KMF - Midstream/Energy Fund

ASSET COVERAGE RATIOS

The 1940 Act requires investment companies to have minimum debt and total leverage (debt and preferred stock) coverage ratios of 300% and 200%, respectively, at the time of a common stock dividend declaration. The Company's borrowing agreements contain similar restrictions and require it to have a minimum coverage ratio of 300% as of the last day of each month.

 

  Asset Coverage Ratios under the Investment Company Act of 1940 (“1940 Act”)
Date
(Close of Business)
With respect to senior securities representing indebtedness
(300% minimum)
With respect to total leverage
(debt and preferred stock)
(200% minimum)
02/16/2012
444% - Actual
444% - Pro forma*
375%
02/09/2012
429% - Actual
429% - Pro forma*
365%
02/02/2012
459% - Actual
436% - Pro forma*
385%
01/31/2012
482% - Actual
399%
01/26/2012
484% - Actual
484% - Pro forma*
401%
01/19/2012
455% - Actual
447% - Pro forma*
381%
01/12/2012
498% - Actual
444% - Pro forma**
408%
01/05/2012
509% - Actual
496% - Pro forma**
415%
12/31/2011
504% - Actual
411%
12/22/2011
466% - Actual
466% - Pro forma*
386%
12/15/2011
453% - Actual
437% - Pro forma*
375%
12/08/2011
470% - Actual
453% - Pro forma*
386%
11/30/2011
473% - Actual
388%
11/25/2011
421% - Actual
421% - Pro forma*
352%
11/17/2011
426% - Actual
424% - Pro forma*
356%
11/10/2011
424% - Actual
424% - Pro forma*
355%
11/03/2011
429% - Actual
429% - Pro forma*
359%
10/31/2011
434% - Actual
362%
10/27/2011
444% - Actual
429% - Pro forma**
369%
10/20/2011
429% - Actual
408% - Pro forma**
356%
10/13/2011
442% - Actual
442% - Pro forma*
362%
10/06/2011
405% - Actual
405% - Pro forma*
336%
09/30/2011
404% - Actual
335%
09/29/2011
408% - Actual
408% - Pro forma*
339%
09/22/2011
395% - Actual
395% - Pro forma*
329%
09/15/2011
410% - Actual
410% - Pro forma*
342%
09/08/2011
399% - Actual
399% - Pro forma*
335%
08/31/2011
405% - Actual
339%
08/25/2011
389% - Actual
389% - Pro forma*
326%
08/18/2011
393% - Actual
393% - Pro forma*
329%
08/11/2011
399% - Actual
399% - Pro forma*
335%
08/04/2011
379% - Actual
379% - Pro forma*
321%
07/31/2011
421% - Actual
354%
07/28/2011
422% - Actual
417% - Pro forma*
354%
07/21/2011
426% - Actual
426% - Pro forma**
358%
07/14/2011
420% - Actual
395% - Pro forma*
353%
07/07/2011
432% - Actual
432% - Pro forma*
364%
06/30/2011
428% - Actual
360%
06/23/2011
421% - Actual
421% - Pro forma*
354%
06/16/2011
412% - Actual
412% - Pro forma*
347%
06/09/2011
419% - Actual
404% - Pro forma*
352%
06/02/2011
407% - Actual
433% - Pro forma*
345%
05/31/2011
412% - Actual
349%
05/26/2011
407% - Actual
407% - Pro forma*
345%
05/19/2011
408% - Actual
408% - Pro forma*
346%
05/12/2011
398% - Actual
425% - Pro forma*
339%
05/05/2011
406% - Actual
400% - Pro forma*
344%
04/30/2011
425% - Actual
359%
04/28/2011
453% - Actual
443% - Pro forma*
377%
04/21/2011
448% - Actual
448% - Pro forma*
373%
04/14/2011
445% - Actual
435% - Pro forma*
369%
04/07/2011
469% - Actual
473% - Pro forma*
386%
03/31/2011
469% - Actual
385%
03/24/2011
498% - Actual
505% - Pro forma**
402%
03/17/2011
538% - Actual
426%
03/10/2011
603% - Actual
576% - Pro forma*
463%


*The pro forma ratio assumes KMF's outstanding debt balance is reduced by cash plus (a) dividends and distributions receivable from portfolio investments and (b) receivable for securities sold less (y) accrued operating expenses and (z) payable for securities purchased on KMF's statement of assets and liabilities as of such measurement date.

**The pro forma ratio assumes that the common dividend has been paid and KMF's outstanding debt balance is reduced by cash plus (a) dividends and distributions receivable from portfolio investments and (b) receivable for securities sold less (y) accrued operating expenses and (z) payable for securities purchased on KMF's statement of assets and liabilities as of such measurement date.

BALANCE SHEET

LEVERAGE SUMMARY (as of 12/31/2011)

Short-Term Borrowings Commitment Available Current Borrowings Rate Maturity
Revolving Credit Facility $ 100,000,000 $ 40,000,000 30-day LIBOR + 175 bps 1/20/2014
Senior Notes Principal Outstanding Rate Maturity
A $55,000,000 3.93% 3/3/2016
B 60,000,000 4.62% 3/3/2018
  $ 115,000,000
Mandatory Redeemable Preferred Stock Principal Outstanding Rate Maturity
A $ 35,000,000 5.32% 3/3/2018
TOTAL LEVERAGE   $ 190,000,000  

INTEREST RATE SWAPS (as of 12/31/2011)

As of the above date, KMF does not have interest rate swap positions.

Copyright © 2012 - KA Fund Advisors, LLC - All rights reserved.