UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-Q

(Mark One)

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



For the quarterly period ended June 30, 2012



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 incorporation or organization) | (I.R.S. Employer Identification No.)
|                                                               |                                     
|909 Fannin, Suite 3800 Houston, Texas                          | 77010                               
|(Address of principal executive offices)                       | (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.  YesxNo ̈



Indicate
by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 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 filerx | 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 ̈Nox



As of August 6, 2012, there were 21,378,173
shares of the registrant’s common stock outstanding.











TABLE OF CONTENTS



|PART I - FINANCIAL INFORMATION | 1                                                                                     
|------------------------------ | --------------------------------------------------------------------------------------
|Item 1.                        | Financial Statements.                                                                 
|Item 2.                        | Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|Item 3.                        | Quantitative and Qualitative Disclosures About Market Risk.                           
|Item 4.                        | Controls and Procedures.                                                              
|PART II – OTHER INFORMATION    | 32                                                                                    
|Item 1.                        | Legal Proceedings.                                                                    
|Item 1A.                       | Risk Factors.                                                                         
|Item 2.                        | Unregistered Sales of Equity Securities and Use of Proceeds                           
|Item 6.                        | Exhibits.                                                                             











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, |  
|---------------------------------------------------------------------------------------------------------------------- |  | ----------- | ------- | - | ------------ | -
|                                                                                                                       |  | 2012        |         |   | 2011         |  
|                                                                                                                       |  | (Unaudited) |         |   |              |  
|Assets                                                                                                                 |  |             |         |   |              |  
|Investments in portfolio securities at fair value                                                                      |  |             |         |   |              |  
|Control investments - majority owned 
(cost: $0 and $0, respectively)                                                  |  | $           | -       |   |              | $
|Affiliate investments 
(cost: $37,587 and $36,778, respectively)                                                       |  |             | 13,703  |   |              |  
|Non-affiliate investments 
(cost: $139,625 and $135,824, respectively)                                                 |  |             | 135,690 |   |              |  
|Total portfolio investments                                                                                            |  |             | 149,393 |   |              |  
|Investments in U.S. Treasury Bills at fair value 
(cost: $10,202 and $0, respectively)                                 |  |             | 10,202  |   |              |  
|Total investments                                                                                                      |  |             | 159,595 |   |              |  
|Cash and cash equivalents                                                                                              |  |             | 121,382 |   |              |  
|Accounts receivable and other current assets                                                                           |  |             | 210     |   |              |  
|Interest receivable                                                                                                    |  |             | 1,066   |   |              |  
|Prepaid assets                                                                                                         |  |             | 2,188   |   |              |  
|Total current assets                                                                                                   |  |             | 124,846 |   |              |  
|Total assets                                                                                                           |  | $           | 284,441 |   |              | $
|                                                                                                                       |  |             |         |   |              |  
|Liabilities and net assets                                                                                             |  |             |         |   |              |  
|Current liabilities                                                                                                    |  |             |         |   |              |  
|Accounts payable and accrued expenses                                                                                  |  | $           | 702     |   |              | $
|Management and incentive fees payable                                                                                  |  |             | 1,064   |   |              |  
|Payables for investment securities purchased                                                                           |  |             | -       |   |              |  
|Dividends payable                                                                                                      |  |             | 2,779   |   |              |  
|Income taxes payable                                                                                                   |  |             | 23      |   |              |  
|Short-term debt                                                                                                        |  |             | 10,000  |   |              |  
|Total current liabilities                                                                                              |  |             | 14,568  |   |              |  
|Deferred tax liabilities                                                                                               |  |             | 7       |   |              |  
|Long-term debt                                                                                                         |  |             | 71,313  |   |              |  
|Total liabilities                                                                                                      |  |             | 85,888  |   |              |  
|Commitments and contingencies  (Note 7)                                                                                |  |             |         |   |              |  
|Net assets                                                                                                             |  |             |         |   |              |  
|Common stock, $.001 par value, 250,000,000 shares authorized; 21,378,173 and 21,628,202, shares issued and outstanding |  |             | 21      |   |              |  
|Paid-in capital in excess of par                                                                                       |  |             | 253,849 |   |              |  
|Undistributed net investment income (loss)                                                                             |  |             | (286    | ) |              |  
|Undistributed net realized capital gain (loss)                                                                         |  |             | (30,322 | ) |              |  
|Net unrealized appreciation (depreciation) on investments                                                              |  |             | (24,709 | ) |              |  
|Total net assets                                                                                                       |  |             | 198,553 |   |              |  
|Total liabilities and net assets                                                                                       |  | $           | 284,441 |   |              | $
|Net asset value per share                                                                                              |  | $           | 9.29    |   |              | $



(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 June 30, |        |   | For The Six Months Ended June 30, |  
|-------------------------------------------------------------------------------------- |  | ----------------------------------- | ------ | - | --------------------------------- | -
|                                                                                       |  | 2012                                |        |   | 2011                              |  
|Investment income                                                                      |  |                                     |        |   |                                   |  
|Interest income:                                                                       |  |                                     |        |   |                                   |  
|Control investments - majority owned                                                   |  | $                                   | -      |   |                                   | $
|Affiliate investments                                                                  |  |                                     | 431    |   |                                   |  
|Non-affiliate investments                                                              |  |                                     | 4,445  |   |                                   |  
|Royalty income, net of amortization:                                                   |  |                                     |        |   |                                   |  
|Control investments - majority owned                                                   |  |                                     | -      |   |                                   |  
|Non-affiliate investments                                                              |  |                                     | 162    |   |                                   |  
|Other income                                                                           |  |                                     | 273    |   |                                   |  
|Total investment income                                                                |  |                                     | 5,311  |   |                                   |  
|Operating expenses                                                                     |  |                                     |        |   |                                   |  
|Interest expense and bank fees                                                         |  |                                     | 324    |   |                                   |  
|Management and incentive fees                                                          |  |                                     | 1,064  |   |                                   |  
|Professional fees                                                                      |  |                                     | 320    |   |                                   |  
|Insurance expense                                                                      |  |                                     | 181    |   |                                   |  
|Other general and administrative expenses                                              |  |                                     | 769    |   |                                   |  
|Total operating expenses                                                               |  |                                     | 2,658  |   |                                   |  
|Income tax provision (benefit), net                                                    |  |                                     | 11     |   |                                   |  
|Net investment income                                                                  |  |                                     | 2,642  |   |                                   |  
|Net realized capital gain (loss) on investments                                        |  |                                     |        |   |                                   |  
|Control investments - majority owned                                                   |  |                                     | (6     | ) |                                   |  
|Non-affiliate investments                                                              |  |                                     | -      |   |                                   |  
|Total net realized capital gain (loss) on investments                                  |  |                                     | (6     | ) |                                   |  
|Net unrealized appreciation (depreciation) on investments                              |  |                                     |        |   |                                   |  
|Control investments - majority owned                                                   |  |                                     | -      |   |                                   |  
|Affiliate investments                                                                  |  |                                     | (85    | ) |                                   |  
|Non-affiliate investments                                                              |  |                                     | (1,462 | ) |                                   |  
|Benefit (provision) for taxes on unrealized appreciation (depreciation) on investments |  |                                     | 1      |   |                                   |  
|Total net unrealized appreciation (depreciation) on investments                        |  |                                     | (1,546 | ) |                                   |  
|Net increase (decrease) in net assets resulting  from operations                       |  | $                                   | 1,090  |   |                                   | $
|Net increase (decrease) in net assets resulting from operations per common share       |  | $                                   | 0.05   |   |                                   | $
|                                                                                       |  |                                     |        |   |                                   |  
|Dividends declared per common share                                                    |  | $                                   | 0.13   |   |                                   | $
|Weighted average shares outstanding - basic and diluted                                |  |                                     | 21,515 |   |                                   |  



(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, 2011                                    |  |              | 21,628 |   |           | $ | 22 |                |  | $ | 255,486       |   |  | $              | (518   | ) |                | $ | (30,286 | )          | 
|Net increase (decrease) in net assets resulting from operations |  |              | -      |   |           |   | -  |                |  |   | -             |   |  |                | 5,607  |   |                |   | (36     | )          | 
|Acquisition of common stock  under repurchase plan              |  |              | (250   | ) |           |   | (1 | )              |  |   | (1,637        | ) |  |                | -      |   |                |   | -       |            | 
|Dividends declared                                              |  |              | -      |   |           |   | -  |                |  |   | -             |   |  |                | (5,375 | ) |                |   | -       |            | 
|Balance at June 30, 2012                                        |  |              | 21,378 |   |           | $ | 21 |                |  | $ | 253,849       |   |  | $              | (286   | ) |                | $ | (30,322 | )          | 



(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, |        
|---------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------- | -------
|                                                                                                                                   |  | 2012                              |        
|Cash flows from operating activities                                                                                               |  |                                   |        
|Net increase (decrease) in net assets resulting from operations                                                                    |  | $                                 | 5,300  
|Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash used in operating activities: |  |                                   |        
|Payment-in-kind interest                                                                                                           |  |                                   | (781   
|Net amortization of premiums, discounts and fees                                                                                   |  |                                   | (823   
|Net realized capital (gain) loss on investments                                                                                    |  |                                   | 36     
|Net unrealized depreciation on investments                                                                                         |  |                                   | 274    
|Net deferred income tax provision (benefit)                                                                                        |  |                                   | (3     
|Effects of changes in operating assets and liabilities:                                                                            |  |                                   |        
|Accounts receivable and other current assets                                                                                       |  |                                   | 1,232  
|Interest receivable                                                                                                                |  |                                   | (274   
|Prepaid assets                                                                                                                     |  |                                   | 532    
|Payables and accrued expenses                                                                                                      |  |                                   | (206   
|Purchase of investments in portfolio securities                                                                                    |  |                                   | (36,284
|Proceeds from redemption of investments in portfolio securities                                                                    |  |                                   | 32,824 
|Purchase of investments in U.S. Treasury Bills                                                                                     |  |                                   | (10,202
|Net cash used in operating activities                                                                                              |  |                                   | (8,375 
|Cash flows from financing activities                                                                                               |  |                                   |        
|Borrowings under revolving credit facilities                                                                                       |  |                                   | 91,313 
|Repayments on revolving credit facilities                                                                                          |  |                                   | (60,000
|Acquisition of common stock under repurchase plan                                                                                  |  |                                   | (1,638 
|Dividends paid                                                                                                                     |  |                                   | (6,488 
|Net cash provided by financing activities                                                                                          |  |                                   | 23,187 
|Net increase (decrease) in cash and cash equivalents                                                                               |  |                                   | 14,812 
|Cash and cash equivalents, beginning of period                                                                                     |  |                                   | 106,570
|Cash and cash equivalents, end of period                                                                                           |  | $                                 | 121,382



(See accompanying notes to consolidated
financial statements)



4







NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SCHEDULE OF INVESTMENTS

June 30, 2012

(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)          |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|DeanLake Operator, LLC (11)                                       |  | Oil & Natural Gas          |  | Class A membership interests - entitled to 100% |  |           |        |   |        | $ | -      |                |       
|                                                                  |  | Production and Development |  | of distribution of DeanLake Operator, LLC       |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Rubicon Energy Partners,                                          |  | Oil & Natural Gas          |  | 4,000 LLC Units -                               |  |           |        |   |        |   |        |                |       
|LLC (11)                                                          |  | Production and Development |  | 50% ownership of the assets of                  |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | Rubicon Energy Partners, LLC                    |  |           |        |   |        |   | -      |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Subtotal Control Investments - Majority Owned (50% or more owned) |  |                            |  |                                                 |  |           |        | $ | -      |   |        | $              | -     
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Affiliate Investments - (5% to 25% owned)                         |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|BioEnergy Holding, LLC (6)                                        |  | Alternative Fuels and      |  | Senior Secured Notes                            |  | $         | 16,662 |   |        | $ | 15,511 |                |       
|                                                                  |  | Specialty Chemicals        |  | (15%, due 3/06/2015) (5)                        |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | BioEnergy Holding Units - 11.1% of              |  |           |        |   |        |   | 1,297  |                |       
|                                                                  |  |                            |  | outstanding units of BioEnergy Holding, LLC     |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | Myriant Corporation - 0.55% of outstanding      |  |           |        |   |        |   | 419    |                |       
|                                                                  |  |                            |  | common shares of Myriant Corporation            |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | Myriant Corporation Warrants (8)                |  |           |        |   |        |   | 49     |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Bionol Clearfield, LLC (6)                                        |  | Alternative Fuels and      |  | Senior Secured Tranche C                        |  |           | 4,950  |   |        |   | 4,950  |                |       
|                                                                  |  | Specialty Chemicals        |  | 2nd Lien Term Loan                              |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | (LIBOR + 7% cash, LIBOR + 9%                    |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | default, due 9/06/2016) (5)                     |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Resaca Exploitation Inc.                                          |  | Oil & Natural Gas          |  | Senior Unsecured Term Loan                      |  |           | 12,045 |   |        |   | 11,876 |                |       
|                                                                  |  | Production and Development |  | (9.5% cash, 12% PIK or 14%                      |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | default, due 12/31/2014) (19)                   |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | Common Stock (1,360,972 shares) -               |  |           |        |   |        |   | 3,235  |                |       
|                                                                  |  |                            |  | representing 6.56% of outstanding common        |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | stock of Resaca Exploitation Inc. (3) (9)       |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | Warrants (12)                                   |  |           |        |   |        |   | 250    |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Subtotal Affiliate Investments - (5% to 25% owned)                |  |                            |  |                                                 |  |           |        | $ | 37,587 |   |        | $              | 13,703
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Non-affiliate Investments - (Less than 5% owned)                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Anadarko Petroleum Corporation                                    |  | Oil & Natural Gas          |  | After-Payout Net Profits Interest               |  | $         | -      |   |        | $ | -      |                |       
|2007-III Drilling Fund                                            |  | Production and Development |  | (25% of 3% NPI after 2/29/2012                  |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | loan repayment, expires 3/31/2015)              |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|ATP Oil & Gas Corporation - III                                   |  | Oil & Natural Gas          |  | Limited Term Royalty Interest                   |  |           |        |   |        |   | 17,962 |                |       
|                                                                  |  | Production and Development |  | (13.2% annual interest)                         |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|BP Corporation North America,                                     |  | Oil & Natural Gas          |  | Put options to sell up to 141,376 Bbls of       |  |           |        |   |        |   | 417    |                |       
|Inc.                                                              |  | Production and Development |  | crude oil at a strike price of $65.00 per Bbl.  |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | 15 monthly contracts beginning on July 1,       |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | 2012 and expiring on September 30, 2013 (3)     |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Black Pool Energy                                                 |  | Oil & Natural Gas          |  | Senior Secured Term Loan                        |  |           | 15,744 |   |        |   | 15,744 |                |       
|Partners, LLC                                                     |  | Production and Development |  | (The greater of 18% or LIBOR +                  |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | 14% default, due 10/24/2011) (17)               |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | 3% Overriding Royalty Interest                  |  |           |        |   |        |   | 8      |                |       
|                                                                  |  |                            |  | Warrants (10)                                   |  |           |        |   |        |   | 10     |                |       









(See accompanying notes to consolidated
financial statements)



5







NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SCHEDULE OF INVESTMENTS

June 30, 2012

(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 |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|Castex Energy Development                                    |  | Oil & Natural Gas          |  | Senior Secured Term Loan                          |  | $         | 27,500 |   |         | $ | 27,067  |                |        
|Fund, LP                                                     |  | Production and Development |  | (The greater of 11.5% or LIBOR +                  |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | 10.5%, due 12/31/2014)                            |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | Castex Class B Units - 5% (15)                    |  |           |        |   |         |   | 0       |                |        
|                                                             |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|Chroma Exploration &                                         |  | Oil & Natural Gas          |  | 11,595 Shares Series A Participating              |  |           |        |   |         |   | 2,222   |                |        
|Production, Inc.                                             |  | Production and Development |  | Convertible Preferred Stock (5)                   |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | 10,589 Shares Series AA Participating             |  |           |        |   |         |   | 2,090   |                |        
|                                                             |  |                            |  | Convertible Preferred Stock (5)                   |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | 8.11 Shares Common Stock                          |  |           |        |   |         |   | -       |                |        
|                                                             |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|Everest Acquisition, LLC                                     |  | Oil & Natural Gas          |  | Senior Unsecured Notes                            |  |           | 25,000 |   |         |   | 25,000  |                |        
|                                                             |  | 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 (14) |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|GMX Resources, Inc.                                          |  | Oil & Natural Gas          |  | Senior Convertible Notes                          |  |           | 12,661 |   |         |   | 11,912  |                |        
|                                                             |  | Production and Development |  | (5%, due 2/1/2013) (3)                            |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|Pallas Contour Mining, LLC                                   |  | Coal Mining                |  | Senior Secured Term Loan                          |  |           | 11,161 |   |         |   | 11,199  |                |        
|                                                             |  |                            |  | (17% default, due 10/14/2015) (18)                |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|Powder River Acquisitions, LLC                               |  | Oil & Natural Gas          |  | Senior Secured Promissory Note                    |  |           | 3,000  |   |         |   | 3,000   |                |        
|                                                             |  | Production and Development |  | (12%, due 9/30/2011) (16)                         |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|Southern Pacific Resources                                   |  | Oil & Natural Gas          |  | Second Lien Term Loan                             |  |           | 9,790  |   |         |   | 9,915   |                |        
|                                                             |  | 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)                                    |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|Spirit Resources, LLC                                        |  | Oil & Natural Gas          |  | Senior Secured Term Loan                          |  |           | 13,150 |   |         |   | 12,947  |                |        
|                                                             |  | Production and Development |  | (The greater of 12% or LIBOR + 8%,                |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | due 4/27/2015)                                    |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | Warrants (13)                                     |  |           |        |   |         |   | 25      |                |        
|                                                             |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|Tammany Oil & Gas, LLC                                       |  | Oil & Natural Gas          |  | 3.33% Overriding Royalty Interest                 |  |           |        |   |         |   | 102     |                |        
|                                                             |  | Production and Development |  | Warrants (7)                                      |  |           |        |   |         |   | 5       |                |        
|                                                             |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|Subtotal Non-affiliate Investments - (Less than 5% owned)    |  |                            |  |                                                   |  |           |        | $ | 139,625 |   |         | $              | 135,690
|Subtotal Portfolio Investments (93.6% of total investments)  |  |                            |  |                                                   |  |           |        | $ | 177,212 |   |         | $              | 149,393
|                                                             |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|GOVERNMENT SECURITIES (4)                                    |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|U.S. Treasury Bills                                          |  |                            |  |                                                   |  | $         | 10,202 |   |         | $ | 10,202  |                |        
|Subtotal Government Securities (6.4% of total investments)   |  |                            |  |                                                   |  |           |        | $ | 10,202  |   |         | $              | 10,202 
|                                                             |  |                            |  |                                                   |  |           |        |   |         |   |         |                |        
|TOTAL INVESTMENTS                                            |  |                            |  |                                                   |  |           |        |   |         | $ | 187,414 |                |        





(See accompanying notes to consolidated
financial statements)



6







NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SCHEDULE OF INVESTMENTS

June 30, 2012

(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 4 of Notes to Consolidated Financial Statements.  All investments are  in entities with primary operations in the United States of America.  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 8 of Notes to Consolidated Financial Statements.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|(4)  |  | Fair value is determined using prices for identical securities in active markets (Level 1 hierarchy).  See Note 8 of Notes to Consolidated Financial Statements.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|(5)  |  | Non-accrual status.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|(6)  |  | BioEnergy Holding, LLC owns 100% of Bionol Clearfield, LLC.  In July 2011, both entities filed for protection under Chapter 7 of  the U.S. Bankruptcy Code.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|(7)  |  | Tammany Oil & Gas, LLC warrants expire on June 29, 2017 and provide us the right to purchase approximately 5% of membership   shares at the exercise price of approximately $17.61 per share.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|(8)  |  | Myriant Corporation warrants expire on August 15, 2015 and provide us the right to purchase 32,680 shares of Myriant Corporation  at a purchase price of $10.00 per share.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|(9)  |  | Resaca Exploitation, Inc. ("Resaca") stock is listed on the Alternative Investment Market of the London Stock Exchange, denominated  in British pounds beginning March 19, 2012, and its reported fair value at June 30, 2012 has been converted to U.S. dollars.                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|(10) |  | Black Pool Energy Partners, LLC ("Black Pool") warrants expire seven years after repayment of principal and interest and provide us  the right to purchase 25% of membership interest at the exercise price of $0.01 per unit.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|(11) |  | Assets of this portfolio company have been sold.  The legal entity, in which we retain an equity interest, is in the process of dissolution.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|(12) |  | 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.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
|(13) |  | 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.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|(14) |  | 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.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|(15) |  | Lenders were granted 10% (5% net to NGPC) of the LP interest in Castex Energy Development Fund via Class B LP units that will  become effective at the earlier of maturity or a liquidity event in which the Castex Energy Development Fund assets are sold.                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|(16) |  | We issued a written notice of default on September 30, 2011 and filed suit against Powder River Acquisitions, LLC ("Powder River") and an individual guarantor for failure to pay principal and interest when due.  In March 2012, we entered into a Forbearance Agreement with Powder River and the guarantor, agreeing to suspend enforcement of judgment through June 15, 2012 in exchange for payment of all past due interest, current interest due monthly,  and reimbursement of our legal fees.  Effective June 15, 2012, the parties entered into the Second Extension of the Forbearance Agreement that extends the suspension of judgment enforcement through August 15, 2012 in exchange for fees totaling $50,000.
|(17) |  | The Term Loan to Black Pool matured on October 24, 2011 without repayment.  We are currently negotiating with Black Pool toward a potential restructuring of the Term Loan.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|(18) |  | In January 2012, Pallas Contour Mining, LLC ("Pallas Contour") violated a financial covenant under its Senior Secured Term Loan. Beginning February 1, 2012, the applicable interest rate under the loan is 17% as long as the covenant violation persists.  In July 2012, Pallas Contour repaid $3.6 million of the Term Loan balance with a portion of the proceeds from a sale of idle equipment.                                                                                                                                                                                                                                                                                                                           
|(19) |  | 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.                                                                                                                                                                                                                                                                                                                                                                                                                                              





(See accompanying notes to consolidated
financial statements)



7







NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2011

(In Thousands, Except Share Amounts and
Percentages)





|Portfolio Company                                                 |  | Energy Industry Segment    |  | Investment (1)                                  |  | Principal |        |   | Cost   |   |        | Fair Value (2) |       
|----------------------------------------------------------------- |  | -------------------------- |  | ----------------------------------------------- |  | --------- | ------ | - | ------ | - | ------ | -------------- | ------
|Control Investments - Majority Owned (50% or more owned)          |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|BSR Holdings, LLC (11)                                            |  | Oil & Natural Gas          |  | 100% of membership interests of                 |  |           |        |   |        | $ | -      |                |       
|                                                                  |  | Production and Development |  | BSR Holdings, LLC                               |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|DeanLake Operator, LLC (11)                                       |  | Oil & Natural Gas          |  | Class A membership interests - entitled to 100% |  |           |        |   |        |   | -      |                |       
|                                                                  |  | Production and Development |  | of distribution of DeanLake Operator, LLC       |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Rubicon Energy Partners,                                          |  | Oil & Natural Gas          |  | 4,000 LLC Units -                               |  |           |        |   |        |   |        |                |       
|LLC (11)                                                          |  | Production and Development |  | 50% ownership of the assets of                  |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | Rubicon Energy Partners, LLC                    |  |           |        |   |        |   | -      |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Subtotal Control Investments - Majority Owned (50% or more owned) |  |                            |  |                                                 |  |           |        | $ | -      |   |        | $              | 150   
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Affiliate Investments - (5% to 25% owned)                         |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|BioEnergy Holding, LLC (6)                                        |  | Alternative Fuels and      |  | Senior Secured Notes                            |  | $         | 16,662 |   |        | $ | 15,511 |                |       
|                                                                  |  | Specialty Chemicals        |  | (15%, due 3/06/2015) (4)                        |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | BioEnergy Holding Units - 11.1% of              |  |           |        |   |        |   | 1,297  |                |       
|                                                                  |  |                            |  | outstanding units of BioEnergy Holding, LLC     |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | Myriant Corporation - 0.55% of outstanding      |  |           |        |   |        |   | 419    |                |       
|                                                                  |  |                            |  | common shares of Myriant Corporation            |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | Myriant Corporation Warrants (8)                |  |           |        |   |        |   | 49     |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Bionol Clearfield, LLC (6)                                        |  | Alternative Fuels and      |  | Senior Secured Tranche C                        |  |           | 4,950  |   |        |   | 4,950  |                |       
|                                                                  |  | Specialty Chemicals        |  | 2nd Lien Term Loan                              |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | (LIBOR + 7% cash, LIBOR + 9%                    |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | default, due 9/06/2016) (4)                     |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Resaca Exploitation Inc.                                          |  | Oil & Natural Gas          |  | Senior Unsecured Term Loan                      |  |           | 11,265 |   |        |   | 11,067 |                |       
|                                                                  |  | Production and Development |  | (9.5% cash or 12% PIK,                          |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | due 12/31/2014) (21)                            |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | Common Stock (1,360,972 shares) -               |  |           |        |   |        |   | 3,235  |                |       
|                                                                  |  |                            |  | representing 6.56% of outstanding common        |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | stock of Resaca Exploitation Inc. (3) (9)       |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | Warrants (13)                                   |  |           |        |   |        |   | 250    |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Subtotal Affiliate Investments - (5% to 25% owned)                |  |                            |  |                                                 |  |           |        | $ | 36,778 |   |        | $              | 13,498
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Non-affiliate Investments - (Less than 5% owned)                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Anadarko Petroleum Corporation                                    |  | Oil & Natural Gas          |  | Net Profits Interest                            |  | $         | 3,183  |   |        | $ | 3,200  |                |       
|2007-III Drilling Fund                                            |  | Production and Development |  | (12.375 % annual interest, due 4/23/2032)       |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|ATP Oil & Gas Corporation - III                                   |  | Oil & Natural Gas          |  | Limited Term Royalty Interest                   |  |           |        |   |        |   | 28,443 |                |       
|                                                                  |  | Production and Development |  | (12.35% annual interest,                        |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | 13% IRR to pay-out) (19)                        |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|BP Corporation North America,                                     |  | Oil & Natural Gas          |  | Put options to sell up to 141,376 Bbls of       |  |           |        |   |        |   | 417    |                |       
|Inc.                                                              |  | Production and Development |  | crude oil at a strike price of $65.00 per Bbl.  |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | 15 monthly contracts beginning on July 1,       |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | 2012 and expiring on September 30, 2013 (3)     |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  |                                                 |  |           |        |   |        |   |        |                |       
|Black Pool Energy                                                 |  | Oil & Natural Gas          |  | Senior Secured Term Loan                        |  |           | 15,744 |   |        |   | 15,744 |                |       
|Partners, LLC                                                     |  | Production and Development |  | (The greater of 18% or LIBOR +                  |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | 14% default, due 10/24/2011) (18)               |  |           |        |   |        |   |        |                |       
|                                                                  |  |                            |  | 3% Overriding Royalty Interest                  |  |           |        |   |        |   | 8      |                |       
|                                                                  |  |                            |  | Warrants (10)                                   |  |           |        |   |        |   | 10     |                |       





(See accompanying notes to consolidated
financial statements)



8







NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2011

(In Thousands, Except Share Amounts and
Percentages)

(Continued)





|Portfolio Company                                            |  | Energy Industry Segment    |  | Investment (1)                                |  | Principal |        |   | Cost    |   |         | Fair Value (2) |        
|------------------------------------------------------------ |  | -------------------------- |  | --------------------------------------------- |  | --------- | ------ | - | ------- | - | ------- | -------------- | -------
|Non-affiliate Investments - (Less than 5% owned) - Continued |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|Castex Energy Development                                    |  | Oil & Natural Gas          |  | Senior Secured Term Loan                      |  | $         | 27,500 |   |         | $ | 26,996  |                |        
|Fund, LP                                                     |  | Production and Development |  | (The greater of 11.5% or LIBOR +              |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | 10.5%, due 12/31/2014)                        |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | Castex Class B Units - 5% (16)                |  |           |        |   |         |   | -       |                |        
|                                                             |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|Chroma Exploration &                                         |  | Oil & Natural Gas          |  | 11,595 Shares Series A Participating          |  |           |        |   |         |   | 2,222   |                |        
|Production, Inc.                                             |  | Production and Development |  | Convertible Preferred Stock (4)               |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | 10,589 Shares Series AA Participating         |  |           |        |   |         |   | 2,090   |                |        
|                                                             |  |                            |  | Convertible Preferred Stock (4)               |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | 8.11 Shares Common Stock                      |  |           |        |   |         |   | -       |                |        
|                                                             |  |                            |  | Warrants (5)                                  |  |           |        |   |         |   | -       |                |        
|                                                             |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|Crestwood Holdings, LLC                                      |  | Natural Gas                |  | Senior Secured Term Loan                      |  |           | 8,283  |   |         |   | 8,132   |                |        
|                                                             |  | Gathering and Processing   |  | (The greater of 10.5% or LIBOR + 8.5%,        |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | due 10/01/2016)                               |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|Globe BG, LLC                                                |  | Coal Production            |  | Contingent earn-out related to July 2011 sale |  |           | -      |   |         |   | -       |                |        
|                                                             |  |                            |  | of royalty interests in Alden Resources (15)  |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|GMX Resources, Inc. (3)                                      |  | Oil & Natural Gas          |  | Senior Convertible Notes                      |  |           | 12,661 |   |         |   | 11,332  |                |        
|                                                             |  | Production and Development |  | (5%, due 2/1/2013)                            |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|Nighthawk Transport I, LP                                    |  | Energy Services            |  | LP Units (12)                                 |  |           |        |   |         |   | -       |                |        
|                                                             |  |                            |  | Warrants (12)                                 |  |           |        |   |         |   | -       |                |        
|                                                             |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|Pallas Contour Mining, LLC                                   |  | Coal Mining                |  | Senior Secured Term Loan                      |  |           | 11,661 |   |         |   | 11,703  |                |        
|                                                             |  |                            |  | (14%, due 10/14/2015) (20)                    |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|Powder River Acquisitions, LLC                               |  | Oil & Natural Gas          |  | Senior Secured Promissory Note                |  |           | 3,241  |   |         |   | 3,241   |                |        
|                                                             |  | Production and Development |  | (12% default, due 9/30/2011) (17)             |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|Spirit Resources, LLC                                        |  | Oil & Natural Gas          |  | Senior Secured Term Loan                      |  |           | 12,250 |   |         |   | 12,018  |                |        
|                                                             |  | Production and Development |  | (The greater of 12% or LIBOR + 8%,            |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | due 4/27/2015)                                |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | Warrants (14)                                 |  |           |        |   |         |   | 25      |                |        
|                                                             |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|Tammany Oil & Gas, LLC                                       |  | Oil & Natural Gas          |  | Senior Secured Term Loan                      |  |           | 10,133 |   |         |   | 10,125  |                |        
|                                                             |  | Production and Development |  | (The greater of 13% or LIBOR + 8%,            |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | due 9/30/2012)                                |  |           |        |   |         |   |         |                |        
|                                                             |  |                            |  | 3.33% Overriding Royalty Interest             |  |           |        |   |         |   | 113     |                |        
|                                                             |  |                            |  | Warrants (7)                                  |  |           |        |   |         |   | 5       |                |        
|                                                             |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|Subtotal Non-affiliate Investments - (Less than 5% owned)    |  |                            |  |                                               |  |           |        | $ | 135,824 |   |         | $              | 131,409
|                                                             |  |                            |  |                                               |  |           |        |   |         |   |         |                |        
|TOTAL INVESTMENTS                                            |  |                            |  |                                               |  |           |        |   |         | $ | 172,602 |                |        







(See accompanying notes to consolidated
financial statements)



9







NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2011

(Continued)



NOTES TO CONSOLIDATED SCHEDULE OF INVESTMENTS





|(1)  |  | All of our targeted investments are collateral for obligations under our Investment Facility.  See Note 4 of Notes to Consolidated Financial Statements.  All investments are in entities with primary operations in the United States of America.  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 8 of the Notes to Consolidated Financial Statements.                                                                                                                                                                                                                                                                                                                                                                 
|(4)  |  | Non-accrual status.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|(5)  |  | Chroma warrants expire on April 5, 2012 and provide us the right to purchase 2,462 shares of common stock at a purchase price  of $75.00 per share.                                                                                                                                                                                                                                                                                                                                                                              
|(6)  |  | BioEnergy Holding, LLC owns 100% of Bionol Clearfield, LLC.  In July 2011, both entities filed for protection under Chapter 7 of  the U.S. Bankruptcy Code.                                                                                                                                                                                                                                                                                                                                                                      
|(7)  |  | Tammany Oil & Gas, LLC warrants expire five years after repayment of principal and interest and provide us the right to purchase  approximately 5% of membership shares at the exercise price of approximately $17.61 per share.                                                                                                                                                                                                                                                                                                 
|(8)  |  | Myriant Corporation warrants expire on August 15, 2015 and provide us the right to purchase 32,680 shares of Myriant Corporation  at a purchase price of $10.00 per share.                                                                                                                                                                                                                                                                                                                                                       
|(9)  |  | Resaca Exploitation, Inc. stock trades in U.S. dollars on the Alternative Investment Market of the London Stock Exchange.                                                                                                                                                                                                                                                                                                                                                                                                        
|(10) |  | Black Pool warrants expire seven years after repayment of principal and interest and provide us the right to purchase approximately  25% of membership interest at the exercise price of $0.01 per unit.                                                                                                                                                                                                                                                                                                                         
|(11) |  | Assets of this portfolio company have been sold.  The legal entity, in which we retain an equity interest, is in the process of dissolution.                                                                                                                                                                                                                                                                                                                                                                                     
|(12) |  | Due to insufficient recoveries in the liquidation under Nighthawk's voluntary petition under Chapter 7 of the U.S. Bankruptcy Code, we recognized a realized loss of our total remaining investment in Nighthawk notes in December 2009.  We retain ownership in warrants  and units in Nighthawk and have assigned no value to those securities.                                                                                                                                                                                
|(13) |  | Resaca Exploitation, Inc. 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.                                                                                                                                                                                                                                                                                                       
|(14) |  | 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.                                                                                                                                                                                                                                                                                                                                                             
|(15) |  | Contingent payment of up to $6.8 million is dependent upon Alden Resources’ ability to achieve certain sales volume and operating  efficiency levels during the three year period ending July 2014.                                                                                                                                                                                                                                                                                                                              
|(16) |  | Lenders were granted 10% (5% net to NGPC) of the LP interest in Castex Energy Development Fund via Class B LP units that will  become effective at the earlier of maturity or a liquidity event in which the Castex Energy Development Fund assets are sold.                                                                                                                                                                                                                                                                     
|(17) |  | We issued a written notice of default on September 30, 2011 and have filed suit against Powder River Acquisitions, LLC and an individual guarantor for failure to pay principal and interest when due.                                                                                                                                                                                                                                                                                                                           
|(18) |  | The Term Loan to Black Pool Energy Partners, LLC matured on October 24, 2011 without repayment.  We are currently negotiating  with Black Pool toward a potential restructuring of the Term Loan.                                                                                                                                                                                                                                                                                                                                
|(19) |  | Effective January 1, 2012, the applicable interest rate on the ATP Limited Term Royalty Interest increased from 12.35% to 13.2%.                                                                                                                                                                                                                                                                                                                                                                                                 
|(20) |  | In January 2012, Pallas Contour violated a financial covenant under the Senior Secured Term Loan.  Beginning February 1, 2012, the applicable interest rate under the loan is 17% as long as the covenant violation persists.                                                                                                                                                                                                                                                                                                    
|(21) |  | In March 2012, Resaca  received a default notice from the agent  for the 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.                                                                                                                                                                                                                                               



(See accompanying notes to consolidated
financial statements)



10







NGP CAPITAL RESOURCES COMPANY

CONSOLIDATED FINANCIAL HIGHLIGHTS

(Unaudited)



|                                                                                       |  | For The Six Months Ended June 30, |        
|-------------------------------------------------------------------------------------- |  | --------------------------------- | -------
|                                                                                       |  | 2012                              |        
|Per Share Data  (1)                                                                    |  |                                   |        
|Net asset value, beginning of period                                                   |  | $                                 | 9.26   
|Net investment income                                                                  |  |                                   | 0.26   
|Net realized and unrealized gain (loss) on investments (2)                             |  |                                   | (0.01  
|Net increase (decrease) in net assets resulting from operations                        |  |                                   | 0.25   
|Dividends declared                                                                     |  |                                   | (0.25  
|Other (3)                                                                              |  |                                   | 0.03   
|Net asset value, end of period                                                         |  | $                                 | 9.29   
|                                                                                       |  |                                   |        
|Market value, beginning of period                                                      |  | $                                 | 7.19   
|Market value, end of period                                                            |  | $                                 | 7.08   
|Market value return  (4)                                                               |  |                                   | 2.1    
|Net asset value return (4)                                                             |  |                                   | 4.0    
|                                                                                       |  |                                   |        
|Ratios and Supplemental Data                                                           |  |                                   |        
|($ and shares in thousands)                                                            |  |                                   |        
|Net assets, end of period                                                              |  | $                                 | 198,553
|Average net assets                                                                     |  | $                                 | 201,035
|Common shares outstanding end of period                                                |  |                                   | 21,378 
|Net investment income/average net assets (5)                                           |  |                                   | 5.6    
|Portfolio turnover rate (6)                                                            |  |                                   | 22.6   
|Total operating expenses/average net assets (5)                                        |  |                                   | 5.3    
|Net increase (decrease) in net assets resulting from operations/average net assets (5) |  |                                   | 5.3    
|                                                                                       |  |                                   |        
|Expense Ratios (as a percentage of average net assets) (5)                             |  |                                   |        
|Interest expenses and bank fees                                                        |  |                                   | 0.7    
|Management and incentive fees                                                          |  |                                   | 2.2    
|Other operating expenses                                                               |  |                                   | 2.5    
|Total operating expenses                                                               |  |                                   | 5.3    



|(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)  Portfolio turnover rate for the six months ended June 30, 2011 has been corrected from 20.0%.                                                                                                                                                                                                                                                                                





(See accompanying notes to consolidated
financial statements)



11









NGP CAPITAL
RESOURCES COMPANY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2012

(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 5). 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, 2011.



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 8.  Although we believe our estimates and assumptions are reasonable, actual results
could differ from these estimates.



Recent Accounting Pronouncements



In May 2011, the Financial Accounting Standards
Board, or FASB, issued Accounting Standards Update No. 2011-04, “Amendments to Achieve Common Fair Value Measurement and
Disclosure Requirements in U.S. GAAP and IFRS," or ASU 2011-04.  This guidance requires additional disclosure regarding
fair value measurement and sensitivity, and improves consistency between U.S. GAAP and international financial reporting standards,
or IFRS. This guidance became effective for interim and annual periods beginning after December 15, 2011. Accordingly, we adopted
this standard on January 1, 2012. The adoption of ASU 2011-04 did not have a significant impact on our process for measuring fair
values or on our consolidated financial statements, other than the inclusion of additional required disclosures.



12







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:



|                   |  | Per Share |      |  |             |                    |             
|------------------ |  | --------- | ---- |  | ----------- | ------------------ | ------------
|Declaration Date   |  | Amount    |      |  | Record Date |                    | Payment Date
|March 9, 2011      |  | $         | 0.18 |  |             | March 31, 2011     |             
|June 14, 2011      |  | $         | 0.18 |  |             | June 30, 2011      |             
|September 13, 2011 |  | $         | 0.18 |  |             | September 30, 2011 |             
|December 13, 2011  |  | $         | 0.18 |  |             | December 31, 2011  |             
|March 19, 2012     |  | $         | 0.12 |  |             | April 2, 2012      |             
|June 12, 2012      |  | $         | 0.13 |  |             | June 29, 2012      |             



Note 3:	           Revisions
of Previously Issued Financial Statements



In the third quarter of 2011, we corrected
our method of categorizing income tax provision (benefit) among the income categories on our consolidated statements of operations
(namely, net investment income, realized capital gains (losses) on investments and unrealized appreciation (depreciation) on investments)
to appropriately reflect the income tax consequences among the income categories. The change in methods
had no impact on the total income tax provision (benefit) or on net increase (decrease) in net assets from operations or net asset
value for any period.  However, the appropriate categorization method did result in immaterial changes to previously
reported amounts for net investment income, net realized capital gain (loss) on investments and net unrealized appreciation (depreciation)
on investments, because the amounts of income tax provision (benefit) applicable to each category are different under the new method.  In
addition, the changes also impacted the ratios of net investment income/average net assets and certain after-tax per share amounts.



We assessed the materiality of these revisions
on each of the periods affected and concluded that none of the revisions were material to any previously issued financial statements.  Given
that the effect was not material, previously issued financial statements will be revised for these items the next time such financial
statements are presented in SEC filings.



The following table sets forth the line
items affected by the revisions on the statements of operations and financial highlights for the three- and six-month periods ended
June 30, 2011 (in thousands except per share data):



|                                                                                          |  | Six Months Ended June 30, 2011 |         |   | Three Months Ended June 30, 2011 |  
|----------------------------------------------------------------------------------------- |  | ------------------------------ | ------- | - | -------------------------------- | -
|                                                                                          |  | As  Previously Reported        |         |   | Revisions                        |  
|Net investment income before income taxes                                                 |  | $                              | 9,397   |   |                                  | $
|Benefit (provision) for income taxes                                                      |  |                                | (1,998  | ) |                                  |  
|Net investment income                                                                     |  |                                | 7,399   |   |                                  |  
|                                                                                          |  |                                |         |   |                                  |  
|Net realized gain (loss) on portfolio securities                                          |  |                                | 459     |   |                                  |  
|Benefit (provision) for income taxes                                                      |  |                                | 0       |   |                                  |  
|Total net realized gain (loss) on investments                                             |  |                                | 459     |   |                                  |  
|                                                                                          |  |                                |         |   |                                  |  
|Net increase (decrease) on unrealized appreciation (depreciation) in portfolio securities |  |                                | (29,494 | ) |                                  |  
|Benefit (provision) for taxes on unrealized gain (loss)                                   |  |                                | 1,983   |   |                                  |  
|Total net unrealized gain (loss) on investments                                           |  |                                | (27,511 | ) |                                  |  
|                                                                                          |  |                                |         |   |                                  |  
|Net increase (decrease) in net assets resulting from operations                           |  | $                              | (19,653 | ) |                                  | $
|                                                                                          |  |                                |         |   |                                  |  
|Per share data:                                                                           |  |                                |         |   |                                  |  
|Net investment income                                                                     |  | $                              | 0.34    |   |                                  | $
|Net realized gain (loss) on investments                                                   |  |                                | 0.02    |   |                                  |  
|Net unrealized gain (loss) on investments                                                 |  |                                | (1.27   | ) |                                  |  
|Net increase (decrease) in net assets resulting from operations                           |  | $                              | (0.91   | ) |                                  | $
|                                                                                          |  |                                |         |   |                                  |  
|Average net assets                                                                        |  |                                | 222,006 |   |                                  |  
|Net investment income / average net assets (annualized) (1)                               |  |                                | 6.72    | % |                                  |  





(1) Information is only required to be presented on a year-to-date
basis. Accordingly, three-month data is not presented.



13







Note 4: Credit Facilities and Borrowings



On December 6, 2011, we entered into a $72.0
million Amended and Restated Revolving Credit Agreement, or the Investment Facility.  The total amount outstanding under
the Investment Facility was $71.3 million and $50.0 million, as of June 30, 2012 and December 31, 2011, 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 August 31, 2014, 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, 2012, the
interest rate on our outstanding balance of $71.3 million was 5.5% (base rate plus 225 basis points).  We repaid $43.8 million
of this balance in July 2012.  As of June 30, 2012, we had a letter of credit outstanding of $0.7 million, and there was no
additional amount available to us for borrowing under the Investment Facility.



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 investments in
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 March 30, 2012, we entered into a consent and first amendment to the Treasury
Facility. As amended, the Treasury Facility matures on March 31, 2013 and bears interest, at our option, at either (i) LIBOR plus
50 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, 2012, we had $10 million outstanding indebtedness under the Treasury Facility, $20.0 million was
available and the interest rate on our outstanding balance was 3.25% (base rate). We repaid the entire $10.0 million balance in
July 2012.



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, 2012 and had no 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 5: 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.



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, 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, 2012, we did not incur any Investment Income Incentive Fees. For the three and six months ended June 30, 2011, we accrued $281,000
of Investment Income Incentive Fees.



14







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, 2012, we had
cumulative net capital losses of $55.8 million and unrealized capital depreciation of $24.7 million.  We have not incurred
or paid any Capital Gains Fees in 2012 and did not incur or pay any Capital Gains Fees in 2011.



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 31, 2011, our Board of Directors,
including all of the independent directors, approved an extension of the Investment Advisory Agreement through November 9, 2012.



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).



We owed $216,000 and $210,000 to our Administrator
as of June 30, 2012 and December 31, 2011, 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 31, 2011, our Board of Directors,
including all of the independent directors, approved an extension of the Administration Agreement through November 9, 2012.



Note 6: 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 7: Commitments and Contingencies



As of June 30, 2012, we had investments
in or commitments to fund investments in 18 portfolio companies totaling $184.5 million.  Of this total, $178.8 million was
outstanding and $5.7 million remained committed and available to fund. Generally, these commitments have fixed expiration dates,
and we do not expect to fund the entire $5.7 million of commitments before they expire.  We do not report the unused portions
of these commitments on our consolidated balance sheets.



15







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. As of June 30,
2012, the letter of credit balance was $0.7 million.



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.



Note 8: Fair Value



Investments consisted of the following as of June
30, 2012 and December 31, 2011:



|                                 |  | June 30, 2012 |        
|-------------------------------- |  | ------------- | -------
|                                 |  |               |        
|(Dollar amounts in thousands)    |  | Cost          |        
|Portfolio investments            |  |               |        
|Senior secured debt              |  | $             | 90,418 
|Subordinated debt                |  |               | 46,791 
|Senior convertible notes         |  |               | 11,912 
|Limited term royalties           |  |               | 17,962 
|Net profits interests            |  |               | -      
|Contingent earn-out              |  |               | -      
|Commodity derivative instruments |  |               | 417    
|Royalty interests                |  |               | 110    
|Equity securities                |  |               |        
|Membership and partnership units |  |               | 1,716  
|Participating preferred stock    |  |               | 4,312  
|Common stock                     |  |               | 3,235  
|Warrants                         |  |               | 339    
|Total equity securities          |  |               | 9,602  
|Total portfolio investments      |  |               | 177,212
|Government securities            |  |               |        
|U.S. Treasury Bills              |  |               | 10,202 
|Total investments                |  | $             | 187,414



16







|                                 |  | December 31, 2011 |        
|-------------------------------- |  | ----------------- | -------
|                                 |  |                   |        
|(Dollar amounts in thousands)    |  | Cost              |        
|Senior secured debt              |  | $                 | 108,420
|Subordinated debt                |  |                   | 11,067 
|Senior convertible notes         |  |                   | 11,332 
|Limited term royalties           |  |                   | 28,443 
|Net profits interests            |  |                   | 3,200  
|Contingent earn-out              |  |                   | -      
|Commodity derivative instruments |  |                   | 417    
|Royalty interests                |  |                   | 121    
|Equity securities                |  |                   |        
|Membership and partnership units |  |                   | 1,716  
|Participating preferred stock    |  |                   | 4,312  
|Common stock                     |  |                   | 3,235  
|Warrants                         |  |                   | 339    
|Total equity securities          |  |                   | 9,602  
|Total  investments               |  | $                 | 172,602



We account for all of the assets in our
portfolio at fair value, following the provisions of the FASB 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.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | • | 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 year ended December 31, 2011 or the six months ended June 30, 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:



17







| | • | 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.



Senior Debt Securities, Limited-Term
Royalties and Subordinated Debt Securities:  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.



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.



18







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.



Net Profits Interests and Royalty Interests:
  We record our investments in overriding royalty and net profits 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 (“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 produced multiplied
by the difference between the company’s cost of production in 2010 and the cost of production during the optimal consecutive
12-month period during the 3-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 six 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.



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 may 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.



19







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, 2012 or December 31, 2011. 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, 2012 and December 31, 2011.



|                                 |  | Fair Value Measurements as of June 30, 2012 |        
|-------------------------------- |  | ------------------------------------------- | -------
|                                 |  | (In Thousands)                              |        
|                                 |  |                                             |        
|                                 |  |                                             |        
|                                 |  |                                             |        
|                                 |  |                                             |        
|                                 |  | Total                                       |        
|Portfolio investments            |  |                                             |        
|Affiliate investments            |  |                                             |        
|Subordinated debt                |  | $                                           | 12,045 
|Equity securities                |  |                                             | 1,658  
|Total affiliate investments      |  |                                             | 13,703 
|Non-affiliate investments        |  |                                             |        
|Senior secured debt              |  |                                             | 64,511 
|Subordinated debt                |  |                                             | 35,696 
|Senior convertible notes         |  |                                             | 9,623  
|Limited term royalties           |  |                                             | 17,941 
|Net profits interests            |  |                                             | 501    
|Contingent earn-out              |  |                                             | 2,460  
|Commodity derivative instruments |  |                                             | 158    
|Royalty interests                |  |                                             | 1,200  
|Equity securities                |  |                                             | 3,600  
|Total non-affiliate investments  |  |                                             | 135,690
|Total portfolio investments      |  |                                             | 149,393
|Government securities            |  |                                             |        
|U.S. Treasury Bills              |  |                                             | 10,202 
|Total investments                |  | $                                           | 159,595



|                                 |  | Fair Value Measurements as of December 31, 2011 |        
|-------------------------------- |  | ----------------------------------------------- | -------
|                                 |  | (In Thousands)                                  |        
|                                 |  |                                                 |        
|                                 |  |                                                 |        
|                                 |  |                                                 |        
|                                 |  |                                                 |        
|                                 |  | Total                                           |        
|Control investments              |  |                                                 |        
|Equity securities                |  | $                                               | 150    
|Total control investments        |  |                                                 | 150    
|Affiliate investments            |  |                                                 |        
|Subordinated debt                |  |                                                 | 11,265 
|Equity securities                |  |                                                 | 2,233  
|Total affiliate investments      |  |                                                 | 13,498 
|Non-affiliate investments        |  |                                                 |        
|Senior secured debt              |  |                                                 | 85,068 
|Senior convertible notes         |  |                                                 | 8,103  
|Limited term royalties           |  |                                                 | 28,443 
|Net profits interests            |  |                                                 | 3,483  
|Contingent earn-out              |  |                                                 | 3,270  
|Commodity derivative instruments |  |                                                 | 417    
|Royalty interests                |  |                                                 | 1,100  
|Equity securities                |  |                                                 | 1,525  
|Total non-affiliate investments  |  |                                                 | 131,409
|Total investments                |  | $                                               | 145,057



20







The following tables present roll-forwards
of the changes in the estimated fair value during the three- and six-month periods ended June 30, 2012 and 2011 for all investments
for which we determine estimated fair value using unobservable (Level 3) factors.  During the three- and six-month periods
ended June 30, 2012 and 2011, none of the 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, 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



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.”



Fair Value Measurements For The Three
Months Ended June 30, 2011, Using Unobservable Inputs (Level 3)

(Dollar Amounts in Thousands)



|                                                  |  |                |         |   |              |   |        | Net Profits        |  |   |             |  
|------------------------------------------------- |  | -------------- | ------- | - | ------------ | - | ------ | ------------------ |  | - | ----------- | -
|                                                  |  | Senior Secured |         |   |              |   |        | Interests, Royalty |  |   |             |  
|                                                  |  | Debt and       |         |   |              |   |        | Interests          |  |   |             |  
|                                                  |  | Limited Term   |         |   | Subordinated |   |        | and Equity         |  |   | Total       |  
|                                                  |  | Royalties      |         |   | Debt         |   |        | Securities         |  |   | Investments |  
|Fair value at March 31, 2011                      |  | $              | 142,195 |   |              | $ | 10,044 |                    |  | $ | 38,215      |  
|Total gains, (losses) and amortization:           |  |                |         |   |              |   |        |                    |  |   |             |  
|Net realized gains (losses)                       |  |                | -       |   |              |   | -      |                    |  |   | 985         |  
|Net unrealized gains (losses)                     |  |                | (8,562  | ) |              |   | -      |                    |  |   | (14,341     | )
|Net amortization of premiums, discounts and fees  |  |                | 186     |   |              |   | 13     |                    |  |   | (20         | )
|New investments, repayments and settlements, net: |  |                |         |   |              |   |        |                    |  |   |             |  
|New investments                                   |  |                | 36,693  |   |              |   | -      |                    |  |   | 25          |  
|Payment-in-kind                                   |  |                | 4,547   |   |              |   | 315    |                    |  |   | -           |  
|Repayments and settlements                        |  |                | (13,935 | ) |              |   | -      |                    |  |   | (3,146      | )
|Fair value at June 30, 2011                       |  | $              | 161,124 |   |              | $ | 10,372 |                    |  | $ | 21,718      |  





21









Fair Value Measurements For The Six Months
Ended June 30, 2011, Using Unobservable Inputs (Level 3)

(Dollar Amounts in Thousands)



|                                                  |  |                |         |   |              |   |        | Net Profits        |  |   |             |  
|------------------------------------------------- |  | -------------- | ------- | - | ------------ | - | ------ | ------------------ |  | - | ----------- | -
|                                                  |  | Senior Secured |         |   |              |   |        | Interests, Royalty |  |   |             |  
|                                                  |  | Debt and       |         |   |              |   |        | Interests          |  |   |             |  
|                                                  |  | Limited Term   |         |   | Subordinated |   |        | and Equity         |  |   | Total       |  
|                                                  |  | Royalties      |         |   | Debt         |   |        | Securities         |  |   | Investments |  
|Fair value at December 31, 2010                   |  | $              | 161,101 |   |              | $ | -      |                    |  | $ | 35,682      |  
|Total gains, (losses) and amortization:           |  |                |         |   |              |   |        |                    |  |   |             |  
|Net realized gains (losses)                       |  |                | 81      |   |              |   | -      |                    |  |   | 985         |  
|Net unrealized gains (losses)                     |  |                | (18,801 | ) |              |   | -      |                    |  |   | (11,911     | )
|Net amortization of premiums, discounts and fees  |  |                | 577     |   |              |   | 25     |                    |  |   | (53         | )
|New investments, repayments and settlements, net: |  |                |         |   |              |   |        |                    |  |   |             |  
|New investments                                   |  |                | 41,450  |   |              |   | 9,750  |                    |  |   | 275         |  
|Payment-in-kind                                   |  |                | 5,725   |   |              |   | 597    |                    |  |   | -           |  
|Repayments and settlements                        |  |                | (29,009 | ) |              |   | -      |                    |  |   | (3,260      | )
|Fair value at June 30, 2011                       |  | $              | 161,124 |   |              | $ | 10,372 |                    |  | $ | 21,718      |  



Of the $30.7 million in net unrealized
gains (losses) presented in the table above, $30.6 million was attributable to assets we held at June 30, 2011.



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, 2012.





|                                                  |  | Fair Value     |         |  |           |                                |                          |                                    |          |   |                |          | 
|------------------------------------------------- |  | -------------- | ------- |  | --------- | ------------------------------ | ------------------------ | ---------------------------------- | -------- | - | -------------- | -------- | 
|                                                  |  | as of          |         |  |           |                                |                          |                                    |          |   |                |          | 
|                                                  |  | June 30, 2012  |         |  | Valuation |                                | Significant Unobservable |                                    | Range of |   |                | Weighted | 
|Type of Investment                                |  | (in thousands) |         |  | Technique |                                | Inputs                   |                                    | Inputs   |   |                | Average  | 
|Senior debt securities and limited term royalties |  | $              | 82,452  |  |           | Discounted cash flow           |                          | Discount rate                      |          |   | 11.5% - 29.1   | %        | 
|                                                  |  |                |         |  |           |                                |                          |                                    |          |   |                |          | 
|Subordinated debt securities                      |  |                | 21,835  |  |           | Discounted cash flow           |                          | Discount rate                      |          |   | 10.5% - 14.0   | %        | 
|                                                  |  |                |         |  |           |                                |                          |                                    |          |   |                |          | 
|Net profits interest, royalty                     |  |                | 3,542   |  |           | Discounted cash flow           |                          | Discount rate                      |          |   | 10% - 20       | %        | 
|interest and equity securities                    |  |                |         |  |           | Market comparables             |                          | Reserve multiples (1)              |          | $ | 9.00 - $15.00  |          | 
|                                                  |  |                |         |  |           |                                |                          | Discount for lack of marketability |          |   | 20             | %        | 
|                                                  |  |                |         |  |           |                                |                          |                                    |          |   |                |          | 
|                                                  |  |                | 764     |  |           | Recent or pending transcations |                          | N/A                                |          |   | N/A            |          | 
|                                                  |  |                |         |  |           |                                |                          |                                    |          |   |                |          | 
|                                                  |  |                | 115     |  |           | Option pricing model           |                          | Implied volatility                 |          |   | 18             | %        | 
|                                                  |  |                |         |  |           |                                |                          |                                    |          |   |                |          | 
|                                                  |  |                | 1,701   |  |           | Market comparables             |                          | Cash flow multiple                 |          |   | 1.0x - 3.0     | x        | 
|                                                  |  |                | 6,122   |  |           |                                |                          | Discount for lack of marketability |          |   | 10% - 20       | %        | 
|                                                  |  |                |         |  |           |                                |                          |                                    |          |   |                |          | 
|Contingent earn-out                               |  |                | 2,460   |  |           | Discounted cash flow           |                          | Annual coal production (2)         |          |   | 306 - 483      |          | 
|                                                  |  |                |         |  |           |                                |                          | Cost of production per ton         |          | $ | 78.13 - $87.95 |          | 
|                                                  |  |                |         |  |           |                                |                          | Discount rate                      |          |   | 12             | %        | 
|                                                  |  | $              | 112,869 |  |           |                                |                          |                                    |          |   |                |          | 





|(1) Based on recent comparable transactions involving similar assets, expressed as price per unit of equivalent barrel of oil in proved reserves
|------------------------------------------------------------------------------------------------------------------------------------------------
|(2) In thousands of tons                                                                                                                        



22







Note 9: Common Stock Repurchases



In May 2012, we repurchased an aggregate
of 250,029 shares of our common stock in the open market at an average price of $6.51 per share, totaling $1.6 million, in accordance
with the stock repurchase plan approved by the Board of Directors in November 2011.  Under the terms of the stock repurchase
plan, we have remaining authorization to repurchase up to an additional $8.4 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.



Note 10: 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, 2012, we had oil put options expiring from July 2012 through September 2013 with an aggregate cost and fair value of $417,000
and $158,000, respectively.



|                                                      |  | For the Three Months Ended |     |  | For the Six Months Ended |  
|----------------------------------------------------- |  | -------------------------- | --- |  | ------------------------ | -
|                                                      |  | June 30,                   |     |  | June 30,                 |  
|(In thousands)                                        |  | 2012                       |     |  | 2011                     |  
|                                                      |  |                            |     |  |                          |  
|Unrealized gains (losses) on commodity derivatives    |  | $                          | 124 |  |                          | $
|Realized gains (losses) on commodity derivatives      |  |                            | -   |  |                          |  
|                                                      |  |                            |     |  |                          |  
|Net gain (losses) on commodity derivative instruments |  | $                          | 124 |  |                          | $



Note 11: Subsequent Events



On July 3, 2012, we advanced an additional
$25.0 million to ATP Oil & Gas Corporation, or ATP, under our limited-term overriding royalty interest, or ORRI, in certain
offshore oil and gas producing properties operated by ATP in the Gulf of Mexico. As consideration for this additional investment
with ATP, we obtained a 5.0% limited-term ORRI in ATP’s Telemark properties, to supplement the 10.8% ORRI in ATP’s
Gomez field properties. This investment represents a real property interest in these properties operated by ATP. Royalty payments
received under this arrangement are first applied to interest at a rate of 13.2%, with any excess being applied to principal.



On July 10, 2012, we acquired $50.0 million
of redeemable Preferred Units in Castex Energy 2005, L.P., or Castex 2005, a private oil and gas limited partnership engaged in
the acquisition, exploration and development of oil and natural gas properties in South Louisiana and the shallow waters of the
Gulf of Mexico. The Preferred Units earn 8% cumulative cash dividends, payable quarterly. Upon redemption, holders of the Preferred
Units have the option to elect to receive the outstanding face amount plus either (a) a cash payment resulting in a total 12% internal
rate of return (inclusive of the 8% cash dividends), or (b) a limited partnership interest, of which our share would be two-thirds
of a 1% limited partnership interest. The Preferred Units are callable by Castex 2005 at any time after one year subject to the
redemption rights described above. Each holder of the Preferred Units has the right to put its Preferred Units to Castex 2005 on
the redemption terms described above on or after the earlier of (a) July 1, 2016, (b) a change of control or (c) liquidation.



23







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 2011 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.



Revisions of Previously Issued Financial Statements



As discussed in Note 3 of Notes to Consolidated
Financial Statements included elsewhere herein, during the third quarter of 2011, we corrected our method of categorizing income
tax provision (benefit) among the income categories on our consolidated statement of operations (namely, net investment income,
realized capital gains (losses) on investments and unrealized appreciation (depreciation) on investments) to appropriately reflect
the income tax consequences among the income categories for each of the fiscal quarters (i) in the six-month period ended June
30, 2011 and (ii) in the years ended December 31, 2010, 2009 and 2008. The change in methods had no impact on any periods prior
to 2008 and no impact on the total income tax provision (benefit) or on net increase (decrease) in net assets from operations or
net asset value for any period. The financial statements included in this Quarterly Report on Form 10-Q reflect these revisions.



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 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.



24







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. Beginning
in 2012, we are also seeking 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 $40 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.



We generate revenue in the form of interest
income on the debt securities, limited-term royalty interests and net profits 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 July 10, 2012, we acquired $50.0 million
of redeemable Preferred Units in Castex Energy 2005, L.P., or Castex 2005, a private oil and gas limited partnership engaged in
the acquisition, exploration and development of oil and natural gas properties in South Louisiana and the shallow waters of the
Gulf of Mexico. The Preferred Units earn 8% cumulative cash dividends, payable quarterly. Upon redemption, holders of the Preferred
Units have the option to elect to receive the outstanding face amount plus either (a) a cash payment resulting in a total 12% internal
rate of return (inclusive of the 8% cash dividends), or (b) a limited partnership interest, of which our share would be two-thirds
of a 1% limited partnership interest. The Preferred Units are callable by Castex 2005 at any time after one year subject to the
redemption rights described above. Each holder of the Preferred Units has the right to put its Preferred Units to Castex 2005 on
the redemption terms described above on or after the earlier of (a) July 1, 2016, (b) a change of control or (c) liquidation.



On July 3, 2012, we advanced an additional
$25.0 million to ATP Oil & Gas Corporation, or ATP, under our limited-term overriding royalty interest, or ORRI, in certain
offshore oil and gas producing properties operated by ATP in the Gulf of Mexico. As consideration for this additional investment
with ATP, we obtained a 5.0% limited-term ORRI in ATP’s Telemark properties, to supplement the 10.8% ORRI in ATP’s
Gomez field properties. This investment represents a real property interest in these properties operated by ATP. Royalty payments
received under this arrangement are first applied to interest at a rate of 13.2%, with any excess being applied to principal.



In May 2012, we purchased in the secondary
market an additional $2.7 million of the Southern Pacific Resource Corporation, or STP, $275 million Second Lien Term Loan, or
the STP Term Loan. During the first quarter of 2012, we purchased $7.1 million of the STP Term Loan in the secondary market at
a cost of $7.2 million. STP is a publicly traded Canadian company, engaged in the exploration and development in the Athabasca
oil sands region of Alberta and the thermal production of heavy oil in Senlac, Saskatchewan. Proceeds of the STP Term Loan were
used to construct a new Steam-Assisted Gravity Drainage facility in Alberta, Canada. The STP Term Loan matures in January 2016
and earns interest payable quarterly at an annual rate of LIBOR + 8.5% with a 2% LIBOR floor or Prime rate + 7.5% with a 3% Prime
floor. This purchase increases our total investment in the STP Term Loan to $9.8 million, with an aggregate cost of $9.9 million.



On April 26, 2012, we funded a $25.0 million
participation in a $2 billion Senior Notes offering by Everest Acquisition, LLC, or Everest. Everest is owned by a group of investors
led by Apollo Global Management, LLC. Proceeds of the Senior Notes offering were used to finance Everest’s acquisition of
all of El Paso Corporation’s U.S. oil and gas exploration and production assets. The Everest Senior Notes are unsecured,
earn interest at a rate of 9.375% per annum, and are due May 1, 2020.



In March 2012, Crestwood Holdings, LLC,
or Crestwood, refinanced its Senior Secured Term Loan and repaid in full our balance outstanding of $8.0 million with a 2% call
premium, generating additional interest income of $0.2 million. Our investment in Crestwood generated a 14.2% internal rate of
return and a return on investment of 1.2x.



In February 2012 our Net Profits Interest,
or NPI, in Anadarko Petroleum Corporation, or APC, achieved its 12.375% simple yield and converted to a Tail NPI of 3% which lasts
for 36 months, then reverts back to APC. Our effective yield through payout was 13.5%.



25







From commencement of investment operations
in November 2004 through June 30, 2012, we have invested $909.6 million in 41 portfolio companies, all energy-related, and received
principal repayments, realizations and settlements of $730.8 million. The following table summarizes our investment activity for
the six months ended June 30, 2012 and 2011 (dollars in millions):



|                                                   |  | 2012 |       |   | 2011 |  
|-------------------------------------------------- |  | ---- | ----- | - | ---- | -
|Investment portfolio, beginning of period          |  | $    | 175.0 |   |      | $
|New investments                                    |  |      | 34.8  |   |      |  
|Additional investments in existing clients         |  |      | 1.8   |   |      |  
|Principal repayments, realizations and settlements |  |      | (32.8 | ) |      |  
|Investment portfolio, end of period                |  | $    | 178.8 |   |      | $
|                                                   |  |      |       |   |      |  
|Number of portfolio companies at end of period     |  |      | 18    |   |      |  



The table below shows our investments by
type as of June 30, 2012 and December 31, 2011. We compute yields on investments using interest rates as of the balance sheet date
and include amortization of loan discount points, original issue discount 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, 2012 |       |   | December 31, 2011       | 
|-------------------------------- |  | ------------- | ----- | - | ----------------------- | 
|                                 |  | Weighted      |       |   |                         | 
|                                 |  | Average       |       |   | Percentage of Portfolio | 
|                                 |  | Yields        |       |   | Cost                    | 
|Portfolio investments            |  |               |       |   |                         | 
|Senior secured debt              |  |               | 11.1  | % |                         | 
|Subordinated debt                |  |               | 10.9  | % |                         | 
|Senior convertible notes         |  |               | 15.3  | % |                         | 
|Limited term royalties           |  |               | 13.2  | % |                         | 
|Net profits interests            |  |               | N/A   |   |                         | 
|Contingent earn-out              |  |               | 0.0   | % |                         | 
|Commodity derivative instruments |  |               | 0.0   | % |                         | 
|Royalty interests                |  |               | 692.6 | % |                         | 
|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      |  |               | 11.4  | % |                         | 
|Government securities            |  |               |       |   |                         | 
|U.S. Treasury Bills              |  |               | 0.0   | % |                         | 
|Total investments                |  |               | 10.8  | % |                         | 



As of June 30, 2012 and December 31, 2011,
the total fair value of our portfolio investments was $149.4 million and $145.1 million, respectively. Of those fair value totals,
approximately $112.9 million, or 76%, and $135.3 million, or 93%, are measured using significant unobservable (i.e., Level 3) inputs.





26







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



|                                                            |  | June 30, 2012 |        |  | December 31, 2011 |  
|----------------------------------------------------------- |  | ------------- | ------ |  | ----------------- | -
|(Dollars in thousands)                                      |  | Cost          |        |  | Fair Value        |  
|Non-accruing investments                                    |  |               |        |  |                   |  
|BioEnergy Holding, LLC                                      |  | $             | 15,511 |  |                   | $
|Bionol Clearfield, LLC                                      |  |               | 4,950  |  |                   |  
|Chroma Exploration & Production, Inc.                       |  |               | 4,312  |  |                   |  
|Total non-accruing investments                              |  |               | 24,773 |  |                   |  
|Non-income producing investments                            |  |               |        |  |                   |  
|BioEnergy Holding, LLC units                                |  |               | 1,297  |  |                   |  
|Black Pool Energy Partners, LLC warrants                    |  |               | 10     |  |                   |  
|BP Corporation NA, Inc. put options                         |  |               | 417    |  |                   |  
|Castex Energy Development Fund, LP units                    |  |               | 0      |  |                   |  
|DeanLake Operator, LLC preferred units                      |  |               | -      |  |                   |  
|Globe BG, LLC (contingent Alden Resources royalty earn-out) |  |               | -      |  |                   |  
|Myriant Corporation common stock and warrants               |  |               | 468    |  |                   |  
|Resaca Exploitation, Inc. common stock and warrants         |  |               | 3,485  |  |                   |  
|Spirit Resources, LLC warrants                              |  |               | 25     |  |                   |  
|Tammany Oil & Gas, LLC warrants                             |  |               | 5      |  |                   |  
|Total non-income producing investments                      |  |               | 5,707  |  |                   |  
|Total non-accruing and non-income  producing investments    |  | $             | 30,480 |  |                   | $



Results of Operations



Investment Income



During the three months ended June 30, 2012,
our total investment income was $5.3 million, decreasing $3.8 million, or 41%, compared to the corresponding period of 2011. The
decrease in 2012 was primarily attributable to the recognition, in the three-month period ended June 30, 2011, of $4.5 million
of previously unrecognized PIK interest on Tranche B of a Term Loan issued to Alden Resources, LLC, or Alden, partially offset
by the reserve of $0.6 million of previously recorded interest from BioEnergy Holding, LLC, or BioEnergy, and Bionol Clearfield,
LLC, or Bionol.



During the six months ended June 30, 2012,
investment income decreased by $4.7 million, or 30%, to $10.9 million compared to the same period in 2011. For the six months ended
June 30, 2012, we recorded $10.1 million of interest from investments in debt instruments and $0.8 million attributable to royalties
and other income, compared to $14.3 million of interest and $1.3 million of royalties and other income for the six months ended
June 30, 2011. The decrease in 2012 is primarily attributable to the previously unrecognized PIK interest of $4.5 million on Tranche
B of the Alden Term Loan mentioned above. We sold our investment in Alden in July 2011.



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,                 |  
|                                                    |  | 2012                       |       |  | 2011                     |  
|Interest expense and bank fees                      |  | $                          | 324   |  |                          | $
|Management and incentive fees                       |  |                            | 1,064 |  |                          |  
|Professional fees, insurance expenses and other G&A |  |                            | 1,270 |  |                          |  
|Total operating expenses                            |  | $                          | 2,658 |  |                          | $



For the three months ended June 30, 2012,
operating expenses were $2.7 million, decreasing $0.7 million, or 21%, compared to the quarter ended June 30, 2011. Interest
expense and fees on our credit facilities were $0.3 million for the three months ended June 30, 2012 compared to $0.5 million
for the three months ended June 30, 2011, as a result of decreased average borrowing levels. Management and incentive fees were
lower in the quarter ended June 30, 2012 at $1.1 million compared to $1.6 million for the quarter ended June 30, 2011, primarily
as a result of lower average total asset balances, which are the basis for the base management fee computation.  In
addition, we incurred investment income incentive fees totaling $0.3 million in the three months ended June 30, 2011 which did
not recur in 2012. Professional fees, insurance expense and other general and administrative expenses for the quarter ended June
30, 2012 were relatively unchanged at $1.3 million, compared to the quarter ended June 30, 2011.



27







For the six months ended June 30, 2012,
operating expenses were $5.3 million, decreasing $0.9 million, or 15%, compared to $6.2 million for the six months ended June 30,
2011. Interest expense and fees on our credit facilities decreased to $0.7 million for the six months ended June 30, 2012 compared
to $0.8 million for the six months ended June 30, 2011, due to decreased average borrowing levels. Management and incentive fees
for the six months ended June 30, 2012 were $2.1 million, decreasing $0.8 million, compared to $2.9 million for the first six months
of 2011, primarily as a result of lower base management fees in 2012 and the incurrence of $0.3 million of investment income incentive
fees in the second quarter of 2011. Professional fees, insurance expense and other general and administrative expenses were unchanged
at $2.5 million for the year-to-date period ended June 30, 2012, compared to the corresponding period in 2011.



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, 2012,
net investment income was $2.6 million, compared to $5.7 million for the three months ended June 30, 2011.  The $3.1
million, or 54%, decrease was attributable to the $3.8 million decrease in investment income, partially offset by the $0.7 million
decrease in operating expenses, both of which are described above.



For the six months ended June 30, 2012,
net investment income was $5.6 million compared to $9.4 million for the six months ended June 30, 2011.  The $3.8 million,
or 40%, decrease was attributable to the $4.7 million decrease in investment income, partially offset by the $0.9 million decrease
in operating expenses, both of which are described above.



Net Realized Gains (Losses)



We did not realize any significant gains
or losses on investments during the three and six months ended June 30, 2012. For the three months ended June 30, 2011, we recognized
net realized capital gains of $1.0 million resulting from the sale of our royalty interests associated with our investment in Greenleaf
Investments, LLC, or Greenleaf.



For the six months ended June 30, 2011,
we recognized net realized capital gains of $0.5 million resulting from the $1.0 million gain on the sale of our Greenleaf royalty
interest and a $0.5 million gain on the partial sale of GMX Resources, Inc., or GMX, Senior Convertible Notes, partially offset
by a $1.1 million loss on the sale of our senior notes of Pioneer Natural Resources Co., or Pioneer.



Unrealized Appreciation or Depreciation on Investments



For the three months ended June
30, 2012, net unrealized depreciation on portfolio investments 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 Castex Energy Development Fund, LP, or
CEDF, of $1.1 million and Everest of $0.9 million. Net decreases in the estimated fair value of remaining investments totaled
$0.6 million. For the three months ended June 30, 2011, net unrealized depreciation on portfolio investments was $23.1
million, largely due to decreases of $10.2 million in the fair value of our investments in BioEnergy and Bionol, which
commenced bankruptcy proceedings in July 2011, $9.8 million on Alden ORRI and Class E units upon their sale in July 2011, and
$2.8 million on DeanLake Operator, LLC. Net decreases in the estimated fair value of remaining investments totaled
$0.3 million.



For the six months
ended June 30, 2012, net unrealized depreciation on portfolio investments 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 CEDF units, $0.9 million for Everest 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. For the six months ended June 30, 2011,
net unrealized depreciation on portfolio investments was $29.5 million, primarily due to decreases in fair value of our investments
of $21.5 million for BioEnergy and Bionol, $7.0 million on Alden and Gatliff and $2.8 million on Black Pool, offset by increases
in the estimated fair value of our remaining investments of $1.8 million.



Net Increase (Decrease) in Net Assets Resulting from
Operations



For the three months ended June 30, 2012,
we recorded a net increase in net assets resulting from operations of $1.1 million, or $0.05 per share, compared to a net decrease
in net assets of $16.4 million, or $0.76 per share, for the three months ended June 30, 2011. The $17.5 million, or $0.81 per share,
net change between the two periods was primarily attributable to the $20.6 million decrease in net realized and unrealized losses
on our investments in 2012, partially offset by a $3.1 million decrease in net investment income in 2012.



For the six months ended June 30, 2012,
we had a net increase in net assets resulting from operations of $5.3 million, or $0.25 per share, compared to a net decrease of
$19.7 million, or $0.91 per share, for the corresponding period in 2011.  The $25.0 million, or $1.16 per share, net
improvement was primarily attributable to the $28.7 million decrease in net realized and unrealized losses on our investments
during the six months ended June 30, 2012, compared to the same period of 2011, partially offset by a $3.8 million decrease in
investment income in 2012.



28







Financial Condition, Liquidity and Capital Resources



During the six months ended June 30, 2012,
we generated cash from operations of $5.3 million, excluding net purchases of investments, compared to $6.5 million during the
comparable period of 2011. The lower amount of cash generated from operations was primarily attributable to a smaller investment
portfolio which resulted from net redemptions in excess of new investments, net realized losses on portfolio securities and net
reduction in the fair value of certain investments during 2011. In addition, net collections of interest and income tax refunds
receivable generated cash of $2.7 million in the first two quarters of 2011, compared to $1.0 million in the first two quarters
of 2012.



Our net cash used in operating activities
for the six months ended June 30, 2012 was $8.4 million, compared to $30.7 million for the six months ended June 30, 2011. This
decrease in net cash used in 2012 was primarily due to lower net purchases of investments in portfolio securities in 2012. Purchases
of portfolio securities during the first six months of 2012 totaled $36.3 million, compared to $51.5 million during the first six
months of 2011. Purchases in 2012 primarily included the Everest 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. Purchases in the first six months of 2011 included
an additional investment in ATP of $25.0 million, a $10.0 million Term Loan to Resaca Exploitation, Inc., or Resaca, the Spirit
Resources, LLC Term Loan of $7.7 million and additional investments in existing portfolio companies totaling $8.8 million. During
the first six months of 2011, we also purchased $30.6 million in U.S. Treasury Bills with borrowings under our Treasury Facility,
compared to $10.2 million purchased during the second quarter of 2012. Proceeds from the redemption of investments totaled $32.8
million during the first six months of 2012, compared to $44.9 million during the first six months of 2011. Redemptions in 2012
included ATP, $10.5 million, Tammany Oil & Gas, LLC, $10.1 million, Crestwood, $8.3 million; APC, $3.2 million; and other redemptions
totaling $0.7 million. Redemptions in 2011 included Greenleaf, $8.6 million; Resaca, $10.0 million; Pioneer, $10.4 million; GMX,
$3.3 million; ATP, $4.5 million; Tammany, $2.9 million and other redemptions totaling $5.2 million.



At June 30, 2012, we had cash and cash equivalents
totaling $121.4 million. The high cash balance was in place at the end of June in anticipation of funding the $75.0 million of
investments in Castex 2005 and ATP, which closed in early July 2012. At June 30, 2012, the amount outstanding under our $72.0 million
Amended and Restated Revolving Credit Agreement, or the Investment Facility, was $71.3 million and no additional amount was available
for borrowing. We repaid $43.8 million of the $71.3 million balance outstanding under the Investment Facility in July 2012. As
of June 30, 2012, the amount outstanding under our $30.0 million Treasury Secured Revolving Credit Agreement, or the Treasury Facility,
was $10.0 million and an additional $20.0 million was available for borrowing. We repaid the entire $10.0 million balance outstanding
under the Treasury Facility in July 2012. We expect that our interest expense will increase in the second half of 2012 as a result
of higher average debt balances.



During the six months ended June 30, 2012,
we paid cash dividends totaling $6.5 million, or $0.30 per share, to our common stockholders.  In June 2012, we declared
a second quarter dividend totaling $2.8 million, or $0.13 per share, which was paid in July 2012. 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
2012, we repurchased an aggregate of 250,029 shares of our common stock in the open market 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 $8.4 million
of our common stock.



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 10 of Notes to Consolidated Financial Statements included
elsewhere herein for further description of our put options.



Credit Facilities and Borrowings



On December 6, 2011, we entered into the
Investment Facility.  The total amount outstanding under the Investment Facility was $71.3 million and $50.0 million,
as of June 30, 2012 and December 31, 2011, 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
August 31, 2014, 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, 2012, the interest rate on our outstanding
balance of $71.3 million was 5.5% (base rate plus 225 basis points).  We repaid $43.8 million of the $71.3 million balance
in July 2012.  As of June 30, 2012, we had a letter of credit outstanding of $0.7 million, and there was no additional amount
available to us for borrowing under the Investment Facility.



29







On March 31, 2011, we entered into the Treasury
Facility, which can only be used to purchase investments in 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
March 30, 2012, we entered into a consent and first amendment to the Treasury Facility. As amended, the Treasury Facility matures
on March 31, 2013 and bears interest, at our option, at either (i) LIBOR plus 50 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, 2012, the total
amount outstanding under the Treasury Facility was $10.0 million and an additional $20.0 million was available. As of June 30,
2012, the interest rate on our outstanding balance of $10.0 million was 3.25% (base rate). We repaid the entire $10.0 million balance
in July 2012.



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, 2012 and had no 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.                                               



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



Virtually all of our portfolio investments
at June 30, 2012, are in negotiated, and often illiquid, securities of energy-related 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, 2012, our average portfolio rating on a dollar-weighted fair market value basis was 4.5, compared to 4.1 as of December
31, 2011. Of the 19 rated investments in 16 portfolio companies as of June 30, 2012, 10 investments retained the same rating as
of December 31, 2011, 6 investments declined in rating, 1 investment improved and 2 investments were added to our portfolio during
the first six months of 2012. As of June 30, 2012, on a fair value basis, approximately 40% of our portfolio investments were in
the form of senior secured debt securities. As of June 30, 2012, we had 2 investments on non-accrual status with an aggregate cost
and fair value of $24.8 million and $0.1 million, respectively. Our portfolio investments at fair value were approximately 84%
of the related cost basis as of June 30, 2012 and December 31, 2011.



For the six months ended June 30, 2012,
the increase in net unrealized depreciation was $0.3 million, primarily consisting of decreases in the estimated fair value of
our investments in Black Pool of $2.3 million and Globe of $0.8 million, partially offset by the increase in the values of our
investments in CEDF units of $1.6 million, Everest Term Loan of $0.9 million, and GMX Senior Convertible Notes of $0.9 million.



30







Contractual Obligations and Off-Balance Sheet Arrangements



The following table summarizes our contractual
payment obligations at June 30, 2012 (in thousands):



|                                |  |       |        |  | Less than |   |        |           |  |   |           |  |  | More than |  
|------------------------------- |  | ----- | ------ |  | --------- | - | ------ | --------- |  | - | --------- |  |  | --------- | -
|                                |  | Total |        |  | 1 Year    |   |        | 1-3 Years |  |   | 3-5 Years |  |  | 5 Years   |  
|                                |  |       |        |  |           |   |        |           |  |   |           |  |  |           |  
|Revolving credit facilities (1) |  | $     | 81,313 |  |           | $ | 10,000 |           |  | $ | 71,313    |  |  | $         | -
|Total                           |  | $     | 81,313 |  |           | $ | 10,000 |           |  | $ | 71,313    |  |  | $         | -






(1) Excludes accrued interest amounts.



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.  As of June 30, 2012, the letter of credit balance was $0.7 million.  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, 2012 and December 31, 2011 (in thousands):



|                          |  | June 30, 2012 |       |  | December 31, 2011 |  
|------------------------- |  | ------------- | ----- |  | ----------------- | -
|Unused credit commitments |  | $             | 5,729 |  |                   | $
|Letter of credit          |  |               | 687   |  |                   |  



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, 2011.



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, 2012),
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, 2012, 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, 2012 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).



31







PART II – OTHER INFORMATION



Item
1.   Legal Proceedings.



There have been no material changes to the
legal proceedings disclosed under Part I, Item 3, “Legal Proceedings” in our Annual Report on Form 10-K for the fiscal
year ended December 31, 2011.



Item
1A.   Risk Factors.



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, 2011, except as described below.





Payments of our limited term overriding royalty interest
(our "ORRI") granted by ATP Oil & Gas Corporation ("ATP") could be delayed for a period of time if ATP
files for bankruptcy. There is a risk that the consequences of such delays would prevent us from recovering our full investment
in the ORRI.



We have purchased the ORRI from ATP and own the right to portions
(ranging from 5.0% to 10.8%) of the monthly revenues from the various oil and gas properties subject to the ORRI. As of July 3,
2012, our unrecovered investment was approximately $43 million. Our ORRI is structured as an interest in property and a "production
payment" as defined in the U.S. Bankruptcy Code. The terms of the ORRI provide that it will terminate after we have received
payments that equal our investments in the ORRI plus a time-value factor that is calculated at a rate of 13.2% per annum.



There has been speculation in the market recently concerning
ATP's financial condition and liquidity. Should ATP enter into bankruptcy proceedings, payments not made on the ORRI for pre-petition
production will likely be delayed, thus extending the time for termination of the ORRI, and may never be made in full. It is also
possible that our rights to payments for post-petition production could be adversely affected in any bankruptcy proceedings involving
ATP, resulting in our inability to recover our investment in full and our expected return. If we do not receive payments for post-petition
production from the wells subject to the ORRI in amounts sufficient to provide for termination of the ORRI prior to the wells being
shut in, then we would fail to recover, in full, our investment plus the associated time-value factor. In the interim, if production
declines significantly, the fair value of our ORRI could decline accordingly.



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, 2012 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 2012                       |  | Purchased |         |  | Per Share  |   |      | or Programs      |  |   | or Programs      | 
|Month #1:  April 1, 2012 - April 30, 2012 |  |           | -       |  |            | $ | -    |                  |  |   | -                | 
|Month #2:  May 1, 2012 - May 31, 2012     |  |           | 250,029 |  |            |   | 6.51 |                  |  |   | 250,029          | 
|Month #3:  June 1, 2012 - June 30, 2012   |  |           | -       |  |            |   | -    |                  |  |   | -                | 
|Total                                     |  |           | 250,029 |  |            | $ | 6.51 |                  |  | $ | 250,029          | 



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.



32







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 7, 2012 |                              
|                      |                              
|                      |                              
|                      |                              
|Date:  August 7, 2012 |                              
|                      |                              
|                      |                              
|                      |                              



33







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)                                
|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.



34