UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-Q

(Mark One)



xQUARTERLY
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: 814-00672










NGP Capital Resources Company

(Exact name of registrant as specified
in its charter)










|Maryland                                |  | 20-1371499         
|--------------------------------------- |  | -------------------
|(State or other jurisdiction of         |  | (I.R.S. Employer   
|incorporation or organization)          |  | Identification No.)
|                                        |  |                    
|909 Fannin, Suite 3800                  |  |                    
|Houston, Texas                          |  |                    
|(Address of principal executiveoffices) |  | 77010(Zip Code)    





(713) 752-0062

(Registrant’s telephone number,
including area code)



Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes x No  ̈



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



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



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

(Do not check if smaller
reporting company)



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



As of August 7, 2013, there were 20,499,188
shares of the registrant’s common stock outstanding.















Table
of Contents





|PART I – FINANCIAL INFORMATION                                                                 | 1 
|---------------------------------------------------------------------------------------------- | --
|                                                                                               |   
|Item 1. Financial Statements.                                                                  | 1 
|                                                                                               |   
|Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations. | 26
|                                                                                               |   
|Item 3. Quantitative and Qualitative Disclosures About Market Risk.                            | 35
|                                                                                               |   
|Item 4. Controls and Procedures.                                                               | 35
|                                                                                               |   
|PART II – OTHER INFORMATION                                                                    | 35
|                                                                                               |   
|Item 1. Legal Proceedings.                                                                     | 35
|                                                                                               |   
|Item 1A. Risk Factors.                                                                         | 36
|                                                                                               |   
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.                           | 36
|                                                                                               |   
|Item 6. Exhibits.                                                                              | 36
|                                                                                               |   
|SIGNATURES                                                                                     | 37













PART I – FINANCIAL INFORMATION



Item 1. Financial Statements.



NGP CAPITAL RESOURCES
COMPANY

CONSOLIDATED BALANCE
SHEETS

(In Thousands, Except
Share and Per Share Amounts)



|                                                                                                                      |  | June 30,    |         |   | December 31, |  
|--------------------------------------------------------------------------------------------------------------------- |  | ----------- | ------- | - | ------------ | -
|                                                                                                                      |  | 2013        |         |   | 2012         |  
|                                                                                                                      |  | (Unaudited) |         |   |              |  
|Assets                                                                                                                |  |             |         |   |              |  
|Investments in portfolio securities at fair value                                                                     |  |             |         |   |              |  
|Control investments - majority owned (cost: $25,903 and $8,140, respectively)                                         |  | $           | 23,361  |   |              | $
|Affiliate investments (cost: $20,567 and $16,280, respectively)                                                       |  |             | 17,521  |   |              |  
|Non-affiliate investments (cost: $179,686 and $193,332, respectively)                                                 |  |             | 168,404 |   |              |  
|Total portfolio investments                                                                                           |  |             | 209,286 |   |              |  
|Investments in U.S. Treasury Bills at fair value                                                                      |  |             |         |   |              |  
|(cost: $46,000 and $45,996, respectively)                                                                             |  |             | 46,000  |   |              |  
|Total investments                                                                                                     |  |             | 255,286 |   |              |  
|Current assets                                                                                                        |  |             |         |   |              |  
|Cash and cash equivalents                                                                                             |  |             | 49,155  |   |              |  
|Accounts receivable and other current assets                                                                          |  |             | 675     |   |              |  
|Interest receivable                                                                                                   |  |             | 2,596   |   |              |  
|Prepaid assets                                                                                                        |  |             | 2,910   |   |              |  
|Total current assets                                                                                                  |  |             | 55,336  |   |              |  
|Total assets                                                                                                          |  | $           | 310,622 |   |              | $
|                                                                                                                      |  |             |         |   |              |  
|Liabilities and net assets                                                                                            |  |             |         |   |              |  
|Current liabilities                                                                                                   |  |             |         |   |              |  
|Accounts payable and accrued expenses                                                                                 |  | $           | 1,328   |   |              | $
|Management and incentive fees payable                                                                                 |  |             | 1,829   |   |              |  
|Dividends payable                                                                                                     |  |             | 3,280   |   |              |  
|Income taxes payable                                                                                                  |  |             | 37      |   |              |  
|Short-term debt                                                                                                       |  |             | 45,000  |   |              |  
|Total current liabilities                                                                                             |  |             | 51,474  |   |              |  
|Deferred tax liabilities                                                                                              |  |             | -       |   |              |  
|Long-term debt                                                                                                        |  |             | 72,000  |   |              |  
|Total liabilities                                                                                                     |  |             | 123,474 |   |              |  
|Commitments and contingencies  (Note 6)                                                                               |  |             |         |   |              |  
|Net assets                                                                                                            |  |             |         |   |              |  
|Common stock, $.001 par value, 250,000,000 shares authorized; 20,499,188 and 21,020,077 shares issued and outstanding |  |             | 20      |   |              |  
|Paid-in capital in excess of par                                                                                      |  |             | 247,708 |   |              |  
|Undistributed net investment income (loss)                                                                            |  |             | (532    | ) |              |  
|Undistributed net realized capital gain (loss)                                                                        |  |             | (46,312 | ) |              |  
|Net unrealized appreciation (depreciation) on investments                                                             |  |             | (13,736 | ) |              |  
|Total net assets                                                                                                      |  |             | 187,148 |   |              |  
|Total liabilities and net assets                                                                                      |  | $           | 310,622 |   |              | $
|Net asset value per share                                                                                             |  | $           | 9.13    |   |              | $





(See accompanying notes to consolidated
financial statements)



1







NGP CAPITAL RESOURCES
COMPANY

CONSOLIDATED STATEMENTS
OF OPERATIONS

(In Thousands, Except
Per Share Data)

(Unaudited)



|                                                                                                           |  | For The Three Months Ended |        |   | For The Six Months Ended |  
|---------------------------------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | -
|                                                                                                           |  | June 30,                   |        |   | June 30,                 |  
|                                                                                                           |  | 2013                       |        |   | 2012                     |  
|Investment income                                                                                          |  |                            |        |   |                          |  
|Interest income:                                                                                           |  |                            |        |   |                          |  
|Control investments - majority owned                                                                       |  | $                          | 492    |   |                          | $
|Affiliate investments                                                                                      |  |                            | 3,335  |   |                          |  
|Non-affiliate investments                                                                                  |  |                            | 4,827  |   |                          |  
|Dividend income:                                                                                           |  |                            |        |   |                          |  
|Non-affiliate investments                                                                                  |  |                            | 995    |   |                          |  
|Royalty income, net of amortization:                                                                       |  |                            |        |   |                          |  
|Control investments - majority owned                                                                       |  |                            | 15     |   |                          |  
|Non-affiliate investments                                                                                  |  |                            | -      |   |                          |  
|Other income (loss)                                                                                        |  |                            | (51    | ) |                          |  
|Total investment income                                                                                    |  |                            | 9,613  |   |                          |  
|Operating expenses                                                                                         |  |                            |        |   |                          |  
|Interest expense and bank fees                                                                             |  |                            | 998    |   |                          |  
|Management and incentive fees                                                                              |  |                            | 1,830  |   |                          |  
|Professional fees, net of legal fees of $658, $0, $2,356 and $0 related to the ATP bankruptcy (See Note 6) |  |                            | 261    |   |                          |  
|Insurance expense                                                                                          |  |                            | 180    |   |                          |  
|Other general and administrative expenses                                                                  |  |                            | 858    |   |                          |  
|Total operating expenses                                                                                   |  |                            | 4,127  |   |                          |  
|Income tax provision (benefit), net                                                                        |  |                            | 22     |   |                          |  
|Net investment income                                                                                      |  |                            | 5,464  |   |                          |  
|Net realized capital gain (loss) on investments                                                            |  |                            |        |   |                          |  
|Control investments - majority owned                                                                       |  |                            | (464   | ) |                          |  
|Affiliate investments                                                                                      |  |                            | (250   | ) |                          |  
|Non-affiliate investments                                                                                  |  |                            | 1,778  |   |                          |  
|Total net realized capital gain (loss) on investments                                                      |  |                            | 1,064  |   |                          |  
|Net unrealized appreciation (depreciation) on investments                                                  |  |                            |        |   |                          |  
|Control investments - majority owned                                                                       |  |                            | (1,167 | ) |                          |  
|Affiliate investments                                                                                      |  |                            | (176   | ) |                          |  
|Non-affiliate investments                                                                                  |  |                            | (1,672 | ) |                          |  
|Benefit (provision) for taxes on unrealized appreciation (depreciation) on investments                     |  |                            | -      |   |                          |  
|Total net unrealized appreciation (depreciation) on investments                                            |  |                            | (3,015 | ) |                          |  
|Net increase (decrease) in net assets resulting from operations                                            |  | $                          | 3,513  |   |                          | $
|Net increase (decrease) in net assets resulting from operations per common share                           |  | $                          | 0.16   |   |                          | $
|                                                                                                           |  |                            |        |   |                          |  
|Dividends declared per common share                                                                        |  | $                          | 0.16   |   |                          | $
|Weighted average shares outstanding - basic and diluted                                                    |  |                            | 20,780 |   |                          |  



(See accompanying notes to consolidated
financial statements)



2







NGP CAPITAL RESOURCES
COMPANY

CONSOLIDATED STATEMENT
OF CHANGES IN NET ASSETS

(In Thousands)

(Unaudited)



|                                                                    |  |                  |        |   |           |   |    | Paid-in        |  |   |                   |   |  | Undistributed   |        |   | Net Unrealized     |   |         |                | 
|------------------------------------------------------------------- |  | ---------------- | ------ | - | --------- | - | -- | -------------- |  | - | ----------------- | - |  | --------------- | ------ | - | ------------------ | - | ------- | -------------- | 
|                                                                    |  |                  |        |   |           |   |    | Capital        |  |   | Undistributed     |   |  | Net Realized    |        |   | Appreciation       |   |         |                | 
|                                                                    |  | Common
    Stock |        |   | in Excess |   |    | Net Investment |  |   | Capital           |   |  | (Depreciation)  |        |   | Total              |  
|                                                                    |  | Shares           |        |   | Amount    |   |    | of
    Par     |  |   | Income
    (Loss) |   |  | Gain
    (Loss) |        |   | on
    Investments |   |         | Net
    Assets | 
|Balance at
    December 31, 2012                                    |  |                  | 21,020 |   |           | $ | 21 |                |  | $ | 251,088           |   |  | $               | (1,672 | ) |                    | $ | (47,148 | )              | 
|Net increase (decrease)
    in net assets resulting from operations |  |                  | -      |   |           |   | -  |                |  |   | -                 |   |  |                 | 7,783  |   |                    |   | 836     |                | 
|Acquisition of common
    stock under repurchase plan               |  |                  | (521   | ) |           |   | (1 | )              |  |   | (3,380            | ) |  |                 | -      |   |                    |   | -       |                | 
|Dividends
    declared                                              |  |                  | -      |   |           |   | -  |                |  |   | -                 |   |  |                 | (6,643 | ) |                    |   | -       |                | 
|Balance
    at June 30, 2013                                        |  |                  | 20,499 |   |           | $ | 20 |                |  | $ | 247,708           |   |  | $               | (532   | ) |                    | $ | (46,312 | )              | 



(See accompanying notes to consolidated
financial statements)



3







NGP CAPITAL RESOURCES
COMPANY

CONSOLIDATED STATEMENTS
OF CASH FLOWS

(In Thousands)

(Unaudited)



|                                                                                                                                    |  | For The Six Months Ended June 30, |         
|----------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------- | --------
|                                                                                                                                    |  | 2013                              |         
|Cash flows from operating activities                                                                                                |  |                                   |         
|Net increase (decrease) in net assets resulting from operations                                                                     |  | $                                 | (4,094  
|Adjustments to reconcile net increase (decrease) in net assets resulting from operations  to net cash used in operating activities: |  |                                   |         
|Payment-in-kind interest                                                                                                            |  |                                   | (1,059  
|Net amortization of premiums, discounts and fees                                                                                    |  |                                   | (520    
|Net realized capital (gain) loss on investments                                                                                     |  |                                   | (836    
|Net unrealized depreciation on investments                                                                                          |  |                                   | 12,714  
|Net deferred income tax provision (benefit)                                                                                         |  |                                   | (1      
|Effects of changes in operating assets and liabilities:                                                                             |  |                                   |         
|Accounts receivable and other current assets                                                                                        |  |                                   | 57      
|Interest receivable                                                                                                                 |  |                                   | (720    
|Prepaid assets                                                                                                                      |  |                                   | (461    
|Payables and accrued expenses                                                                                                       |  |                                   | 2       
|Purchase of investments in portfolio securities                                                                                     |  |                                   | (82,760 
|Proceeds from redemption of investments in portfolio securities                                                                     |  |                                   | 76,784  
|Purchase of investments in U.S. Treasury Bills                                                                                      |  |                                   | (91,999 
|Proceeds from redemption of investments in U.S. Treasury Bills                                                                      |  |                                   | 92,000  
|Net cash used in operating activities                                                                                               |  |                                   | (893    
|Cash flows from financing activities                                                                                                |  |                                   |         
|Borrowings under revolving credit facilities                                                                                        |  |                                   | 260,500 
|Repayments on revolving credit facilities                                                                                           |  |                                   | (248,000
|Acquisition of common stock under repurchase plan                                                                                   |  |                                   | (3,381  
|Dividends paid                                                                                                                      |  |                                   | (6,726  
|Net cash provided by financing activities                                                                                           |  |                                   | 2,393   
|Net increase in cash and cash equivalents                                                                                           |  |                                   | 1,500   
|Cash and cash equivalents, beginning of period                                                                                      |  |                                   | 47,655  
|Cash and cash equivalents, end of period                                                                                            |  | $                                 | 49,155  



(See accompanying notes to consolidated
financial statements)



4







NGP CAPITAL RESOURCES
COMPANY

CONSOLIDATED SCHEDULE
OF INVESTMENTS

June 30, 2013

(In Thousands, Except
Share Amounts and Percentages)

(Unaudited)



|Portfolio
    Company                                                 |  | Industry
    Segment       |  | Investment
    (1)                                 |   | Principal |        |  | Cost |        |        | Fair
    Value (2) | 
|--------------------------------------------------------------------- |  | -------------------------- |  | -------------------------------------------------- | - | --------- | ------ |  | ---- | ------ | ------ | ------------------ | 
|PORTFOLIO
    INVESTMENTS                                             |  |                            |  |                                                    |   |           |        |  |      |        |        |                   
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                   
|Control
    Investments - Majority Owned (50% or more owned)          |  |                            |  |                                                    |   |           |        |  |      |        |        |                   
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                   
|Pallas Contour Mining, LLC                                            |  | Coal Mining                |  | Senior Secured Term Loan                           |   | $         | 10,169 |  |      | $      | 10,213 |                    | 
|                                                                      |  |                            |  | (12%, due 10/14/2015)                              |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | 800 Membership Units representing                  |   |           |        |  |      |        | -      |                    | 
|                                                                      |  |                            |  | 80% of the common equity (12)                      |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|Rubicon Energy Partners, LLC (9)                                      |  | Oil & Natural Gas          |  | 4,000 LLC Units -                                  |   |           |        |  |      |        | -      |                    | 
|                                                                      |  | Production and Development |  | 50% ownership of the assets                        |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|Spirit Resources,  LLC                                                |  | Oil & Natural Gas          |  | Tranche A - Senior Secured Term Loan               |   |           | 5,500  |  |      |        | 5,373  |                    | 
|                                                                      |  | Production and Development |  | (The greater of 8% or LIBOR + 4%,                  |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | due 4/28/2015)                                     |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | Tranche B - Senior Secured Term Loan               |   |           | 2,307  |  |      |        | 2,307  |                    | 
|                                                                      |  |                            |  | (The greater of 15% PIK or LIBOR + 11%,            |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | due 10/28/2015)                                    |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | 80,000 Preferred Units representing                |   |           |        |  |      |        | 8,000  |                    | 
|                                                                      |  |                            |  | 100% of the outstanding equity                     |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | 3% Overriding Royalty
    Interest                 |   |           |        |  |      |        | 10     |                    | 
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|Subtotal Control
    Investments - Majority Owned (50% or more owned) |  |                            |  |                                                    |   | $         | 25,903 |  |      | $      | 23,361 |                   
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|Affiliate
    Investments - (5% to 25% owned)                         |  |                            |  |                                                    |   |           |        |  |      |       
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|OCI Holdings, LLC                                                     |  | Home Health Services       |  | Subordinated Note                                  |   | $         | 15,111 |  |      | $      | 14,832 |                    | 
|                                                                      |  |                            |  | (The greater of 11% or LIBOR + 10%                 |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | cash plus 2% PIK, due 8/15/2018)                   |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | NGP/OCI Investments, LLC Class A                   |   |           |        |  |      |        | 2,500  |                    | 
|                                                                      |  |                            |  | Units representing 24.07% ownership                |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | of OCI Holdings, LLC                               |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|Resaca Exploitation, Inc.                                             |  | Oil & Natural Gas          |  | Common Stock (1,360,972 shares) -                  |   |           |        |  |      |        |        |                    | 
|                                                                      |  | Production and Development |  | representing 6.56% of the outstanding              |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | common stock (3) (8)                               |   |           |        |  |      |        | 3,235  |                    | 
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|Subtotal Affiliate
    Investments - (5% to 25% owned)                |  |                            |  |                                                    | $ | 20,567    |        |  | $    | 17,521 |       
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|Non-affiliate
    Investments - (Less than 5% owned)                  |  |                            |  |                                                    |   |           |        |  |      |       
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|ATP Oil & Gas Corporation                                             |  | Oil & Natural Gas          |  | Limited Term Royalty Interest                      |   |           |        |  |      | $      | 29,637 |                    | 
|                                                                      |  | Production and Development |  | (Notional rate of 13.2%) (5)                       |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|BP Corporation North America, Inc.                                    |  | Oil & Natural Gas          |  | Put options to sell up to 23,068 Bbls of           |   |           |        |  |      |        | 68     |                    | 
|                                                                      |  | Production and Development |  | crude oil at a strike price of $65.00 per
    Bbl. |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | 3 monthly contracts expiring through               |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | September 30, 2013 (3) (5)                         |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|Castex Energy 2005, LP                                                |  | Oil & Natural Gas          |  | Redeemable Preferred LP Units                      |   | $         | 50,000 |  |      |        | 50,040 |                    | 
|                                                                      |  | Production and Development |  | (current pay 8% cash, due 7/1/2016) (11)           |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|Chroma Exploration & Production, Inc.                                 |  | Oil & Natural Gas          |  | 12,301 Shares Series A Participating               |   |           |        |  |      |        | 2,222  |                    | 
|                                                                      |  | Production and Development |  | Convertible Preferred Stock (6)                    |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | 11,234 Shares Series AA Participating              |   |           |        |  |      |        | 2,090  |                    | 
|                                                                      |  |                            |  | Convertible Preferred Stock (6)                    |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | 8.11 Shares Common Stock                           |   |           |        |  |      |        | -      |                    | 
|                                                                      |  |                            |  |                                                    |   |           |        |  |      |        |        |                    | 
|Crossroads Energy Partners, LLC                                       |  | Oil & Natural Gas          |  | Senior Secured Term Loan                           |   |           | 8,975  |  |      |        | 8,371  |                    | 
|                                                                      |  | Production and Development |  | (The greater of 11.5% or LIBOR +                   |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | 10.5%, due 5/24/2016)                              |   |           |        |  |      |        |        |                    | 
|                                                                      |  |                            |  | 2% Overriding Royalty Interest                     |   |           |        |  |      |        | 175    |                    | 
|                                                                      |  |                            |  | Warrants (13)                                      |   |           |        |  |      |        | 237    |                    | 



(See accompanying notes to consolidated
financial statements)



5







NGP CAPITAL RESOURCES
COMPANY

CONSOLIDATED SCHEDULE
OF INVESTMENTS

June 30, 2013

(In Thousands, Except
Share Amounts and Percentages))

(Unaudited)

(Continued)



|Portfolio
    Company                                            |  | Industry
    Segment           |   | Investment
    (1)                                    |  | Principal |        |         | Cost |   |         | Fair
    Value (2) | 
|---------------------------------------------------------------- |  | ------------------------------ | - | ----------------------------------------------------- |  | --------- | ------ | ------- | ---- | - | ------- | ------------------ | 
|PORTFOLIO
    INVESTMENTS - Continued                            |  |                                |   |                                                       |  |           |        |         |      |   |         |                   
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |   |         |                   
|Non-affiliate
    Investments - (Less than 5% owned) - Continued |  |                                |   |                                                       |  |           |        |         |      |  
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |  
|Globe BG, LLC                                                    |  | Coal Production                |   | Contingent earn-out related to July 2011
    sale     |  |           |        |         |      | $ | -       |                    | 
|                                                                 |  |                                |   | of royalty interests in Alden Resources,
    LLC (10) |  |           |        |         |      |   |         |                    | 
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |   |         |                    | 
|GMX Resources, Inc.                                              |  | Oil & Natural Gas              |   | Senior Secured Second-Priority
    Notes              |  | $         | 12,661 |         |      |   | 9,452   |                    | 
|                                                                 |  | Production and Development     |   | (9%, due 3/2/2018) (6)                                |  |           |        |         |      |   |         |                    | 
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |   |         |                    | 
|Huff Energy Holdings, Inc.                                       |  | Oil & Natural Gas              |   | Senior Secured Term Loan                              |  |           | 14,600 |         |      |   | 14,600  |                    | 
|                                                                 |  | Production and Development     |   | (The greater of 11% or LIBOR +                        |  |           |        |         |      |   |         |                    | 
|                                                                 |  |                                |   | 7% , due 7/10/2013) (14)                              |  |           |        |         |      |   |         |                    | 
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |   |         |                    | 
|KOVA International, Inc.                                         |  | Medical Supplies               |   | Senior Subordinated Notes                             |  |           | 9,000  |         |      |   | 8,829   |                    | 
|                                                                 |  | Manufacturing and Distribution |   | (12.75%, due 8/15/2018)                               |  |           |        |         |      |   |         |                    | 
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |   |         |                    | 
|Midstates Petroleum Company                                      |  | Oil & Natural Gas              |   | Senior Unsecured Notes                                |  |           | 13,000 |         |      |   | 13,416  |                    | 
|                                                                 |  | Production and Development     |   | (10.75%, due 10/1/2020) (3) (5)                       |  |           |        |         |      |   |         |                    | 
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |   |         |                    | 
|Myriant Corporation                                              |  | Alternative Fuels and          |   | 131,741 shares of common stock, representing          |  |           |        |         |      |   | 419     |                    | 
|                                                                 |  | Specialty Chemicals            |   | 0.56% of the outstanding common shares                |  |           |        |         |      |   |         |                    | 
|                                                                 |  |                                |   | Warrants (7)                                          |  |           |        |         |      |   | 49      |                    | 
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |   |         |                    | 
|Nekoosa Coated Products, Inc.                                    |  | Coated Paper Products          |   | Second Lien Term Loan                                 |  |           | 17,565 |         |      |   | 17,223  |                    | 
|                                                                 |  | Manufacturing and Distribution |   | (13% cash plus 2% PIK, due 10/22/2018)                |  |           |        |         |      |   |         |                    | 
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |   |         |                    | 
|Talos Production, LLC                                            |  | Oil & Natural Gas              |   | Senior Unsecured Notes                                |  |           |        |         |      |   |         |                    | 
|                                                                 |  | Production and Development     |   | (9.75%, due 2/15/2018)
    (3)                        |  |           | 23,000 |         |      |   | 22,858  |                    | 
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |   |         |                    | 
|Subtotal Non-affiliate
    Investments - (Less than 5% owned)    |  |                                | $ | 179,686                                               |  |           | $      | 168,404 |     
|Subtotal
    Portfolio Investments (82.0% of total investments)  |  |                                | $ | 226,156                                               |  |           | $      | 209,286 |     
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |   |         |                    | 
|GOVERNMENT SECURITIES                                            |  |                                |   |                                                       |  |           |        |         |      |   |         |                    | 
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |   |         |                    | 
|U.S. Treasury Bills (4)                                          |  |                                |   |                                                       |  | $         | 46,000 |         |      | $ | 46,000  |                    | 
|Subtotal
    Government Securities (18.0% of total investments)  |  |                                | $ | 46,000                                                |  |           | $      | 46,000  |     
|                                                                 |  |                                |   |                                                       |  |           |        |         |      |   |         |                    | 
|TOTAL
    INVESTMENTS                                            |  |                                |   |                                                       |  |           |        |         |      | $ | 272,156 |                    | 



(See accompanying notes to consolidated
financial statements)



6







NGP CAPITAL RESOURCES
COMPANY

CONSOLIDATED SCHEDULE
OF INVESTMENTS

June 30, 2013

(Unaudited)

(Continued)



NOTES TO CONSOLIDATED SCHEDULE OF INVESTMENTS



| | (1) | All of our portfolio investments are collateral for obligations under our Investment Facility. Our investments in U.S. Treasury
Bills are collateral for obligations under our Treasury Facility. See Note 3 of Notes to Consolidated Financial Statements. Percentages
represent interest rates in effect at the end of the period and due dates represent the contractual maturity dates. Warrants, common
stocks, units, commodity derivative instruments and earn-outs are non-income producing securities, unless otherwise stated.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | Our Board of Directors determines, in good faith, the final estimates of fair value of our investments. Fair value estimates
are determined using unobservable inputs (Level 3 hierarchy), unless otherwise stated.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (3) | Fair value estimate is determined using prices with observable market inputs (Level 2 hierarchy). See Note 7 of Notes to Consolidated
Financial Statements.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------

| | (4) | Fair value is determined using prices for identical securities in active markets (Level 1 hierarchy). See Note 7 of Notes to
Consolidated Financial Statements.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (5) | We have determined that this investment is not a "qualifying asset" under Section 55(a) of the 1940 Act. Under the
1940 Act, we may not acquire any non-qualifying asset unless, at the time such acquisition is made, qualifying assets represent
at least 70% of our total assets. The status of these assets under the 1940 Act is subject to change. We monitor the status of
these assets on an ongoing basis.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (6) | Non-accrual status.
| | --- | -------------------

| | (7) | Myriant Corporation warrants expire on August 15, 2015 and provide us the right to purchase 32,680 shares of Myriant Corporation
common stock at a purchase price of $10.00 per share.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (8) | Resaca Exploitation, Inc., or Resaca, common stock has been de-listed from the Alternative Investment Market of the London
Stock Exchange and is in the process of liquidation.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (9) | Assets of this portfolio company have been sold. The legal entity, in which we retain an equity interest, is in the process
of dissolution.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------

| | (10) | Contingent payment of up to $6.8 million is dependent upon Alden Resources, LLC’s ability to achieve certain sales volume
and operating efficiency levels during the three year period ending July 2014.
| | ---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (11) | Upon redemption, we will receive the outstanding face amount plus an option to elect to receive either: a) a cash payment resulting
in a total 12% IRR (inclusive of the 8% cash distributions) or b) our pro rata share of 2% of the outstanding regular limited partner
interests in Castex Energy 2005, LP (0.67% net to us).
| | ---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (12) | The fair value of our Pallas Contour Mining, LLC membership units also includes the value attributable to our ownership of
800 membership units in Pallas Augering Mining, LLC. The assets and equity interests of Pallas Augering Mining, LLC are in the
process of being merged into Pallas Contour Mining, LLC.
| | ---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (13) | Crossroads Energy Partners, LLC, or Crossroads, warrants expire seven years after repayment of the Term Loan and entitle us
to purchase 21,529 Class A Units, representing 18% ownership in Crossroads, for $0.01 per unit.
| | ---- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (14) | In July 2013, we agreed to extend the maturity date of this term loan to September 20, 2013 in exchange for a $0.1 million
fee and principal repayment of $0.2 million.
| | ---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



(See accompanying notes to consolidated
financial statements)



7







NGP CAPITAL RESOURCES
COMPANY

CONSOLIDATED SCHEDULE
OF INVESTMENTS

December 31, 2012

(In Thousands, Except
Share Amounts and Percentages)



|Portfolio
    Company                                                 |  | Industry
    Segment       |  | Investment
    (1)                                    |  | Principal |        |  | Cost |   |        | Fair
    Value (2) | 
|--------------------------------------------------------------------- |  | -------------------------- |  | ----------------------------------------------------- |  | --------- | ------ |  | ---- | - | ------ | ------------------ | 
|PORTFOLIO
    INVESTMENTS                                             |  |                            |  |                                                       |  |           |        |  |      |   |        |                   
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                   
|Control
    Investments - Majority Owned (50% or more owned)          |  |                            |  |                                                       |  |           |        |  |      |   |        |                   
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|Pallas Contour Mining, LLC                                            |  | Coal Mining                |  | Senior Secured Term Loan                              |  | $         | 8,108  |  |      | $ | 8,140  |                    | 
|                                                                      |  |                            |  | (12%, due 10/14/2015)                                 |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  | 800 Membership Units representing                     |  |           |        |  |      |   | -      |                    | 
|                                                                      |  |                            |  | 80% of the common equity                              |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|Rubicon Energy Partners, LLC (10)                                     |  | Oil & Natural Gas          |  | 4,000 LLC Units -                                     |  |           |        |  |      |   |        |                    | 
|                                                                      |  | Production and Development |  | 50% ownership of the
    assets                       |  |           |        |  |      |   | -      |                    | 
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|Subtotal Control
    Investments - Majority Owned (50% or more owned) |  |                            |  |                                                       |  | $         | 8,140  |  |      | $ | 8,608  |                   
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|Affiliate
    Investments - (5% to 25% owned)                         |  |                            |  |                                                       |  |           |        |  |      |   |        |                   
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|Resaca Exploitation, Inc.                                             |  | Oil & Natural Gas          |  | Senior Unsecured Term Loan                            |  | $         | 12,933 |  |      | $ | 12,795 |                    | 
|                                                                      |  | Production and Development |  | (9.5% cash, 12% PIK or 14%                            |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  | default, due 12/31/2014) (15)                         |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  | Common Stock (1,360,972 shares) -                     |  |           |        |  |      |   | 3,235  |                    | 
|                                                                      |  |                            |  | representing 6.56% of the outstanding                 |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  | common stock (3) (8)                                  |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  | Warrants (11)                                         |  |           |        |  |      |   | 250    |                    | 
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|Subtotal Affiliate
    Investments - (5% to 25% owned)                |  |                            |  |                                                       |  | $         | 16,280 |  |      | $ | 13,153 |                   
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|Non-affiliate
    Investments - (Less than 5% owned)                  |  |                            |  |                                                       |  |           |        |  |      |   |        |                   
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|ATP Oil & Gas Corporation                                             |  | Oil & Natural Gas          |  | Limited Term Royalty Interest                         |  |           |        |  |      | $ | 36,614 |                    | 
|                                                                      |  | Production and Development |  | (Notional rate of 13.2%) (5)                          |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|BP Corporation North America, Inc.                                    |  | Oil & Natural Gas          |  | Put options to sell up to 83,048 Bbls of              |  |           |        |  |      |   | 245    |                    | 
|                                                                      |  | Production and Development |  | crude oil at a strike price of $65.00 per
    Bbl.    |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  | 9 monthly contracts expiring through                  |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  | September 30, 2013 (3) (5)                            |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|Castex Energy Development Fund, LP                                    |  | Oil & Natural Gas          |  | Senior Secured Term Loan                              |  | $         | 27,500 |  |      |   | 27,141 |                    | 
|                                                                      |  | Production and Development |  | (The greater of 11.5% or LIBOR +                      |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  | 10.5%, due 12/31/2014)                                |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  | Castex Class B Units - 5% (14)                        |  |           |        |  |      |   | 0      |                    | 
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|Castex Energy 2005, LP                                                |  | Oil & Natural Gas          |  | Redeemable Preferred LP Units                         |  |           | 50,000 |  |      |   | 50,046 |                    | 
|                                                                      |  | Production and Development |  | (current pay 8% cash, due 7/1/2016) (16)              |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|Chroma Exploration & Production, Inc.                                 |  | Oil & Natural Gas          |  | 12,301 Shares Series A Participating                  |  |           |        |  |      |   | 2,222  |                    | 
|                                                                      |  | Production and Development |  | Convertible Preferred Stock (6)                       |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  | 11,234 Shares Series AA Participating                 |  |           |        |  |      |   | 2,090  |                    | 
|                                                                      |  |                            |  | Convertible Preferred Stock (6)                       |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  | 8.11 Shares Common Stock                              |  |           |        |  |      |   | -      |                    | 
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|EP Energy, LLC                                                        |  | Oil & Natural Gas          |  | Senior Unsecured Notes                                |  |           | 10,000 |  |      |   | 10,000 |                    | 
|                                                                      |  | Production and Development |  | (9.375%, due 5/1/2020) (3)                            |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|Globe BG, LLC                                                         |  | Coal Production            |  | Contingent earn-out related to July 2011
    sale     |  |           |        |  |      |   | -      |                    | 
|                                                                      |  |                            |  | of royalty interests in Alden Resources,
    LLC (13) |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  |                                                       |  |           |        |  |      |   |        |                    | 
|GMX Resources, Inc.                                                   |  | Oil & Natural Gas          |  | Senior Secured Second-Priority Notes                  |  |           | 12,661 |  |      |   | 9,452  |                    | 
|                                                                      |  | Production and Development |  | (9%, due 3/2/2018)                                    |  |           |        |  |      |   |        |                    | 
|                                                                      |  |                            |  | 2,975,098 Shares Common Stock (4)                     |  |           |        |  |      |   | 2,317  |                    | 



(See accompanying notes to consolidated
financial statements)



8







NGP CAPITAL RESOURCES
COMPANY

CONSOLIDATED SCHEDULE
OF INVESTMENTS

December 31, 2012

(In Thousands, Except
Share Amounts and Percentages)

(Continued)





|Portfolio
    Company                                            |  | Industry
    Segment       |   | Investment
    (1)                               |         | Principal |        |         | Cost    |   |         | Fair
    Value (2) | 
|---------------------------------------------------------------- |  | -------------------------- | - | ------------------------------------------------ | ------- | --------- | ------ | ------- | ------- | - | ------- | ------------------ | 
|PORTFOLIO
    INVESTMENTS - Continued                            |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|                                                                 |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|Non-affiliate
    Investments - (Less than 5% owned) - Continued |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|                                                                 |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|Huff Energy Holdings, Inc.                                       |  | Oil & Natural Gas          |   | Senior Secured
    Term Loan                     |         | $         | 15,100 |         |         | $ | 15,100  |                    | 
|                                                                 |  | Production and Development |   | (The greater of 11%
    or LIBOR +               |         |           |        |         |         |   |         |                    | 
|                                                                 |  |                            |   | 7% , due 4/15/2013)
    (9)                      |         |           |        |         |         |   |         |                    | 
|                                                                 |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|Midstates Petroleum Company                                      |  | Oil & Natural Gas          |   | Senior Subordinated
    Notes                    |         |           | 14,000 |         |         |   | 14,435  |                    | 
|                                                                 |  | Production and Development |   | (10.75%, due 10/1/2020)
    (3) (5)              |         |           |        |         |         |   |         |                    | 
|                                                                 |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|Myriant Corporation                                              |  | Alternative Fuels and      |   | 131,741 shares of common
    stock, representing |         |           |        |         |         |   | 419     |                    | 
|                                                                 |  | Specialty Chemicals        |   | 0.56% of the outstanding
    common shares       |         |           |        |         |         |   |         |                    | 
|                                                                 |  |                            |   | Warrants (7)                                     |         |           |        |         |         |   | 49      |                    | 
|                                                                 |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|Southern Pacific Resources Corp.                                 |  | Oil & Natural Gas          |   | Second Lien Term Loan                            |         |           | 9,740  |         |         |   | 9,850   |                    | 
|                                                                 |  | Production and Development |   | (The greater of 10.5%
    or LIBOR + 8.5% or     |         |           |        |         |         |   |         |                    | 
|                                                                 |  |                            |   | the greater of 10.5%
    or Prime + 7.5%,        |         |           |        |         |         |   |         |                    | 
|                                                                 |  |                            |   | due 1/07/2016) (5)                               |         |           |        |         |         |   |         |                    | 
|                                                                 |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|Spirit Resources, LLC                                            |  | Oil & Natural Gas          |   | Senior Secured Term
    Loan                     |         |           | 13,500 |         |         |   | 13,327  |                    | 
|                                                                 |  | Production and Development |   | (The greater of 12%
    or LIBOR + 8%,           |         |           |        |         |         |   |         |                    | 
|                                                                 |  |                            |   | due 4/27/2015)                                   |         |           |        |         |         |   |         |                    | 
|                                                                 |  |                            |   | Warrants
    (12)                                |         |           |        |         |         |   | 25      |                    | 
|                                                                 |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|Subtotal
    Non-affiliate Investments - (Less than 5% owned)    |  |                            |   | $                                                | 193,332 |           |        | $       | 191,853 |  
|Subtotal
    Portfolio Investments (82.3% of total investments)  |  |                            | $ | 217,752                                          |         |           | $      | 213,614 |        
|                                                                 |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|GOVERNMENT
    SECURITIES                                        |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|                                                                 |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|U.S. Treasury Bills (4)                                          |  |                            |   |                                                  |         | $         | 46,000 |         |         | $ | 45,996  |                    | 
|Subtotal
    Government Securities (17.7% of total investments)  |  |                            |   |                                                  |         | $         | 45,996 |         |         | $ | 45,996  |                   
|                                                                 |  |                            |   |                                                  |         |           |        |         |         |   |         |                    | 
|TOTAL
    INVESTMENTS                                            |  |                            |   |                                                  |         |           |        |         |         | $ | 263,748 |                    | 



(See accompanying notes to consolidated
financial statements)



9







NGP CAPITAL RESOURCES
COMPANY

CONSOLIDATED SCHEDULE
OF INVESTMENTS

December 31, 2012

(Continued)



NOTES TO CONSOLIDATED SCHEDULE OF INVESTMENTS



| | (1) | All of our portfolio investments are collateral for obligations under our Investment Facility. Our investments in U.S. Treasury
Bills are collateral for obligations under our Treasury Facility. See Note 3 of Notes to Consolidated Financial Statements. Percentages
represent interest rates in effect at the end of the period and due dates represent the contractual maturity dates. Warrants, common
stocks, units, commodity derivative instruments and earn-outs are non-income producing securities, unless otherwise stated.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | Our Board of Directors determines, in good faith, the final estimates of fair value of our investments. Fair value estimates
are determined using unobservable inputs (Level 3 hierarchy), unless otherwise stated.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (3) | Fair value estimate is determined using prices with observable market inputs (Level 2 hierarchy). See Note 7 of Notes to Consolidated
Financial Statements.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------

| | (4) | Fair value is determined using prices for identical securities in active markets (Level 1 hierarchy). See Note 7 of Notes to
Consolidated Financial Statements.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (5) | We have determined that this investment is not a "qualifying asset" under Section 55(a) of the 1940 Act. Under the
1940 Act, we may not acquire any non-qualifying asset unless, at the time such acquisition is made, qualifying assets represent
at least 70% of our total assets. The status of these assets under the 1940 Act is subject to change. We monitor the status of
these assets on an ongoing basis.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (6) | Non-accrual status.
| | --- | -------------------

| | (7) | Myriant Corporation warrants expire on August 15, 2015 and provide us the right to purchase 32,680 shares of Myriant Corporation
common stock at a purchase price of $10.00 per share.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (8) | Resaca Exploitation, Inc., or Resaca, stock is listed on the Alternative Investment Market of the London Stock Exchange, denominated
in British pounds and its reported fair value at December 31, 2012 has been converted to U.S. dollars.
| | --- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (9) | The Black Pool Energy Partners, LLC, or Black Pool, Term Loan originally matured on October 24, 2011 without repayment. On
September 21, 2012, we, Black Pool and Huff Energy Holdings, Inc., or HEH, executed an amendment (effective July 31, 2012) whereby
HEH unconditionally assumed the Black Pool Term Loan and became the new borrower.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (10) | Assets of this portfolio company have been sold. The legal entity, in which we retain an equity interest, is in the process
of dissolution.
| | ---- | -------------------------------------------------------------------------------------------------------------------------------------------

| | (11) | Resaca warrants expire 10 business days following termination of the credit agreement and entitle us to purchase up to 2,420,000
shares of Resaca common stock at a purchase price of $1.92 per share.
| | ---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (12) | Spirit Resources, LLC penny warrants expire five years after repayment of principal and interest and entitle us to acquire
33% of the Units of Membership Interest.
| | ---- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (13) | Contingent payment of up to $6.8 million is dependent upon Alden Resources, LLC’s ability to achieve certain sales volume
and operating efficiency levels during the three year period ending July 2014.
| | ---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (14) | Lenders were granted 10% (5% net to us) of the LP interest in Castex Energy Development Fund, or Castex EDF, via Class B LP
units that will become effective at the earlier of maturity or a liquidity event in which the Castex EDF assets are sold.
| | ---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (15) | In March 2012, Resaca received a default notice from the agent for its Senior Unsecured Term Loan, regarding the violation
of two financial covenants. Beginning March 2, 2012, the applicable interest rate under this loan is 14% as long as the covenant
violation persists.
| | ---- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (16) | Upon redemption, we will receive the outstanding face amount plus an option to elect to receive either: a) a cash payment resulting
in a total 12% IRR (inclusive of the 8% cash distributions) or b) our pro rata share of 2% of the outstanding regular limited partner
interests in Castex Energy 2005, LP (0.67% net to us).
| | ---- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



(See accompanying notes to consolidated
financial statements)



10







NGP CAPITAL RESOURCES
COMPANY

CONSOLIDATED FINANCIAL
HIGHLIGHTS

(Unaudited)





|                                                                                       |  | For The Six Months Ended June 30, |        
|-------------------------------------------------------------------------------------- |  | --------------------------------- | -------
|                                                                                       |  | 2013                              |        
|Per Share Data  (1)                                                                    |  |                                   |        
|Net asset value, beginning of period                                                   |  | $                                 | 9.57   
|Net investment income                                                                  |  |                                   | 0.37   
|Net realized and unrealized gain (loss) on investments (2)                             |  |                                   | (0.57  
|Net increase (decrease) in net assets resulting from operations                        |  |                                   | (0.20  
|Dividends declared                                                                     |  |                                   | (0.32  
|Other (3)                                                                              |  |                                   | 0.08   
|Net asset value, end of period                                                         |  | $                                 | 9.13   
|                                                                                       |  |                                   |        
|Market value, beginning of period                                                      |  | $                                 | 7.22   
|Market value, end of period                                                            |  | $                                 | 6.13   
|Market value return  (4)                                                               |  |                                   | (11.1  
|Net asset value return (4)                                                             |  |                                   | (0.2   
|                                                                                       |  |                                   |        
|Ratios and Supplemental Data                                                           |  |                                   |        
|($ and shares in thousands)                                                            |  |                                   |        
|Net assets, end of period                                                              |  | $                                 | 187,148
|Average net assets                                                                     |  | $                                 | 194,688
|Common shares outstanding, end of period                                               |  |                                   | 20,499 
|Net investment income/average net assets (5)                                           |  |                                   | 8.1    
|Portfolio turnover rate                                                                |  |                                   | 33.5   
|Total operating expenses/average net assets (5) (6)                                    |  |                                   | 7.9    
|                                                                                       |  |                                   |        
|Net increase (decrease) in net assets resulting from operations/average net assets (5) |  |                                   | (4.2   
|                                                                                       |  |                                   |        
|Expense Ratios (as a percentage of average net assets) (5)                             |  |                                   |        
|Interest expense and bank fees                                                         |  |                                   | 1.9    
|Management and incentive fees                                                          |  |                                   | 3.3    
|Other operating expenses (6)                                                           |  |                                   | 2.7    
|Total operating expenses (6)                                                           |  |                                   | 7.9    





| | (1) | Per Share Data is based on weighted average number of common shares outstanding for the period.
| | --- | -----------------------------------------------------------------------------------------------

| | (2) | May include a balancing amount necessary to reconcile the change in net asset value per share with other per share information
presented. This amount may not agree with the aggregate gains and losses for the period because the difference in the net asset
value at the beginning and end of the period may not equal the per share changes of the line items disclosed.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (3) | Represents the impact of common stock repurchases. See Note 9.
| | --- | --------------------------------------------------------------

| | (4) | Return calculations assume reinvestment of dividends and are not annualized.
| | --- | ----------------------------------------------------------------------------

| | (5) | Annualized.
| | --- | -----------

| | (6) | Net of legal fee reimbursements of $2.4 million in 2013. Excluding these legal fee reimbursements, other operating expense
ratio and total operating expense ratios would have been 5.1% and 10.3%, respectively, for the six months ended June 30, 2013.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



(See accompanying notes to consolidated
financial statements)



11







NGP CAPITAL RESOURCES
COMPANY

NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS

June 30, 2013

(Unaudited)



Note 1: Organization



These consolidated financial statements
present the financial position, results of operations and cash flows of NGP Capital Resources Company and its consolidated subsidiaries.
The terms “we,” “us,” “our” and “NGPC” refer to NGP Capital Resources Company and
its consolidated subsidiaries. We are a financial services company organized in July 2004 as a Maryland corporation to invest primarily
in small and mid-size private energy companies. In early 2012, we expanded our investment strategy to also include middle market
companies not engaged in the energy industry. Our investment objective is to generate both current income and capital appreciation
primarily through debt investments with certain equity components. We are a closed-end, non-diversified management investment company
that has elected to be regulated as a business development company, or BDC, under the Investment Company Act of 1940, or the 1940
Act. In addition, for federal income tax purposes we operate so as to be treated as a regulated investment company, or RIC, under
the Internal Revenue Code of 1986, as amended, or the Code. We have several direct and indirect subsidiaries that are single member
limited liability companies and wholly-owned limited partnerships established to hold certain portfolio investments or provide
services to us in accordance with specific rules prescribed for a company operating as a RIC. We consolidate the financial results
of our wholly-owned subsidiaries for financial reporting purposes, and we do not consolidate the financial results of our portfolio
companies. Our external manager, NGP Investment Advisor, LP, or our Manager, conducts our operations pursuant to an Investment
Advisory Agreement (see Note 4). NGP Energy Capital Management, L.L.C., or NGP, and NGP Administration, LLC, or our Administrator,
together own 100% of our Manager.



Note 2: Basis of Presentation



These interim unaudited consolidated financial
statements include the accounts of NGPC and its subsidiaries. We eliminate all significant intercompany accounts and transactions.



We prepare the interim consolidated financial
statements, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission, or the SEC. We omit
certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles
generally accepted in the United States of America, or GAAP, pursuant to such rules and regulations. We believe we include
all adjustments, which are of a normal recurring nature, so that these financial statements fairly present our financial position,
results of operations and cash flows. Interim results are not necessarily indicative of results for a full year. You
should read these unaudited consolidated financial statements in conjunction with the consolidated financial statements and related
notes included in our Annual Report on Form 10-K for the year ended December 31, 2012.



Preparing interim consolidated financial
statements in accordance with GAAP requires us to make estimates and assumptions that affect the amounts reported in the consolidated
financial statements and the accompanying notes to the consolidated financial statements, including the estimated fair values of
our investment portfolio discussed in Note 7. Although we believe our estimates and assumptions are reasonable, actual results
could differ from these estimates.



Dividends



We record dividends to stockholders on the
ex-dividend date. We currently intend that our distributions each year will be sufficient to maintain our status as a RIC for federal
income tax purposes and to eliminate federal excise tax liability. We currently intend to make distributions to stockholders on
a quarterly basis that total substantially all net taxable income for the year. We also intend to make distributions of net
realized capital gains, if any, at least annually. However, we may in the future decide to retain such capital gains for investment
and designate such retained amounts as deemed distributions. Each quarter, our Manager estimates our annual taxable earnings. The
Board of Directors considers this estimate and determines the distribution amount, if any. We generally declare our dividends each
quarter and pay them shortly thereafter. The following table summarizes our recent distribution history:



12







|                   |  | Per Share |      |  |             |                    |             
|------------------ |  | --------- | ---- |  | ----------- | ------------------ | ------------
|Declaration Date   |  | Amount    |      |  | Record Date |                    | Payment Date
|March 19, 2012     |  | $         | 0.12 |  |             | April 2, 2012      |             
|June 12, 2012      |  |           | 0.13 |  |             | June 29, 2012      |             
|September 11, 2012 |  |           | 0.16 |  |             | September 28, 2012 |             
|December 11, 2012  |  |           | 0.16 |  |             | December 28, 2012  |             
|March 18, 2013     |  |           | 0.16 |  |             | March 29, 2013     |             
|June 10, 2013      |  |           | 0.16 |  |             | June 28, 2013      |             



Note 3: Credit Facilities and Borrowings



On May 23, 2013, we entered into a $72.0
million Third Amended and Restated Revolving Credit Agreement, or the Investment Facility, which replaced our previous credit facility.
The total amount outstanding under the Investment Facility and our previous facility was $72.0 million and $59.5 million, as of
June 30, 2013 and December 31, 2012, respectively. Substantially all of our assets except our investments in U.S. Treasury Bills
are collateral for the obligations under the Investment Facility. The Investment Facility matures on May 23, 2016, and bears interest,
at our option, at either (i) LIBOR plus 325 to 475 basis points, or (ii) the base rate plus 225 to 375 basis points, both based
on our amounts outstanding. As of June 30, 2013, the interest rate on our outstanding balance of $72.0 million was 3.9%. As of
June 30, 2013, there was no additional amount available for borrowing under the Investment Facility. We repaid $44.0 million of
the outstanding balance in July 2013.



On March 31, 2011, we entered into a $30.0
million Treasury Secured Revolving Credit Agreement, or the Treasury Facility, which can only be used to purchase U.S. Treasury
Bills. Proceeds from the Treasury Facility facilitate the growth of our investment portfolio and provide flexibility in the sizing
of our portfolio investments. On September 25, 2012, we entered into a second amendment to the Treasury Facility which increased
the aggregate commitment amount from $30.0 million to $45.0 million. As amended, the Treasury Facility matures on September 25,
2013 and bears interest, at our option, at either (i) LIBOR plus 100 basis points or (ii) the base rate. We have the right at any
time to prepay the loans, in whole or in part, without premium or penalty. As of June 30, 2013, we had $45.0 million outstanding
and no additional amount available for borrowing under the Treasury Facility, and the interest rate on our outstanding balance
was 1.2% (LIBOR plus 100 basis points). We repaid the entire balance outstanding under the Treasury Facility in July 2013.



The Investment Facility and Treasury Facility
contain affirmative and reporting covenants and certain financial ratio and restrictive covenants that apply to our subsidiaries
and us. We complied with these covenants as of June 30, 2013 and had no existing defaults or events of default under either facility.
The most restrictive covenants are:





| | · | maintaining a ratio of net asset value to consolidated
total indebtedness (excluding net hedging liabilities) of not less than 2.25:1.0
| | - | ---------------------------------------------------------------------------------------------------------------------------------------



| | · | maintaining a ratio of net asset value to consolidated
total indebtedness (including net hedging liabilities) of not less than 2.0:1.0,
| | - | ---------------------------------------------------------------------------------------------------------------------------------------



| | · | maintaining a ratio of EBITDA (excluding revenue from
cash collateral) to interest expense (excluding interest on loans under the Treasury Facility) of not less than 3.0:1.0, and
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | maintaining a ratio of collateral to the aggregate principal
amount of loans under the Treasury Facility of not less than 1.02:1.0.
| | - | -----------------------------------------------------------------------------------------------------------------------------------





Note 4: Investment Management



Investment Advisory Agreement



We have an Investment Advisory Agreement
with our Manager under which our Manager administers our day-to-day operations and provides investment advisory services to us.
Our Manager is subject to the overall supervision of our Board of Directors. For providing these services, we pay our Manager a
fee, consisting of two components — a base management fee and an incentive fee.



13







Base Management Fee: According to
the Investment Advisory Agreement, we calculate the base management fee as 0.45% of the average of our total assets as of the end
of the two previous quarters. We record and pay this base management fee quarterly in arrears.



Incentive Fee: The incentive fee
under the Investment Advisory Agreement consists of two parts. We calculate the first part of the incentive fee, the Investment
Income Incentive Fee, as 20% of the excess, if any, of our net investment income for the quarter that exceeds a quarterly hurdle
rate equal to 2% (8% annualized) of our net assets. We calculate and pay this Investment Income Incentive Fee quarterly in arrears.
For the purpose of this fee calculation, net investment income means interest income, dividend income, royalty income and any other
income (including any other fees, such as commitment, origination, syndication, structuring, diligence, managerial assistance,
monitoring, and consulting fees or other fees that we receive from portfolio companies) accrued during the fiscal quarter, minus
our operating expenses for the quarter (including the base management fee, expenses payable under the Administration Agreement,
and interest expense, but excluding the incentive fee). Accordingly, we may pay an incentive fee based partly on accrued interest,
the collection of which is uncertain or deferred. Net investment income includes, in the case of investments with a deferred interest
feature (such as original issue discount, or OID, debt instruments with payment-in-kind interest and zero coupon securities), accrued
income that we have not yet received in cash. Net investment income does not include any realized capital gains, realized capital
losses, or unrealized capital appreciation or depreciation. For the three and six months ended June 30, 2013, we incurred Investment
Income Incentive Fees totaling $0.4 million. For the three and six months ended June 30, 2012, we did not incur any Investment
Income Incentive Fees.



We calculate the second part of the incentive
fee, the Capital Gains Fee, as (1) 20% of (a) our net realized capital gains (realized capital gains less realized capital losses)
on a cumulative basis from the closing date of our initial public offering to the end of such fiscal year, less (b) any unrealized
capital depreciation at the end of such fiscal year, less (2) the aggregate amount of all Capital Gains Fees paid to our Manager
in prior fiscal years. We determine and pay the Capital Gains Fee in arrears as of the end of each fiscal year (or upon termination
of the Investment Advisory Agreement, as of the termination date). For accounting purposes only, in order to reflect the theoretical
Capital Gains Fee that would be payable for a given period as if all unrealized capital gains were realized, we accrue a Capital
Gains Fee as described above (in accordance with the terms of the Investment Advisory Agreement), plus 20% of unrealized capital
gains on investments held at the end of such period. It should be noted that the portion of the accruals for the Capital Gains
Fees attributable to unrealized capital gains will not necessarily be payable under the Investment Advisory Agreement, and may
never be paid based on the computation of Capital Gains Fees in subsequent periods. As of June 30, 2013, we had cumulative net
capital losses of $72.8 million and cumulative net unrealized capital depreciation of $13.7 million. We did not incur or pay any
Capital Gains Fees for the three and six month periods ended June 30, 2013 and 2012.



Our Board of Directors originally approved
the Investment Advisory Agreement on November 9, 2004. Our Board of Directors or the holders of a majority of our outstanding voting
securities must approve the continuation of the Investment Advisory Agreement at least annually. Additionally, in either case,
the approval must be by a majority of our independent directors. On October 30, 2012, our Board of Directors, including all of
the independent directors, approved an extension of the Investment Advisory Agreement through November 9, 2013.



The Investment Advisory Agreement may be
terminated at any time, without the payment of any penalty, by a vote of our Board of Directors or the holders of a majority of
our shares on 60 days’ written notice to our Manager, and would automatically terminate in the event of its “assignment”
(as defined in the 1940 Act). Either party may terminate the Investment Advisory Agreement without penalty upon not more than 60
days’ written notice to the other.



Pursuant to the Investment Advisory Agreement,
our Manager pays the compensation and routine overhead expenses of the investment professionals of our management team and their
respective staffs, when and to the extent engaged in providing management and investment advisory services to us. We bear all other
costs and expenses of our operations and transactions. Our Manager is a registered investment adviser under the Investment Advisers
Act of 1940.



Administration Agreement



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



14







We owed $223,000 and $299,000 to our Administrator
as of June 30, 2013 and December 31, 2012, respectively, for expenses incurred on our behalf for the final month of the respective
quarterly period. We include these amounts in accounts payable and accrued expenses. Our Board of Directors originally approved
the Administration Agreement on November 9, 2004. Our Board of Directors and a majority of our independent directors must approve
the continuation of the Administration Agreement at least annually. On October 30, 2012, our Board of Directors, including all
of the independent directors, approved an extension of the Administration Agreement through November 9, 2013.



Note 5: Federal Income Taxes



We currently qualify for tax purposes as
a RIC under Subchapter M of Chapter 1 of the Code, as amended. As a RIC, the IRS generally will not tax the portion of our investment
company taxable income and net capital gain (i.e., realized net long term capital gains in excess of realized net short term capital
losses) distributed to stockholders. To qualify as a RIC, we are required, among other things, to distribute to our stockholders
at least 90% of investment company taxable income, as defined by the Code, and to meet certain asset diversification requirements.



Certain of our wholly-owned subsidiaries,
or Taxable Subsidiaries, have elected to be taxed as corporations for federal income tax purposes. The Taxable Subsidiaries
hold certain of our portfolio investments and are consolidated for financial reporting purposes, but not for income tax reporting
purposes. These Taxable Subsidiaries permit us to hold equity investments in portfolio companies that are “pass through”
entities for tax purposes, in order to comply with the “source income” requirements contained in the RIC tax regulations.
The Taxable Subsidiaries may generate net income tax expense or benefit, which is reflected on our consolidated statements of operations.



Note 6: Commitments and Contingencies



As of June 30, 2013, we had investments
in or commitments to fund investments in 16 portfolio companies totaling $236.4 million. Of this total, $231.6 million was outstanding
and $4.8 million remained committed and available to fund. Generally, these commitments have fixed expiration dates, and we may
not fund the entire $4.8 million of commitments before they expire. We do not report the unused portions of these commitments on
our consolidated balance sheets.



We have continuing obligations under the
Investment Advisory Agreement with our Manager and under the Administration Agreement with our Administrator. The agreements provide
that, absent willful misfeasance, bad faith or gross negligence in the performance of its duties or the reckless disregard of its
duties and obligations, our Manager, our Administrator and their officers, managers, agents, employees, controlling persons, members
and any other person or entity affiliated with them will be entitled to indemnification from us for any damages, liabilities, costs
and expenses (including reasonable attorneys’ fees and amounts reasonably paid in settlement) arising from the rendering
of our Manager’s or Administrator’s services under the agreements or otherwise as our investment adviser or administrator.
The agreements also provide that our Manager, our Administrator and their affiliates will not be liable to us or any stockholder
for any error of judgment, mistake of law, any loss or damage with respect to any of our investments or any action taken or omitted
to be taken by our Manager or our Administrator in connection with the performance of any of their duties or obligations under
the agreements or otherwise as investment adviser or administrator to us, except to the extent specified in Section 36(b) of the
1940 Act concerning loss resulting from a breach of fiduciary duty with respect to the receipt of compensation for services. In
the normal course of business, we enter into a variety of undertakings containing a variety of representations that may expose
us to some risk of loss. We do not expect significant losses, if any, from such undertakings.



Legal Proceedings



From time to time, we are involved in various
legal proceedings arising in the normal course of business. While we cannot predict the outcome of these proceedings with certainty,
we do not believe that an adverse result in any pending legal proceeding other than those described below, individually or in the
aggregate, would be material to our business, financial condition or cash flows.



15







ATP Litigation.
On August 17, 2012, ATP Oil & Gas Corporation, or ATP, filed a petition for relief under Chapter 11 of the U.S. Bankruptcy
Code in the U.S. Bankruptcy Court for the Southern District of Texas. We own limited term overriding royalty interests, or ORRIs,
in certain offshore oil and gas producing properties operated by ATP. On August 23, 2012, the bankruptcy judge presiding over ATP’s
case signed an order (Docket No. 191) allowing ATP to pay amounts received after August 17, 2012 to those parties entitled to receive
them, including the ORRI holders, provided that the owners of the ORRIs execute a disgorgement agreement providing for the repayment
to ATP of any amounts that the bankruptcy court later finds to have been inappropriately paid. We executed the disgorgement agreement
and began receiving monthly distributions in September 2012 from ATP of our share of production proceeds received by ATP after
August 17, 2012. As of June 30, 2013, our unrecovered investment was $30.0 million, and we had received aggregate production payments
of $20.0 million subject to the disgorgement agreement. In addition, as of June 30, 2013, we had incurred legal and consulting
fees totaling $2.4 million in connection with the enforcement of our rights under the ORRIs, $1.7 million of which has been added
to the unrecovered investment balance under the terms of the ORRI agreements. Legal and consulting fees totaling $0.7 million and
$0.6 million as of June 30, 2013 and December 31, 2012, respectively, are included in accounts receivable and other current assets
on our consolidated balance sheets.



On October 17, 2012, we filed a lawsuit
against ATPstyled: NGP Capital Resources Company v. ATP Oil & Gas Corporation,
Adv. Proc. No. 12-03443, in the U.S. Bankruptcy Court for the Southern District of Texas, seeking a declaration that the ORRIs
are valid, fully enforceable and not voidable. ATP filed an answer and counterclaim in which it (a) denies that the ORRIs are valid
and enforceable, (b) seeks a declaration that (i) the ORRIs are a financing agreement and not a true sale and (ii) the ORRIs are
executory contracts that are subject to rejection under 11 U.S.C. Sec. 365, and (c) seeks disgorgement from us of amounts paid
to us since August 17, 2012, the date of filing of ATP’s Chapter 11 proceeding. The United States, on behalf of the Department
of the Interior, intervened in the lawsuit, arguing that the underlying leases are unexpired leases of real property or executory
contracts (and not real property conveyances) and are subject to rejection by ATP. Certain service companies claiming statutory
liens and privileges have intervened in the lawsuit for the purposes of establishing that their liens and privileges are superior
to our rights and asserting related claims for disgorgement of proceeds paid to us by ATP. The Bank of New York Mellon Trust Company,
N.A., the secondary lien holder, has also intervened in the lawsuit, arguing (i) the ORRIs are a financing agreement and not a
true sale, (ii) our claims are barred, waived, released and/or otherwise foreclosed by the express terms of the conveyance of the
ORRIs, and (iii) either we have not met a condition precedent or we failed to perform or substantially perform our contractual
obligations. The issues in the lawsuit have been bifurcated such that the issues of (i) whether the conveyances and transactions
between us and ATP constituted outright transfers of ownership and (ii) whether the conveyances are executory contracts or leases
that ATP may reject, will be tried first. This lawsuit is currently pending, and the initial trial date has been abated along with
certain other deadlines pending the determination of various motions. We intend to vigorously defend our position that the ORRIs
constitute real property interests and are fully valid and enforceable pursuant to their terms.



Separately, the Official Committee of Unsecured
Creditors of ATP, or the Committee, filed a motion requesting authority from the U.S. Bankruptcy Court to be allowed to bring a
fraudulent transfer action against us, in which the Committee seeks to allege that (a) ATP was insolvent at the time of the assignment
of the ORRIs to us, (b) that ATP received less than fair value from us in exchange for the assignments of the ORRIs and (c) as
a result, the assignments should be set aside. The Company vigorously denies these allegations and opposes the motion. The motion
has been abated until further notice.



On April 23, 2013, the Department of the
Interior, on behalf of the Bureau of Safety and Environmental Enforcement, issued an order directing that the wells on the Gomez
properties be shut in and that operations cease. Operations and production ceased on the Gomez properties on April 30, 2013.



On May 7, 2013, ATP conducted an auction
of its assets. At the conclusion of the auction, ATP selected a credit bid from Credit Suisse AG, as administrative and collateral
agent to the DIP Lenders (based on a reduction in the amount of ATP’s outstanding indebtedness to Credit Suisse AG), or the
Credit Bid, as the highest and best bid. The Credit Bid did not include an offer to purchase the Gomez properties. On June 13,
2013, the Court entered an order [Docket. No. 1999] authorizing ATP’s abandonment and relinquishment of its interests in
the Gomez properties and related agreements, or the Abandonment Order. On June 27, 2013, the Court granted a stay (on a conditional
basis) of the Abandonment Order pending an appeal by Anadarko Petroleum Corporation. As a result of the shut-in of the Gomez wells
and the Abandonment Order, our cash flows attributable to the ORRIs have been negatively affected. On July 9, 2013, the Court entered
its interim order approving the sale of ATP’s assets (including the properties burdened by our ORRIs) on an interim basis,
subject to a final hearing at which the Court will consider evidence relating to the approval of the proposed purchaser. As of
July 31, 2013, a final hearing on the sale has not been scheduled.



16







GMX Resources,
Inc. On April 1, 2013, GMX Resources, or GMX, and certain of its affiliates filed petitions for relief under Chapter
11 of the U.S. Bankruptcy Code. In connection with its bankruptcy filing, GMX announced that it is pursuing an asset purchase agreement
with certain senior first-lien creditors to acquire substantially all of GMX’s operating assets and undeveloped acreage.
Once the contemplated asset purchase agreement with such senior creditors is finalized, the sale would then be subject to a public
auction, pursuant to procedures to be approved by the U.S. Bankruptcy Court. We hold $12.7 million face amount of GMX’s Senior
Secured Second-Priority Notes due 2018, or the GMX 2018 Notes, which are subordinate to the debt held by the senior creditors mentioned
above. As a result of these proceedings, we reduced the estimated fair value of our investment in the GMX 2018 Notes from $7.4
million as of December 31, 2012 to zero as of March 31, 2013.



Note 7: Fair Value



Investments consisted of the following as of June
30, 2013 and December 31, 2012:



|                                  |  | June
    30, 2013 |         |  | December
    31, 2012 | 
|--------------------------------- |  | ----------------- | ------- |  | --------------------- | 
|                                  |  |                   |         |  | % of                  | 
|(Dollar amounts
    in thousands) |  | Cost              |         |  | Total                 | 
|Portfolio investments             |  |                   |         |  |                       | 
|Senior secured debt               |  | $                 | 40,864  |  |                       | 
|Subordinated debt                 |  |                   | 86,610  |  |                       | 
|Limited term royalties            |  |                   | 29,637  |  |                       | 
|Contingent earn-out               |  |                   | -       |  |                       | 
|Commodity derivative instruments  |  |                   | 68      |  |                       | 
|Royalty interests                 |  |                   | 185     |  |                       | 
|Redeemable preferred units        |  |                   | 50,040  |  |                       | 
|Equity securities                 |  |                   |         |  |                       | 
|Membership and partnership units  |  |                   | 10,500  |  |                       | 
|Participating preferred stock     |  |                   | 4,312   |  |                       | 
|Common stock                      |  |                   | 3,654   |  |                       | 
|Warrants                          |  |                   | 286     |  |                       | 
|Total equity
    securities       |  |                   | 18,752  |  |                       | 
|Total portfolio
    investments   |  |                   | 226,156 |  |                       | 
|Government securities             |  |                   |         |  |                       | 
|U.S. Treasury
    Bills           |  |                   | 46,000  |  |                       | 
|Total
    investments             |  | $                 | 272,156 |  |                       | 



We account for all of the assets in our
portfolio at fair value, following the provisions of the Financial Accounting Standards Board Accounting Standards Codification
Fair Value Measurements and Disclosures, or 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.



On a quarterly basis, the investment team
of our Manager prepares fair value estimates for all of the assets in our portfolio utilizing the income approach and market approach
in accordance with ASC 820 and presents them to our Valuation Committee. The Valuation Committee recommends its fair value estimates
to our Board of Directors, which in good faith determines the final estimates of fair value for each investment. We record investments
in securities for which market quotations are readily available at such market quotations in our financial statements as of the
valuation date. For investments in securities for which market quotations are unavailable, or which have various degrees of trading
restrictions, the investment team of our Manager prepares valuation analyses as generally described below.



| | · | Investment Team Valuation. The investment professionals of our Manager prepare fair value estimates for each investment.
| | - | ------------------------------------------------------------------------------------------------------------------------



| | · | Investment Team Valuation Documentation. The investment team documents and discusses its preliminary fair value estimates
with senior management of our Manager.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Presentation to Valuation Committee. Senior management presents the valuation analyses and fair value estimates to the
Valuation Committee of our Board of Directors.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



17







| | · | Third Party Valuation Activity. The Valuation Committee and our Board of Directors, in their discretion, may retain
an independent valuation firm to review any or all of the valuation analyses and fair value estimates provided by the investment
team of our Manager. The Valuation Committee has not retained an independent valuation firm in connection with any fair value
estimates during the six months ended June 30, 2013 or the year ended December 31, 2012.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Board of Directors and Valuation Committee. The Board of Directors and Valuation Committee review and discuss the valuation
analyses and fair value estimates provided by the investment team of our Manager and the analysis of the independent valuation
firm, if applicable.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



ASC 820 defines fair value as the price
that a seller would receive for an asset or pay to transfer a liability in an orderly transaction between independent, knowledgeable
and willing market participants at the measurement date. The fair value definition focuses on exit price in the principal, or most
advantageous, market and prioritizes the use of observable market inputs over unobservable entity-specific inputs. In accordance
with ASC 820, we categorize our investments based on the inputs to our valuation methodologies as follows:



| | · | Level 1 — Quoted unadjusted prices for identical instruments in active markets to which we have access at
the date of measurement.
| | - | ----------------------------------------------------------------------------------------------------------------------------------



| | · | Level 2  — Quoted prices for similar instruments in active markets; quoted prices for identical or similar
instruments in markets that are not active; and model-derived valuations in which all significant inputs and significant value
drivers are observable in active markets. Level 2 inputs are those in markets for which there are few transactions, the prices
are not current, little public information exists or instances where prices vary substantially over time or among brokered market
makers.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | · | Level 3 — Model-derived valuations in which one or more significant inputs or significant value drivers are
unobservable. Unobservable inputs are those inputs that reflect our own assumptions that market participants would use to price
the asset or liability based on the best available information.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Fair value accounting classifies financial
assets and liabilities in their entirety based on the lowest level of input that is significant to the estimated fair value measurement.
Our assessment of the significance of a particular input to the estimated fair value measurement requires judgment, and may affect
the valuation of assets and liabilities and their placement within the fair value hierarchy levels.



Debt Securities and Limited-Term Royalties:
  In estimating the fair value of our debt investments, we first assess the overall financial health of the portfolio
company through an evaluation of a number of factors, including, as relevant, historical and projected financial results, the portfolio
company's enterprise value, and the nature and realizable value of any collateral. In estimating the portfolio company’s
enterprise value, we analyze the discounted value of estimated future net cash flows of the portfolio company, derived, when appropriate,
from third party valuations of a portfolio company’s assets, such as engineering reserve reports of oil and natural gas properties.
We also use a market approach in estimating the portfolio company’s estimated enterprise value, considering recent comparable
transactions involving similar businesses or assets. We also may consider the markets in which the portfolio company operates;
comparison to a peer group of publicly traded securities; the size and scope of the portfolio company and its specific strengths
and weaknesses; recent purchases or sales of securities by the portfolio company; recent offers to purchase the portfolio company;
the estimated value of comparable securities; and other relevant factors. Based upon these analyses, we assess the sources
of cash flow available to the portfolio company to service its debt and the underlying credit risk, and determine an appropriate
yield, or discount rate, to apply to our anticipated cash flows to be collected from each debt investment, recognizing that the
collection of contractual cash flows may come from one or a combination of cash flows generated from continuing operations of the
portfolio company, liquidation of collateral or sale of the portfolio company.  The appropriateness of the yield on our
investments is directly relative to our judgment of the associated risks, using observable yield or price data for similar or comparable
debt investments when available. Fair value measurements using the discounted cash flow method can be sensitive to significant
changes in the inputs. A significant increase (decrease) in the discount rate for a particular security may result in a lower (higher)
value for that security.



18







We invest primarily in illiquid debt investments
in small private energy companies, many of which are in the early stages of development, or are start-up companies in need of growth
development capital. There is limited activity, transparency and variable data in the markets in which we invest. We
have observed that there is limited correlation in yield and price data in our principle market when compared to overall market
trends based upon debt investments we have made throughout our history. In circumstances where there is limited observable  price
or yield data of similar or comparable securities, we base our considerations on our assessments of the credit trends and underlying
performance of our portfolio companies and of the markets in which we invest, relying on the collective judgment of the investment
team of our Manager, our Valuation Committee members and our Board of Directors, which is based on their extensive experience and
expertise investing in public and non-public securities in energy markets.



Equity Securities: We
record our investments in preferred and common equity securities (including warrants or options to acquire equity securities) at
fair value based on our pro rata share of the residual equity value available after deducting all outstanding debt and other obligations,
as applicable, from the estimated enterprise value of the portfolio company. To estimate the enterprise value of the portfolio
company, we analyze the discounted cash flows of the portfolio company and indicative pricing (on a proved reserve and/or units-of-production
basis, as appropriate) in recent comparable market transactions as mentioned above, adjusted for lack of marketability due to the
illiquid nature or other restrictions on the sale of the security. In most cases, we may compute an average of the calculated values
of our share of the residual equity value (using multiple approaches or various assumptions) in determining the fair value of the
equity security to be reported in our financial statements. Estimating a company’s enterprise value involves judgment, and
residual equity values can be relatively volatile based on changes in market conditions, the company’s financial performance
and outlook, and other factors. Fair value measurements using market comparables can be sensitive to significant changes in the
inputs. A significant increase (decrease) in the reserve multiple, or a significant decrease (increase) in the discount for lack
of marketability, for a particular equity security may result in a higher (lower) fair value for that security.



In some
cases, where we deem recent or pending financing or recapitalization transactions involving the portfolio company to be more indicative
of enterprise value, we use such recent transactions to value the enterprise, in lieu of the discounted cash flow or market comparables.
In addition, in cases where we deem appropriate, we utilize an option pricing method, or OPM, to value the various preferred stock,
common stock and warrants we have in companies with complex capital structures. The OPM treats preferred stock, common stock and
warrants as call options on the enterprise value, with exercise prices based on liquidation preference of the security. The OPM
commonly uses the Black-Scholes model to price the call option and considers the various terms of the stockholder agreements upon
liquidation of the enterprise. In addition, the OPM implicitly considers the effect of the liquidation preference as of a future
liquidation date, not as of the valuation date.



Royalty Interests:
We record our investments in overriding royalty interests at fair value based on a multiple of cash flows generated by such investments,
multiples from transactions involving the sale of comparable assets and/or the discounted value of expected future net cash flows
from such investments, adjusted for lack of marketability due to the illiquid nature or other restrictions on the sale of our investment.
We derive appropriate cash flow multiples from the review of comparable transactions involving similar assets. We derive the discounted
value of future net cash flows, when appropriate, from third party valuations of a portfolio company’s assets, such as engineering
reserve reports of oil and natural gas properties. A significant increase (decrease) in the cash flow multiple, or a significant
decrease (increase) in the discount for lack of marketability, for a particular investment may result in a higher (lower) fair
value for that investment.



Contingent
Earn-Out: Our contingent earn-out investment resulted from the sale of our investment
in Alden Resources, LLC to Globe BG, LLC, or Globe, in July 2011. The amount of the payment, up to $6.8 million, is based on a
formula involving the number of clean tons of coal produced multiplied by the difference between the company’s cost of production
in 2010 and the cost of production during the optimal consecutive twelve-month period during the three-year period ending July
2014. We based our valuation of the earn-out on a weighted average of the discounted value of the earn-out payment computed under
twenty scenarios with various production and production cost assumptions. A significant increase (decrease) in production, a significant
decrease (increase) in cost of production, or a significant decrease (increase) in the discount rate may result in a higher (lower)
value of the earn-out.



Commodity
Derivative Instruments: We record all derivative instruments at fair value. Quoted market
prices are the best evidence of estimated fair value. We estimate the fair value of the crude oil and natural gas options using
a market-based valuation methodology based upon forward commodity price and volatility curves. Independent pricing services provide
the curves, which reflect broker market quotes. We consider these investments as Level 2 on the valuation hierarchy, as the values
represent quoted prices for similar instruments in active markets.



19







We hold
certain investments in debt or equity securities that are publicly traded, but for which there are relatively few transactions
or for which trading activity is relatively infrequent. We value these investments at broker quotes as of the balance sheet date
or at prices for which such securities were most recently traded. We consider these investments as Level 2 on the valuation hierarchy,
as the values represent quoted prices for identical instruments in thinly-traded markets.



Due to
the inherent uncertainty in the valuation process, the fair value estimates for our investments may differ materially from the
values that would have been used had a ready market for the securities existed. Additionally, 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 our investments to be materially different than the valuations currently assigned.



We have
investments in our portfolio that contain payment-in-kind, or PIK, provisions. We compute PIK interest income or PIK dividend income
at the contractual rate specified in each investment agreement and add that amount to the principal balance of the investment.
For those investments with PIK interest or PIK dividends, we calculate our income accruals on the principal balance plus any PIK
amounts. If the portfolio company’s projected cash flows, further supported by estimated total enterprise value, are not
sufficient to cover the contractual principal and interest or dividend amounts, as applicable, we do not accrue interest income
or dividend income on the investment. To maintain our RIC status, we must pay out this non-cash income to stockholders in the form
of dividends, even though we have not yet collected the cash.



Fair value
accounting classifies financial assets and liabilities in their entirety based on the lowest level of input that is significant
to the estimated fair value measurement. Our assessment of the significance of a particular input to the estimated fair value measurement
requires judgment, and may affect the valuation assets and liabilities and their placement within the fair value hierarchy levels.
We did not have any liabilities measured at fair value at June 30, 2013 or December 31, 2012. The following tables set forth our
financial assets by level within the fair value hierarchy that we accounted for at fair value as of June 30, 2013 and December
31, 2012.



20









|                                           |  | Fair Value Measurements as of June 30, 2013 |        
|------------------------------------------ |  | ------------------------------------------- | -------
|                                           |  | (In Thousands)                              |        
|                                           |  |                                             |        
|                                           |  |                                             |        
|                                           |  |                                             |        
|                                           |  |                                             |        
|                                           |  | Total                                       |        
|Portfolio investments                      |  |                                             |        
|Control investments - majority owned       |  |                                             |        
|Senior secured debt                        |  | $                                           | 17,976 
|Royalty interests                          |  |                                             | 443    
|Equity securities                          |  |                                             | 4,942  
|Total control investments - majority owned |  |                                             | 23,361 
|Affiliate investments                      |  |                                             |        
|Subordinated debt                          |  |                                             | 15,111 
|Equity securities                          |  |                                             | 2,410  
|Total affiliate investments                |  |                                             | 17,521 
|Non-affiliate investments                  |  |                                             |        
|Senior secured debt                        |  |                                             | 23,575 
|Subordinated debt                          |  |                                             | 61,480 
|Limited term royalties                     |  |                                             | 29,978 
|Contingent earn-out                        |  |                                             | -      
|Commodity derivative instruments           |  |                                             | -      
|Redeemable preferred units                 |  |                                             | 51,760 
|Royalty interests                          |  |                                             | 255    
|Equity securities                          |  |                                             | 1,356  
|Total non-affiliate investments            |  |                                             | 168,404
|Total portfolio investments                |  |                                             | 209,286
|Government securities                      |  |                                             |        
|U.S. Treasury Bills                        |  |                                             | 46,000 
|Total investments                          |  | $                                           | 255,286



21









|                                           |  | Fair Value Measurements as of December 31, 2012 |        
|------------------------------------------ |  | ----------------------------------------------- | -------
|                                           |  | (In Thousands)                                  |        
|                                           |  |                                                 |        
|                                           |  |                                                 |        
|                                           |  |                                                 |        
|                                           |  |                                                 |        
|                                           |  | Total                                           |        
|Portfolio investments                      |  |                                                 |        
|Control investments - majority owned       |  |                                                 |        
|Senior secured debt                        |  | $                                               | 8,108  
|Equity securities                          |  |                                                 | 500    
|Total control investments - majority owned |  |                                                 | 8,608  
|Affiliate investments                      |  |                                                 |        
|Subordinated debt                          |  |                                                 | 12,933 
|Equity securities                          |  |                                                 | 220    
|Total affiliate investments                |  |                                                 | 13,153 
|Non-affiliate investments                  |  |                                                 |        
|Senior secured debt                        |  |                                                 | 56,100 
|Subordinated debt                          |  |                                                 | 43,457 
|Limited term royalties                     |  |                                                 | 37,026 
|Contingent earn-out                        |  |                                                 | 240    
|Commodity derivative instruments           |  |                                                 | 9      
|Redeemable preferred units                 |  |                                                 | 51,180 
|Equity securities                          |  |                                                 | 3,841  
|Total non-affiliate investments            |  |                                                 | 191,853
|Total portfolio investments                |  |                                                 | 213,614
|Government securities                      |  |                                                 |        
|U.S. Treasury Bills                        |  |                                                 | 45,996 
|Total investments                          |  | $                                               | 259,610



The following
tables present roll-forwards of the changes in the estimated fair value during the three- and six-month periods ended June 30,
2013 and 2012 for all investments for which we determine estimated fair value using unobservable (Level 3) factors. During the
three-month period ended March 31, 2013, our investment in Spirit Resources, LLC changed from a Non-Affiliate investment to a Control-Majority
Owned investment. During the six-month periods ended June 30, 2013 and 2012, no other investments in portfolio companies changed
between the categories of Control Investments – Majority Owned, Affiliate Investments and Non-Affiliate Investments and there
were no transfers between Levels 3, 2 or 1.



Fair Value Measurements for the Three
Months Ended June 30, 2013, Using Unobservable Inputs (Level 3)

(Dollar Amounts in Thousands)



|                                                  |  |                |         |   |                 |   |         | Net Profits        |  |   |            |   |  |             |    
|------------------------------------------------- |  | -------------- | ------- | - | --------------- | - | ------- | ------------------ |  | - | ---------- | - |  | ----------- | ---
|                                                  |  | Senior Secured |         |   | Subordinated    |   |         | Interests, Royalty |  |   |            |   |  |             |    
|                                                  |  | Debt and       |         |   | Debt and        |   |         | Interests          |  |   |            |   |  |             |    
|                                                  |  | Limited Term   |         |   | Redeemable      |   |         | and Equity         |  |   | Contingent |   |  | Total       |    
|                                                  |  | Royalties      |         |   | Preferred Units |   |         | Securities         |  |   | Earn-out   |   |  | Investments |    
|Fair value at March 31, 2013                      |  | $              | 91,262  |   |                 | $ | 88,716  |                    |  | $ | 10,749     |   |  | $           | 60 
|Total gains, (losses) and amortization:           |  |                |         |   |                 |   |         |                    |  |   |            |   |  |             |    
|Net realized gains (losses)                       |  |                | -       |   |                 |   | -       |                    |  |   | 1,500      |   |  |             | -  
|Net unrealized gains (losses)                     |  |                | 235     |   |                 |   | 674     |                    |  |   | (1,614     | ) |  |             | (60
|Net amortization of premiums, discounts and fees  |  |                | 92      |   |                 |   | 36      |                    |  |   | -          |   |  |             | -  
|New investments, repayments and settlements, net: |  |                |         |   |                 |   |         |                    |  |   |            |   |  |             |    
|New investments                                   |  |                | 11,348  |   |                 |   | 17,153  |                    |  |   | 412        |   |  |             | -  
|Payment-in-kind                                   |  |                | 69      |   |                 |   | 461     |                    |  |   | -          |   |  |             | -  
|Repayments and settlements                        |  |                | (31,477 | ) |                 |   | (13,604 | )                  |  |   | (1,750     | ) |  |             | -  
|Fair value at June 30, 2013                       |  | $              | 71,529  |   |                 | $ | 93,436  |                    |  | $ | 9,297      |   |  | $           | -  



22







Fair Value Measurements for the Six Months
Ended June 30, 2013, Using Unobservable Inputs (Level 3)

(Dollar Amounts in Thousands)



|                                                  |  |                |         |   |                 |   |         | Net Profits        |  |   |            |   |  |             |     
|------------------------------------------------- |  | -------------- | ------- | - | --------------- | - | ------- | ------------------ |  | - | ---------- | - |  | ----------- | ----
|                                                  |  | Senior Secured |         |   | Subordinated    |   |         | Interests, Royalty |  |   |            |   |  |             |     
|                                                  |  | Debt and       |         |   | Debt and        |   |         | Interests          |  |   |            |   |  |             |     
|                                                  |  | Limited Term   |         |   | Redeemable      |   |         | and Equity         |  |   | Contingent |   |  | Total       |     
|                                                  |  | Royalties      |         |   | Preferred Units |   |         | Securities         |  |   | Earn-out   |   |  | Investments |     
|Fair value at December 31, 2012                   |  | $              | 101,234 |   |                 | $ | 81,357  |                    |  | $ | 2,863      |   |  | $           | 240 
|Total gains, (losses) and amortization:           |  |                |         |   |                 |   |         |                    |  |   |            |   |  |             |     
|Net realized gains (losses)                       |  |                | -       |   |                 |   | -       |                    |  |   | 1,500      |   |  |             | -   
|Net unrealized gains (losses)                     |  |                | 116     |   |                 |   | (6,154  | )                  |  |   | (4,213     | ) |  |             | (240
|Net amortization of premiums, discounts and fees  |  |                | 177     |   |                 |   | 55      |                    |  |   | -          |   |  |             | -   
|New investments, repayments and settlements, net: |  |                |         |   |                 |   |         |                    |  |   |            |   |  |             |     
|New investments                                   |  |                | 14,338  |   |                 |   | 40,676  |                    |  |   | 2,897      |   |  |             | -   
|Restructuring                                     |  |                | (8,000  | ) |                 |   | -       |                    |  |   | 8,000      |   |  |             | -   
|Payment-in-kind                                   |  |                | 105     |   |                 |   | 954     |                    |  |   | -          |   |  |             | -   
|Repayments and settlements                        |  |                | (36,441 | ) |                 |   | (23,452 | )                  |  |   | (1,750     | ) |  |             | -   
|Fair value at June 30, 2013                       |  | $              | 71,529  |   |                 | $ | 93,436  |                    |  | $ | 9,297      |   |  | $           | -   



Of the $10.5 million in net unrealized losses
presented in the table above, $8.8 million was attributable to assets we held at June 30, 2013. We present net unrealized gains
(losses) on our consolidated statements of operations as “Net unrealized appreciation (depreciation) on investments.”



Fair Value Measurements for the Three
Months Ended June 30, 2012, Using Unobservable Inputs (Level 3)

(Dollar Amounts in Thousands)



|                                                  |  |                |        |   |              |   |        | Net Profits        |  |   |            |   |  |             |      
|------------------------------------------------- |  | -------------- | ------ | - | ------------ | - | ------ | ------------------ |  | - | ---------- | - |  | ----------- | -----
|                                                  |  | Senior Secured |        |   |              |   |        | Interests, Royalty |  |   |            |   |  |             |      
|                                                  |  | Debt and       |        |   |              |   |        | Interests          |  |   |            |   |  |             |      
|                                                  |  | Limited Term   |        |   | Subordinated |   |        | and Equity         |  |   | Contingent |   |  | Total       |      
|                                                  |  | Royalties      |        |   | Debt         |   |        | Securities         |  |   | Earn-out   |   |  | Investments |      
|Fair value at March 31, 2012                      |  | $              | 93,843 |   |              | $ | 18,744 |                    |  | $ | 5,573      |   |  | $           | 3,370
|Total gains, (losses) and amortization:           |  |                |        |   |              |   |        |                    |  |   |            |   |  |             |      
|Net realized gains (losses)                       |  |                | -      |   |              |   | -      |                    |  |   | (6         | ) |  |             | -    
|Net unrealized gains (losses)                     |  |                | (2,052 | ) |              |   | (49    | )                  |  |   | 556        |   |  |             | (910 
|Net amortization of premiums, discounts and fees  |  |                | 52     |   |              |   | 9      |                    |  |   | (7         | ) |  |             | -    
|New investments, repayments and settlements, net: |  |                |        |   |              |   |        |                    |  |   |            |   |  |             |      
|New investments                                   |  |                | 100    |   |              |   | 2,740  |                    |  |   | -          |   |  |             | -    
|Payment-in-kind                                   |  |                | -      |   |              |   | 416    |                    |  |   | -          |   |  |             | -    
|Repayments and settlements                        |  |                | (9,491 | ) |              |   | (25    | )                  |  |   | 6          |   |  |             | -    
|Fair value at June 30, 2012                       |  | $              | 82,452 |   |              | $ | 21,835 |                    |  | $ | 6,122      |   |  | $           | 2,460



Fair Value Measurements for the Six Months
Ended June 30, 2012, Using Unobservable Inputs (Level 3)

(Dollar Amounts in Thousands)



|                                                  |  |                |         |   |              |   |        | Net Profits        |  |   |            |   |  |             |      
|------------------------------------------------- |  | -------------- | ------- | - | ------------ | - | ------ | ------------------ |  | - | ---------- | - |  | ----------- | -----
|                                                  |  | Senior Secured |         |   |              |   |        | Interests, Royalty |  |   |            |   |  |             |      
|                                                  |  | Debt and       |         |   |              |   |        | Interests          |  |   |            |   |  |             |      
|                                                  |  | Limited Term   |         |   | Subordinated |   |        | and Equity         |  |   | Contingent |   |  | Total       |      
|                                                  |  | Royalties      |         |   | Debt         |   |        | Securities         |  |   | Earn-out   |   |  | Investments |      
|Fair value at December 31, 2011                   |  | $              | 113,511 |   |              | $ | 11,265 |                    |  | $ | 7,294      |   |  | $           | 3,270
|Total gains, (losses) and amortization:           |  |                |         |   |              |   |        |                    |  |   |            |   |  |             |      
|Net realized gains (losses)                       |  |                | -       |   |              |   | -      |                    |  |   | (36        | ) |  |             | -    
|Net unrealized gains (losses)                     |  |                | (2,575  | ) |              |   | (154   | )                  |  |   | 2,040      |   |  |             | (810 
|Net amortization of premiums, discounts and fees  |  |                | 251     |   |              |   | 19     |                    |  |   | (29        | ) |  |             | -    
|New investments, repayments and settlements, net: |  |                |         |   |              |   |        |                    |  |   |            |   |  |             |      
|New investments                                   |  |                | 900     |   |              |   | 9,967  |                    |  |   | -          |   |  |             | -    
|Payment-in-kind                                   |  |                | -       |   |              |   | 781    |                    |  |   | -          |   |  |             | -    
|Repayments and settlements                        |  |                | (29,635 | ) |              |   | (43    | )                  |  |   | (3,147     | ) |  |             | -    
|Fair value at June 30, 2012                       |  | $              | 82,452  |   |              | $ | 21,835 |                    |  | $ | 6,122      |   |  | $           | 2,460



23







All of the $1.5 million in net unrealized
losses presented in the table above was attributable to assets we held at June 30, 2012. We present net unrealized gains (losses)
on our consolidated statements of operations as “Net unrealized appreciation (depreciation) on investments.”



The following table summarizes the significant
unobservable inputs in the fair value measurements of our Level 3 investments by category of investment and valuation technique
as of June 30, 2013.



|                                                                |  | Fair Value         |         |  |           |                      |              |                                    |          |  |                                                                                                                                                                                                                                                                          |          | 
|--------------------------------------------------------------- |  | ------------------ | ------- |  | --------- | -------------------- | ------------ | ---------------------------------- | -------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | -------- | 
|                                                                |  | as of              |         |  |           |                      | Significant  |                                    |          |  |                                                                                                                                                                                                                                                                          |          | 
|                                                                |  | June 30, 2013      |         |  | Valuation |                      | Unobservable |                                    | Range of |  |                                                                                                                                                                                                                                                                          | Weighted | 
|Type of Investment                                              |  | (in
    thousands) |         |  | Technique |                      | Inputs       |                                    | Inputs   |  |                                                                                                                                                                                                                                                                          | Average  | 
|Senior
    debt securities and limited term royalties           |  | $                  | 71,529  |  |           | Discounted cash flow |              | Discount rate                      |          |  | 8.0%
                                                                                                                              -
                                                                                                                              15.0% |          | 
|                                                                |  |                    |         |  |           |                      |              |                                    |          |  |                                                                                                                                                                                                                                                                          |          | 
|Subordinated
    debt securities and redeemable preferred units |  |                    | 93,436  |  |           | Discounted cash flow |              | Discount rate                      |          |  | 10%
                                                                                              - 20%                                                                                                                                                                  |          | 
|                                                                |  |                    |         |  |           | Market comparables   |              | Reserve multiples (1)              |          |  | $9.00
                                                                                              - $15.00                                                                                                                                                             |          | 
|                                                                |  |                    |         |  |           |                      |              | Production multiples (2)           |          |  | $24.00
                                                                                              - $48.00                                                                                                                                                            |          | 
|                                                                |  |                    |         |  |           |                      |              | EBITDA multiples                   |          |  | 3.0x
                                                                                                                   - 6.0x                                                                                                                                           |          | 
|                                                                |  |                    | 93,436  |  |           |                      |              |                                    |          |  |                                                                                                                                                                                                                                                                          |          | 
|                                                                |  |                    |         |  |           |                      |              |                                    |          |  |                                                                                                                                                                                                                                                                          |          | 
|Royalty
    interests and equity securities                     |  |                    | 3,687   |  |           | Market comparables   |              | EBITDA multiples                   |          |  | 4.0x
                                                                                              - 6.0x                                                                                                                                                                |          | 
|                                                                |  |                    |         |  |           |                      |              | Discount for lack of marketability |          |  | 20%
                                                                                              - 40%                                                                                                                                                                  |          | 
|                                                                |  |                    | 3,556   |  |           | Discounted cash flow |              | Discount rate                      |          |  | 20%                                                                                                                                                                                                                                                                      |          | 
|                                                                |  |                    |         |  |           |                      |              | Discount for lack of marketability |          |  | 20%                                                                                                                                                                                                                                                                      |          | 
|                                                                |  |                    | 566     |  |           | Market comparables   |              | Reserve multiples (1)              |          |  | $6.00
                                                                                              - $19.00                                                                                                                                                             |          | 
|                                                                |  |                    |         |  |           |                      |              | Production multiples (2)           |          |  | $100.00
                                                                                              - $120.00                                                                                                                                                          |          | 
|                                                                |  |                    | 790     |  |           | Option pricing model |              | Implied volatility                 |          |  | 75%
                                                                                              - 76%                                                                                                                                                                  |          | 
|                                                                |  |                    |         |  |           |                      |              | Discount for lack of marketability |          |  | 35%                                                                                                                                                                                                                                                                      |          | 
|                                                                |  |                    |         |  |           |                      |              | Discount for potential dilution    |          |  | 30%                                                                                                                                                                                                                                                                      |          | 
|                                                                |  |                    | 698     |  |           | Market comparables   |              | Cash flow multiples                |          |  | 6.0x
                                                                                              - 8.0x                                                                                                                                                                |          | 
|                                                                |  |                    |         |  |           |                      |              | Discount rate                      |          |  | 10%
                                                                                                                   - 20%                                                                                                                                             |          | 
|                                                                |  |                    | 9,297   |  |           |                      |              |                                    |          |  |                                                                                                                                                                                                                                                                          |          | 
|                                                                |  | $                  | 174,262 |  |           |                      |              |                                    |          |  |                                                                                                                                                                                                                                                                          |          | 



| | (1) | Based on recent comparable transactions involving similar assets, expressed as price per unit of equivalent barrel of oil in
proved reserves.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | Based on recent comparable transactions involving similar assets, expressed as price per daily production of equivalent barrel
of oil in proved reserves.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------



Note 8: Commodity Derivative Instruments



We use commodity derivative instruments
from time to time to manage our exposure to commodity price fluctuations. We use all of our derivatives for risk management purposes
and do not hold any amounts for speculative or trading purposes. These contracts generally consist of options contracts on underlying
commodities. We do not designate these instruments as hedging instruments for financial accounting purposes and, as a result, we
recognize the change in the instruments’ fair value currently on the consolidated statement of operations as net increase
(decrease) in unrealized appreciation (depreciation) on investments. As shown on our consolidated schedule of investments at June
30, 2013, we had oil put options expiring from July 2013 through September 2013 with an aggregate cost and fair value of $68,000
and $0, respectively.



24







|                                                      |  | For the Three Months Ended |     |   | For the Six Months Ended |  
|----------------------------------------------------- |  | -------------------------- | --- | - | ------------------------ | -
|                                                      |  | June 30,                   |     |   | June 30,                 |  
|(In thousands)                                        |  | 2013                       |     |   | 2012                     |  
|                                                      |  |                            |     |   |                          |  
|Unrealized gains (losses) on commodity derivatives    |  | $                          | 83  |   |                          | $
|Realized gains (losses) on commodity derivatives      |  |                            | (83 | ) |                          |  
|                                                      |  |                            |     |   |                          |  
|Net gain (losses) on commodity derivative instruments |  | $                          | -   |   |                          | $



Note 9: Common Stock Repurchases



In May 2013, we repurchased an aggregate
of 520,889 shares of our common stock in the open market at an average price of $6.49 per share, totaling $3.4 million, in accordance
with the stock repurchase plan approved by the Board of Directors in October 2011. These repurchases were made at an approximate
discount to net asset value of 28%. Under the terms of the stock repurchase plan, we have remaining authorization to repurchase
up to an additional $2.4 million of common stock. Any future repurchases will be made in accordance with applicable securities
laws and regulations that set certain restrictions on the method, timing, price and volume of stock repurchases.



25







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



You should read the following analysis
of our financial condition and results of operations in conjunction with management’s discussion and analysis contained in
our 2012 Annual Report on Form 10-K, as well as our consolidated financial statements and the notes thereto included in this Quarterly
Report on Form 10-Q.



Forward-Looking Statements



Certain statements in this Quarterly Report
on Form 10-Q that relate to estimates or expectations of our future performance or financial condition may constitute “forward-looking
statements” as defined under the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject
to various risks and uncertainties, which could cause actual results and conditions to differ materially from those projected,
including, but not limited to,



| | • | uncertainties associated with the timing of transaction closings;                                                        
| | - | -------------------------------------------------------------------------------------------------------------------------
| | • | changes in the prospects of our portfolio companies;                                                                     
| | • | changes in interest rates;                                                                                               
| | • | the future operating results of our portfolio companies and their ability to achieve their objectives;                   
| | • | changes in regional, national or international economic conditions and their impact on the industries in which we invest;
| | • | continued disruption of credit and capital markets;                                                                      
| | • | changes in the conditions of the industries in which we invest;                                                          
| | • | the adequacy of our cash resources and working capital;                                                                  
| | • | the timing of cash flows, if any, from the operations of our portfolio companies;                                        
| | • | the ability of our Manager to locate suitable investments for us and to monitor and administer the investments; and      
| | • | other factors enumerated in our filings with the Securities and Exchange Commission, or the SEC.                         



We may use words such as “anticipates,”
“believes,” “intends,” “plans,” “expects,” “projects,” “estimates,”
“will,” “should,” “may” and similar expressions to identify forward-looking statements. These
forward-looking statements are subject to various risks and uncertainties. Certain factors could cause actual results and conditions
to differ materially from those projected and our historical experience. You should not place undue reliance on such forward-looking
statements, which speak only as of the date they are made. We undertake no obligation to update any forward-looking statements
made herein, unless required by law.



Overview



We are a financial services company created
to invest primarily in debt securities of small and mid-size private energy companies. In early 2012, we expanded our investment
strategy to also include middle market companies not engaged in the energy industry. We have elected to be regulated as a business
development company, or BDC, under the Investment Company Act of 1940, or the 1940 Act, and, as such, we are required to comply
with certain regulatory requirements. For instance, we generally have to invest at least 70% of our total assets in “qualifying
assets,” which include securities of private U.S. companies, U.S. companies whose securities are listed on a national securities
exchange but whose market capitalization is less than $250 million, cash, cash equivalents, U.S. government securities and high-quality
debt investments that mature in one year or less. In addition, for federal income tax purposes we operate so as to be treated as
a regulated investment company, or RIC, under the Internal Revenue Code of 1986, as amended. Pursuant to these elections, we generally
do not have to pay corporate-level taxes on any income and capital gains we distribute to our stockholders. We have several direct
and indirect subsidiaries that are single member limited liability companies and wholly-owned limited partnerships established
to hold certain portfolio investments or provide services to us in accordance with specific rules prescribed for a company operating
as a RIC. We consolidate the financial results of our subsidiaries for financial reporting purposes, and do not consolidate the
financial results of our portfolio companies.



Our investment objective is to generate
both current income and capital appreciation primarily through debt investments with certain equity components. A key focus area
for our investments in the energy industry is domestic upstream businesses that produce, develop, acquire and explore for oil and
natural gas. We also evaluate investment opportunities in such businesses as coal, power and energy services. We also target middle
market investments within diversified industry sectors, including manufacturing, value-added distribution, business services, healthcare
products and services, consumer services and select other sectors. Our investments generally range in size from $10 million to
$50 million; however, we may invest more or less depending on market conditions and our Manager’s view of a particular investment
opportunity. Our portfolio investments primarily consist of debt instruments, including senior and subordinated loans combined
in one facility, sometimes with an equity component, and subordinated loans, sometimes with equity components. We may also invest
in preferred stock and other equity securities or royalty interests on a stand-alone basis.



26







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



Our level of investment activity can and
does vary substantially from period to period depending on many factors. Some of these factors are the amount of debt and equity
capital available to energy companies, the level of acquisition and divestiture activity for such companies, the level and volatility
of energy commodity prices, the general economic environment and the competitive environment for the types of investments we make,
and our own ability to raise capital to fund our investments, both through issuance of debt and equity securities. While we currently
have capital available to invest, we do not have unlimited capital. We remain committed to our underwriting and investment disciplines
in selectively investing in appropriate risk-reward opportunities within the energy and middle market sectors.



Portfolio and Investment Activity



On June 28, 2013, Resaca Exploitation, Inc.,
or Resaca, completed the sale of substantially all of its oil and gas properties to Legacy Reserves Operating LP, a Midland, Texas-based
oil and gas company, for $72 million, subject to customary adjustments. In connection with the sale, we received a cash payment
of $16.1 million, representing full principal payment of our Senior Unsecured Term Loan and an interest “make whole”
provision of $2.2 million, or $0.11 per share. Subsequently, Resaca’s common stock, of which we own 1.36 million shares,
or 6.6% of Resaca’s common stock outstanding, has been delisted from the Alternative Investment Market of the London Stock
Exchange, and will ultimately be liquidated to shareholders as Resaca winds up its operations. Our investment in the Resaca Term
Loan resulted in an internal rate of return of 21.2% and a return on investment of 1.61x.



On June 14, 2013, Castex Energy Development
Fund, LP, or CDF, repaid its $55.0 million debt obligation under its Senior Secured Term Loan, including the $27.5 million face
amount that we held and an interest “make whole” provision to us of $0.3 million, or $0.01 per share. CDF also repurchased
the Class B LP units, resulting in net proceeds to us of $1.8 million, and a realized capital gain of $1.8 million, or $0.08 per
share. This investment was outstanding for 22 months and generated an internal rate of return of 17.8% and a return on investment
of 1.3x.



On May 24, 2013, we closed a $15.0 million
Senior Secured Term Loan to a subsidiary of Crossroads Energy Partners, LLC, or Crossroads, a Houston-based oil and gas company,
with initial availability of $11.0 million and initial funding of $9.0 million. Proceeds from the Senior Secured Term Loan were
used to acquire a 100% working interest in certain producing oil properties located in Central Louisiana and for the development
of such properties. The Senior Secured Term Loan earns interest at an annual rate of 11.5% (LIBOR + 10.5%) and matures in May 2016.
As consideration for providing the Term Loan, we also received a 2% overriding royalty interest in the properties and penny warrants
to purchase up to 18% of the operating subsidiary.



On April 22, 2013, we provided $17.5 million
of financing to Nekoosa Coated Products, or Nekoosa, a private manufacturer of carbonless sheets and specialty products used in
the commercial printing industry, in the form of a Second Lien Term Loan, to facilitate the acquisition of IGI Corp., a leading
manufacturer of specialty pressure sensitive graphic arts materials used in the signage and visual communications industry. The
Second Lien Term Loan earns interest payable in cash at an annual rate of 13% plus paid-in-kind interest of 2% per annum and matures
on October 22, 2018.



27







In 2011 and 2012, we purchased from ATP
Oil & Gas Corporation, or ATP, limited-term ORRIs in certain offshore oil and gas producing properties operated by ATP in the
Gulf of Mexico, including $25.0 million advanced on July 3, 2012. Under this arrangement, we own the right to portions (ranging
from 5.0% to 10.8%) of the monthly production proceeds from the various oil and gas properties subject to the ORRIs in ATP’s
Gomez and Telemark properties. The terms of the ORRIs provide that they will terminate after we receive payments that equal our
investment in the ORRIs plus a time-value factor that is calculated at a rate of 13.2 % per annum. On August 17, 2012, ATP filed
for protection under Chapter 11 of the U.S. Bankruptcy Code. For more information, please refer to the discussion of the ATP Litigation
under the heading “Legal Proceedings” in Note 6, “Commitments and Contingencies”, to Notes to Consolidated
Financial Statements included elsewhere in this Quarterly Report on Form 10-Q. As of June 30, 2013, our unrecovered investment
was $30.0 million, and we had received aggregate production payments of $20.0 million subject to the disgorgement agreement. In
addition, as of June 30, 2013, we had incurred legal and consulting fees totaling $2.4 million in connection with the enforcement
of our rights under the ORRIs, $1.7 million of which has been added to the unrecovered investment balance under the terms of the
ORRI agreements. Legal and consulting fees totaling $0.7 million and $0.6 million as of June 30, 2013 and December 31, 2012, respectively,
are included in accounts receivable and other current assets on our consolidated balance sheets.



On April 1, 2013, GMX Resources, or GMX,
and certain of its affiliates filed petitions for relief under Chapter 11 of the U.S. Bankruptcy Code. In connection with its bankruptcy
filing, GMX announced that it is pursuing an asset purchase agreement with certain senior first-lien creditors to acquire substantially
all of GMX’s operating assets and undeveloped acreage. Once the contemplated asset purchase agreement with such senior creditors
is finalized, the sale would then be subject to a public auction, pursuant to procedures to be approved by the U.S. Bankruptcy
Court. We hold $12.7 million face amount of GMX’s Senior Secured Second-Priority Notes due 2018, or the GMX 2018 Notes, which
are subordinate to the debt held by the senior creditors mentioned above. As a result of these proceedings, we reduced the estimated
fair value of our investment in the GMX 2018 Notes to zero as of March 31, 2013, resulting in an unrealized loss of $7.4 million,
or $0.35 per share.



On February 15, 2013, we closed a $17.5
million investment in OCI Holdings, LLC, or OCI. Our investment in OCI includes a $15.0 million Subordinated Note and a $2.5 million
direct equity co-investment. OCI is a home health provider of physical, occupational and speech therapy services to pediatric patients
in the state of Texas. Proceeds from the investment were used to refinance OCI and to finance OCI’s strategic acquisition
of a provider of similar services. The OCI Subordinated Note matures August 15, 2018 and earns interest payable in cash at a rate
of 11% per annum (LIBOR + 10%) plus paid-in-kind interest of 2% per annum.



On February 15, 2013, we provided $9.0 million
of financing to KOVA International, Inc., or KOVA, in the form of Senior Subordinated Notes, to facilitate the acquisition of the
urinalysis division of Hycor Biomedical, Inc. by a group of private equity sponsors. Since 1974, the KOVA product lines have been
among the leading disposable plastics and liquid controls products used in the urinalysis testing market. The KOVA Senior Subordinated
Notes earn interest payable in cash at an annual rate of 12.75% and mature on August 15, 2018.



On February 6, 2013, we purchased $20.0
million of the $300 million 9.75% Senior Notes offering issued by Talos Production LLC and Talos Production Finance Inc., collectively,
Talos, to partially fund Talos’s acquisition of Energy Resource Technology GOM, Inc., the oil and gas subsidiary of Helix
Energy Solutions Group, Inc. On February 15, 2013, we purchased an additional $5.0 million face value of the Talos Senior Notes
in the secondary market. Talos is headquartered in Houston, Texas, and its parent company is a portfolio company of funds affiliated
with Apollo Global Management, LLC and Riverstone Holdings LLC, which committed up to $600 million in equity to Talos’s parent
company in February 2012. The Talos Senior Notes mature February 15, 2018, and were issued at 99.025 for an effective yield of
10.0% per annum. During the second quarter of 2013, we sold $2.0 million face amount of Talos Senior Notes for $2.0 million.



On January 25, 2013, we restructured our
$13.5 million Senior Secured Term Loan, or the Original Term Loan, with Spirit Resources, LLC, or Spirit. Under the terms of the
restructuring, (i) $8.0 million of the Original Term Loan was converted into Preferred Units, with the remaining $5.5 million structured
as a Senior Secured Tranche A Term Loan; (ii) we provided $4.5 million of additional borrowing capacity in the form of a Senior
Secured Tranche B Term Loan; (iii) we received a 3% overriding royalty interest in Spirit’s oil and gas properties; and (iv)
we conveyed our 33% penny warrants back to Spirit. The Tranche A Term Loan matures April 28, 2015 and earns interest payable monthly
in cash at an annual rate of the greater of 8% or LIBOR + 4%. The Tranche B Term Loan matures October 28, 2015 and initially earns
interest payable-in-kind at an annual rate of the greater of 15% or LIBOR + 11%. Beginning in January 2015, interest on the Tranche
B Term Loan is payable monthly in cash at an annual rate of the greater of 13% or LIBOR + 9%. Borrowings under the Tranche B Term
Loan are being used to execute relatively low-risk, high return development plans at Spirit’s oil and gas properties and
to provide additional working capital. The Preferred Units represent a preferred interest on 100% of any equity distributions from
Spirit until certain hurdles are met, after which Spirit management would participate in 25% of any such distributions.



On January 25, 2013, Southern Pacific Resource
Corp., or STP, repaid its debt obligations under its $272.2 million Second Lien Term Loan, including the $9.8 million face amount
that we held, with a 1% call premium. Our investment in the STP Second Lien Term Loan, which was initially funded in the first
quarter of 2012, generated an internal rate of return of 10.7% with a return on investment of 1.09x.



28







Also in January 2013, we sold our remaining
$10.0 million face amount of EP Energy, LLC Senior Unsecured Notes at a price of 113.375 resulting in a realized capital gain of
$1.3 million, or $0.06 per common share. Our total investment in EP Energy, LLC Senior Unsecured Notes, which began as a $25 million
participation in their original issuance in April 2012, generated an internal rate of return of 36.5% with a return on investment
of 1.16x.



From commencement of investment operations
in November 2004 through June 30, 2013, we have invested $1.1 billion in 47 portfolio companies and received principal repayments,
realizations and settlements of $862.5 million. The following table summarizes our investment activity for the six months ended
June 30, 2013 and 2012 (dollars in millions):



|                                                   |  | 2013 |       |   | 2012 |  
|-------------------------------------------------- |  | ---- | ----- | - | ---- | -
|Investment portfolio, beginning of period          |  | $    | 219.9 |   |      | $
|New investments                                    |  |      | 78.2  |   |      |  
|Additional investments in existing clients         |  |      | 6.8   |   |      |  
|Principal repayments, realizations and settlements |  |      | (73.3 | ) |      |  
|Investment portfolio, end of period                |  | $    | 231.6 |   |      | $
|                                                   |  |      |       |   |      |  
|Number of portfolio clients at end of period       |  |      | 16    |   |      |  



The table below shows our portfolio investments
by type as of June 30, 2013 and December 31, 2012. We compute yields on investments using interest rates as of the balance sheet
date and include amortization of original issue discount, or OID, and market premium or discount, royalty interest income, net
profits income and other similar investment income, weighted by their respective costs when averaged. We compute the yield on income
from derivatives using estimated derivative income, net of expired options costs. These yields do not include income from any investments
on non-accrual status but do include the cost basis of such investments in the denominator. Such weighted average yields are not
necessarily indicative of expected total returns on a portfolio.



|                                 |  | June 30, 2013 |      |   | December
    31, 2012   | 
|-------------------------------- |  | ------------- | ---- | - | ----------------------- | 
|                                 |  | Weighted      |      |   |                         | 
|                                 |  | Average       |      |   | Percentage of Portfolio | 
|                                 |  | Yields        |      |   | Cost                    | 
|Senior secured debt              |  |               | 12.0 | % |                         | 
|Subordinated debt                |  |               | 10.9 | % |                         | 
|Limited term royalties           |  |               | 13.7 | % |                         | 
|Contingent earn-out              |  |               | 0.0  | % |                         | 
|Commodity derivative instruments |  |               | 0.0  | % |                         | 
|Royalty interests                |  |               | 0.0  | % |                         | 
|Redeemable preferred units       |  |               | 8.0  | % |                         | 
|Equity securities                |  |               |      |   |                         | 
|Membership and partnership units |  |               | 0.0  | % |                         | 
|Participating preferred stock    |  |               | 0.0  | % |                         | 
|Common stock                     |  |               | 0.0  | % |                         | 
|Warrants                         |  |               | 0.0  | % |                         | 
|Total equity securities          |  |               | 0.0  | % |                         | 
|Total portfolio investments      |  |               | 9.9  | % |                         | 



As of June 30, 2013 and December 31, 2012,
the total fair value of our portfolio investments was $209.3 million and $213.6 million, respectively. Of those fair value totals,
approximately $174.3 million, or 83%, as of June 30, 2013, and $185.7 million, or 87%, as of December 31, 2012, are measured using
significant unobservable (i.e., Level 3) inputs.



The table below summarizes our non-accruing
and non-income producing investments:



29







|                                                               |  | June 30, 2013 |        |  | December 31, 2012 |  
|-------------------------------------------------------------- |  | ------------- | ------ |  | ----------------- | -
|(Dollars in thousands)                                         |  | Cost          |        |  | Fair Value        |  
|Non-accruing investments                                       |  |               |        |  |                   |  
|Chroma Exploration & Production, Inc.                          |  | $             | 4,312  |  |                   | $
|GMX Resources, Inc. second-priority notes (non-accrual 1/1/13) |  |               | 9,452  |  |                   |  
|Total non-accruing investments                                 |  |               | 13,764 |  |                   |  
|Non-income producing investments                               |  |               |        |  |                   |  
|BP Corporation NA, Inc. put options                            |  |               | 68     |  |                   |  
|Castex Energy Development Fund, LP units (sold 6/14/13)        |  |               | -      |  |                   |  
|Crossroads Energy Partners, LLC warrants                       |  |               | 237    |  |                   |  
|Globe BG, LLC (contingent Alden Resources royalty earn-out)    |  |               | -      |  |                   |  
|GMX Resources, Inc. common stock (sold 3/01/13)                |  |               | -      |  |                   |  
|Myriant Corporation common stock and warrants                  |  |               | 468    |  |                   |  
|NGP/OCI Investments, LLC Class A Units                         |  |               | 2,500  |  |                   |  
|Pallas Contour Mining, LLC units                               |  |               | -      |  |                   |  
|Resaca Exploitation, Inc. common stock                         |  |               | 3,235  |  |                   |  
|Resaca Exploitation, Inc. warrants (relinquished 6/28/13)      |  |               | -      |  |                   |  
|Spirit Resources, LLC preferred units (acquired on 1/25/13)    |  |               | 8,000  |  |                   |  
|Spirit Resources, LLC warrants (relinquished 1/25/13)          |  |               | -      |  |                   |  
|Total non-income producing investments                         |  |               | 14,508 |  |                   |  
|Total non-accruing and non-income                              |  |               |        |  |                   |  
|producing investments                                          |  | $             | 28,272 |  |                   | $



Results of Operations



Investment Income



During the three months ended June 30, 2013,
our total investment income was $9.6 million, increasing $4.3 million, or 81%, compared to the corresponding period of 2012. The
increase in 2013 was primarily attributable to “make whole” interest earned from the early repayments of loans from
CDF and Resaca totaling $2.5 million, and as a result of higher overall portfolio balances offset by lower weighted average yields.
Our portfolio balance, on a cost basis, increased from $177.2 million at June 30, 2012 to $226.2 million at June 30, 2013, primarily
as a result of new investments in excess of net redemptions and settlements. Our weighted average yields decreased from 11.4% at
June 30, 2012 to 9.9% at June 30, 2013, primarily as a result of new investments in the portfolio with improved credit quality
and lower risk, and as a result of the GMX 2018 Notes being placed on non-accrual status in 2013.



During the six months ended June 30, 2013,
investment income increased by $4.5 million, or 41%, to $15.4 million compared to the same period in 2012. The increase in 2013
is primarily attributable to $2.5 million of “make whole” interest from the early repayments mentioned previously and
higher overall portfolio balances offset by lower weighted average yields.



Operating Expenses



The table below summarizes the components
of our operating expenses (in thousands):



|                                                        |  | For The Three Months Ended |       |  | For The Six Months Ended |  
|------------------------------------------------------- |  | -------------------------- | ----- |  | ------------------------ | -
|                                                        |  | June 30,                   |       |  | June 30,                 |  
|                                                        |  | 2013                       |       |  | 2012                     |  
|Interest expense and bank fees                          |  | $                          | 998   |  |                          | $
|Management and incentive fees                           |  |                            | 1,830 |  |                          |  
|Professional fees, insurance expenses and
    other G&A |  |                            | 1,299 |  |                          |  
|Total operating expenses                                |  | $                          | 4,127 |  |                          | $



For the three months ended June 30, 2013,
operating expenses were $4.1 million, increasing $1.5 million, or 55%, compared to $2.7 million for the quarter ended June 30,
2012. Interest expense and fees on our credit facilities were $1.0 million for the three months ended June 30, 2013, compared to
$0.3 million for the three months ended June 30, 2012, as a result of increased borrowing levels supporting our larger investment
portfolio. Management and incentive fees were higher in the quarter ended June 30, 2013 at $1.8 million compared to $1.1 million
for the quarter ended June 30, 2012, primarily as a result of higher average total asset balances, which are the basis for the
base management fee computation. In addition, management and incentive fees include investment income incentive fees of $0.4 million
for the quarter ended June 30, 2013, as a result of our net investment income exceeding the quarterly hurdle rate of 2% in the
second quarter of 2013.



30







For the six months ended June 30, 2013,
operating expenses were $7.6 million, increasing $2.3 million, or 43%, compared to $5.3 million for the six months ended June 30,
2012. Interest expense and fees on our credit facilities increased to $1.8 million for the six months ended June 30, 2013, compared
to $0.7 million for the six months ended June 30, 2012, as a result of increased borrowing levels supporting our larger investment
portfolio. Management and incentive fees were higher in the first six months of 2013 at $3.2 million compared to $2.1 million in
the prior year period, primarily as a result of higher average total asset balances, which are the basis for the base management
fee computation. In addition, management and incentive fees include investment income incentive fees of $0.4 million for the six
months ended June 30, 2013, as a result of our net investment income exceeding the quarterly hurdle rate of 2% in the second quarter
of 2013.



Operating expenses include our allocable
portion of the total organizational and operating expenses incurred by us, our Manager and our Administrator, as determined by
our Board of Directors and representatives of our Manager and our Administrator. According to the terms of the Investment Advisory
Agreement, we calculate the base management fee quarterly as 0.45% of the average of our total assets as of the end of the two
previous quarters. Other general and administrative expenses include our allocated share of employee, facilities, stockholder services
and marketing costs incurred by our Administrator.



Net Investment Income



For the three months ended June 30, 2013,
net investment income was $5.5 million, or $0.26 per common share, compared to $2.6 million, or $0.12 per common share, for the
three months ended June 30, 2012. The $2.8 million, or 107%, increase was attributable to the $4.3 million increase in investment
income, partially offset by the $1.5 million increase in operating expenses, both of which are described above.



For the six months ended June 30, 2013,
net investment income was $7.8 million, or $0.37 per common share, compared to $5.6 million, or $0.26 per common share, for the
six months ended June 30, 2012. The $2.2 million, or 39%, increase was attributable to the $4.5 million increase in investment
income, partially offset by the $2.3 million increase in operating expenses, both of which are described above.



Net Realized Gains (Losses)



For the three months ended June 30, 2013,
we recognized net realized capital gains of $1.1 million resulting from a $1.8 million gain from the sale of our Class B LP units
of CDF, partially offset by a $0.2 million loss on the disposition of our Resaca warrants and a $0.5 million loss resulting from
adjustments to the realized amounts recorded on our 2011 sales of our investments in Alden Resources, LLC and DeanLake Operator,
LLC. We did not realize any significant gains or losses on investments during the three and six months ended June 30, 2012.



For the six months ended June 30, 2013,
we recognized net realized capital gains of $0.8 million resulting from a $1.8 million gain from the sale of our Class B LP units
of CDF and a $1.3 million gain from the sale of $10.0 million face amount of EP Energy Senior Unsecured Notes at an average price
of 113.375, partially offset by a $1.6 million loss from the sale of our 228,853 shares of GMX common stock at an average price
of $3.28, a $0.2 million loss on the disposition of our Resaca warrants and a $0.5 million loss resulting from adjustments to the
amounts recorded on our 2011 sales of our investments in Alden Resources, LLC and DeanLake Operator, LLC.



Unrealized Appreciation or Depreciation on Investments



For the three months ended June 30, 2013,
net unrealized depreciation on portfolio investments was $3.0 million, or $0.15 per share, primarily due to decreases in the estimated
fair value of our investments in Spirit preferred units of $1.6 million, Midstates Petroleum Company, or Midstates, Senior Unsecured
Notes of $1.4 million, Talos Senior Unsecured Notes of $0.9 million and net increases in the value of remaining investments of
$0.9 million. By comparison, for the three months ended June 30, 2012, net unrealized depreciation was $1.5 million, largely due
to decreases in the estimated fair value of our investments in Black Pool Energy Partners, LLC, or Black Pool, of $2.0 million
and Globe BG, LLC, or Globe, of $0.9 million, partially offset by increases in the values of our investments in CDF, of $1.1 million
and EP Energy of $0.9 million. Net decreases in the estimated fair value of remaining investments totaled $0.6 million.



31







For the six months ended June 30, 2013,
net unrealized depreciation on portfolio investments was $12.7 million, or $0.61 per share, primarily due to decreases in the estimated
fair value of our investments in GMX 2018 Notes of $7.4 million, Spirit preferred units and overriding royalty interests of $4.0
million, Talos Senior Unsecured Notes of $1.0 million and the reversals of unrealized appreciation, due to realization of the gains,
on our EP Energy Senior Unsecured Notes of $1.3 million, partially offset by net increases in the fair value of our remaining investments
of $1.0 million. By comparison, for the six months ended June 30, 2012, net unrealized depreciation was $0.3 million, primarily
due to decreases in estimated fair value of our investments of $2.3 million for Black Pool and $0.8 million for Globe, offset by
increases in the estimated fair value of $1.6 million for CDF units, $0.9 million for EP Energy Senior Unsecured Notes and $0.9
million for our investment in GMX Senior Convertible Notes. Net decreases in the estimated fair value of remaining investments
totaled $0.6 million.



Net Increase (Decrease) in Net Assets Resulting
from Operations



For the three months ended June 30, 2013,
we recorded a net increase in net assets resulting from operations of $3.5 million, or $0.16 per share, compared to $1.1 million,
or $0.05 per share, for the three months ended June 30, 2012. The $2.4 million, or $0.11 per share, improvement between the two
periods was primarily attributable to the $2.8 million increase in net investment income, partially offset by the $0.4 million
increase in net realized and unrealized losses on our investments, both of which are described above.



For the six months ended June 30, 2013,
we recorded a net decrease in net assets resulting from operations of $4.1 million, or $0.20 per share, compared to a net increase
in net assets resulting from operations of $5.3 million, or $0.25 per share, for the six months ended June 30, 2012. The $9.4 million,
or $0.45 per share, net change between the two periods was primarily attributable to the $11.6 million increase in net realized
and unrealized losses on our investments, offset by a $2.2 million increase in net investment income, both of which are described
above.



Financial Condition, Liquidity and Capital Resources



During the six months ended June 30, 2013,
we generated cash from operations of $5.1 million, excluding net purchases of investments, compared to $5.3 million during the
comparable period of 2012. The lower amount of cash generated from operations in 2013 was primarily attributable to net increases
in receivables and prepaid asset balances in 2013, largely offset by increased net investment income in 2013. Net collections of
interest and income tax refunds receivable generated $1.0 million of cash in the first two quarters of 2012, compared to using
$0.7 million of cash in the first two quarters of 2013. In addition, we paid $1.2 million of deferred loan costs in 2013, related
to the renewal of our Investment Facility, which are being amortized to interest expense over the term of the facility.



Our net cash used in operating activities
for the six months ended June 30, 2013 was $0.9 million, compared to $8.4 million for the same period of 2012. This decrease in
net cash used in 2013 was primarily due to higher net purchases of investments in portfolio securities in 2013 offset by higher
net purchases of U.S. Treasury Bills in 2012. Purchases of portfolio securities during the first six months of 2013 totaled $82.8
million, compared to $36.3 million during the first six months of 2012. Purchases in 2013 primarily included the Talos Senior Notes
of $24.8 million, OCI Subordinated Notes and direct equity co-investment totaling $17.2 million, Nekoosa Second Lien Term Loan
of $17.2 million, KOVA Senior Subordinated Notes of $8.8 million, Crossroads Senior Secured Term Loan of $8.8 million and additional
investments in existing portfolio companies totaling $6.0 million. Purchases in 2012 primarily included the EP Energy Senior Notes
of $25.0 million, the STP Term Loan of $9.8 million and additional investments in existing portfolio companies totaling $1.5 million.
Proceeds from the redemption of investments totaled $76.8 million during the first six months of 2013, compared to $32.8 million
during the first six months of 2012. Redemptions in 2013 included CDF Senior Secured Term Loan and Class B LP units, $29.3 million;
Resaca Senior Unsecured Term Loan, $13.7 million; EP Energy Senior Unsecured Notes, $11.3 million; STP Term Loan, $9.7 million;
ATP, $8.7 million and other redemptions totaling $4.1 million. Redemptions in 2012 included ATP, $10.5 million, Tammany Oil &
Gas, LLC, $10.1 million, Crestwood Holdings, LLC Senior Secured Term Loan, $8.3 million; Anadarko Petroleum Corporation net profits
interest, $3.2 million; and other redemptions totaling $0.7 million. During the first six months of 2013, we also purchased and
redeemed $92.0 million in U.S. Treasury Bills with borrowings under our Treasury Facility, compared to $10.2 million purchased
during the first six months of 2012.



At June 30, 2013, we had cash and cash equivalents
totaling $49.2 million. At June 30, 2013, the amount outstanding under our $72.0 million Third Amended and Restated Revolving Credit
Agreement, or the Investment Facility, was $72.0 million and there was no additional amount available for borrowing. We repaid
$44.0 million of the $72.0 million balance outstanding under the Investment Facility in July 2013. As of June 30, 2013, the amount
outstanding under our $45.0 million Treasury Secured Revolving Credit Agreement, or the Treasury Facility, was $45.0 million and
there was no additional amount available for borrowing. We repaid the entire balance outstanding under the Treasury Facility in
July 2013.



32







During the six months ended June 30, 2013,
we paid cash dividends totaling $6.7 million, or $0.32 per share, to our common stockholders. In June 2013, we declared a second
quarter dividend totaling $3.3 million, or $0.16 per share, which was paid in July 2013. We currently intend to continue to distribute,
in the form of quarterly dividends, a minimum of 90% of our annual investment company taxable income to our stockholders.



On October 31, 2011, our Board of Directors
approved a stock repurchase plan, pursuant to which we may, from time to time, repurchase up to $10.0 million of our common stock
in the open market at prices not to exceed net asset value during our open trading periods. Our Board of Directors authorized this
plan, because it believes that general market trading activity may cause our common stock to be undervalued from time to time.
The repurchase program does not obligate us to purchase any shares and may be discontinued at any time. Pursuant to this plan,
in May 2013, we repurchased an aggregate of 520,889 shares of our common stock in the open market at an average price of $6.49
per share, totaling $3.4 million. By comparison, in May 2012, we repurchased an aggregate of 250,029 shares of our common stock
at an average price of $6.51 per share, totaling $1.6 million. Under the terms of the stock repurchase plan, we are authorized
to repurchase up to an additional $2.4 million of our common stock. Any future repurchases will be made in accordance with applicable
securities laws and regulations that set certain restrictions on the method, timing, price and volume of stock repurchases.



Commodity Derivative Instruments



We use commodity derivative instruments
from time to time to manage our exposure to commodity price fluctuations. We use all of our derivatives for risk management purposes
and do not hold any amounts for speculative or trading purposes. We do not designate these instruments as hedging instruments for
financial accounting purposes, and, as a result, we recognize the change in the instruments’ fair value currently on the
consolidated statements of operations as net increase (decrease) in unrealized appreciation (depreciation) on investments. In December
2011, in connection with our purchase of a limited term royalty interest from ATP, we purchased a series of oil put options to
provide insurance against downside price movements. See Note 8 of Notes to Consolidated Financial Statements included elsewhere
herein for further description of our put options.



Credit Facilities and Borrowings



On May 23, 2013, we entered into a $72.0
million Investment Facility, which replaced our previous credit facility. The total amount outstanding under the Investment Facility
and our previous facility was $72.0 million and $59.5 million, as of June 30, 2013 and December 31, 2012, respectively. Substantially
all of our assets except our investments in U.S. Treasury Bills are collateral for the obligations under the Investment Facility.
The Investment Facility matures on May 23, 2016, and bears interest, at our option, at either (i) LIBOR plus 325 to 475 basis points,
or (ii) the base rate plus 225 to 375 basis points, both based on our amounts outstanding. As of June 30, 2013, the interest rate
on our outstanding balance of $72.0 million was 3.9%. As of June 30, 2013, there was no additional amount available for borrowing
under the Investment Facility. We repaid $44.0 million of the outstanding balance in July 2013.



On March 31, 2011, we entered into a $30.0
million Treasury Facility, which can only be used to purchase U.S. Treasury Bills. Proceeds from the Treasury Facility facilitate
the growth of our investment portfolio and provide flexibility in the sizing of our portfolio investments. On September 25, 2012,
we entered into a second amendment to the Treasury Facility which increased the aggregate commitment amount from $30.0 million
to $45.0 million. As amended, the Treasury Facility matures on September 25, 2013 and bears interest, at our option, at either
(i) LIBOR plus 100 basis points or (ii) the base rate. We have the right at any time to prepay the loans, in whole or in part,
without premium or penalty. As of June 30, 2013, we had $45.0 million outstanding and no additional amount available for borrowing
under the Treasury Facility, and the interest rate on our outstanding balance was 1.2% (LIBOR plus 100 basis points). We repaid
the entire balance outstanding under the Treasury Facility in July 2013.



The Investment Facility and Treasury Facility
contain affirmative and reporting covenants and certain financial ratio and restrictive covenants that apply to our subsidiaries
and us. We complied with these covenants as of June 30, 2013 and had no existing defaults or events of default under either facility.
The most restrictive covenants are:



| | · | maintaining a ratio of net asset value to consolidated total indebtedness (excluding net hedging liabilities) of not less than
2.25:1.0
| | - | ---------------------------------------------------------------------------------------------------------------------------------------

| | · | maintaining a ratio of net asset value to consolidated total indebtedness (including net hedging liabilities) of not less than
2.0:1.0,
| | - | ---------------------------------------------------------------------------------------------------------------------------------------



33







| | · | maintaining a ratio of EBITDA (excluding revenue from cash collateral) to interest expense (excluding interest on loans under
the Treasury Facility) of not less than 3.0:1.0, and
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | · | maintaining a ratio of collateral to the aggregate principal amount of loans under the Treasury Facility of not less than 1.02:1.0.
| | - | -----------------------------------------------------------------------------------------------------------------------------------



In addition to proceeds from borrowings
under our Investment Facility, we may also fund a portion of our investments with issuances of equity or senior debt securities.
We expect our primary use of funds to be investments in portfolio companies, cash distributions to holders of our common stock
and payment of fees and other operating expenses.



Dividends



We have elected to operate our business
to be taxed as a RIC for federal income tax purposes. As a RIC, we generally may not pay corporate-level federal income taxes on
any ordinary income or capital gains that we distribute to our stockholders as dividends. To maintain our RIC status, we must meet
specific source-of-income and asset diversification requirements and distribute annually an amount equal to at least 90% of our
“investment company taxable income” (which generally consists of ordinary income and realized net short-term capital
gains in excess of realized net long-term capital losses, if any, reduced by deductible expenses) and net tax-exempt interest.
In order to avoid certain excise taxes imposed on RICs, we must distribute during each calendar year an amount at least equal to
the sum of (1) 98% of our ordinary income for the calendar year, (2) 98.2% of our capital gain net income (i.e., realized capital
gains in excess of realized capital losses) for the one-year period ended on October 31 of that calendar year, and (3) 100% of
any ordinary income or capital gain net income not distributed in prior years. We currently intend to make sufficient distributions
to satisfy the annual distribution requirement and to avoid the excise taxes.



We may not achieve operating results that
will allow us to make distributions at a specific level or to increase the amount of these distributions from time to time. In
addition, we may be limited in our ability to make distributions due to the asset coverage test for borrowings when applicable
to us as a BDC under the 1940 Act and due to provisions in our Investment Facility. If we do not distribute a certain percentage
of our income annually, we will suffer adverse tax consequences, including possible loss of our status as a RIC. We cannot assure
stockholders that they will receive any distributions or distributions at any specific level.



Portfolio Credit Quality



Most of our portfolio investments at June
30, 2013 are in negotiated, and often illiquid, securities of private businesses. We maintain a system to evaluate the credit quality
of these investments. While incorporating quantitative analysis, this system is a qualitative assessment. This system is intended
to reflect the overall, long-term performance of a portfolio company’s business, the collateral coverage of an investment,
and other relevant factors. Our rating scale ranges from 1 to 7, with 1 being the highest credit quality. As of June 30, 2013,
our average portfolio rating on a dollar-weighted fair market value basis was 4.2, compared to 4.1 as of December 31, 2012. Of
the 23 rated investments in 16 portfolio companies as of June 30, 2013, 12 investments retained the same rating as of December
31, 2012, 1 investment improved in rating, 2 investments declined and we added 8 investments to our portfolio during the first
six months of 2013. As of June 30, 2013, on a fair value basis, approximately 20% of our portfolio investments were in the form
of senior secured debt securities. As of June 30, 2013, we had 2 investments on non-accrual status with an aggregate cost and fair
value of $13.8 million and less than $0.1 million, respectively. Our portfolio investments at fair value were approximately 93%
and 98% of the related cost basis as of June 30, 2013 and December 31, 2012, respectively.



Contractual Obligations and Off-Balance Sheet Arrangements



The following table summarizes our contractual
payment obligations at June 30, 2013 (in thousands):



|                                      |  |       |         |  | Less than |   |        |           |  |   |           |  |  | More than |  
|------------------------------------- |  | ----- | ------- |  | --------- | - | ------ | --------- |  | - | --------- |  |  | --------- | -
|Revolving credit facilities
    (1) : |  | Total |         |  | 1 Year    |   |        | 1-3 Years |  |   | 3-5 Years |  |  | 5 Years   |  
|Investment Facility                   |  | $     | 72,000  |  |           | $ | -      |           |  | $ | 72,000    |  |  | $         | -
|Treasury Facility                     |  |       | 45,000  |  |           |   | 45,000 |           |  |   | -         |  |  |           | -
|Total                                 |  | $     | 117,000 |  |           | $ | 45,000 |           |  | $ | 72,000    |  |  | $         | -








(1) Excludes accrued interest
amounts.



34







We have certain unused commitments to extend
credit to our portfolio companies. Generally, these commitments have fixed expiration dates, and we do not expect to fund the entire
amounts before they expire. Therefore, these commitment amounts do not necessarily represent future cash requirements. In February
2010, we arranged for a letter of credit issued under the Investment Facility with respect to our investment in one of our portfolio
companies. This letter of credit expired in February 2013. We do not report the unused portions of these commitments on our consolidated
balance sheets. The following table shows our unused credit commitments and letter of credit as of June 30, 2013 and December 31,
2012 (in thousands):



|                          |  | June 30, 2013 |       |  | December 31, 2012 |  
|------------------------- |  | ------------- | ----- |  | ----------------- | -
|Unused credit commitments |  | $             | 4,800 |  |                   | $
|Letter of credit          |  |               | -     |  |                   |  



Item 3. Quantitative and Qualitative Disclosures About
Market Risk.



There have been no material changes from
the information provided in Item 7A of our Annual Report on Form 10-K for the year ended December 31, 2012.



Item 4. Controls and Procedures.



Disclosure Controls and Procedures



We maintain disclosure controls and procedures
(as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended, or the Exchange Act), designed
to ensure that information required to be disclosed in our reports that we file under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission and
accumulated and communicated to management, including our Chief Executive Officer and our Chief Financial Officer, to allow timely
decisions regarding required disclosures.



In connection with the preparation of this
Quarterly Report on Form 10-Q, as of the end of the fiscal period covered by this Quarterly Report on Form 10-Q (June 30, 2013),
we performed an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer
and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant
to Rules 13a-15(b) and 15d-15(b) of the Exchange Act. Based on this evaluation, our Chief Executive Officer and our Chief Financial
Officer concluded that, as of June 30, 2013, our disclosure controls and procedures were effective in providing reasonable assurance
(i) that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized
and reported within the time periods specified in the rules and forms of the SEC and (ii) that such information is accumulated
and communicated to management in a manner that allows timely decisions regarding required disclosure.



Changes in Internal Control over Financial Reporting



No changes in internal control over financial
reporting occurred during the quarter ended June 30, 2013 that have materially affected or are reasonably likely to materially
affect, our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act).



PART II – OTHER INFORMATION



Item 1. Legal Proceedings.



The information set forth under the heading
“Legal Proceedings” in Note 6, “Commitments and Contingencies”, to Notes to Consolidated Financial Statements
included in Item 1 of Part I of this Quarterly Report on Form 10-Q is incorporated herein by reference.



35







Item 1A. Risk Factors.



During the
six months ended June 30, 2013, there have been no material changes to the risk factors disclosed under Part I, Item 1A, “Risk
Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2012.



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



As discussed in Note 9 to our interim consolidated
financial statements in Part I, Item 1 of this Quarterly Report on Form 10-Q, in November 2011, our Board of Directors adopted
a program that may provide for stock repurchases. The stock repurchase program allows for repurchases up to a total of $10.0 million
of common stock. The following table provides information for the quarter ended June 30, 2013 regarding shares of our common stock
that we repurchased in the open market.



|                                         |  |           |         |  |               |   |      | Total Number     |  |   | Approximate      | 
|---------------------------------------- |  | --------- | ------- |  | ------------- | - | ---- | ---------------- |  | - | ---------------- | 
|                                         |  |           |         |  |               |   |      | of Shares        |  |   | Dollar Value of  | 
|                                         |  | Total     |         |  | Weighted      |   |      | Purchased as     |  |   | Shares that May  | 
|                                         |  | Number    |         |  | Average       |   |      | Part of Publicly |  |   | Yet be Purchased | 
|                                         |  | of Shares |         |  | Price Paid    |   |      | Announced Plans  |  |   | Under the Plans  | 
|Second Quarter 2013                      |  | Purchased |         |  | Per
    Share |   |      | or
    Programs  |  |   | or
    Programs  | 
|Month #1: April 1, 2013 - April 30, 2013 |  |           | -       |  |               | $ | -    |                  |  |   | -                | 
|Month #2: May 1, 2013 - May 31, 2013     |  |           | 520,889 |  |               |   | 6.49 |                  |  |   | 520,889          | 
|Month #3: June 1, 2013 - June 30, 2013   |  |           | -       |  |               |   | -    |                  |  |   | -                | 
|Total                                    |  |           | 520,889 |  |               | $ | 6.49 |                  |  | $ | 520,889          | 



Item 6. Exhibits.



See “Index to Exhibits” following
the signature page for a description of the exhibits furnished as part of this Quarterly Report on Form 10-Q.



36







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.



|                      | NGP CAPITAL RESOURCES COMPANY
|--------------------- | -----------------------------
|                      |                              
|Date:  August 8, 2013 |                              
|                      |                              
|                      |                              
|                      |                              
|Date:  August 8, 2013 |                              
|                      |                              
|                      |                              



37







Index to Exhibits



|Exhibits No. |  | Exhibit                                                                                                                                                                                                                                                                                                           
|------------ |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1          |  | Articles of Incorporation (filed as Exhibit (a)(1) to our Registration Statement on Form N-2 filed on August 16, 2004 (Registration No. 333-118279) and incorporated herein by reference)                                                                                                                         
|3.2          |  | Articles of Amendment and Restatement (filed as Exhibit 3.2 our Annual Report on Form 10-K for the year ended December 31, 2004 and incorporated herein by reference)                                                                                                                                             
|3.3          |  | Bylaws (filed as Exhibit (b) to our Registration Statement on Form N-2 filed on August 16, 2004 (Registration No. 333-118279) and incorporated herein by reference)                                                                                                                                               
|4.1          |  | Form of Stock Certificate (filed as Exhibit (d) to our Pre-Effective Amendment No. 2 to Registration Statement on Form N-2 filed on October 7, 2004 (Registration No. 333-118279) and incorporated herein by reference)                                                                                           
|4.2          |  | Dividend Reinvestment Plan (filed as Exhibit (e) to our Registration Statement on Form N-2 filed on August 16, 2004 (Registration No. 333-118279) and incorporated herein by reference)                                                                                                                           
|10.1         |  | Third Amended and Restated Revolving Credit Agreement effective as of May 23, 2013, between the Company, the lenders from time to time party thereto and Sun Trust Bank and Comerica Bank (filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K on May 23, 2013 and incorporated herein by reference)
|31.1*        |  | Certification required by Rule 13a-14(a)/15d-14(a) by the Chief Executive Officer                                                                                                                                                                                                                                 
|31.2*        |  | Certification required by Rule 13a-14(a)/15d-14(a) by the Chief Financial Officer                                                                                                                                                                                                                                 
|32.1**       |  | Section 1350 Certification by the Chief Executive Officer                                                                                                                                                                                                                                                         
|32.2**       |  | Section 1350 Certification by the Chief Financial Officer                                                                                                                                                                                                                                                         



*Filed herewith.

**Furnished herewith.



38