##### Table of Contents

---

FORM 10-Q



---



SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



|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
|- | -----------------------------------------------------------------------------------------



Commission file number 000-21593



---



WESTERN PENNSYLVANIA ADVENTURE CAPITAL FUND, LLC

(Exact Name of Registrant as Specified in its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Pennsylvania                                                   |  | 30-0046038                          
|(State of Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)



Scott Towne Center,
Suite A-113

2101 Greentree Road

Pittsburgh, PA 15220-1400

(Address of Principal Executive Offices and Zip Code)



(412) 279-1760

(Registrants Telephone Number, Including Area Code)



---



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



Number of members units as of May 6, 2005: 4,222,870 Units.



---



---

##### Table of Contents

PART I  Financial Information



|        |  |                                                                                                                                                                |  |         
|------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------
|        |  |                                                                                                                                                                |  | Page No.
|Item 1. |  | Financial Statements                                                                                                                                           |  |         
|        |  |                                                                                                                                                               
|        |  | Report of Independent Registered Public Accounting Firm                                                                                                        |  | 3       
|        |  |                                                                                                                                                               
|        |  | Statements of Assets and Liabilities as of March 31, 2005 (unaudited) and December 31, 2004                                                                    |  | 4       
|        |  |                                                                                                                                                               
|        |  | Statements of Operations, for the Periods January 1, 2005 through March 31, 2005 (unaudited) and January 1, 2004 through March 31, 2004 (unaudited)            |  | 5       
|        |  |                                                                                                                                                               
|        |  | Statements of Changes in Net Assets, for the Periods January 1, 2005 through March 31, 2005 (unaudited) and January 1, 2004 through March 31, 2004 (unaudited) |  | 6       
|        |  |                                                                                                                                                               
|        |  | Statements of Cash Flows, for the Periods January 1, 2005 through March 31, 2005 (unaudited) and January 1, 2004 through March 31, 2004 (unaudited)            |  | 7       
|        |  |                                                                                                                                                               
|        |  | Notes to Financial Statements                                                                                                                                  |  | 8       
|        |  |                                                                                                                                                               
|Item 2. |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                                          |  | 16      
|        |  |                                                                                                                                                               
|Item 3. |  | Quantitative and Qualitative Disclosures about Market Risk                                                                                                     |  | 16      
|        |  |                                                                                                                                                               
|Item 4. |  | Controls and Procedures                                                                                                                                        |  | 16      



2



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors

Western Pennsylvania Adventure Capital Fund, LLC



We have reviewed the statement of assets and liabilities of Western Pennsylvania Adventure Capital Fund, LLC as of March 31, 2005, and the
related statements of operations, changes in net assets, and cash flows the three-month periods ended March 31, 2005 and 2004. These financial statements are the responsibility of the companys management.



We conducted our review in accordance with the standards of the Public Company Accounting
Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope
than an audit conducted in accordance with standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not
express such an opinion.



Based on our reviews, we are not aware of any
material modifications that should be made to the accompanying interim financial statements referred to above for them to be in conformity with accounting principles generally accepted in the United States of America.



We have previously audited, in accordance with auditing standards of the Public Company
Accounting Oversight Board (United States), the statement of assets and liabilities of Western Pennsylvania Adventure Capital Fund, LLC as of December 31 , 2004, and the related statements of operations, changes in net assets, and cash flows for the
year then ended (not presented herein); and in our report dated February 18, 2005, we expressed an unqualified opinion on those financial statements.



GOFF BACKA ALFERA & COMPANY, LLC.



Pittsburgh, Pennsylvania

May 6, 2005



3



---

##### Table of Contents

Western Pennsylvania Adventure Capital Fund, LLC

Statements of Assets and Liabilities

As of



|                                            |  |                |           |                   |   |          
|------------------------------------------- |  | -------------- | --------- | ----------------- | - | ---------
|                                            |  | March 31, 2005 |           | December 31, 2004
|                                            |  | (Unaudited)    |           |                  
|Assets                                      |  |                |           |                   |   |          
|Cash and Cash Equivalents                   |  | $              | 16,769    |                   | $ | 33,385   
|                                            |  |               
|Short Term Investments, Net                 |  |                | 575,000   |                   |   | 600,000  
|                                            |  |               
|Receivables                                 |  |                | 23,859    |                   |   | 23,821   
|                                            |  |               
|Investment in Portfolio Companies           |  | $              | 2,401,206 |                   | $ | 2,386,604
|                                            |  |                |           |                   |   |          
|Total Assets                                |  | $              | 3,016,834 |                   | $ | 3,043,810
|                                            |  |                |           |                   |   |          
|Liabilities                                 |  |                |           |                   |   |          
|Accounts Payable                            |  | $              | 0         |                   | $ | 0        
|                                            |  |               
|Accrued Liabilities                         |  |                | 14,800    |                   |   | 14,800   
|                                            |  |                |           |                   |   |          
|Total Liabilities                           |  | $              | 14,800    |                   | $ | 14,800   
|                                            |  |                |           |                   |   |          
|Net Assets                                  |  |                |           |                   |   |          
|Members Equity Outstanding 4,222,870 Units |  | $              | 3,002,034 |                   | $ | 3,029,010
|                                            |  |                |           |                   |   |          
|Net Assets Applicable to Units Outstanding  |  | $              | 3,002,034 |                   | $ | 3,029,010
|                                            |  |                |           |                   |   |          
|Net Assets Value Per Unit                   |  | $              | 0.71      |                   | $ | 0.72     
|                                            |  |                |           |                   |   |          



See Accountants Report and
accompanying notes to financial statements.



4



---

##### Table of Contents

Western Pennsylvania Adventure Capital Fund, LLC

Statements of Operations

For the Periods



|                                                             |  |                                        |          |   |                                        |   |         |  
|------------------------------------------------------------ |  | -------------------------------------- | -------- | - | -------------------------------------- | - | ------- | -
|                                                             |  | January 1, 2005 through March 31, 2005 |          |   | January 1, 2004 through March 31, 2004 |  
|                                                             |  | (unaudited)                            |          |   | (unaudited)                            |  
|Revenues:                                                    |  |                                        |          |   |                                        |   |         |  
|Interest                                                     |  | $                                      | 2,901    |   |                                        | $ | 689     |  
|Realized Gains (Losses)                                      |  |                                        | (105,000 | ) |                                        |   | 0       |  
|                                                             |  |                                        |          |   |                                        |   |         |  
|Total Revenues                                               |  |                                        | (102,099 | ) |                                        |   | 689     |  
|                                                             |  |                                        |          |   |                                        |   |         |  
|Expenses:                                                    |  |                                        |          |   |                                        |   |         |  
|General and Administration                                   |  |                                        | 3,000    |   |                                        |   | 3,000   |  
|Other Operating Expenses                                     |  |                                        | 26,877   |   |                                        |   | 26,216  |  
|                                                             |  |                                        |          |   |                                        |   |         |  
|Total Expenses                                               |  |                                        | 29,877   |   |                                        |   | 29,216  |  
|                                                             |  |                                        |          |   |                                        |   |         |  
|Unrealized Appreciation (Depreciation)  Portfolio Companies |  |                                        | 105,000  |   |                                        |   | 0       |  
|                                                             |  |                                        |          |   |                                        |   |         |  
|Profit/(Loss) Before Income Tax                              |  |                                        | (26,976  | ) |                                        |   | (28,527 | )
|                                                             |  |                                       
|Income Tax Expense                                           |  |                                        | 0        |   |                                        |   | 0       |  
|                                                             |  |                                        |          |   |                                        |   |         |  
|Net Income (Loss)                                            |  | $                                      | (26,976  | ) |                                        | $ | (28,527 | )
|                                                             |  |                                        |          |   |                                        |   |         |  
|Earnings (Loss) Unit                                         |  | $                                      | (0.01    | ) |                                        | $ | (0.01   | )
|                                                             |  |                                        |          |   |                                        |   |         |  



See Accountants Report and
accompanying notes to financial statements.



5



---

##### Table of Contents

Western Pennsylvania Adventure Capital Fund, LLC

Statements of Changes in Net Assets

For the Periods



|                                      |  |                                        |           |   |                                        |   |           |  
|------------------------------------- |  | -------------------------------------- | --------- | - | -------------------------------------- | - | --------- | -
|                                      |  | January 1, 2005 through March 31, 2005 |           |   | January 1, 2004 through March 31, 2004 |  
|                                      |  | (unaudited)                            |           |   | (unaudited)                            |  
|From Operations                       |  |                                        |           |   |                                        |   |           |  
|Net Income (Loss)                     |  | $                                      | (26,976   | ) |                                        | $ | (28,527   | )
|                                      |  |                                        |           |   |                                        |   |           |  
|Net Increase (Decrease) in Net Assets |  |                                        | (26,976   | ) |                                        |   | (28,527   | )
|                                      |  |                                       
|Net Assets:                           |  |                                        |           |   |                                        |   |           |  
|Beginning of Period                   |  |                                        | 3,029,010 |   |                                        |   | 2,817,836 |  
|                                      |  |                                        |           |   |                                        |   |           |  
|End of Period                         |  | $                                      | 3,002,034 |   |                                        | $ | 2,789,309 |  
|                                      |  |                                        |           |   |                                        |   |           |  



See Accountants Report and
accompanying notes to financial statements.



6



---

##### Table of Contents

Western Pennsylvania Adventure Capital Fund, LLC

Statements of Cash Flows

For the Periods



|                                                     |  |                                        |         |   |                                        |   |         |  
|---------------------------------------------------- |  | -------------------------------------- | ------- | - | -------------------------------------- | - | ------- | -
|                                                     |  | January 1, 2005 through March 31, 2005 |         |   | January 1, 2004 through March 31, 2004 |  
|                                                     |  | (unaudited)                            |         |   | (unaudited)                            |  
|Cash Flow from Operating Activities:                 |  |                                        |         |   |                                        |   |         |  
|                                                     |  |                                       
|Income (Loss)                                        |  | $                                      | (26,976 | ) |                                        | $ | (28,527 | )
|                                                     |  |                                       
|Change in Assets and Liabilities:                    |  |                                        |         |   |                                        |   |         |  
|                                                     |  |                                       
|Receivables  (Increase) Decrease                    |  |                                        | (38     | ) |                                        |   | (499    | )
|                                                     |  |                                       
|Accounts Payable  (Decrease)                        |  |                                        | 0       |   |                                        |   | (1,096  | )
|Accrued Liabilities  (Decrease)                     |  |                                        | 0       |   |                                        |   | (2,500  | )
|                                                     |  |                                        |         |   |                                        |   |         |  
|Net Cash Provided By (Used in) Operating Activities  |  |                                        | (27,014 | ) |                                        |   | (32,622 | )
|                                                     |  |                                        |         |   |                                        |   |         |  
|Cash Flow from Investing Activities:                 |  |                                        |         |   |                                        |   |         |  
|Short Term Investments, Net of Redemptions           |  |                                        | 25,000  |   |                                        |   | 0       |  
|Investment in Portfolio Companies                    |  |                                        | (14,602 | ) |                                        |   | 0       |  
|                                                     |  |                                        |         |   |                                        |   |         |  
|Net Cash Provided by (Used in) Investing Activities  |  |                                        | 10,398  |   |                                        |   | 0       |  
|                                                     |  |                                        |         |   |                                        |   |         |  
|Net Increase (Decrease) in Cash and Cash Equivalents |  |                                        | (16,616 | ) |                                        |   | (32,622 | )
|                                                     |  |                                       
|Cash and Cash Equivalents at Beginning of Period     |  |                                        | 33,385  |   |                                        |   | 221,699 |  
|                                                     |  |                                        |         |   |                                        |   |         |  
|Cash and Cash Equivalents at End of Period           |  | $                                      | 16,769  |   |                                        | $ | 189,077 |  
|                                                     |  |                                        |         |   |                                        |   |         |  



See Accountants Report and
accompanying notes to financial statements.



7



---

##### Table of Contents

Western Pennsylvania Adventure Capital Fund, LLC

Notes to Financial Statements

March 31, 2005



Note 1  Summary of Significant Accounting Policies:



This summary of significant accounting policies of Western Pennsylvania Adventure Capital Fund, LLC and its predecessor organization, the Western Pennsylvania Adventure
Capital Fund, a C Corporation (collectively and/or individually the Fund) is presented to assist in understanding the Funds financial statements. These accounting policies conform with generally accepted accounting principles and
have been consistently applied in the preparation of the financial statements.



Nature of Operations



The Fund was incorporated on May 23,
1996, as Western Pennsylvania Adventure Capital Fund (a C Corporation) and began its primary business activities in November, 1997. The Fund has been formed to become a Business Development Company (BDC) and to be subject to the
applicable provisions of the Investment Company Act of 1940, as amended (the 1940 Act). The Fund invests primarily in the equity and/or debt securities of development stage companies located in Western Pennsylvania. The Fund seeks to
make its investments in conjunction with a consortium of investment partners such as individual investors, other venture capital firms, private non-profit or for-profit companies or foundations, and federal, state or local public, quasi-public or
publicly-supported economic development organizations, agencies or authorities which provide investment capital or low interest or other financing for economic development.



As of February 28, 2002, the Western Pennsylvania Adventure Capital Fund (a C Corporation) was merged into its wholly owned and heretofore
inactive subsidiary, the Western Pennsylvania Adventure Capital Fund, LLC (an LLC organization). The Western Pennsylvania Adventure Capital Fund, LLC has continued all of the operations of the Western Pennsylvania Adventure Capital Fund (a C
Corporation).



The Funds Board of Directors, which is elected by the
members (previously by the shareholders) annually, has responsibility for management of the Fund, including authority to select portfolio securities for investment by the Fund. The Board is advised by the officers of the Fund and, through December
31, 1998, had been advised by The Enterprise Corporation of Pittsburgh (Enterprise), which served as the Funds investment advisor. Enterprise screened potential Portfolio Companies and presented them to the Funds Board for
investment consideration, conducted due diligence reviews of investment candidates and managed the day-to-day operations of the Fund including, portfolio management, preparing reports to shareholders and performing administrative services. The
recommendations of Enterprise as to investments were advisory only and were not binding on the Fund or its Board of Directors. Enterprise was a private, non-profit consulting firm founded in 1983 for the purpose of assisting entrepreneurs in
developing new businesses in western Pennsylvania. As of December 31, 1998, Enterprise ceased operations and is no longer serving as the Funds investment advisor. The Funds Board of Directors now performs these activities.



8



---

##### Table of Contents

Enterprise received a fee equal to 5% of the aggregate amount of assets invested by the Fund in portfolio securities for
providing investment advisory and administrative services to the Fund. Enterprise may also have received compensation from investment partners or members of any investment consortium that invested with the Fund in portfolio securities, all on such
basis as such other parties and Enterprise may have agreed.



Basis of
Presentation  Interim Financial Statements



The financial
information included herein has been prepared from the books and records without audit. The accompanying financial statements have been prepared in accordance with the instructions to Form 10-Q and do not include all of the information and the
footnotes required by generally accepted accounting principles for statements. In the opinion of management, all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of the financial condition, results of
operations, changes in net assets, and cash flows, have been included.



The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.



These financial statements should be read in conjunction with the financial statements and notes thereto for the period January 1, 2004 to
December 31, 2004, contained in the Funds 2004 Annual Report on Form 10-K.



Syndication Costs



Legal, accounting and other costs of
$149,220 incurred in connection with the Funds First Offering, Second Offering and Third Offering have been capitalized and reported as a permanent reduction of net assets in accordance with generally accepted accounting principles.



There were no syndication costs incurred in the three month periods ended
March 31, 2005 and March 31, 2004.



Cash and Cash Equivalents



Cash and Cash Equivalents consist of cash in checking accounts and high
quality money market instruments having or deemed to have remaining maturities of thirteen months or less.



Short Term Investments



The Funds
short term investments consist of high quality commercial paper, U.S. Government securities, and municipal securities. These investments generally are purchased at face value or at a discount or premium from face value and are redeemed at maturity
at face value. Any discount or premium represents interest income (expense) which will accrue over the period from date of acquisition to date of maturity. The Fund uses the effective yield to maturity method to recognize the accretion of interest
income (expense) over the life of each individual short term investment. This method produces a rate of return which is constant over the period from acquisition to maturity. Using this method, the interest income (expense) recognized on each
individual investment will increase over time as the carrying value of that investment increases (decreases). The Fund records these investments net of remaining unearned interest income (expense).



9



---

##### Table of Contents

In accordance with Statement of Financial Accounting Standards (SFAS) No. 115, Accounting for Certain
Investments in Debt and Equity Securities, the Fund classifies all short term investments as held-to-maturity (HTM).



Investments in Portfolio Companies



Investments are stated at value. Investments for which market quotations are readily available are valued at the last trade price on or within one local business day of
the date of determination as obtained from a pricing source. If no such trade price is available, such investments are valued at the quoted bid price or the mean between the quoted bid and asked price on the date of determination as obtained from a
pricing source. Securities for which market quotations are not readily available are valued at fair value in good faith using methods determined by or under the direction of the Funds Board of Directors.



Start-Up and Organization Costs



Costs incurred in connection with the start-up and organization of the Fund had been
deferred and were being amortized ratably over a period of 60 months beginning January 1, 1998. During the three month period ended June 30, 2002, the Fund, as a result of the recent merger (See Note 2), wrote off the remaining balance of $2,280 of
deferred Start-Up and Organization Costs.



Earnings Per Unit



During 1997, the Fund adopted SFAS No. 128, Earnings Per Share. Its
application is not expected to affect the calculations of basic and diluted earnings per unit.



Earnings per unit is computed using the weighted average number of units outstanding during the respective periods, adjusted for outstanding stock options, if any. There are no other outstanding warrants, or other
contingently issuable units.



The Funds shareholders, at the annual
meeting of shareholders held on November 17, 1999, approved a stock option plan which authorizes the granting of options to purchase the Funds common stock to directors, officers, employees, and members of the advisory board of the Fund.
Options to purchase 250,000 shares of the Funds common stock have been granted to directors of the Fund under the terms of this stock option plan.



On December 20, 2001, all of the directors returned their options to the Fund. The Fund may grant options to the directors at a future date.



The stock option committee on July 12, 2002, granted options to purchase 50,000 shares of its
members equity at an exercise price equal to the net asset value per unit as of June 30, 2002 to each of the Funds five directors (250,000 units in the aggregate). These options vest immediately. The net asset value per unit as of June
30, 2002 was $0.84 per unit. At March 31, 2005 and at December 31, 2004, none of the options had been exercised or had expired.



10



---

##### Table of Contents

Income Taxes



The Fund has adopted the SFAS Standard No. 109, Accounting for Income Taxes, from its inception. SFAS 109 requires an asset and liability approach that
recognizes deferred tax assets and liabilities for the expected future tax consequences of events that have been recognized in the Funds financial statements or tax returns. In estimating future tax consequences, SFAS 109 generally considers
all expected future events other than enactments of changes in the tax law or rates. During the quarter ended December 31, 1999, the Fund recognized unrealized appreciation on its portfolio companies, and accordingly, began recognizing deferred
taxes due to temporary timing differences in accordance with SFAS 109. As a result of the merger discussed in Note 2, any remaining deferred taxes were reversed during the three month period ended March 31, 2002.



The Fund, as a result of becoming an LLC as of February 28, 2002, is treated as a pass
through entity for income tax purposes. Any income tax liabilities incurred by the Fund are allocated to members of the Fund annually for inclusion in the members individual income tax returns. The Fund remains responsible for any
Pennsylvania Capital Stock and Franchise Tax.



Note 2  Merger



As of February 28, 2002, the Fund converted from the C Corporation to an
LLC Organization via merger of the C Corporation into its wholly owned and previously inactive subsidiary  an LLC Organization. As a consequence, the LLC assumed all assets and liabilities of the C Corporation and is continuing all operations
of the C Corporation.



Shareholders of the C Corporation have become members of
the LLC, and hold the same number of ownership units in the LLC equal to the number of shares that they held in the C Corporation, with no change in ownership percentage of the respective organizations.



Note 3  Sale of Securities



During 1997, the Fund sold 2,104,333 shares of its common stock at $1.00 per share, under an
Offering Circular dated November 7, 1996 (First Offering Circular). The proceeds were required to be deposited in an escrow account with the Funds escrow agent, PNC Bank, until such time as the escrow account reached $1 million. At
that time, the Fund was permitted to withdraw the funds from the escrow account and begin to invest in portfolio securities.



As of July 11, 1997, the proceeds in the escrow account totaled $1,860,100. On that date, the Fund withdrew substantially all of the funds from the escrow account.



The funds released from escrow have been temporarily invested, pending
investment in Portfolio Securities, in cash equivalents, government securities, and high quality debt securities. A portion of the funds released from escrow were disbursed to pay accumulated obligations whose payment was deferred until funds were
released from escrow.



The Fund began offering for sale up to 2,750,000 shares
of its Common Stock at $1.45 per share, or a maximum of $3,987,500, under an Offering Circular dated September 10, 1999 (Second Offering Circular). The Fund intends to use the proceeds from this sale of securities primarily to invest in
the equity and/or debt securities of additional development stage companies located in western Pennsylvania, and to make follow on investments, as appropriate, in existing portfolio companies. The proceeds from this sale of securities have been
temporarily invested, pending investments in portfolio companies, in cash equivalents, government securities, and high quality debt securities. A portion of these proceeds may be used for normal operating expenses. The Fund sold 2,057,787 shares
($2,983,792) of its Common Stock under this Second Offering Circular.



11



---

##### Table of Contents

The Fund began offering for sale up to 875,000 shares of its Common Stock at $1.60 per share, or a maximum of $1,400,000,
under an Offering Circular dated July 14, 2000 (Third Offering Circular). The Fund intends to use the proceeds from this sale of securities primarily to invest in the equity and/or debt securities of additional development stage
companies located in western Pennsylvania, and to make follow on investments, as appropriate, in existing portfolio companies. The proceeds from this sale of securities will be temporarily invested, pending investments in portfolio companies, in
cash equivalents, government securities, and high quality debt securities. A portion of these proceeds may be used for normal operating expenses. As of December 31, 2000, the Fund had received subscriptions to purchase 40,000 shares ($64,000). The
Fund sold 62,750 shares of its Common Stock at $1.60 per share under the Third Offering Circular, and closed the Third Offering as of March 31, 2001.



As of March 31, 2005, $3,001,449 (December 31, 2004, $3,091,847) was invested in Portfolio Securities, and the balance of the funds ($591,769) remained invested in cash
equivalents, government securities, and high quality debt securities.



Note 4  Investments in Portfolio Companies



On
January 31, 2005, the Fund purchased $7,500 of Touchtown, Inc. Notes dated January 31, 2005. The Notes bear interest at 10 percent per annum and mature January 31, 2009. Installment payments of principal and interest begin after one year and
continue for 36 months thereafter. The Notes carry warrants for the purchase of 1,500 shares of Common Stock at $0.224 per share for a period of ten years.



Touchtown, Inc. provides software for internet-based services to senior citizens and their resident facilities.



On March 28, 2005, the Fund purchased $4,770 of CoManage Corporation (CoManage)
Convertible Promissory Notes (CoManage Notes). The CoManage Notes bear interest at 8 percent per annum, are convertible, together with accrued interest, into shares of a newly created Series VI Convertible Preferred Stock (Series
VI), and are payable upon demand. The Series VI has the same rights, preferences, privileges and restrictions as the companys Series V Preferred Stock except that the Series VI is senior to all other series of the companys
preferred stock and has full liquidation preference.



CoManage
sells computer software that enables providers to deliver extended network services onto network vendors equipment at client sites.



On March 30, 2005, the Fund purchased $3,166 of TimeSys Corporation Subordinated Secured Demand Loan (TimeSys Loan). The TimeSys Loan bears interest at 6
percent, is payable upon demand of 75 percent of lenders, and is convertible, principal and interest, into shares of preferred stock issued in the next equity financing round, or may be paid in full, subject to the option of 75 percent of lenders.



TimeSys Corporation develops and markets software tools for embedded real time
systems.



There were no investments in portfolio companies during the three
month period ended March 31, 2004.



12



---

##### Table of Contents

Note 5  Short Term Investments



The Fund, pending investments in Portfolio Securities, temporarily invests a portion of its excess funds in short term high quality
commercial paper and U.S. Government securities. These investments generally are purchased at a discount or premium from face value and are redeemed at maturity at face value. The discount/premium from face value represents unearned interest
income/expense and is recognized over the remaining term of the security using the effective yield to maturity method. All of the short term investments are classified as HTM in accordance with SFAS No. 115.



Short term investments at March 31, 2005 and December 31, 2004 consisted of the following
(valued at cost):



|                                                    |  |                |         |                   |   |        
|--------------------------------------------------- |  | -------------- | ------- | ----------------- | - | -------
|Description                                         |  | March 31, 2005 |         | December 31, 2004
|Delaware County PA Authority College Revenue Bonds  |  | $              | 175,000 |                   | $ | 200,000
|                                                    |  |               
|Northampton County PA General Purpose Revenue Bonds |  |                | 200,000 |                   |   | 200,000
|                                                    |  |               
|Quakertown PA General Authority Revenue Bonds       |  |                | 200,000 |                   |   | 200,000
|                                                    |  |                |         |                   |   |        
|Total                                               |  | $              | 575,000 |                   | $ | 600,000
|                                                    |  |                |         |                   |   |        



Note 6  Unrealized
Appreciation



The Fund recognizes unrealized appreciation
(depreciation) on its portfolio companies when significant and material events have occurred that clearly indicates that an adjustment to the carrying value of those investments is appropriate. Unrealized appreciation (depreciation) was $(600,241)
as of March 31, 2005 and $(705,241) as of December 31, 2004. Unrealized appreciation (depreciation) recognized in the three month period ended March 31, 2005 was $105,000. The $105,000 represents a reversal of previously recorded unrealized
depreciation in order to recognize a realized loss on the investment in Interactive Information. No unrealized appreciation (depreciation) was recognized in the three month period ended March 31, 2004.



Note 7  Related Party Transactions



Accrued liabilities at March 31, 2005 and December 31, 2004 include $3,000 for Board of
Directors fees and $2,000 for accounting services payable to a consulting firm in which one of the Funds officers is a significant shareholder.



Note 8  Stock Option Plan



The shareholders, at the annual meeting of shareholders held on November 17, 1999, approved a stock option plan authorizing the granting of options to purchase the
Funds common stock to directors, officers, employees and members of the advisory board of the Fund. Under the terms of the plan, the stock option committee has authority to award options to eligible persons on the basis of the nature of their
duties, their present and potential contributions to the success of the Fund and like factors.



13



---

##### Table of Contents

The maximum number of options that may be granted under the plan is 500,000. The exercise price is determined by the
stock option committee at the time the option is granted, but cannot be less than the fair market value of the Funds common stock on the date of grant. Each option will have a term, not in excess of 10 years, as determined by the stock option
committee. In general, each option will become exercisable in 25 percent increments beginning on the first, second, third and fourth anniversaries of the date of grant. Options may be granted as either incentive stock options or nonqualified stock
options.



The stock option committee granted options to purchase 50,000 shares
of its common stock at an exercise price of $1.45 per share to each of the Funds five directors (250,000 shares in the aggregate), effective as of October 11, 1999. These options vest 50% upon issuance, and 25% in equal increments on the first
and second anniversary dates of issuance.



On December 20, 2001, all of the
directors returned their options to the Fund. The Fund may grant options to the directors at a future date.



The stock option committee on July 12, 2002, granted options to purchase 50,000 shares of its members equity at an exercise price equal to the net asset value per unit as of June 30, 2002 to each of the
Funds five directors (250,000 units in the aggregate). These options vest immediately. The net asset value per unit as of June 30, 2002 was $0.84 per unit. At March 31, 2005 and at December 31, 2004, none of the options had been exercised or
had expired.



Note 9  Income Taxes



The Fund, as a result of becoming an LLC as of February 28, 2002, is treated as a pass
through entity for income tax purposes. Any income tax liabilities incurred by the Fund are allocated to members of the Fund annually for inclusion in the members individual income tax returns. The Fund remains responsible for any
Pennsylvania Capital Stock and Franchise Tax.



Note 10  Realized
Gains (Losses)



During the three month period ending March 31, 2005,
the Fund determined that there was no possibility of a recovery of any of its investment in Interactive Information, and recognized a realized loss of its total investment, $105,000. As the investment in Interactive Information had been fully
reserved as an unrealized loss in 2001, the Fund reversed the previously recognized unrealized loss. Therefore, there is no effect on net income for the three month period ending March 31, 2005.



There were no realized gains (losses) for the three month period ending March 31, 2004.



Note 11  Subsequent Events



On April 18, 2005, the Fund exercised its pro rata maintenance rights and purchased 222,553
shares of TimeSys Corporation Series A-2 Preferred Stock (TimeSys A-2) at $0.08594 per share for a total investment of $19,126. The TimeSys A-2 is convertible into Common Stock on a 1:1 basis, has weighted average anti-dilution
protection, automatically converts into Common Stock upon a public offering with defined terms, has liquidation preference, and other usual preferred preferences.



TimeSys Corporation develops and markets software tools for embedded real time systems.



14



---

##### Table of Contents

On April 21, 2005, the Fund exercised a portion of its pro rata maintenance rights and purchased 23,000 shares of
Akustica, Inc. Series B Convertible Preferred Stock (Akustica B) at $3.04 per share for a total investment of $69,920. The Akustica B is convertible into Common Stock upon either a vote of 67 percent of the Akustica B shareholders or a
public offering as defined, has anti-dilution protection, liquidation preference, and other usual preferred preferences.



Akustica, Inc. provides acoustic Micro Electro Mechanical Systems (MEMS) products that enable innovation and cost performance advantages for hearing health, mobile phone
and consumer electronics manufacturers.



15



---

##### Table of Contents

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



Results of Operations



Revenues for the three month period ended March 31, 2005 consisted of interest income of $2,901, offset by realized losses on the Funds investment in Interactive Information of $105,000 which was deemed
worthless during the three month period ending March 31, 2005. General and Administrative expenses for the three month period ending March 31, 2005 amount to $3,000 and consisted of directors fees. Other operating expenses for the three month period
ending March 31, 2005 amounted to $26,877, and included legal and accounting fees of $17,131.



Revenues for the three month period ended March 31, 2004 consisted of interest income. General and administrative expenses for the three month period ended March 31, 2004 amounted to $3,000, and consisted of directors
fees. Other operating expenses for the three month period ended March 31, 2004 amounted to $26,216 and included $16,954 of legal and accounting fees.



Financial Condition, Liquidity and Capital Resources



The Registrant, through its sale of Common Stock under the First Offering Circular, raised $2,104,333 in 1997. The Registrant, through the sale of its Common Stock under
the Second Offering Circular, raised $2,983,792 in 1999  2000. The Registrant, through the sale of its Common Stock under the Third Offering Circular, raised $100,400 in 2000-2001. As of March 31, 2005, $3,001,449 had been invested in
seventeen Portfolio Companies, and the Registrant held cash, cash equivalents, and short-term investments in high quality commercial paper, U.S. Government securities and municipal securities of $591,769. Most of this amount, except for normal
operating expenses, is available for investment in Portfolio Securities.



Item 3. Quantitative and Qualitative Disclosures About Market Risk



Not Applicable.



Item 4. Controls and Procedures



The Chief
Executive Officer and the Chief Financial Officer of the Company conducted an evaluation of the effectiveness of the design and operation of the Companys disclosure controls and procedures as defined in Exchange Act Rule 13a-15(e) as of the
end of the period covered by this report. Based on that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the Companys disclosure controls and procedures were effective as of the end of the period covered
by this report. There were no significant changes in internal controls over financial reporting that occurred during the three months ended March 31, 2005 that have materially affected, or are reasonably likely to materially affect, the
Companys internal controls over financial reporting.



16



---

##### Table of Contents

Part II  Other Information



|Item 6. | Exhibits and Reports on Form 8-K
|------- | --------------------------------



|   |   |  |                                                                                                |  |                                                                                                     
|-- | - |  | ---------------------------------------------------------------------------------------------- |  | ----------------------------------------------------------------------------------------------------
|   |  
|(a | ) |  | List of Exhibits                                                                              
|   |   | 
|   |   |  | 11                                                                                             |  | Computation of earnings per unit for the three month periods ended March 31, 2005 and March 31, 2004
|   |   | 
|   |   |  | 31.1                                                                                           |  | Certificate of Chief Executive Officer                                                              
|   |   | 
|   |   |  | 31.2                                                                                           |  | Certificate of Principal Financial Officer                                                          
|   |   | 
|   |   |  | 32.1                                                                                           |  | Certificate of Chief Executive Office                                                               
|   |   | 
|   |   |  | 32.2                                                                                           |  | Certificate of Principal Financial Officer                                                          
|   |  
|(b | ) |  | Reports on Form 8-K                                                                           
|   |  
|   |   |  | No reports were filed on Form 8-K by the Registrant during the quarter covered by this report.



17



---

##### Table of Contents

SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, the Western Pennsylvania Adventure Capital Fund, LLC has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized:



|                  |  |                                                   
|----------------- |  | --------------------------------------------------
|                  |  | Western Pennsylvania Adventure Capital Fund, LLC  
|                  |  | (Registrant)                                      
|                  | 
|Date: May 6, 2005 |  | /s/ G. Richard Patton                             
|                  |  | G. Richard Patton                                 
|                  |  | President and Chief Executive Officer and Director
|                  | 
|Date: May 6, 2005 |  | /s/ Alvin J. Catz                                 
|                  |  | Alvin J. Catz                                     
|                  |  | Chief Financial Officer, Treasurer and Director   



18