---

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 March 31, 2005



OR



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



For the transition period              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 number)
|                                                               | 
|1221 McKinney Street, Suite 2975 Houston, Texas                |  | 77010                                  
|(Address of principal executive offices)                       |  | (Zip Code)                             



(713) 752-0062

(Registrants telephone number, including area code)



---



Securities registered pursuant to Section 12(b) of the Act: None



Securities registered pursuant to Section 12(g) of the Act: Common Stock, $.001 par value per share.



---



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



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



The number of shares of the registrants Common Stock, $.001 par value, outstanding as of May 13, 2005 was 17,400,100.



---



---

PART I - FINANCIAL INFORMATION



Item 1. Financial Statements.



NGP CAPITAL RESOURCES COMPANY

BALANCE SHEET



|                                                                                                    |  |                           |             |   |                  |   |             |  
|--------------------------------------------------------------------------------------------------- |  | ------------------------- | ----------- | - | ---------------- | - | ----------- | -
|                                                                                                    |  | March 31, 2005(unaudited) |             |   | December 31,2004 |  
|Assets:                                                                                             |  |                           |             |   |                  |   |             |  
|Investments in portfolio securities at fair value (cost: $55,234,563 and $65,770,724, respectively) |  | $                         | 55,564,087  |   |                  | $ | 66,061,513  |  
|Investments in Agency and Auction Rate Securities, at cost which approximates fair value            |  |                           | 100,000     |   |                  |   | 41,301,002  |  
|Investments in high grade corporate notes (cost: $51,145,360 and $0, respectively)                  |  |                           | 49,807,840  |   |                  |   |            |  
|Investments in U.S. Treasury Bills, at cost which approximates fair value                           |  |                           | 128,565,249 |   |                  |   |            |  
|                                                                                                    |  |                           |             |   |                  |   |             |  
|Total investments                                                                                   |  |                           | 234,037,176 |   |                  |   | 107,362,515 |  
|                                                                                                    |  |                           |             |   |                  |   |             |  
|Cash and cash equivalents, at cost which approximates fair value                                    |  |                           | 10,562,021  |   |                  |   | 136,314,402 |  
|Accounts receivable                                                                                 |  |                           |            |   |                  |   | 80,000      |  
|Interest receivable                                                                                 |  |                           | 942,307     |   |                  |   | 303,484     |  
|Prepaid assets                                                                                      |  |                           | 348,902     |   |                  |   | 491,602     |  
|                                                                                                    |  |                           |             |   |                  |   |             |  
|Total Assets                                                                                        |  | $                         | 245,890,406 |   |                  | $ | 244,552,003 |  
|                                                                                                    |  |                           |             |   |                  |   |             |  
|Liabilities and stockholders equity (net assets):                                                  |  |                           |             |   |                  |   |             |  
|                                                                                                    |  |                          
|Liabilities:                                                                                        |  |                           |             |   |                  |   |             |  
|Accounts payable                                                                                    |  | $                         | 458,145     |   |                  | $ | 513,173     |  
|Dividends payable                                                                                   |  |                           | 2,088,012   |   |                  |   |            |  
|Deferred Income                                                                                     |  |                           | 100,000     |   |                  |   |            |  
|                                                                                                    |  |                           |             |   |                  |   |             |  
|Total Liabilities                                                                                   |  |                           | 2,646,157   |   |                  |   | 513,173     |  
|                                                                                                    |  |                           |             |   |                  |   |             |  
|Stockholders equity (net assets)                                                                   |  |                           |             |   |                  |   |             |  
|Common stock, $.001 par value, 250,000,000 shares authorized; 17,400,100 issued and outstanding     |  |                           | 17,400      |   |                  |   | 17,400      |  
|Paid-in capital in excess of par                                                                    |  |                           | 244,313,252 |   |                  |   | 244,320,858 |  
|Undistributed net investment income (loss)                                                          |  |                           | (78,407     | ) |                  |   | (590,217    | )
|Net unrealized appreciation (depreciation) of portfolio securities                                  |  |                           | (1,007,996  | ) |                  |   | 290,789     |  
|                                                                                                    |  |                           |             |   |                  |   |             |  
|Total stockholders equity (net assets)                                                             |  |                           | 243,244,249 |   |                  |   | 244,038,830 |  
|                                                                                                    |  |                           |             |   |                  |   |             |  
|Total liabilities and stockholders equity (net assets)                                             |  | $                         | 245,890,406 |   |                  | $ | 244,552,003 |  
|                                                                                                    |  |                           |             |   |                  |   |             |  
|Net assets per share                                                                                |  | $                         | 13.98       |   |                  | $ | 14.03       |  
|                                                                                                    |  |                           |             |   |                  |   |             |  



(See accompanying
notes to financial statements)



1



---

NGP CAPITAL RESOURCES COMPANY

STATEMENT OF OPERATIONS



|                                                                                                        |  |                                                     |            |   |                                                                            |   |           |  
|------------------------------------------------------------------------------------------------------- |  | --------------------------------------------------- | ---------- | - | -------------------------------------------------------------------------- | - | --------- | -
|                                                                                                        |  | For the Three Monthsended March 31, 2005(unaudited) |            |   | Period August 6, 2004(commencement of operations)through December 31, 2004 |  
|Operating income:                                                                                       |  |                                                     |            |   |                                                                            |   |           |  
|Interest income                                                                                         |  | $                                                   | 4,182,290  |   |                                                                            | $ | 853,038   |  
|                                                                                                        |  |                                                     |            |   |                                                                            |   |           |  
|Total operating income                                                                                  |  |                                                     | 4,182,290  |   |                                                                            |   | 853,038   |  
|                                                                                                        |  |                                                     |            |   |                                                                            |   |           |  
|Operating expenses:                                                                                     |  |                                                     |            |   |                                                                            |   |           |  
|Management fees                                                                                         |  |                                                     | 900,000    |   |                                                                            |   | 452,676   |  
|Organization costs                                                                                      |  |                                                     | 1,111      |   |                                                                            |   | 704,808   |  
|General and administrative expenses                                                                     |  |                                                     | 680,371    |   |                                                                            |   | 285,771   |  
|                                                                                                        |  |                                                     |            |   |                                                                            |   |           |  
|Total operating expenses                                                                                |  |                                                     | 1,581,482  |   |                                                                            |   | 1,443,255 |  
|                                                                                                        |  |                                                     |            |   |                                                                            |   |           |  
|Interest expense                                                                                        |  |                                                     | 986        |   |                                                                            |   |          |  
|                                                                                                        |  |                                                     |            |   |                                                                            |   |           |  
|Net investment income (loss)                                                                            |  |                                                     | 2,599,822  |   |                                                                            |   | (590,217  | )
|                                                                                                        |  |                                                    
|Net increase (decrease) in Unrealized appreciation (depreciation) on portfolio securities               |  |                                                     | (1,298,785 | ) |                                                                            |   | 290,789   |  
|                                                                                                        |  |                                                     |            |   |                                                                            |   |           |  
|Net increase (decrease) in stockholders equity (net assets) resulting from operations                  |  | $                                                   | 1,301,037  |   |                                                                            | $ | (299,428  | )
|                                                                                                        |  |                                                     |            |   |                                                                            |   |           |  
|Net increase (decrease) in stockholders equity (net assets) resulting from operations per common share |  | $                                                   | 0.07       |   |                                                                            | $ | (0.02     | )
|                                                                                                        |  |                                                     |            |   |                                                                            |   |           |  



(See accompanying
notes to financial statements)



2



---

NGP CAPITAL RESOURCES COMPANY

STATEMENT OF STOCKHOLDERS EQUITY (NET ASSETS)



|                                                                                       |  |              |  |        |        |                                  |   |             |                                          |  |   |                                                                |   |  |                                         |            |   |  |   |             |  
|-------------------------------------------------------------------------------------- |  | ------------ |  | ------ | ------ | -------------------------------- | - | ----------- | ---------------------------------------- |  | - | -------------------------------------------------------------- | - |  | --------------------------------------- | ---------- | - |  | - | ----------- | -
|                                                                                       |  |              |  |        |        | Paid-in Capital in Excess of Par |   |             | Accumulated Net Investment Income (Loss) |  |   | Unrealized Appreciation (Depreciation) of Portfolio Securities |   |  | Total Stockholders Equity (Net Assets) |           
|                                                                                       |  | Common Stock |  |        |        |                                 
|                                                                                       |  | Shares       |  | Amount |        |                                  |   |            
|Balance at August 6, 2004 (commencement of operations)                                 |  | 100          |  | $      |       |                                  | $ | 1,500       |                                          |  | $ |                                                               |   |  | $                                       |           |   |  | $ | 1,500       |  
|                                                                                       |  |              |  |        |        |                                 
|Issuance of common stock from public offering (net of underwriting costs)              |  | 17,400,000   |  |        | 17,400 |                                  |   | 246,627,600 |                                          |  |   |                                                               |   |  |                                         |           |   |  |   | 246,645,000 |  
|                                                                                       |  |              |  |        |        |                                 
|Offering costs                                                                         |  |             |  |        |       |                                  |   | (2,308,242  | )                                        |  |   |                                                               |   |  |                                         |           |   |  |   | (2,308,242  | )
|Net increase (decrease) in stockholders equity (net assets) resulting from operations |  |             |  |        |       |                                  |   |            |                                          |  |   | (590,217                                                       | ) |  |                                         | 290,789    |   |  |   | (299,428    | )
|                                                                                       |  |              |  |        |        |                                  |   |             |                                          |  |   |                                                                |   |  |                                         |            |   |  |   |             |  
|                                                                                       |  |              |  |        |        |                                 
|Balance at December 31, 2004                                                           |  | 17,400,100   |  |        | 17,400 |                                  |   | 244,320,858 |                                          |  |   | (590,217                                                       | ) |  |                                         | 290,789    |   |  |   | 244,038,830 |  
|                                                                                       |  |              |  |        |        |                                 
|Net increase (decrease) in stockholders equity (net assets) resulting from operations |  |             |  |        |       |                                  |   |            |                                          |  |   | 2,599,822                                                      |   |  |                                         | (1,298,785 | ) |  |   | 1,301,037   |  
|                                                                                       |  |              |  |        |        |                                 
|Offering costs                                                                         |  |             |  |        |       |                                  |   | (7,606      | )                                        |  |   |                                                               |   |  |                                         |           |   |  |   | (7,606      | )
|                                                                                       |  |              |  |        |        |                                 
|Dividends declared                                                                     |  |             |  |        |       |                                  |   |             |                                          |  |   | (2,088,012                                                     | ) |  |                                         |           |   |  |   | (2,088,012  | )
|                                                                                       |  |              |  |        |        |                                  |   |             |                                          |  |   |                                                                |   |  |                                         |            |   |  |   |             |  
|Balance at March 31, 2005                                                              |  | 17,400,100   |  |        | 17,400 |                                  | $ | 244,313,252 |                                          |  | $ | (78,407                                                        | ) |  | $                                       | (1,007,996 | ) |  | $ | 243,244,249 |  
|                                                                                       |  |              |  |        |        |                                  |   |             |                                          |  |   |                                                                |   |  |                                         |            |   |  |   |             |  



(See accompanying
notes to financial statements)



3



---

NGP CAPITAL RESOURCES COMPANY

STATEMENT OF CASH FLOWS



|                                                                                                                                                          |  |                                                     |              |   |                                                                            |   |              |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------------------- | ------------ | - | -------------------------------------------------------------------------- | - | ------------ | -
|                                                                                                                                                          |  | For the Three Monthsended March 31, 2005(unaudited) |              |   | Period August 6, 2004(commencement of operations)through December 31, 2004 |  
|Cash Flows from Operating Activities                                                                                                                      |  |                                                     |              |   |                                                                            |   |              |  
|                                                                                                                                                          |  |                                                    
|Net increase (decrease) in stockholders equity (net assets) resulting from operations                                                                    |  | $                                                   | 1,301,037    |   |                                                                            | $ | (299,428     | )
|Adjustments to reconcile net increase (decrease) in stockholders equity (net assets) resulting from operations to net cash used in
operating activities: |  |                                                     |              |   |                                                                            |   |              |  
|(Increase) decrease in accounts receivable                                                                                                                |  |                                                     | 80,000       |   |                                                                            |   | (80,000      | )
|Increase in interest receivable                                                                                                                           |  |                                                     | (638,823     | ) |                                                                            |   | (303,484     | )
|(Increase) decrease in prepaid assets                                                                                                                     |  |                                                     | 142,700      |   |                                                                            |   | (491,602     | )
|Increase (decrease) in accounts payable                                                                                                                   |  |                                                     | (55,028      | ) |                                                                            |   | 513,173      |  
|Net amortization of premiums, discounts and fees                                                                                                          |  |                                                     | (241,381     | ) |                                                                            |   |             |  
|Increase in other liabilities                                                                                                                             |  |                                                     | 100,000      |   |                                                                            |   |             |  
|Increase in dividends payable                                                                                                                             |  |                                                     | 2,088,012    |   |                                                                            |   |             |  
|(Increase) decrease in unrealized appreciation on portfolio securities                                                                                    |  |                                                     | 1,298,785    |   |                                                                            |   | (290,789     | )
|Purchase of investments in portfolio securities                                                                                                           |  |                                                     |             |   |                                                                            |   | (65,770,724  | )
|Redemption of investments in portfolio securities                                                                                                         |  |                                                     | 10,800,000   |   |                                                                            |   |             |  
|Purchase of investments in agency and auction rate securities                                                                                             |  |                                                     |             |   |                                                                            |   | (53,801,002  | )
|Sale of investments in agency and auction rate securities                                                                                                 |  |                                                     | 41,201,002   |   |                                                                            |   | 12,500,000   |  
|Purchase of investments in high grade corporate notes                                                                                                     |  |                                                     | (51,167,818  | ) |                                                                            |   |             |  
|Purchase of investments in U.S. Treasury Bills                                                                                                            |  |                                                     | (128,565,249 | ) |                                                                            |   |             |  
|                                                                                                                                                          |  |                                                     |              |   |                                                                            |   |              |  
|Net cash provided by (used in) operating activities                                                                                                       |  |                                                     | (123,656,763 | ) |                                                                            |   | (108,023,856 | )
|                                                                                                                                                          |  |                                                     |              |   |                                                                            |   |              |  
|Cash flows from financing activities                                                                                                                      |  |                                                     |              |   |                                                                            |   |              |  
|                                                                                                                                                          |  |                                                    
|Net proceeds from the issuance of common stock                                                                                                            |  |                                                     |             |   |                                                                            |   | 246,645,000  |  
|Offering costs from the issuance of common stock                                                                                                          |  |                                                     | (7,606       | ) |                                                                            |   | (2,308,242   | )
|(Increase) decrease in dividends declared                                                                                                                 |  |                                                     | (2,088,012   | ) |                                                                            |   |             |  
|                                                                                                                                                          |  |                                                     |              |   |                                                                            |   |              |  
|Net cash provided by financing activities                                                                                                                 |  |                                                     | (2,095,618   | ) |                                                                            |   | 244,336,758  |  
|                                                                                                                                                          |  |                                                     |              |   |                                                                            |   |              |  
|Net increase (decrease) in cash and cash equivalents                                                                                                      |  |                                                     | (125,752,381 | ) |                                                                            |   | 136,312,902  |  
|Cash and cash equivalents, beginning of the period                                                                                                        |  |                                                     | 136,314,402  |   |                                                                            |   | 1,500        |  
|                                                                                                                                                          |  |                                                     |              |   |                                                                            |   |              |  
|Cash and cash equivalents, end of period                                                                                                                  |  | $                                                   | 10,562,021   |   |                                                                            | $ | 136,314,402  |  
|                                                                                                                                                          |  |                                                     |              |   |                                                                            |   |              |  



(See accompanying
notes to financial statements)



4



---

NGP CAPITAL RESOURCES COMPANY

SCHEDULE OF INVESTMENTS

MARCH 31, 2005



|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  
|----------------------------------------------------------------- |  | -------------------------- |  | --------------------------------------------------------------------- |  | --------- | ---------- | ---- | - | -------------- |  | - | ----------- | -
|Portfolio Company (1)                                             |  | Energy Industry Segment    |  | Investment (2)                                                        |  | Principal |            | Cost |   | Fair Value (3) | 
|Crescent Resources, LLC                                           |  | Production and Development |  | Senior Subordinated- Secured Term Loan (LIBOR + 9.5%, due 12/20/2008) |  | $         | 48,250,000 |      | $ | 47,284,087     |  | $ | 47,284,087  |  
|                                                                  |  |                            |  |                                                                       | 
|Venoco Inc.                                                       |  | Production and Development |  | Senior Notes (8.75%, due 12/15/2011)                                  |  |           | 8,000,000  |      |   | 7,950,476      |  |   | 8,280,000   |  
|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  
|Total Targeted Investments (22.72% of total investments)          |  |                            |  |                                                                       |  |           |            |      | $ | 55,234,563     |  | $ | 55,564,087  |  
|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  
|                                                                  |  |                            |  |                                                                       | 
|Issuing Company                                                   |  | Industry Segment           |  | Investment (4)                                                        |  | Principal |            | Cost |   | Fair Value     | 
|Anadarko Fin Co 7.5% due 2031                                     |  | Energy                     |  | Senior Notes                                                          |  |           | 8,000,000  |      | $ | 10,159,308     |  | $ | 9,816,160   |  
|Devon Fin Corp 7.875% due 2031                                    |  | Energy                     |  | Senior Notes                                                          |  |           | 7,000,000  |      | $ | 8,963,140      |  | $ | 8,719,480   |  
|Pioneer Nat Res 7.2% due 2028                                     |  | Energy                     |  | Senior Notes                                                          |  |           | 10,000,000 |      | $ | 11,742,166     |  | $ | 11,424,000  |  
|Union Oil Co of Ca. 5.05% due 2012                                |  | Energy                     |  | Senior Notes                                                          |  |           | 10,000,000 |      | $ | 10,265,482     |  | $ | 10,061,400  |  
|XTO Energy 5.0% due 2015                                          |  | Energy                     |  | Senior Notes                                                          |  |           | 10,000,000 |      | $ | 10,015,264     |  | $ | 9,786,800   |  
|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  
|Total Investment Grade Senior Notes (20.36% of total investments) |  |                            |  |                                                                       |  |           |            |      | $ | 51,145,360     |  | $ | 49,807,840  |  
|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  
|                                                                  |  |                            |  |                                                                       | 
|Issuing Company                                                   |  | Industry Segment           |  | Investment (4)                                                        |  | Principal |            | Cost |   | Fair Value     | 
|Massachusetts St. Health Facility                                 |  | Government Agency          |  | Auction Rate Security 3.03%, reset 4/20/05                            |  |           | 100,000    |      | $ | 100,000        |  | $ | 100,000     |  
|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  
|Total Auction Rate Securities (0.04% of total investments)        |  |                            |  |                                                                       |  |           |            |      | $ | 100,000        |  | $ | 100,000     |  
|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  
|                                                                  |  |                            |  |                                                                       | 
|Issuing Company                                                   |  | Industry Segment           |  | Investment                                                            |  | Principal |            | Cost |   | Fair Value     | 
|US Treasury Bills                                                 |  | Government                 |  | US Treasury Bills                                                     |  |           | 28,621,000 |      | $ | 28,608,609     |  | $ | 28,608,609  |  
|US Treasury Bills                                                 |  | Government                 |  | US Treasury Bills                                                     |  |           | 50,000,000 |      | $ | 49,978,320     |  | $ | 49,978,320  |  
|US Treasury Bills                                                 |  | Government                 |  | US Treasury Bills                                                     |  |           | 50,000,000 |      | $ | 49,978,320     |  | $ | 49,978,320  |  
|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  
|Total Government Securities (52.56% of total investments)         |  |                            |  |                                                                       |  |           |            |      | $ | 128,565,249    |  | $ | 128,565,249 |  
|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  
|Total Cash (4.32% of total investments)                           |  |                            |  |                                                                       |  |           |            |      | $ | 10,562,021     |  | $ | 10,562,021  |  
|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  
|Total Investments, Cash and Cash Equivalents                      |  |                            |  |                                                                       |  |           |            |      | $ | 245,607,193    |  | $ | 244,599,197 |  
|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  
|Other Assets in Excess of Liabilities                             |  |                            |  |                                                                       |  |           |            |      |   |                |  | $ | (1,354,948  | )
|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  
|Net Assets                                                        |  |                            |  |                                                                       |  |           |            |      |   |                |  | $ | 243,244,249 |  
|                                                                  |  |                            |  |                                                                       |  |           |            |      |   |                |  |   |             |  

---

|(1) | None of our portfolio companies are controlled by or affiliated with us as defined by the Investment Company Act of 1940.
|--- | -------------------------------------------------------------------------------------------------------------------------

|(2) | Percentage represents interest rates in effect at March 31, 2005, and due date represents the contractual maturity date.
|--- | ------------------------------------------------------------------------------------------------------------------------

|(3) | Fair value of targeted investments is determined by or under the direction of the Board of Directors
|--- | ----------------------------------------------------------------------------------------------------

|(4) | All investments are in entities with primary operations in the United States of America
|--- | ---------------------------------------------------------------------------------------



(See accompanying notes to financial statements)



5



---

NGP CAPITAL RESOURCES COMPANY

FINANCIAL HIGHLIGHTS



|                                                                                   |  |                                                     |         |   |                                                                            |   |         |   
|---------------------------------------------------------------------------------- |  | --------------------------------------------------- | ------- | - | -------------------------------------------------------------------------- | - | ------- | --
|                                                                                   |  | For the Three Monthsended March 31, 2005(unaudited) |         |   | Period August 6, 2004(commencement of operations)through December 31, 2004 |  
|Per Share Data                                                                     |  |                                                     |         |   |                                                                            |   |         |   
|                                                                                   |  |                                                    
|Net asset value, beginning of period                                               |  | $                                                   | 14.03   |   |                                                                            | $ | 15.00   |   
|                                                                                   |  |                                                    
|Underwriting discounts, commissions related to initial public offering             |  |                                                     |        |   |                                                                            |   | (0.82   | ) 
|                                                                                   |  |                                                    
|Other costs related to initial public offering                                     |  |                                                     | (0.00   | ) |                                                                            |   | (0.13   | ) 
|                                                                                   |  |                                                     |         |   |                                                                            |   |         |   
|Net asset value after initial public offering                                      |  |                                                     | 14.03   |   |                                                                            |   | 14.05   |   
|                                                                                   |  |                                                     |         |   |                                                                            |   |         |   
|Net investment income (loss)                                                       |  |                                                     | 0.15    |   |                                                                            |   | (0.03   | ) 
|                                                                                   |  |                                                    
|Unrealized appreciation (depreciation) on portfolio securities                     |  |                                                     | (0.08   | ) |                                                                            |   | 0.01    |   
|                                                                                   |  |                                                     |         |   |                                                                            |   |         |   
|Net increase (decrease) in net assets resulting from operations                    |  |                                                     | 0.07    |   |                                                                            |   | (0.02   | ) 
|                                                                                   |  |                                                     |         |   |                                                                            |   |         |   
|Dividends declared                                                                 |  |                                                     | (0.12   | ) |                                                                            |   |        |   
|                                                                                   |  |                                                     |         |   |                                                                            |   |         |   
|Net asset value, end of period                                                     |  | $                                                   | 13.98   |   |                                                                            | $ | 14.03   |   
|                                                                                   |  |                                                     |         |   |                                                                            |   |         |   
|Market value, beginning of period                                                  |  | $                                                   | 15.37   |   |                                                                            | $ | 15.00   |   
|Market value, end of period                                                        |  | $                                                   | 16.08   |   |                                                                            | $ | 15.37   |   
|Total Return                                                                       |  |                                                     | 4.62    | % |                                                                            |   | 2.47    | % 
|                                                                                   |  |                                                    
|Ratios and Supplemental Data ($ and shares in thousands)                           |  |                                                     |         |   |                                                                            |   |         |   
|                                                                                   |  |                                                    
|Net assets, end of period                                                          |  | $                                                   | 243,244 |   |                                                                            | $ | 244,039 |   
|Average net assets                                                                 |  |                                                     | 243,642 |   |                                                                            | $ | 76,367  |   
|Common shares outstanding at end of period                                         |  |                                                     | 17,400  |   |                                                                            |   | 17,400  |   
|General and administrative expenses/average net assets                             |  |                                                     | 0.28    | % |                                                                            |   | 0.37    | % 
|Total expenses/average net assets                                                  |  |                                                     | 0.65    | % |                                                                            |   | 1.89    | % 
|Net investment income (loss)/average net assets                                    |  |                                                     | 1.07    | % |                                                                            |   | (0.77   | %)
|Net increase (decrease) in net assets resulting from operations/average net assets |  |                                                     | 0.53    | % |                                                                            |   | (0.39   | %)
|Portfolio turnover rate                                                            |  |                                                     | 4.43    | % |                                                                            |   | 0.00    | % 

---



(See accompanying notes to financial statements)



6



---

NGP CAPITAL RESOURCES COMPANY

NOTES TO FINANCIAL STATEMENTS

MARCH 31, 2005

(Unaudited)



Note 1: Organization



NGP Capital Resources Company (the Company) was organized as a Maryland corporation in July 2004. The Company has elected to be treated as a business development company under the Investment Company Act of 1940, as amended (the
1940 Act). In addition, the Company intends to qualify for tax purposes as a regulated investment company, (RIC), under the Internal Revenue Code of 1986, as amended (the Code) for 2005 and later years. The
Company was created to invest primarily in small and mid-size energy companies, which are generally defined as companies that have net asset values or annual revenues of less than $500 million. The Companys investment objective is to generate
both current income and capital appreciation through debt investments with certain equity components.



The Company is managed and advised, subject to the overall supervision of the Companys board of directors, by NGP Investment Advisor, L.P. (the
Manager), a Delaware limited partnership owned by Natural Gas Partners, LLC and NGP Administration LLC (the Administrator), the Companys administrator.



Note 2: Significant Accounting Policies



Use of Estimates



The financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America that require
management to make estimates and assumptions that affect the amounts reported in the financial statements and the accompanying notes. Actual results could differ from these estimates.



Cash and Cash Equivalents



Cash and cash equivalents consist of demand deposits and highly liquid investments with original maturities of three months
or less when purchased. Cash and cash equivalents are carried at cost which approximates fair value as of March 31, 2005.



Prepaid Assets



Prepaid assets consist of premiums paid for directors and officers insurance and fidelity bonds with a policy term of one year. Such premiums
are amortized monthly on a straight line basis.



Concentration of Credit Risk



The
Company places its cash and cash equivalents with financial institutions and, at times, cash held in checking accounts may exceed the Federal Deposit Insurance Corporation insured limit.



Valuation of Investments



Each quarter the Manager prepares and presents to the valuation committee of the board of directors the portfolio investment
valuations using the most recent portfolio company financial statements and forecasts. The valuation committee consults with the officers or employees of the Manager who are managing the portfolio to obtain further updates on the performance of
specific investments as well as the underlying assets and operations of portfolio companies, including information such as industry trends, new product development, and other operational issues. The valuations are reviewed by the valuation committee
of the board of directors and presented to the overall board of directors, which reviews and approves the portfolio investment valuations in accordance with the following valuation policy.



7



---

Investments are carried at fair value, as determined in good faith under the direction of the board of
directors. Securities that are publicly traded are valued at the closing price on the valuation date. For debt and equity securities of companies that are not publicly traded, or for which there are various degrees of trading restrictions, the
Manager prepares a valuation analysis, which for equity securities, uses traditional valuation methodologies to estimate the enterprise value of the portfolio company issuing the securities and, in the case of debt securities, consists of
traditional valuation methodologies to estimate the value of the assets of the portfolio company. The methodologies for determining asset valuations include estimates based on: the liquidation or collateral value of the portfolio companys
assets, the discounted value of expected future net cash flows from the assets and third party valuations of the portfolio companys assets, such as engineering reserve reports of oil and gas properties. The methodologies for determining
enterprise valuations include estimates based on: valuations of comparable public companies, recent sales of comparable companies, the value of recent investments in the equity securities of the portfolio company and the asset valuation
methodologies described above. The Manager weighs some or all of the above valuation methods to determine the estimated enterprise value of the company. In valuing convertible debt or equity securities, the Manager values the Companys equity
investments based on the Companys pro rata share of the residual equity value available after deducting all outstanding debt from the estimated enterprise value. The Manager values non-convertible debt securities at amortized cost (original
issue discount, or OID, and market premium or discount) to the extent that the estimated value of the assets of the portfolio company exceeds the outstanding debt of the portfolio company. If the estimated asset value is less than the outstanding
debt of the company, the Manager reduces the value of the Companys debt investment beginning with the junior most debt such that the asset value less the value of the outstanding debt is zero. If there is sufficient asset value to cover the
face amount of a debt security that has been discounted due to the detachable equity warrants received with that security, that detachable equity warrant will be valued such that the sum of the discounted debt security and the detachable equity
warrant equal the face value of the debt security. It is possible that market interest rates could fall to a degree that the estimated fair value of fixed rate loans could increase to an amount greater than amortized cost. In such instances where
the Manager determines that the effect of such changes in market interest rates results in a measurable change in the market for private, structured loans, the fair value of such loans in the Companys portfolio will be increased accordingly.



Due to the uncertainty inherent in the valuation process, such
estimates of fair value may differ significantly from the values that would have been used had a ready market for the securities existed, and the differences could be material. Additionally, changes in the market environment and other events that
may occur over the life of the investments may cause the gains or losses ultimately realized on these investments to be different from the valuations currently assigned.



Securities Transactions, Interest and Dividend Income Recognition



All securities transactions are accounted for on a trade-date basis.
Interest income is recorded on the accrual basis to the extent that such amounts are expected to be collected. Premium and discount are accreted into interest income using the effective interest method. OID generally represents the value of
detachable equity warrants obtained in conjunction with the acquisition of debt securities. The portion of the loan origination fees paid that represent additional yield or discount on a loan are deferred and accreted into interest income over the
life of the loan using the effective interest method. Upon the prepayment of a loan or debt security, any unamortized loan origination fees are recorded as interest income and any unamortized premium or discount is recorded as a realized gain or
loss. Market premiums or discounts on acquired loans or fixed income investments are accreted into interest income using the effective interest method. Dividend income is recognized on the ex-dividend date. Accruing interest or dividends on
investments is deferred when it is determined that the interest or dividend is not collectible. Collectibility of the interest and dividends is assessed, based on many factors including the portfolio companys ability to service its loan based
on current and projected cash flows as well as the current valuation of the companys assets. For investments with payment-in-kind, or PIK, interest, management bases income accruals on the valuation of the PIK notes or securities received from
the borrower. If the portfolio companys asset valuation indicates a value that is not sufficient to cover the contractual interest due on the PIK notes, management will not accrue interest income on the notes.



8



---

A change in a portfolio companys operating performance and cash flows can impact a portfolio
companys ability to service our debt and therefore could impact our interest income recognition.



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



Realized gains or losses are measured by the difference between the net
proceeds from the repayment or sale and the cost basis of the investment without regard to unrealized appreciation or depreciation previously recognized, and include investments charged off during the year, net of recoveries. Net change in
unrealized appreciation or depreciation reflects the change in portfolio investment values during the reporting period.



Fee Income Recognition



Fees primarily include financial advisory, transaction structuring, loan financing and prepayment fees. Financial advisory fees represent amounts received
for providing advice and analysis to companies and are recognized as earned when performed provided collection is probable. Transaction structuring and loan financing fees represent amounts received for structuring, financing, and executing
transactions and are generally payable only if the transaction closes and are recognized as earned when the transaction is completed. Prepayment fees are recognized as they are received.



Dividends



Dividends to stockholders are recorded on the ex-dividend date. The Company intends to be taxed as a regulated investment company under Subchapter M of
Code for 2005 and later years. In order to maintain the Companys status as a RIC, the Company is required to distribute at least 90% of its investment company taxable income. In addition, the Company must distribute at least 98% of its taxable
income (both ordinary income and net capital gains) to avoid an excise tax. The Company intends to make distributions to stockholders on a quarterly basis of substantially all net operating taxable income. The Company also intends to make
distributions of net realized capital gains, if any, at least annually. The amount to be paid out as a dividend is determined by the board of directors each quarter and is based on the annual taxable earnings estimated by the Manager. Based on that
estimate, a dividend is declared each quarter and paid shortly thereafter. For the period ending December 31, 2004, the Company was treated as a C corporation and had no taxable income and therefore did not declare a dividend for that
period. For the period ending March 31, 2005, the Company declared a dividend of $0.12 per common share, which was paid in cash on April 15, 2005, to stockholders of record on March 31, 2005.



The Company has also established an opt out dividend reinvestment
plan for its common stockholders. As a result, if the Company declares a cash dividend in future periods, a stockholders cash dividend will be automatically reinvested in additional shares of the Companys common stock unless the
stockholder specifically opts out of the dividend reinvestment plan and elects to receive cash dividends. The Company may not be able to achieve operating results that will allow it to make distributions at a specific level or to
increase the amount of these distributions from time to time. In addition, the Company may be limited in its ability to make distributions due to the asset coverage test for borrowings when applicable to it as a business development company under
the 1940 Act and due to provisions in the Companys credit facilities. If the Company does not distribute a certain percentage of its taxable income annually, it will suffer adverse tax consequences, including possible loss of its status as a
regulated investment company. The Company cannot assure stockholders that they will receive any distributions or distributions at a particular level.



Note 3: Issuance of Common Stock



On August 6, 2004, the Company, in its initial capitalization transaction, sold 100 shares to Natural Gas Partners, LLC for $15.00 per share. On November
9, 2004, the Companys Registration Statement (Registration No. 333-118279) was declared effective by the SEC in connection with the public offering of 16,000,000 shares of common stock (plus up to 2,400,000 additional shares of common stock
upon the exercise of the underwriters over-allotment option), which commenced on November 10, 2004. The number of securities registered, including the shares of common stock subject to the underwriters over-allotment option, was
18,400,000, of which 17,400,000 were sold to the public at a price of $15.00 per share.



The net proceeds from the initial public offering of the shares of common stock, after deducting expenses of approximately $2,308,000 and underwriting discounts and commissions of $0.825 per share, were approximately
$244,337,000.



9



---

Note 4: Investment Management



The Company has entered into an investment advisory agreement with the Manager under which the Manager, subject to the
overall supervision of the Companys board of directors, manages the day-to-day operations of, and provides investment advisory services to, the Company. For providing these services, the Manager receives a fee from the Company, consisting of
two components a base management fee and an incentive fee.



Under the investment advisory agreement, beginning on December 1, 2005 and thereafter, the base management fee will be calculated quarterly as 0.45% of total assets of the Company. Prior to December 1, 2005, the quarterly base management
fee is equal to the lesser of $900,000 or 0.375% of the Companys total assets. For services provided under the investment advisory agreement from November 9, 2004 through and including November 30, 2005, the base management fee is payable
monthly in arrears. For services provided under the investment advisory agreement after that time, the base management fee will be payable quarterly in arrears. Until June 30, 2005 (completion of two full fiscal quarters after the closing of the
offering), the total assets upon which the quarterly base management fee will be calculated will be equal to the net proceeds of the offering. Thereafter, the base management fee will be calculated based on the average value of the Companys
total assets at the end of the two most recently completed fiscal quarters. The base management fee for the partial month of November 2004 was pro rated.



Of the $458,145 in accounts payable as of March 31, 2005, $300,000 is due to the Manager as the base management fee for the month of March 2005.



The incentive fee under the investment advisory agreement
consists of two parts. The first part, which is calculated and payable quarterly in arrears, equals 20% of the excess, if any, of the Companys net investment income for the quarter that exceeds a quarterly hurdle rate equal to 2% (8%
annualized) of the Companys net assets.



For this
purpose, net investment income means interest income, dividend 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 the Company receives from portfolio companies) accrued during the fiscal quarter, minus the Companys operating expenses for the quarter (including the base management fee, expenses payable under the administration agreement,
any interest expense and dividends paid on issued and outstanding preferred stock, if any, but excluding the incentive fee). Net investment income includes, in the case of investments with a deferred interest feature (such as premium and discount,
debt instruments with payment-in-kind interest and zero coupon securities), accrued income that the Company has not yet received in cash. Net investment income does not include any realized capital gains, realized capital losses, or unrealized
capital appreciation or depreciation.



The Manager has agreed
that payment of the investment income related portion of the incentive fee will not commence until December 1, 2005. The incentive fees due in any fiscal quarter thereafter will be calculated as follows:



| |  |  | no incentive fee in any fiscal quarter in which our net investment income does not exceed the hurdle rate.
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | 20% of the amount of the Companys net investment income, if any, that exceeds the hurdle rate in any fiscal quarter.
| | - |  | ---------------------------------------------------------------------------------------------------------------------



These calculations will be appropriately pro rated for any period of less
than three months.



The second part of the incentive fee (the
Capital Gains Fee) will be determined and payable in arrears as of the end of each fiscal year (or upon termination of the investment advisory agreement, as of the termination date), and will equal (1) 20% of (a) the Companys net
realized capital gain (realized capital gains less realized capital losses) on a cumulative basis from the closing date of this 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 the Manager in prior fiscal years.



Realized capital gains on a security will be calculated as the excess of the net amount realized from the sale or other disposition of such security over
the original cost for the security. Realized capital losses on a security will be calculated as the amount by which the net amount realized from the sale or other disposition of such security is less than the original cost of such security.
Unrealized capital depreciation on a security will be calculated as the amount by which the original cost of such security exceeds the fair value of such security at the end of a fiscal year. All fiscal year-end valuations will be determined by the
Company in accordance with generally accepted accounting principles and the 1940 Act.



10



---

The Manager has agreed that, beginning on November 9, 2006, and to the extent permissible under federal
securities laws and regulations, including Regulation M, it will utilize 30% of the fees it receives from the capital gains portion of the incentive fee (up to a maximum of $5 million in the aggregate) to purchase shares of the Companys common
stock in open market purchases through an independent trustee or agent. Any sales of such stock will comply with any applicable six-month holding period under Section 16(b) of the Securities Act of 1933 and all other restrictions contained in any
law or regulation, to the fullest extent applicable to any such sale. Any change in this voluntary agreement will not be implemented without at least 90 days prior notice to stockholders and compliance with all applicable laws and regulations.



The Company has entered into an administration agreement with
the Administrator, under which the Administrator furnishes the Company with office facilities, equipment and clerical, bookkeeping and record keeping services at such facilities and performs, or oversees the performance of, administrative services,
which include being responsible for the financial records that the Company is required to maintain and preparing reports to the Companys stockholders and reports filed with the SEC.



In addition, the Manager assists in determining and publishing the Companys net asset value, oversees the preparation
and filing of the Companys tax returns and the printing and dissemination of reports to the Companys stockholders and generally oversees the payment of the Companys expenses and the performance of administrative and professional
services rendered to the Company by others. Payments under the administration agreement are equal to an amount based upon the allocable portion of the Administrators costs and expenses in performing its obligations under the administration
agreement, including rent and the costs of the Companys chief compliance officer and chief financial officer. The Administrator bills the Company for charges under the administration agreement monthly in arrears.



The Company has continuing obligations under the investment advisory
agreement with the Manager and the administration agreement with the Administrator. The investment advisory agreement provides that, absent willful misfeasance, bad faith or gross negligence in the performance of its duties or by reason of the
reckless disregard of its duties and obligations, the Manager and its officers, managers, agents, employees, controlling persons, members and any other person or entity affiliated with it will be entitled to indemnification from the Company for any
damages, liabilities, costs and expenses (including reasonable attorneys fees and amounts reasonably paid in settlement) arising from the rendering of the Managers services under the investment advisory agreement or otherwise as the
Companys investment adviser. The investment advisory agreement also provides that the Manager and its affiliates (including the Administrator) will not be liable to the Company or any stockholder for any error of judgment, mistake of law, any
loss or damage with respect to any of the Companys investments, or any action taken or omitted to be taken by the Manager in connection with the performance of any of its duties or obligations under the investment advisory agreement or
otherwise as an investment adviser to the Company, 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. The administration
agreement provides that, absent willful misfeasance, bad faith or negligence in the performance of its duties or by reason of the reckless disregard of its duties and obligations, the Administrator and its officers, managers, agents, employees,
controlling persons, members and any other person or entity affiliated with it will be entitled to indemnification from the Company for any damages, liabilities, costs and expenses (including reasonable attorneys fees and amounts reasonably
paid in settlement) arising from the rendering of the Administrators services under the administration agreement or otherwise as the Companys administrator. The administration agreement also provides that the Administrator and its
affiliates (including the Manager) will not be liable to the Company or any stockholder for any error of judgment, mistake of law, any loss or damage with respect to any of the Companys investments, or any action taken or omitted to be taken
by the Administrator in connection with the performance of any of its duties or obligations under the administration agreement or otherwise as the Companys administrator.



Note 5: Organizational Expenses and Offering Costs



A portion of the net proceeds of the offering, were used for organizational expenses and offering costs of approximately
$705,000 and $2,308,000, respectively, recognized in fiscal year 2004. For the three months ended March 31, 2005, the Company recognized organizational expenses and offering costs of approximately $1,100 and $7,600, respectively. Organizational
expenses were expensed as incurred. Offering costs were charged to paid-in capital in excess of par.



Note 6: Federal Income Taxes



The Company intends to be treated for tax purposes as a RIC under Subchapter M of the Code for 2005 and later years. As a RIC, the Company generally will not be subject to federal income tax on the portion of its taxable income and gains
distributed to stockholders. To qualify as a RIC, the Company is required, among other things, to distribute to its stockholders at least 90% of taxable income, as defined by the Code, and to meet certain asset diversification requirements. At
December 31, 2004, the Companys temporary investments included commercial paper of certain issuers that exceeded 5% of the value of its total assets. These investments are classified as cash equivalents for financial statement purposes. The
Company has been advised, however, that for purposes of the federal income tax rules governing RIC status, these commercial paper investments may not be classified as cash items, in which case the Company did not meet the RIC asset diversification
requirements at December 31, 2004 and was instead treated as a C corporation for tax purposes for 2004. For the three months ending March 31, 2005, the Company met all RIC asset diversification requirements and thus did not incur any
federal income tax liability for the period.



11



---

Differences between the effective income tax rate and the statutory Federal tax rate were as follows:



|                                                          |  |                                                      |  |                                                                            |   
|--------------------------------------------------------- |  | ---------------------------------------------------- |  | -------------------------------------------------------------------------- | --
|                                                          |  | For the Three Monthsended March 31, 2005 (unaudited) |  | Period August 6, 2004(commencement of operations)through December 31, 2004 |   
|Statutory federal rate on loss from continuing operations |  |                                                     |  | 34                                                                         | % 
|Effect of net deferred tax assets                         |  |                                                     |  | (34                                                                        | )%
|                                                          |  |                                                      |  |                                                                            |   
|Effective tax rate on earnings from continuing operations |  |                                                     |  | 0                                                                          | % 
|                                                          |  |                                                      |  |                                                                            |   



The tax effects of
temporary differences that give rise to the deferred tax assets and liabilities are as follows:



|                                     |  |                                                      |  |                                                                            |          |  
|------------------------------------ |  | ---------------------------------------------------- |  | -------------------------------------------------------------------------- | -------- | -
|                                     |  | For the Three Monthsended March 31, 2005 (unaudited) |  | Period August 6, 2004(commencement of operations)through December 31, 2004 |         
|Deferred tax assets:                 |  |                                                      |  |                                                                            |          |  
|Net operating loss carryforwards     |  |                                                     |  | $                                                                          | 142,471  |  
|Net organization costs               |  |                                                     |  |                                                                            | 225,347  |  
|                                     |  |                                                      |  |                                                                            |          |  
|Total gross deferred tax assets      |  |                                                     |  |                                                                            | 367,818  |  
|Less valuation allowance             |  |                                                     |  |                                                                            | (101,805 | )
|                                     |  |                                                      |  |                                                                            |          |  
|Net deferred tax assets              |  |                                                     |  |                                                                            | 266,013  |  
|                                     |  |                                                      |  |                                                                            |          |  
|Deferred tax liabilities:            |  |                                                      |  |                                                                            |          |  
|Unrealized gains, net                |  |                                                     |  |                                                                            | (98,868  | )
|Prepaid expenses                     |  |                                                     |  |                                                                            | (167,145 | )
|                                     |  |                                                      |  |                                                                            |          |  
|Total gross deferred tax liabilities |  |                                                     |  |                                                                            | (266,013 | )
|                                     |  |                                                      |  |                                                                            |          |  
|Net deferred tax assets              |  |                                                     |  | $                                                                          | 0        |  
|                                     |  |                                                      |  |                                                                            |          |  



12



---

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



Forward-Looking Statements



Certain statements in this report 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. The forward-looking statements involve risks and uncertainties, including,
but not limited to, statements as to:



| |  |  | our future operating results;
| | - |  | -----------------------------



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



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



| |  |  | the dependence of our future success on the general economy and its impact on the industries in which we invest;
| | - |  | ----------------------------------------------------------------------------------------------------------------



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



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



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



| |  |  | the timing of cash flows, if any, from the operations of our portfolio companies; and
| | - |  | -------------------------------------------------------------------------------------



| |  |  | the ability of our manager to locate suitable investments for us and to monitor and administer our investments.
| | - |  | ---------------------------------------------------------------------------------------------------------------



We may use words such as anticipates, believes,
expects, intends, will, should, may and similar expressions to identify forward-looking statements. Such statements are based on currently available operating, financial and competitive
information and are subject to various risks and uncertainties that could cause actual results to differ materially from our historical experience and present expectations. Undue reliance should not be placed on such forward-looking statements, as
such statements speak only as of the date on which they are made. Additional information regarding these and other risks and uncertainties is contained in our periodic filings with the SEC.



Overview



We are a newly organized financial services company, which commenced operations on August 6, 2004, created to invest
primarily in debt securities of small and mid-size energy companies. On November 9, 2004, we completed our initial public offering and became an externally managed, non-diversified, closed-end investment company and elected to be treated as a
business development company under the 1940 Act. 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, including
securities of private or thinly traded public U.S. companies, cash, cash equivalents, U.S. government securities and high-quality debt investments that mature in one year or less. In addition, for tax purposes we intend to operate so as to be
treated as a RIC under the Code for 2005 and later years. Pursuant to these elections, we generally will not have to pay corporate-level taxes on any income and capital gains we distribute to our stockholders.



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 targeted investments in the energy industry is domestic exploration and production, or E&P, businesses and midstream businesses that gather,
process and transport oil and gas. We also evaluate investment opportunities outside of the oil and gas business, such as coal businesses, and businesses engaged in the downstream sector, including power and electricity investment opportunities. Our
investments will generally range in size from $10 million to $50 million, although a few investments may be substantially in excess of this range. Our targeted investments primarily consist of debt instruments, including senior and subordinated
loans combined in one facility with an equity component, subordinated loans and subordinated loans with equity components and redeemable preferred stock or similar securities.



Portfolio and Investment Activity



On March 18, 2005, Crescent Resources repaid in full the $10.8 million Senior Subordinated Secured Bridge loan, including a prepayment premium of
approximately $700,000. During the first quarter, we invested approximately $51 million in investment grade senior notes issued by independent exploration and production companies. We did not close any new targeted portfolio investments during the
first quarter.



13



---

As of March 31, 2005 we had invested our portfolio as follows: 19.3% in senior subordinated secured
notes, 3.4% in corporate senior notes, 20.4% in investment grade senior notes, 52.6% in U.S. Treasury Bills, and 4.3% in cash and cash equivalents. At March 31, 2005, the weighted average yield of our targeted investments was 11.9%. The weighted
average yield of our investment grade senior notes was 5.6%. The weighted average yield of our U.S. Treasury Bills and cash equivalents was 2.3%. Computed yields use interest rates as of the balance sheet date and include amortization of loan
origination fees, original issue discount and market premium or discount, weighted by their respective costs when averaged.



To maintain our status as a business development company, we must not acquire any assets other than qualifying assets specified in the 1940
Act unless, at the time the acquisition is made, at least 70% of our total assets are qualifying assets (with certain limited exceptions). If we invest in an issuer that, at the time of the investment, has outstanding securities as to which a broker
or dealer may extend or maintain margin credit or marginable securities, these acquired assets cannot normally be treated as qualifying assets. This results from the definition of eligible portfolio company under the 1940
Act, which in part looks to whether a company has outstanding securities that are eligible for margin credit. Amendments promulgated in 1998 by the board of Governors of the Federal Reserve System to Regulation T under the Securities Exchange Act of
1934, as amended (the Exchange Act), expanded the definition of marginable security to include any non-equity security. These amendments have raised questions as to whether a private company that has outstanding debt securities would
qualify as an eligible portfolio company. We have noted that under applicable self-regulatory organization rules that govern the ability of brokers and dealers to extend margin credit, many non-equity securities issued by private companies may not
be effectively marginable. In November 2004, the SEC issued a proposed rule to eliminate the marginable security concept and to define eligible portfolio companies generally as issuers that do not have a class of securities listed on an exchange or
quoted on the Nasdaq Stock Market. If adopted, this rule would eliminate the current uncertainty as to the definition of eligible portfolio company. While the SEC has proposed the foregoing rule, which will correct the current uncertainty, there is
no assurance that the rule will be adopted as proposed or at all. Legislation has also been filed in Congress that would correct this uncertainty. There is no assurance that such legislation will be passed.



We continue to monitor this issue closely and intend to adjust our investment
focus as needed to comply with and/or take advantage of any future administrative position, judicial decision or legislative action.



Results of Operations



We were incorporated on July 15, 2004 and commenced operations in August 2004. Therefore, there is no comparable period from the prior year with which to
compare the results of operations for the three months ended March 31, 2005.



Investment Income



We generate revenue in the form of interest income on the debt securities that we own, dividend income on any common or preferred stock that we own, and capital gains or losses on any debt or equity securities that we acquire in portfolio
companies and subsequently sell. Our targeted 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 in-kind dividends on a recurring or otherwise negotiated
basis. In addition, we may generate revenue in other forms including commitment, origination, structuring or due diligence fees; fees for providing managerial assistance; and possibly consultation fees. Any such fees generated in connection with our
investments are recognized as earned.



Net investment income
for the quarter ended March 31, 2005 was approximately $2,600,000. Interest income was approximately $4,182,000 for the period with $2,849,000 attributable to targeted investments in portfolio companies and $1,334,000 attributable to investments in
cash equivalents, agency notes and auction rate securities and investment grade senior notes.



14



---

Operating Expenses



For the quarter ended March 31, 2005, operating expenses were approximately $1,581,000. This amount consisted of investment
advisory and management fees of $900,000 and insurance expenses, administrative services fees, professional fees, directors fees, organization costs and other general and administrative expenses of $681,000.



The operating expenses for the period represented 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 taking into account our start-up nature. As our
operations continue to mature, the amount of operating expenses allocated to us under the terms of our investment advisory and administration agreements with our manager and our administrator could likely increase. Although we would anticipate any
increased expenses to be mitigated by increased operating revenues, our net income and dividends in future periods could be reduced by increases in operating expenses.



Net Investment Income, Unrealized Depreciation and Stockholders Equity



For the quarter ended March 31, 2005, we had net investment income of
approximately $2,600,000, and our portfolio had net unrealized depreciation of approximately $1,299,000 attributable to changes in the market prices of the investment grade senior notes in our investment portfolio. Overall, we had a net increase in
stockholders equity (net assets) resulting from operations of approximately $1,301,000, or $0.07 per share.



Financial Condition, Liquidity and Capital Resources



At March 31, 2005, we had cash and cash equivalents of approximately $139.1 million and investments in investment grade senior notes of approximately
$49.8 million.



During the quarter ended March 31, 2005 we
received repayment from Crescent Resources of the entire $10.8 million Senior Secured Subordinated Bridge Loan. Our investments in portfolio securities at March 31, 2005 totaled $55.6 million. We expect to fund our investments in 2005 from the
balance of the net proceeds from our IPO and income earned on temporary investments. In the future, we may also fund a portion of our investments through borrowings under credit facilities with banks or the issuances of equity or senior debt
securities. In the future, we may also securitize a portion of our investments in mezzanine or senior secured loans or other assets. Our primary use of funds will be investments in portfolio companies and cash distributions to holders of our common
stock.



Dividends



We intend to elect to be taxed as a regulated investment company under
Subchapter M of the Code for 2005 and later years. As a RIC, we will be required to distribute annually at least 90% of our investment company taxable income and at least 98% of our capital gain net income to avoid an excise tax. We intend to make
distributions to our stockholders on a quarterly basis of substantially all of our net operating income. We also currently intend to make distributions of net realized capital gains, if any, at least annually. However, we may in the future decide to
retain capital gains for investment and designate such retained dividends as a deemed distribution.



On March 18, 2005, we declared a quarterly dividend in the amount of $0.12 per common share for shareholders of record on March 31, 2005. The dividend was
paid in cash on April 15, 2005.



We have also established an
opt out dividend reinvestment plan for our common stockholders. As a result, if we declare a cash dividend in future periods, a stockholders cash dividend will be automatically reinvested in additional shares of our common stock
unless the stockholder specifically opts out of the dividend reinvestment plan and elects to receive cash dividends. During the second quarter of 2005, we will distribute to shareholders information regarding the dividend reinvestment
plan, including a copy of the plan with instructions and forms for stockholders to submit to our transfer agent should they wish to opt out of the plan. We may not be able to 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 business development
company under the 1940 Act and due to provisions in our credit facilities. 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 regulated investment
company. We cannot assure stockholders that they will receive any distributions or distributions at a particular level.



15



---

Portfolio Credit Quality



We maintain a system to evaluate the credit quality of our loans. This system is intended to reflect the performance of a portfolio companys
business, the collateral coverage of a loan, and other factors considered relevant. As of March 31, 2005, both of our investments in portfolio companies were rated performing at or above plan.



Item 3. Quantitative and Qualitative Disclosures About Market Risk.



Our business activities contain elements of risk. We consider the principal
market risks to be fluctuations in interest rates and the valuation of our investment portfolio. To date we have not used derivative financial instruments to mitigate either of these risks, though we may do so in the future. The return on our
investments is generally not directly affected by foreign currency fluctuations.



We primarily invest in illiquid debt securities of energy companies. In some cases these investments include additional equity components. Our investments are generally subject to restrictions on resale and generally
have no established trading market. We value substantially all of our investments at fair value as determined in good faith by the board of directors in accordance with our valuation policy. There is no single standard for determining fair value in
good faith. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments we make.



Investments are carried at fair value, as determined in good
faith by our board of directors. Securities that are publicly traded are valued at the closing price on the valuation date. For debt and equity securities of companies that are not publicly traded, or for which we have various degrees of trading
restrictions, we prepare a valuation analysis, which for equity securities, uses traditional valuation methodologies to estimate the enterprise value of the portfolio company issuing the securities and, in the case of debt securities, consists of
traditional valuation methodologies to estimate the value of the assets of the portfolio company. The methodologies for determining asset valuations include estimates based on: the liquidation or collateral value of the portfolio companys
assets, the discounted value of expected future net cash flows from the assets and third party valuations of the portfolio companys assets, such as engineering reserve reports of oil and gas properties. The methodologies for determining
enterprise valuations include estimates based on: valuations of comparable public companies, recent sales of comparable companies, the value of recent investments in the equity securities of the portfolio company and the asset valuation
methodologies described above. We weight some or all of the above valuation methods to determine the estimated enterprise value of the company. In valuing convertible debt or equity securities, we value our equity investment based on our pro rata
share of the residual equity value available after deducting all outstanding debt from the estimated enterprise value. We value non-convertible debt securities at cost plus amortized original issue discount, or OID, to the extent that the estimated
value of the assets of the portfolio company exceeds the outstanding debt of the portfolio company. If the estimated asset value is less than the outstanding debt of the company, we reduce the value of our debt investment beginning with the junior
most debt such that the asset value less the value of the outstanding debt is zero. If there is sufficient asset value to cover the face amount of a debt security that has been discounted due to the detachable equity warrants received with that
security, that detachable equity warrant will be valued such that the sum of the discounted debt security and the detachable equity warrant equal the face value of the debt security.



Due to the uncertainty inherent in the valuation process, such estimates of fair value may differ significantly from the
values that would have been used had a ready market for the securities existed, and the differences could be material. Additionally, changes in the market environment and other events that may occur over the life of the investments may cause the
gains or losses ultimately realized on these investments to be different from the valuations currently assigned.



In addition, the illiquidity of our investments may adversely affect our ability to dispose of debt and equity securities at times when it may be
otherwise advantageous for us to liquidate such investments. In addition, if we were forced to immediately liquidate some or all of the investments in the portfolio, the proceeds of such liquidation would be significantly less than the current value
of such investments.



Once we have fully invested the net
proceeds from our initial public offering, we intend to borrow money to make investments. Once we borrow money to make investments, our net investment income will be dependent upon the difference or spread between the rate at which we borrow funds
and the rate at which we invest these funds. As a result, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our net investment income. In periods of rising interest rates, our
cost of funds would increase, which would reduce our net investment income.



16



---

We anticipate that we will use a combination of long-term and short-term borrowings and equity capital to
finance our investing activities. We expect to obtain a revolving line of credit as a means to bridge to long-term financing and that our long-term fixed-rate investments will be financed primarily with long-term fixed-rate debt and equity. In
addition, we may use interest rate risk management techniques in an effort to limit our exposure to interest rate fluctuations. Such techniques may include various interest rate hedging activities to the extent permitted by the 1940 Act.



Item 4. Controls and Procedures.



(a) Evaluation of disclosure controls and procedures. As of the end of the period
covered by this Quarterly Report on Form 10-Q, our management carried out an evaluation, under the supervision and with the participation of 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 Exchange Act Rule 13a-15. Our disclosure controls and procedures are designed to provide reasonable assurance that information required to be disclosed in the Companys Exchange
Act reports are recorded, processed, summarized, and reported within the time periods specified by the Securities and Exchange Commissions rules and forms, and that such information is accumulated and communicated to our management, including
its Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required financial disclosure. Our disclosure controls and procedures include components of our internal control over financial reporting.
Managements assessment of the effectiveness of our internal control over financial reporting is expressed at the level of reasonable assurance that the control system, no matter how well designed and operated, can provide only reasonable, but
not absolute, assurance that the control systems objectives will be met.



Based upon, and as of the date of this evaluation, our Chief Executive Officer and our Chief Financial Officer determined that our disclosure controls and procedures were not effective, due to the material weakness
discussed below relating to our internal control over financial reporting. Managements determination that our disclosure controls and procedures are not effective as of the end of the period results from the fact that the remedial measures
discussed below were implemented a short time prior to the filing of this Quarterly Report on Form 10-Q. Management has performed additional analysis and other post closing procedures to ensure its financial statements are prepared in accordance
with generally accepted accounting principles. Accordingly, management believes that the financial statements included in this report fairly present in all material respects the Companys financial condition, results of operations and cash
flows for the periods presented.



The certifications of our
principal executive officer and principal financial officer required in accordance with Section 302 of the Sarbanes-Oxley Act of 2002 are attached as exhibits to this Quarterly Report on Form 10-Q. The disclosures set forth in this Item 4 contain
information concerning the evaluation of our disclosure controls and procedures, internal control over financial reporting and changes in internal control over financial reporting referred to in those certifications. Those certifications should be
read in conjunction with this Item 4 for a more complete understanding of the matters covered by the certifications.



(b) Changes in internal control over financial reporting. Under The Public Company Accounting Oversight Boards Auditing Standard No. 2 (Standard No.
2), a material weakness is a significant deficiency, or combination of significant deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be
prevented or detected. During the quarter ended March 31, 2005, management determined that the Company had incorrectly recorded (i) the market price for our common stock at December 31, 2004 and (ii) the total return on our common stock for the
period then ended. The incorrect information resulted from a clerical error in inputting the information in our Annual Report on Form 10-K which was not timely identified by other review procedures.



As previously reported in Amendment No. 1 to our Annual Report on Form
10-K/A, we determined that (as of December 31, 2004), under Standard No. 2 and the prior relevant professional auditing standards, this deficiency constitutes a material weakness in our internal controls over financial reporting. We
advised our current independent auditors, who concurred with our determination, and our audit committee of this deficiency in our internal controls over financial reporting, and the fact that this deficiency constitutes a material
weakness.



In the second quarter of 2005, the Company is
taking the following steps to address this material weakness and to improve its internal controls over financial reporting:



| |  |  | Adding additional personnel to the document and financial statement review process and adding additional internal review procedures to be performed by our personnel to verify the
accuracy of the information in our financial statements;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Changing the final, pre-filing review process to focus on the printer proof of the final document prepared for electronic filing by EDGAR with the Securities and Exchange
Commission;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Changing the procedure for electronic insertion of the financial statements into the final document.
| | - |  | ----------------------------------------------------------------------------------------------------



While we established additional controls to address the material weakness, there was no change in our internal control over financial
reporting that occurred during the first quarter of 2005 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



PART II  OTHER INFORMATION



Item 1. Legal Proceedings



We are not currently a defendant in any material legal proceeding, nor to our knowledge, is any material legal proceeding threatened against us.



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



On November 9, 2004, our Registration Statement
(Registration No. 333-118279) was declared effective by the SEC in connection with our initial public offering of 16,000,000 shares of common stock (plus up to 2,400,000 additional shares of common stock upon the exercise of the underwriters
over-allotment option), which commenced trading on November 10, 2004. The initial public offering did not terminate prior to the sale of all the securities registered. The initial public offering consisted solely of one class of common stock. The
number of securities registered, including the shares of common stock subject to the underwriters over-allotment option, was 18,400,000, of which 17,400,000 were sold to the public. The aggregate price of the offering amount registered was
$276,000,000 and the aggregate offering price of the shares sold was $261,000,000.



From November 9, 2004, the effective date of the Registration Statement, to December 31, 2004, we incurred total expenses in connection with the issuance and distribution of our common stock registered in the amount
of $16,663,000, including underwriting discounts and commissions in the amount of $14,355,000, expenses paid to or for underwriters in the amount of $750,000, and other expenses in the amount of $1,558,000. All expense payments were made directly or
indirectly to persons other than directors, officers, or their associates; persons owning ten percent of more of any class of our securities; and our affiliates. The net offering proceeds received by us from the initial public offering of the shares
of common stock, after deducting expenses and underwriting discounts and commissions, were approximately $244,337,000.



We plan to use the net proceeds received from the initial public offering for investing in portfolio companies in accordance with our investment
objectives and strategies as described in our Registration and incorporated herein by reference. From November 15, 2004, the day we received the net proceeds from the initial public offering, to December 31, 2004, we invested approximately $66
million in the debt securities of two portfolio companies and paid a management fee to our manager in the amount $452,676, organization costs in the amount $704,808, and general and administrative expenses (including payments to the administrator)
in the amount of $285,771. In the quarter ended March 31, 2005, we paid a management fee to our advisor in the amount of $900,000, general and administrative expenses of $680,371, and recognized organization costs and offering expenses of $1,111 and
$7,606, respectively. At March 31, 2005, we had cash and cash investments of $139.1 million, investments in high grade corporate senior notes of $49.8 million, and targeted investments in portfolio companies of $55.6 million.



17



---

We did not repurchase any shares during the period covered by this report.



Item 3. Defaults Upon Senior Securities



Not applicable.



Item 4. Submission of Matters to a Vote of Security Holders



Not applicable.



Item 5. Other Information



Not applicable.



Item 6. Exhibits.



|     |  |   |  |                                                                                                                                                                                                                                                                                                      
|---- |  | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No.  |  |   |  | Exhibit                                                                                                                                                                                                                                                                                              
|3.1  |  |  |  | Articles of Incorporation of NGP Capital Resources Company dated as of July 15, 2004 (filed as Exhibit (a)(1) to the Companys Registration Statement on Form N-2 dated November 9, 2004
(Registration No. 333-118279) and incorporated herein by reference)                                         
|     |  |  
|3.2  |  |  |  | Articles of Amendment and Restatement of NGP Capital Resources Company dated as of October 29, 2004 (filed as Exhibit 3.2 to the Companys Form 10-K dated April 8, 2005 and incorporated
herein by reference)                                                                                       
|     |  |  
|3.3  |  |  |  | Bylaws of NGP Capital Resources Company (filed as Exhibit (b) to the Companys Registration Statement on Form N-2 dated November 9, 2004 (Registration No. 333-118279) and incorporated
herein by reference)                                                                                         
|     |  |  
|4.1  |  |  |  | Specimen certificate of NGP Capital Resources Companys common stock, par value $0.001 per share (filed as Exhibit (d) to the Companys Pre-Effective Amendment No. 2 to Registration
Statement on Form N-2 dated October 7, 2004 (Registration No. 333-118279) and incorporated herein by reference)
|     |  |  
|4.2  |  |  |  | Dividend Reinvestment Plan (filed as Exhibit (e) to the Companys Pre-Effective Amendment No. 2 to Registration Statement on Form N-2 dated October 7, 2004 (Registration No. 333-118279) and
incorporated herein by reference)                                                                      
|     |  |  
|10.1 |  |  |  | Investment Advisory Agreement dated as of November 9, 2004, between NGP Capital Resources Company and NGP Investment Advisor, LP (filed as Exhibit 10.1 to the Companys Form 10-K dated
April 8, 2005 and incorporated herein by reference)                                                         
|     |  |  
|10.2 |  |  |  | Administration Agreement dated as of November 9, 2004, by and between NGP Capital Resources Company and NGP Administration, LLC (filed as Exhibit 10.2 to the Companys Form 10-K dated April
8, 2005 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 |  |  |  | Certification required by Rule 13a-14(b)/15d-14(b) and Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Executive Officer                                                                                                                                                                  
|     |  |  
|32.2 |  |  |  | Certification required by Rule 13a-14(b)/15d-14(b) and Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Financial Officer                                                                                                                                                                  



18



---

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 COMPANYBy:

/s/ John H. HomierJohn H. HomierPresident and Chief Executive Officer




Date: May 16, 2005



Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the Registrant and in the capacities on May 16, 2005. This document may be executed by the signatories hereto on any number of counterparts, all of which constitute one and the same
instrument.



|                             |  |                                                                                              
|---------------------------- |  | ---------------------------------------------------------------------------------------------
|Signature                    |  | Title                                                                                        
|                             | 
|/s/    John H. Homier        |  | President and Chief Executive Officer (Principal Executive Officer)                          
|John H. Homier               |  |                                                                                              
|                             | 
|/s/    Richard A. Bernardy   |  | Secretary, Treasurer and Chief Financial Officer (Principal Financial and Accounting Officer)
|Richard A. Bernardy          |  |                                                                                              
|                             | 
|/s/    Stephen K. Gardner    |  | Director of Finance                                                                          
|Stephen K. Gardner           |  |                                                                                              
|                             | 
|/s/    Kenneth A. Hersh      |  | Director and Chairman of the Board                                                           
|Kenneth A. Hersh             |  |                                                                                              
|                             | 
|/s/    David R. Albin        |  | Director                                                                                     
|David R. Albin               |  |                                                                                              
|                             | 
|/s/    Edward W. Blessing    |  | Director                                                                                     
|Edward W. Blessing           |  |                                                                                              
|                             | 
|/s/    C. Kent Conine        |  | Director                                                                                     
|C. Kent Conine               |  |                                                                                              
|                             | 
|/s/    James R. Latimer, III |  | Director                                                                                     
|James R. Latimer, III        |  |                                                                                              



19



---

Index to Exhibits



|     |  |   |  |                                                                                                                                                                                                                                                                                                      
|---- |  | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|No.  |  |   |  | Exhibit                                                                                                                                                                                                                                                                                              
|3.1  |  |  |  | Articles of Incorporation of NGP Capital Resources Company dated as of July 15, 2004 (filed as Exhibit (a)(1) to the Companys Registration Statement on Form N-2 dated November 9, 2004
(Registration No. 333-118279) and incorporated herein by reference)                                         
|     |  |  
|3.2  |  |  |  | Articles of Amendment and Restatement of NGP Capital Resources Company dated as of October 29, 2004 (filed as Exhibit 3.2 to the Companys Form 10-K dated April 8, 2005 and incorporated
herein by reference)                                                                                       
|     |  |  
|3.3  |  |  |  | Bylaws of NGP Capital Resources Company (filed as Exhibit (b) to the Companys Registration Statement on Form N-2 dated November 9, 2004 (Registration No. 333-118279) and incorporated
herein by reference)                                                                                         
|     |  |  
|4.1  |  |  |  | Specimen certificate of NGP Capital Resources Companys common stock, par value $0.001 per share (filed as Exhibit (d) to the Companys Pre-Effective Amendment No. 2 to Registration
Statement on Form N-2 dated October 7, 2004 (Registration No. 333-118279) and incorporated herein by reference)
|     |  |  
|4.2  |  |  |  | Dividend Reinvestment Plan (filed as Exhibit (e) to the Companys Pre-Effective Amendment No. 2 to Registration Statement on Form N-2 dated October 7, 2004 (Registration No. 333-118279) and
incorporated herein by reference)                                                                      
|     |  |  
|10.1 |  |  |  | Investment Advisory Agreement dated as of November 9, 2004, between NGP Capital Resources Company and NGP Investment Advisor, LP (filed as Exhibit 10.1 to the Companys Form 10-K dated
April 8, 2005 and incorporated herein by reference)                                                         
|     |  |  
|10.2 |  |  |  | Administration Agreement dated as of November 9, 2004, by and between NGP Capital Resources Company and NGP Administration, LLC (filed as Exhibit 10.2 to the Companys Form 10-K dated April
8, 2005 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 |  |  |  | Certification required by Rule 13a-14(b)/15d-14(b) and Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Executive Officer                                                                                                                                                                  
|     |  |  
|32.2 |  |  |  | Certification required by Rule 13a-14(b)/15d-14(b) and Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Financial Officer                                                                                                                                                                  



20