves with respect to the debtor’s ability
to service the debt or other obligations, or if a debt security is fully impaired, sold or written off, it will be removed from
non-accrual status. None of our investments were more than 90 days past due or on non-accrual status as of June 30, 2013.



31







From time to time, we may hold debt instruments in our investment
portfolio that contain a payment-in-kind (“PIK”) interest provision. If these borrowers elect to pay, or are obligated
to pay, interest under the optional PIK provision, and if deemed collectible in management’s judgment, then the interest
would be computed at the contractual rate specified in the investment’s credit agreement, added to the principal balance
of the investment, and recorded as interest income. Thus, the actual collection of this interest would be deferred until the time
of debt principal repayment. As of June 30, 2013 and December 31, 2012, we owned one and zero investments, respectively that contained
a PIK interest provision.



Unearned Income – Original Issue Discount / Premium
to Par Value



We purchased some of our debt investments for an amount different
than their respective principal values. For purchases at less than par value a discount is recorded, which discount is accreted
into interest income based on the effective interest method over the life of the debt investment. For purchases at greater than
par value, a premium is recorded, which premium is amortized as a reduction to interest income based on the effective interest
method over the life of the investment. Upon repayment or sale, any unamortized discount or premium is also amortized into interest
income. For the three months ended June 30, 2013 and 2012, we accreted approximately a net $24,000 and $6,000, respectively, into
interest income. For the six months ended June 30, 2013 and 2012, we accreted approximately a net $21,000 and $13,000, respectively,
into interest income.



Organizational and Offering Costs



In accordance with the Advisory Agreement and the Sub-Advisory
Agreement, we will reimburse the Adviser and Sub-Adviser for any organizational expenses and Offering costs that are paid on our
behalf, which consist of, among other costs, expenses of our organization, actual legal, accounting, bona fide out-of-pocket itemized
and detailed due diligence costs, printing, filing fees, transfer agent costs, postage, escrow fees, data processing fees, advertising
and sales literature and other Offering-related costs. Pursuant to the terms of the Advisory Agreement and Sub-Advisory Agreement,
the Advisers are responsible for the payment of Offering costs to the extent they exceed 1.5% of the aggregate gross proceeds
from the Offering.



As of June 30, 2013 and December 31, 2012, the Adviser and
Sub-Adviser incurred approximately $3.5 million and $2.5 million, respectively, of Offering costs on our behalf. Upon the execution
of the Advisory Agreement and Sub-Advisory Agreement, on May 31, 2012, we recorded a due to affiliates liability and capitalized
the deferred Offering costs as it is expected that we will reimburse the Advisers for these costs. As of June 30, 2013, the balance
of the due to affiliate liability related to organizational and Offering costs was $3.3 million. Commencing with our initial closing,
which occurred on September 17, 2012, and continuing with every closing thereafter, 1.5% of the proceeds of such closings will
be amortized as a charge to additional paid in capital and a reduction of deferred Offering costs, until such assetis
fully amortized. As of June 30, 2013, approximately $186,000 has been amortized.  We expect to reimburse the Advisers for
such costs incurred on our behalf on a monthly basis up to a maximum aggregate amount of 1.5% of the gross Offering proceeds.
Pursuant to the terms of the Advisory Agreement and Sub-Advisory Agreement, the Adviser and Sub-Adviser will be responsible for
the payment of organizational and Offering expenses to the extent they exceed 1.5% of gross proceeds from the Offering.



PORTFOLIO INVESTMENT COMPOSITION



Private placement portfolio investments primarily consist of
direct or secondary purchases of interest-bearing debt securities in companies that are generally larger in size than the LMM
companies included in our LMM portfolio. As of June 30, 2013, our privately placed portfolio was completely comprised of debt
investments secured by first priority liens.



Our current LMM portfolio investments consist solely of secured
debt in privately held, LMM companies. The LMM debt investments are secured by first liens on the assets of the portfolio companies,
generally bear interest at fixed rates and generally mature between five and seven years from the original investment date. However,
since we purchased these investments subsequent to their original investment dates, the maturities range from approximately two
to four years.



During the six months ended June 30, 2013, we purchased 24
new investments for approximately $19.8 million and received proceeds from sales and repayments of existing portfolio investments
of approximately $6.4 million. The combined result of which increased our portfolio by approximately $13.4 million, or 83%, and
the number of portfolio companies by 15, or 88%. The largest investment in an individual portfolio company represented approximately
7% the portfolio’s fair value with the remaining investments ranging from 2% to 6%. The average investment in our portfolio
is approximately $0.9 million or 3% of the total portfolio. As a result of the aforementioned transactions our portfolio has become
increasingly diversified across individual portfolio investments, geographic regions, and industries. Further, our portfolio investment
composition is now completely comprised of first lien debt securities. First lien debt securities have priority over subordinated
or other unsecured debt owed by the issuer with respect to the collateral pledged as security for the loan.



32







Summaries of the composition of our total investment portfolio
at cost and fair value are shown in the following table:



|                         |  | June 30, 2013 |       |   | December 31, 2012 | 
|------------------------ |  | ------------- | ----- | - | ----------------- | 
|Cost:                    |  | LMM           |       |   | Private Placement | 
|First Lien Secured Debt  |  |               | 100.0 | % |                   | 
|Second Lien Secured Debt |  |               | -     |   |                   | 
|Total                    |  |               | 100.0 | % |                   | 



|                         |  | June 30, 2013 |       |   | December 31, 2012 | 
|------------------------ |  | ------------- | ----- | - | ----------------- | 
|Fair Value:              |  | LMM           |       |   | Private Placement | 
|First Lien Secured Debt  |  |               | 100.0 | % |                   | 
|Second Lien Secured Debt |  |               | -     |   |                   | 
|Total                    |  |               | 100.0 | % |                   | 



The composition of our investments by geographic region of
the United States as of June 30, 2013, at cost and fair value, is set forth in the table below (in thousands). The geographic
composition is determined by the location of the portfolio company’s corporate headquarters.



|                  |  | June 30, 2013       |       
|----------------- |  | ------------------- | ------
|                  |  | Investments at Cost |       
|Northeast         |  | $                   | 8,100 
|Southwest         |  |                     | 2,473 
|West              |  |                     | 5,473 
|Southeast         |  |                     | 5,381 
|Midwest           |  |                     | 6,669 
|Non-United States |  |                     | 1,474 
|Total             |  | $                   | 29,570



The composition of our investments by geographic region of
the United States as of December 31, 2012, at cost and fair value, is set forth in the table below (in thousands). The geographic
composition is determined by the location of the portfolio company’s corporate headquarters.



|          |  | December 31, 2012   |       
|--------- |  | ------------------- | ------
|          |  | Investments at Cost |       
|Northeast |  | $                   | 4,158 
|Southwest |  |                     | 750   
|West      |  |                     | 2,896 
|Southeast |  |                     | 2,617 
|Midwest   |  |                     | 5,660 
|Total     |  | $                   | 16,081



33







The following tables show the total investment portfolio composition
of portfolio investments by industry at cost and fair value:



|Cost:                                  |  | June 30, 2013 |       |   | December 31, 2012 | 
|-------------------------------------- |  | ------------- | ----- | - | ----------------- | 
|IT Services                            |  |               | 10.0  | % |                   | 
|Services and Leasing                   |  |               | 6.7   | % |                   | 
|Specialty Retail                       |  |               | 6.5   | % |                   | 
|Textiles, Apparel, and Luxury Goods    |  |               | 6.0   | % |                   | 
|Software                               |  |               | 4.9   | % |                   | 
|Construction and Engineering           |  |               | 4.8   | % |                   | 
|Healthcare Facilities                  |  |               | 3.4   | % |                   | 
|Healthcare Equipment and Supplies      |  |               | 3.4   | % |                   | 
|Education                              |  |               | 3.4   | % |                   | 
|Oil and Gas Storage and Transportation |  |               | 3.4   | % |                   | 
|Communications Equipment               |  |               | 3.4   | % |                   | 
|Retail (Food and Beverage)             |  |               | 3.3   | % |                   | 
|Apparel, Accessories, and Luxury Goods |  |               | 3.3   | % |                   | 
|Metals and Mining                      |  |               | 3.3   | % |                   | 
|Advertising                            |  |               | 3.3   | % |                   | 
|Publishing                             |  |               | 3.3   | % |                   | 
|Pharmaceuticals                        |  |               | 3.3   | % |                   | 
|Aerospace and Defense                  |  |               | 3.3   | % |                   | 
|Capital Markets                        |  |               | 3.2   | % |                   | 
|Utilities                              |  |               | 3.2   | % |                   | 
|Healthcare Services                    |  |               | 2.5   | % |                   | 
|Diversified Consumer Services          |  |               | 2.5   | % |                   | 
|Building Products                      |  |               | 2.3   | % |                   | 
|Media                                  |  |               | 2.2   | % |                   | 
|Internet and Catalog Retail            |  |               | 1.7   | % |                   | 
|Entertainment and Leisure              |  |               | 1.7   | % |                   | 
|Oil, Gas, and Consumable Fuels         |  |               | 1.7   | % |                   | 
|Energy Equipment and Services          |  |               | -     |   |                   | 
|Chemicals                              |  |               | -     |   |                   | 
|Total                                  |  |               | 100.0 | % |                   | 



34







|Fair Value:                            |  | June 30, 2013 |       |   | December 31, 2012 | 
|-------------------------------------- |  | ------------- | ----- | - | ----------------- | 
|IT Services                            |  |               | 10.0  | % |                   | 
|Services and Leasing                   |  |               | 6.7   | % |                   | 
|Specialty Retail                       |  |               | 6.4   | % |                   | 
|Textiles, Apparel, and Luxury Goods    |  |               | 6.1   | % |                   | 
|Software                               |  |               | 5.0   | % |                   | 
|Construction and Engineering           |  |               | 4.5   | % |                   | 
|Apparel, Accessories, and Luxury Goods |  |               | 3.4   | % |                   | 
|Metals and Mining                      |  |               | 3.4   | % |                   | 
|Retail (Food and Beverage)             |  |               | 3.4   | % |                   | 
|Communications Equipment               |  |               | 3.4   | % |                   | 
|Education                              |  |               | 3.4   | % |                   | 
|Pharmaceuticals                        |  |               | 3.4   | % |                   | 
|Oil and Gas Storage and Transportation |  |               | 3.4   | % |                   | 
|Healthcare Equipment and Supplies      |  |               | 3.4   | % |                   | 
|Publishing                             |  |               | 3.3   | % |                   | 
|Advertising                            |  |               | 3.3   | % |                   | 
|Healthcare Facilities                  |  |               | 3.3   | % |                   | 
|Capital Markets                        |  |               | 3.3   | % |                   | 
|Utilities                              |  |               | 3.2   | % |                   | 
|Aerospace and Defense                  |  |               | 3.0   | % |                   | 
|Healthcare Services                    |  |               | 2.5   | % |                   | 
|Diversified Consumer Services          |  |               | 2.5   | % |                   | 
|Media                                  |  |               | 2.3   | % |                   | 
|Building Products                      |  |               | 2.3   | % |                   | 
|Internet and Catalog Retail            |  |               | 1.7   | % |                   | 
|Entertainment and Leisure              |  |               | 1.7   | % |                   | 
|Oil, Gas, and Consumable Fuels         |  |               | 1.7   | % |                   | 
|Chemicals                              |  |               | -     |   |                   | 
|Energy Equipment and Services          |  |               | -     |   |                   | 
|Total                                  |  |               | 100.0 | % |                   | 



Our portfolio investments carry a number of risks including,
but not limited to: (1) investing in companies which may have limited operating histories and financial resources; (2) holding
investments that generally are not publicly traded and which may be subject to legal and other restrictions on resale; and (3)
other risks common to investing in below investment grade debt in LMM and middle market companies.



PORTFOLIO ASSET QUALITY



As of June 30, 2013, we owned a diversified portfolio of 32
companies representing a wide range of industries. We believe that this diversity adds to the structural protection of the portfolio,
revenue sources, income, cash flows and dividends. The portfolio included the following:



| | § | Debt
                                                                                                                investments in
                                                                                                                30 private-placement
                                                                                                                portfolio companies
                                                                                                                with an aggregate
                                                                                                                fair value of
                                                                                                                approximately
                                                                                                                $28.3 million
                                                                                                                and a cost basis
                                                                                                                of approximately
                                                                                                                $28.1 million.
                                                                                                                The private placement
                                                                                                                portfolio had
                                                                                                                a weighted average
                                                                                                                annual effective
                                                                                                                yield of approximately
                                                                                                                7.7% and 100%
                                                                                                                of the investments
                                                                                                                were secured by
                                                                                                                first priority
                                                                                                                liens. Further,
                                                                                                                96% of the private
                                                                                                                placement investments
                                                                                                                contain variable
                                                                                                                rates, thereby
                                                                                                                corresponding
                                                                                                                with our Credit
                                                                                                                Facility in the
                                                                                                                event interest
                                                                                                                rates were to
                                                                                                                rise.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | § | Debt
                                                                                                                investments in
                                                                                                                two LMM portfolio
                                                                                                                companies with
                                                                                                                an aggregate fair
                                                                                                                value and cost
                                                                                                                basis of approximately
                                                                                                                $1.5 million.
                                                                                                                The LMM investments
                                                                                                                had a weighted
                                                                                                                average annual
                                                                                                                effective yield
                                                                                                                of approximately
                                                                                                                15.0% and 100%
                                                                                                                of the investments
                                                                                                                were secured by
                                                                                                                first priority
                                                                                                                liens.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | § | Overall,
                                                                                                                our investment
                                                                                                                portfolio had
                                                                                                                a weighted average
                                                                                                                effective yield
                                                                                                                of approximately
                                                                                                                8.1%, and 100%
                                                                                                                of the investments
                                                                                                                were secured by
                                                                                                                first-priority
                                                                                                                liens.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



35







Since our inception, we have not experienced any portfolio
company defaults and 100% of the portfolio was performing materially at or above our expectations. For those investments in which
S&P credit ratings are available, approximately 56% of the portfolio, the portfolio had a weighted average effective credit
rating of B.



We utilize a rating system developed by Main Street to rate
the performance of each LMM portfolio company. The investment rating system takes into consideration various factors, including,
but not limited to, each investment’s expected level of returns collectability, comparisons to competitors and other industry
participants, and the portfolio company’s future outlook. Investment Rating 1 represents a LMM portfolio company that is
performing in a manner which significantly exceeds expectations. Investment Rating 2 represents a LMM portfolio company that,
in general, is performing above expectations. Investment Rating 3 represents a LMM portfolio company that is generally performing
in accordance with expectations. Investment Rating 4 represents a LMM portfolio company that is underperforming expectations.
Investments with such a rating require increased monitoring and scrutiny by us. Investment Rating 5 represents a LMM portfolio
company that is significantly underperforming. Investments with such a rating require heightened levels of monitoring and scrutiny
by us and involve the recognition of significant unrealized depreciation on such investment. All new LMM portfolio investments
receive an initial Investment Rating 3.



The following table shows the distribution of our LMM portfolio
investments on the 1 to 5 investment rating scale at fair value as of June 30, 2013 and December 31, 2012 (dollars in thousands):





|                  |  | June 30, 2013                 |       |  | December 31, 2012                 | 
|----------------- |  | ----------------------------- | ----- |  | --------------------------------- | 
|Investment Rating |  | Investments at
    Fair Value |       |  | Percentage of
    Total Portfolio | 
|1                 |  | $                             | -     |  |                                   | 
|2                 |  |                               | 1,500 |  |                                   | 
|3                 |  |                               | -     |  |                                   | 
|4                 |  |                               | -     |  |                                   | 
|5                 |  |                               | -     |  |                                   | 
|Totals            |  | $                             | 1,500 |  |                                   | 



Based upon our investment rating system, the weighted average
rating of our LMM portfolio was approximately 2.0 as of June 30, 2013 and December 31, 2012.



DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS



RESULTS COMPARISONS FOR THE THREE MONTHS ENDED JUNE 30,
2013 AND JUNE 30, 2012



Total Investment Income, Operating Expenses, Net Assets



For the three months ended June
30, 2013 and June 30, 2012, our total investment income was approximately $559,000 and $410,000, respectively, consisting predominately
of interest income. The increase is primarily due to the growth in our total portfolio resulting from the investment of additional
equity capital raised, and borrowings under our Credit Facility.We expect further increases in investment income in future
periods due to (i) a growing base of portfolio company investments, and (ii) investments being held for the entire period relative
to incremental net investment activity during each quarter.



For the three months ended June 30, 2013, expenses, net of
base management fee, incentive fee and internal administrative services expenses waivers, were approximately $262,000 as compared
to expenses of approximately $139,000 for the three months ended June 30, 2012. The increase in expenses is primarily to due to
the expense of operating a public company including legal and audit costs, director fees, and director and officer insurance.



For the three months ended June 30, 2013, the net increase
in net assets resulting from operations (gross of stockholder distributions declared) was approximately $232,000. The increase
was attributable to net investment income of approximately $297,000 and realized gains of $4,000 less unrealized depreciation
on investments of approximately $69,000.



For the three months ended June 30, 2012, the net increase
in net assets was approximately $269,000. The increase was primarily attributable to net investment income of approximately $271,000
less unrealized depreciation on investments of approximately $2,000.



36







RESULTS COMPARISONS FOR THE SIX MONTHS ENDED JUNE 30,
2013 AND JUNE 30, 2012



Total Investment Income, Operating Expenses, Net Assets



For the six months ended June 30,
2013 and June 30, 2012, our total investment income was approximately $951,000 and $825,000, respectively, consisting predominately
of interest income. The increase is primarily due to the growth in our total portfolio resulting from the investment of additional
equity capital raised, and borrowings under our Credit Facility.We expect further increases in investment income in future
periods due to (i) a growing base of portfolio company investments, and (ii) investments being held for the entire period relative
to incremental net investment activity during each quarter.



For the six months ended June 30, 2013, expenses, net of base
management fee, incentive fee and internal administrative services expenses waivers, were approximately $553,000 as compared to
expenses of approximately $215,000 for the six months ended June 30, 2012. The increase in expenses is primarily to due to the
expense of operating a public company including legal and audit costs, director fees, and director and officer insurance.



For the six months ended June 30, 2013, the net increase in
net assets resulting from operations (gross of stockholder distributions declared) was approximately $540,000. The increase was
attributable to net investment income of approximately $398,000, realized gains of $4,000 and unrealized appreciation on investments
of approximately $138,000.



For the six months ended June 30, 2012, the net increase in
net assets (gross of stockholder distributions declared) was approximately $763,000. The increase was attributable to net investment
income of approximately $610,000 and unrealized appreciation on investments of approximately $153,000.



Liquidity and Capital Resources



Cash Flows



For the six months ended June 30, 2013, we experienced a net
increase in cash of approximately $520,000. During this period, we generated approximately $12.2 million from our financing activities
which consisted of $9.6 million in net Offering proceeds received, a net increase in our notes payable of $3.0 million, reduced
by payment of cash distributions of approximately $458,000. Additionally, we used approximately $11.6 million of cash in our operating
activities primarily as a result of the purchase of $19.8 million in portfolio debt investments offset by receipts of $6.4 million
from the sale and repayment of principal amounts from existing portfolio investments. Further, we collected $936,000 from Main
Street related to the repayment of a portfolio investment that was serviced by Main Street.



For the six months ended June 30, 2012, we experienced a net
decrease in cash of approximately $470,000. During this period, we used approximately $1.3 million from our financing activities
including the payment of distributions of $600,000, the net reduction in notes payable of $500,000 and the payment of deferred
financing costs of $248,000. We also generated approximately $878,000 of cash from our operating activities as a result of a net
increase in net assets from operations of approximately $763,000 and the receipt of principal payments on portfolio debt investments
of $271,000.



Stockholder Distributions



The following table reflects the
cash distributions per share that we declared on our common stock during the six months ended June 30, 2013 (in thousands
except per share amounts).



|                                  |  | Distributions |     
|--------------------------------- |  | ------------- | ----
|For the Period Ended              |  | Per Share     |     
|Three months ended June 30, 2013  |  | $             | 0.18
|Three months ended March 31, 2013 |  | $             | 0.17



37







The following table reflects the cash distributions that we
declared during the six months ended June 30, 2012 (in thousands except per share/unit amounts).



|                               |  | Distributions           |     
|------------------------------ |  | ----------------------- | ----
|For the Period Ended           |  | Per Share, Per
    Unit |     
|One month ended June 30, 2012  |  | $                       | 0.06
|Five months ended May 31, 2012 |  | $                       | 0.53





On June 27, 2013, with the authorization of our board of directors,
we declared distributions to our stockholders for the period of July 1, 2013 through September 30, 2013. These distributions have
been, or will be, calculated based on stockholders of record each day from July 1, 2013 through September 30, 2013 in an amount
equal to $0.00191781 per share, per day (which represents an annualized distribution yield of 7.0% based on our current public
offering price of $10.00 per share, if it were maintained everyday for a twelve-month period). Distributions are paid on the first
business day following the completion of each month to which they relate.



The following table reflects the stock dividend per share that
we have declared on our common stock from inception through June 30, 2013:



|Date Declared      |  | Record Date        |  | Dividend Date      |  | Dividend
    Percentage |      |   | Shares
    Issued | 
|------------------ |  | ------------------ |  | ------------------ |  | ----------------------- | ---- | - | ----------------- | 
|September 13, 2012 |  | September 13, 2012 |  | September 14, 2012 |  |                         | 2.25 | % |                   | 



The purpose of this stock dividend was for us to maintain a
net asset value per share that was below the then-current offering price, after deducting selling commissions and dealer manager
fees, as required by the 1940 Act, subject to certain limited exceptions. Our board of directors determined that our portfolio
performance sufficiently warranted taking these actions.



The stock dividend increased the number of shares outstanding,
thereby reducing our net asset value per share. However, because the stock dividend was payable to all stockholders as of the
designated record date in proportion to their holdings as of such date, the reduction in net asset value per share as a result
of the stock dividend was offset exactly by the increase in the number of shares owned by each stockholder. Also, as the stock
dividend did not change any stockholder’s proportionate interest in us, it did not represent a taxable dividend. Lastly,
as the overall value to the stockholders was not reduced as a result of the stock dividend, our board of directors determined
that the stock dividend would not be dilutive to stockholders as of the designated record date. Specific tax characteristics of
all distributions are reported to stockholders annually on Form 1099-DIV.



We have adopted an “opt in” distribution reinvestment
plan for our stockholders. As a result, if we make a distribution, our stockholders will receive distributions in cash unless
they specifically “opt in” to the distribution reinvestment plan so as to have their cash distributions reinvested
in additional shares of our common stock.



We may fund our cash distributions from any sources of funds
available, including offering proceeds, borrowings, net investment income from operations, capital gains proceeds from the sale
of assets, non-capital gains proceeds from the sale of assets, dividends or other distributions paid to it on account of preferred
and common equity investments in portfolio companies and fee waivers from our Advisers. We have not established limits on the
amount of funds that we may use from available sources to make distributions. We expect that for the foreseeable future, a portion
of the distributions paid will be possible as a result of the Conditional Fee Waiver Agreement with our Advisers, which fee waivers
may be subject to repayment by us upon the approval of our board of directors, if at all, within three years from the date that
each respective fee waiver was made. The Conditional Fee Waiver Agreement allows the Advisers to waive fees upon the occurrence
of any event, in the Advisers’ sole discretion, including, but neither limited to nor automatically triggered by, our estimate
that a distribution declared and payable to our stockholders during the fee waiver period represents, or would represent when
paid, a return of capital for U.S. federal income tax purposes. Notwithstanding the Conditional Fee Waiver Agreement, the Company
may still have distributions which could be characterized as a return of capital for tax purposes. Moreover, the Advisers have
no obligation to waive fees pursuant to the Conditional Fee Waiver Agreement, and if the Advisers choose not to waive the fees,
our ability to pay distributions or our liquidity generally could be adversely affected. For the distributions declared during
the six months ended June 30, 2013, 34% of the distributions were funded by fee waivers pursuant to the Conditional Fee Waiver
Agreement.



Our distributions may exceed our earnings, especially during
the period before we have substantially invested the proceeds from the Offering. As a result, a portion of the distributions we
make may represent a return of capital for U.S. federal income tax purposes.



38







The timing and amount of any future distributions to stockholders
are subject to applicable legal restrictions and the sole discretion of our board of directors.



In order to satisfy the Code requirements
applicable to a RIC, we intend to distribute to our stockholders substantially all of our taxable income, but we may also elect
to periodically spillover certain excess undistributed taxable income from one tax year into the next tax year(subject
to a 4% excise tax). In 2013, we paid approximately $6,000 representing a 4% nondeductible excise tax related to approximately
$117,000, or $0.09 per share, of cumulative undistributed taxable income.



Capital Resources



As of June 30, 2013, we had approximately $2.4 million in cash
and our net asset value totaled approximately $21.3 million, equating to $8.83 per share. We believe our current cash flows from
operations, future availability under our Credit Facility and the proceeds from the Offering are sufficient to allow us to meet
our liquidity needs for both the near and longer term, to continue operations, satisfy our contractual obligations and pay distributions
to our stockholders.



On May 24, 2012, HMS Income LLC
entered into the Credit Facility with Capital One and immediately borrowed $7 million under the Credit Facility. We became the
borrower under the Credit Facility as a result of the Merger Transaction.The Credit Facility has an accordion provision
allowing increases in borrowing of up to $60 million, for a total facility of up to $75 million, subject to certain conditions.
The proceeds from the initial borrowing under the Credit Facility and working
capital were used to repay the outstanding balance on the Main Street Facility, which had an outstanding balance of $7.5 million
at the time of repayment. Borrowings under the Credit Facility bear interest, subject to our election, on a per annum basis equal
to (i) the applicable LIBOR rate plus 2.75% or (ii) the base rate plus 1.5%. The base rate is defined as the higher of (a) the
prime rate or (b) the Federal Funds Rate (as defined in the credit agreement) plus 0.5%. As of June 30, 2013, we exercised our
LIBOR election, thus setting a rate of 3.0%. Borrowings under the Credit Facility are secured by all of our assets as well as
all of the assets, and a pledge of equity ownership interests, of any of our future subsidiaries, which would be joined as guarantors.
The credit agreement for the Credit Facility contains affirmative and negative covenants usual and customary for leveraged financings,
including, but not limited to: (i) maintaining an interest coverage ratio of at least 2.25 to 1.0 (ii) maintaining an asset coverage
ratio of at least 2.0 to 1.0 and (iii) maintaining a minimum adjusted tangible net worth of at least 80% of our adjusted tangible
net worth on the closing date of the Credit Facility. For the twelve months ended June 30, 2013, our interest coverage ratio was
3.8 to 1 and as of June 30, 2013, our asset coverage ratio was 3.1 to 1, and our tangible net worth was approximately 100% of
the our adjusted tangible net worth on the closing date of the Credit Facility. Additionally, we must provide information to Capital
One on a regular basis, preserve our corporate existence, comply with applicable laws, including the 1940 Act, pay obligations
when they become due, and invest the proceeds of the Offering in accordance with our investment objectives and strategies. Further,
the credit agreement contains usual and customary default provisions including, without limitation: (i) a default in the
payment of interest and principal; (ii) our insolvency or bankruptcy; (iii) a material adverse change in our business;
or (iv) breach of any covenant, representation or warranty in the credit agreement or other credit documents and failure
to cure such breach within defined periods. As of June 30, 2013, we are not aware of any instances of noncompliance with covenants
related to the credit agreement. The maturity date of the Credit Facility is May 24, 2015, and we have
two, one-year extension options.



During the six months ended June 30, 2013, we raised gross
proceeds of approximately $11.0 million from the Offering and we made payments of approximately $947,000 for selling commissions
and dealer manager fees. We also paid $186,000 of Offering costs related to the Offering.



We anticipate that we will continue to fund our investment
activities through existing cash, capital raised from our Offering, and borrowings on our Credit Facility. Our primary uses of
funds in both the short-term and long-term will be investments in portfolio companies, operating expenses and cash distributions
to holders of our common stock.



In addition, as a BDC, we generally are required to meet a
coverage ratio of total assets to total senior securities, which include borrowings and any preferred stock we may issue in the
future, of at least 200%. Stated differently, the amount outstanding under our Credit Facility as a percentage of our total assets
cannot exceed 50%. As of June 30, 2013 and December 31, 2012, this percentage was 28% and 32%, respectively. This requirement
limits the amount that we may borrow. As of June 30, 2013, considering both the aforementioned restriction
and the capacity under our Credit Facility, we have the ability to borrow an additional $5.0 million.



Although we have been able to secure access to potential additional
liquidity, through proceeds from the Offering and also by entering into the Credit Facility, there is no assurance that equity
or debt capital will be available to us in the future on favorable terms, or at all.





39









Related-Party Transactions and Agreements



We have entered into agreements with the Adviser, the Sub-Adviser,
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 fees and payments to our Adviser and Sub-Adviser for reimbursement of 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 Adviser and Sub-Adviser,
pursuant to various agreements that we have entered into, including the Advisory Agreement, the Sub-Advisory Agreement and the
Conditional Fee Waiver Agreement. See Note 9to the financial statements included elsewhere in this Report for additional
information regarding related party transactions.



Contractual Obligations



See Note 9to the financial statements included elsewhere
in this Report for additional information regarding certain of our contractual obligations.



As of June 30, 2013, we had $10.0 million in borrowings outstanding
under the Credit Facility. Unless extended, the Credit Facility will mature on May 24, 2015. We have two, one-year extension options
that, if exercised, would permit us to extend the maturity to May 24, 2017. See above for a description of the Credit Facility.



A summary of our significant contractual payment obligations
for the repayment of outstanding borrowings at June 30, 2013 is as follows:





|                   |  | Payments Due By Period (dollars in thousands) |       
|------------------ |  | --------------------------------------------- | ------
|                   |  | Total                                         |       
|Credit Facility(1) |  | $                                             | 10,000





|(1) | At June 30, 2013, $5 million remained available under our
    Credit Facility.
|--- | ------------------------------------------------------------------------------



Off-Balance Sheet Arrangements



As of June 30, 2013, we had no off-balance sheet arrangements.



Recent Developments and Subsequent Events





On July 23, 2013, we sold one of our portfolio investments,
UniTek Global Services, Inc. for approximately $1.54 million. The portfolio investment had a fair value of approximately $1.41
million as of June 30, 2013.



40







| | Item 3. | Quantitative
                                                                                           and Qualitative Disclosures about Market
                                                                                           Risk.
| | ------- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Quantitative and Qualitative Disclosures about Market
Risk



We are subject to financial market risks, in particular changes
in interest rates. Changes in interest rates may affect our interest income from portfolio investments, the fair value of our
fixed income investments, and our cost of funding.



Our interest income will be affected by changes in various
interest rates, including LIBOR and prime rates, to the extent any of our debt investments include floating interest rates. As
of June 30, 2013, approximately 92% of our portfolio investments (based on cost) contained floating interest rates. Assuming no
changes to our investment portfolio and taking into account the interest rate floors, a 1% upward or downward change in interest
rates over the next twelve months would increase or decrease our interest income from debt investments by approximately $3,000.



In addition, any fluctuations in prevailing interest rates
may affect the fair value of our fixed rate debt instruments and result in changes in unrealized gains and losses, and may also
affect a net increase or decrease in net assets resulting from operations. Such changes in unrealized appreciation and depreciation
will materialize into realized gains and losses if we sell our investments before their respective debt maturity dates.



Because we borrow money to make investments, our net investment
income is partially dependent upon the difference between the interest rate at which we invest borrowed funds and the interest
rate at which we borrow funds. In periods of rising interest rates and when we have borrowed capital with floating interest rates,
then our interest expense would increase, which could increase our financing costs and reduce our net investment income, especially
to the extent we hold fixed-rate debt investments. As a result, there can be no assurance that a significant change in market
interest rates will not have a material adverse effect on our net investment income. Pursuant to the terms of the Credit Facility
which we maintain with Capital One, as of June 30, 2013, we had borrowed at a floating rate of LIBOR plus 2.75%. Therefore, given
our current level of borrowing of $10 million, a 1% upward change in interest rates for the next twelve months would increase
our interest expense by approximately $100,000. Also, at June 30, 2013, one month LIBOR was approximately 0.20%; therefore, a
0.20% decrease in interest rates would result in a decrease in interest expense of $20,000.



If deemed prudent, we may use interest rate risk management
techniques in an effort to minimize our exposure to interest rate fluctuations. These techniques may include various interest
rate hedging activities to the extent permitted by the 1940 Act. Adverse developments resulting from changes in interest rates
or hedging transactions could have a material adverse effect on our business, financial condition and results of operations. As
of June 30, 2013, we had not entered into any interest rate hedging arrangements.



| | Item 4. | Controls
                                                                                           and Procedures.
| | ------- | -------------------------------------------------------------------------------------------------------------------



In accordance with Exchange Act Rules 13a-15 and 15d-15,
we carried out an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer
and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as of the end of the period covered
by this report. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure
controls and procedures were effective, as of June 30, 2013, to provide reasonable assurance that information required to be disclosed
in our reports filed or submitted under the Exchange Act is (i) recorded, processed, summarized and reported within the time
periods specified in the SEC’s rules and forms, and (ii) accumulated and communicated to our management, including
our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.



In the most recent fiscal quarter, there was no change in our
internal controls over financial reporting (as defined under Rule 13a-15(f) under the Exchange Act) that has materially affected,
or is reasonably likely to materially affect, our internal controls over financial reporting.



41







PART II — OTHER INFORMATION



| | Item 1. | Legal
                                                                                           Proceedings.
| | ------- | -------------------------------------------------------------------------------------------------------------



We are not currently subject to any material legal proceedings,
nor, to our knowledge, is any material legal proceeding threatened against us. From time to time, we may be party to certain legal
proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts
with our portfolio companies. While the outcome of any legal proceedings cannot be predicted with certainty, we do not expect
that these proceedings will have a material adverse effect upon our financial condition or results of operations.



| | Item 1A. | Risk
                                                                                            Factors.
| | -------- | ---------------------------------------------------------------------------------------------------------



There have been no material changes from the risk factors previously
disclosed in our annual report on Form 10-K for the year ended December 31, 2012.



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



None.



| | Item 3. | Defaults
                                                                                           upon Senior Securities.
| | ------- | ---------------------------------------------------------------------------------------------------------------------------



None.



| | Item 4. | Mine
                                                                                           Safety Disclosures.
| | ------- | -------------------------------------------------------------------------------------------------------------------



Not applicable.



| | Item 5. | Other
                                                                                           Information.
| | ------- | -------------------------------------------------------------------------------------------------------------



Not applicable.



42







| | Item 6. | Exhibits.
| | ------- | ---------



|Exhibit
    No. |  | Description                                                                                                                                                                                                                                       
|--------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                |  |                                                                                                                                                                                                                                                   
|3.1             |  | Articles of Amendment and Restatement
    (filed as Exhibit (a)(2) to Pre-Effective Amendment No. 3 to the Registrant’s Registration Statement on Form N-2 (File
    No. 333-178548), filed on May 31, 2012 and incorporated herein by reference).
|                |  |                                                                                                                                                                                                                                                   
|3.2             |  | Amended and Restated Bylaws of the
    Registrant (filed as Exhibit 3.2 to the Annual Report on Form 10-K, filed on March 27, 2013 and incorporated herein by reference).                                                                         
|                |  |                                                                                                                                                                                                                                                   
|4.1             |  | Form of Subscription Agreement (filed
    as Appendix A to the Registrant’s final prospectus dated May 14, 2013 filed pursuant to Rule 497 (File No. 333-178548),
    filed on May 16, 2013 and incorporated herein by reference).                
|                |  |                                                                                                                                                                                                                                                   
|10.1            |  | Second Amendment to Amended and Restated
    Conditional Fee Waiver Agreement (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, filed on June
    28, 2013 and incorporated herein by reference).                            
|                |  |                                                                                                                                                                                                                                                   
|31.1            |  | Certification of Chief Executive Officer
    of the Registrant, pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of
    the Sarbanes-Oxley Act of 2002 (Filed herewith).                     
|                |  |                                                                                                                                                                                                                                                   
|31.2            |  | Certification of Chief Financial Officer
    of the Registrant, pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of
    the Sarbanes-Oxley Act of 2002 (Filed herewith).                     
|                |  |                                                                                                                                                                                                                                                   
|32.1            |  | Certification of Chief Executive Officer
    and Chief Financial Officer of the Registrant, pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the
    Sarbanes-Oxley Act of 2002 (Furnished herewith).                    



43







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.



|                      | HMS INCOME FUND, INC.
|--------------------- | ---------------------
|                      |                      
|Date: August 14, 2013 | By:                  
|                      |                      
|                      |                      
|                      |                      
|                      |                      
|Date: August 14, 2013 | By:                  
|                      |                      
|                      |                      



44







EXHIBIT INDEX



|Exhibit
    No. |  | Description                                                                                                                                                                                                                                       
|--------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                |  |                                                                                                                                                                                                                                                   
|3.1             |  | Articles of Amendment and Restatement
    (filed as Exhibit (a)(2) to Pre-Effective Amendment No. 3 to the Registrant’s Registration Statement on Form N-2 (File
    No. 333-178548), filed on May 31, 2012 and incorporated herein by reference).
|                |  |                                                                                                                                                                                                                                                   
|3.2             |  | Amended and Restated Bylaws of the
    Registrant (filed as Exhibit 3.2 to the Annual Report on Form 10-K, filed on March 27, 2013 and incorporated herein by reference).                                                                         
|                |  |                                                                                                                                                                                                                                                   
|4.1             |  | Form of Subscription Agreement (filed
    as Appendix A to the Registrant’s final prospectus dated May 14, 2013 filed pursuant to Rule 497 (File No. 333-178548),
    filed on May 16, 2013 and incorporated herein by reference).                
|                |  |                                                                                                                                                                                                                                                   
|10.1            |  | Second Amendment to Amended and Restated
    Conditional Fee Waiver Agreement (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, filed on June
    28, 2013 and incorporated herein by reference).                            
|                |  |                                                                                                                                                                                                                                                   
|31.1            |  | Certification of Chief Executive Officer
    of the Registrant, pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of
    the Sarbanes-Oxley Act of 2002 (Filed herewith).                     
|                |  |                                                                                                                                                                                                                                                   
|31.2            |  | Certification of Chief Financial Officer
    of the Registrant, pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of
    the Sarbanes-Oxley Act of 2002 (Filed herewith).                     
|                |  |                                                                                                                                                                                                                                                   
|32.1            |  | Certification of Chief Executive Officer
    and Chief Financial Officer of the Registrant, pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the
    Sarbanes-Oxley Act of 2002 (Furnished herewith).                    



45