PILGRIM AMERICA PRIME RATE TRUST
N-30D, 1998-08-03
Previous: SMITH BARNEY SHEARSON NEW JERSEY MUNICIPALS FUND INC, 497J, 1998-08-03
Next: ABLE TELCOM HOLDING CORP, 8-K/A, 1998-08-03



                        Pilgrim America Prime Rate Trust







                              FIRST QUARTER REPORT

                                  MAY 31, 1998
<PAGE>
                        Pilgrim America Prime Rate Trust


                              FIRST QUARTER REPORT

                                  May 31, 1998

                                   --------

                               Table of Contents



                Chairman's Message ..........................   2
                Letter to Shareholders ......................   3
                Shareholder Letter Footnotes ................   6
                Statistics and Performance ..................   7
                Performance Footnotes .......................   9
                Additional Notes and Information ............  10
                Portfolio of Investments ....................  11
                Statement of Assets and Liabilities .........  20
                Statement of Operations .....................  21
                Statements of Changes in Net Assets .........  22
                Statement of Cash Flows .....................  23
                Financial Highlights ........................  24
                Notes to Financial Statements ...............  26
                Fund Advisors and Agents ....................  33

                                   --------
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 CHAIRMAN'S MESSAGE
- --------------------------------------------------------------------------------

Dear Shareholder:

We  are  pleased  to  present the First Quarter Report for Pilgrim America Prime
Rate Trust (the "Trust").

On  the  following  pages,  the  Portfolio  Manager  will  discuss  the  Trust's
milestones  and  performance, as well as recent market developments. A leader in
its  class, the Trust has continued to increase shareholder value through strong
management and innovative approaches.

We  believe  you  will  find  this  quarter's  results  a  reflection of Pilgrim
America's  philosophy  to provide core holdings which seek to meet the three key
needs of the serious investor:

 1. Preservation of capital

 2. Participation in rising markets

 3. Outperformance in falling markets

Thank  you  for  selecting  Pilgrim  America Prime Rate Trust. We appreciate the
confidence you have placed in us in serving your investment needs.




Sincerely,


/s/ Robert W. Stallings

Robert W. Stallings
Chairman and Chief Executive Officer
Pilgrim America Group, Inc.
July 16, 1998
                                       2
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 LETTER TO SHAREHOLDERS
- --------------------------------------------------------------------------------

Dear Fellow Shareholders,

For  the  quarter  ended  May  31,  1998,  Pilgrim America Prime Rate Trust (the
"Trust")  continued  to  be ranked first in the Loan Participation Fund category
established  by Lipper Analytical Services, Inc. ("Lipper"). For the one, three,
five  and  ten  year  periods  ended  May 31, 1998, the Trust ranked first among
eight,  six,  five and one funds, respectively(1). Dividends declared during the
quarter  totaled  $0.209  which, based on quarter ending net asset value ("NAV")
equated  to  a  rate  of  8.86%  per annum. During the period the Prime Rate was
8.50%  and 60-day LIBOR averaged 5.618%. The Trust's dividend adjusted month-end
NAV  during  the  quarter  ranged  between  $9.27  and  $9.29.  Thus,  the Trust
accomplished  its  objectives of delivering a high current yield consistent with
the preservation of capital.

Market Place

Merger  and  acquisition  activity has continued at a high level for most of the
past  twelve  months. Consequently, the past quarter has produced a large number
of new transactions for the Trust to consider as potential investments.

Continued  robust  supply  has  been  more  than  matched  by  new institutional
investors  entering  the  market.  At  this  time  last year, we highlighted the
development  of  Collateralized  Loan  Obligations.  These  structured  vehicles
continue  to be a factor. We have also witnessed the advent of several new funds
and  other  marketing  strategies  which  facilitate  the  more  rapid growth of
existing  funds  in  the  senior  floating  rate asset class. Alternatively, the
continued  amalgamation of North American banks and the retreat by foreign banks
from  the  U.S. corporate finance market has mitigated the impact that increased
demand might otherwise have produced.

The  result  has been gradual reductions in spreads. At the margin, returns have
fallen  by  about  30  basis  points.  This decline does not flow immediately to
shareholders  as  lower  investment  income  since  only  part  of  the  Trust's
portfolio  turns  over  in a given period. We estimate re-pricing as a result of
turnover to affect about 30% of the portfolio each year.

Asset Quality

We  continue  to  focus  on  asset  quality.  Credit risk is the critical factor
determining  NAV stability. The distinguishing characteristic of Senior Floating
Rate  Loans  compared to other forms of comparable debt is the rates of recovery
experienced  in  the event of default. Defaults are an inevitable consequence of
making  loans.  The  Trust  has  and  will  suffer defaults. As of May 31, 1998,
non-performing assets
                                       3
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 LETTER TO SHAREHOLDERS
- --------------------------------------------------------------------------------

represented  0.82%  of  total  assets compared to 0.97% as of February 28, 1998.
Historically,  recoveries  have  been  more  than double the recoveries found in
more  junior  parts  of  the capital structure. We pass on to the market regular
information  on  the  level  of  non-performing  assets  in  the portfolio as an
indicator  of  potential  losses.  The  asset values set out in the Portfolio of
Investments  give  management's  view  of  likely recoveries. Generally, we have
seen  no major deterioration in credit quality, but there has been some isolated
evidence  of  stress,  such  as  Boston  Chicken, Inc., Centennial Resources and
Clarity   Telecommunications.   It  is  possible  that  one  or  more  of  these
investments  may  become  non-performing.  As  we  have  pointed out before, the
diversification  practiced  by  the  Trust  seeks  to  ensure that the impact of
non-performance  would  not  be measurable in income terms. Of course, there can
be  no  guarantees.  Historically,  high  eventual  recovery  rates have allowed
investors  in  the  senior  floating rate asset class to achieve relatively high
returns even on defaulted transactions.

To  further illustrate diversification, the following chart compares the Trust's
ten  largest  industries  as  a  % of total senior loans at May 31, 1998, to the
same  industries  of the primary market, for new transactions during the current
quarter.

                               TOP TEN INDUSTRIES

                 Industry                       % Portfolio     % Primary Market
                 --------                       -----------     ----------------
                                                
Healthcare, Education & Childcare ...........       12.5              15.3
Media* ......................................        9.6               6.8
Beverage, Food & Tobacco ....................        7.1               4.0
Automobile ..................................        6.6               6.7
Buildings & Real Estate .....................        6.3               1.5
Telecommunications ..........................        5.7               8.5
Personal, Food & Miscellaneous Services .....        5.5               1.7
Chemicals, Plastics & Rubber ................        4.8               6.7
Electronics .................................        4.1               6.0
Diversified/Conglomerate Services ...........        3.5               1.7

- ------------
* Includes  the  broadcast,  and  printing  and  publishing  industries  to more
  closely resemble the syndicate loan market.
                                       4
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 LETTER TO SHAREHOLDERS
- --------------------------------------------------------------------------------

Portfolio Changes

During  the  quarter  new  investments have included New Piper Aircraft, Federal
Mogul,  Capstar  Radio Broadcasting, and Purina Mills, Inc. Transactions sold or
repaid  include  American  Axle  &  Manufacturing, Amscan Holdings, Behr Process
Corp.,  Intesys  Technologies,  Inc., Koppers Industries, Inc., PSC Incorporated
and Telex Communications Group.

Outlook

We  expect  spreads  and  fees  earned  on  investments  to continue to be soft,
although  we believe that we may have reached a low point for the time being. We
expect  to  be  able  to maintain investment income by remaining fully leveraged
and  by  marginally  lowering  the  cost  of borrowing by the Trust. This latter
benefit  will  be  experienced at least in part during the quarter ending August
31, 1998.

We  believe  the  prospects for a change in short-term interest rates are mixed.
Inflation  remains  subdued and Asia's woes have rippled into the North American
economies.  Asia  has clearly slowed growth rates for many American and Canadian
companies.  Asia  has  also  delivered  somewhat  lower  raw materials prices to
several  businesses.  As  a  result, a rise in interest rates is unlikely in the
near  term.  It  is  also  too  early  to  forecast  a  slowing  of  the economy
sufficiently great to persuade the Federal Reserve to ease monetary policy.

Please contact us with your questions and comments.

Yours sincerely,


/s/ Howard Tiffen

Howard Tiffen
President
Chief Operating Officer
Senior Portfolio Manager
Pilgrim America Prime Rate Trust
                                       5
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 SHAREHOLDER LETTER FOOTNOTES
- --------------------------------------------------------------------------------

(1) Lipper  ranked  the  Trust for total return, without deducting sales charges
    and  assuming  reinvestment of all dividends and capital gains distributions
    but  not  reflecting  the  January  1995 and November 1996 rights offerings.
    The  Trust's  expenses  were  partially  waived  for  the  fiscal year ended
    February  29,  1992.  As part of the rights offering, the Investment Manager
    has  voluntarily  reduced  its  management  fee for the period from November
    1996  through  November  1999. For the one, three, five and ten-year periods
    ended  June  30,  1998, Lipper ranked the Trust first among eight, six, five
    and one funds, respectively.
                                       6
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 STATISTICS AND PERFORMANCE as of May 31, 1998
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                            PORTFOLIO CHARACTERISTICS

        Net Assets                                       $1,101,574,674
        ---------------------------------------------------------------
        Assets Invested in Senior Loans                  $1,486,495,714
        ---------------------------------------------------------------
        Total Number of Senior Loans                                140
        ---------------------------------------------------------------
        Average Amount Outstanding per Loan              $   10,617,827
        ---------------------------------------------------------------
        Total Number of Industries                                   29
        ---------------------------------------------------------------
        Portfolio Turnover Rate                                     28%
        ---------------------------------------------------------------
        Average Loan Amount per Industry                 $   51,258,473
        ---------------------------------------------------------------
        Weighted Average Days to Interest Rate Reset            43 days
        ---------------------------------------------------------------
        Average Loan Maturity                                 69 months
        ---------------------------------------------------------------
        Average Age of Loans Held in Portfolio                10 months
        ---------------------------------------------------------------

   * Includes loans and other debt received through restructures

- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                           TOP 10 INDUSTRIES AS A % OF

                                             NET ASSETS      TOTAL ASSETS

    Healthcare, Education and Childcare          16.8%          11.9%
    Beverage, Food and Tobacco                    9.5%           6.7%
    Automobile                                    8.9%           6.3%
    Buildings & Real Estate                       8.4%           6.0%
    Broadcasting                                  8.1%           5.7%
    Telecommunications                            7.7%           5.5%
    Personal, Food and Misc. Services             7.5%           5.3%
    Chemicals, Plastics and Rubber                6.4%           4.5%
    Electronics                                   5.5%           3.9%
    Printing and Publishing                       4.8%           3.4%

- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                          TOP 10 SENIOR LOANS AS A % OF

                                              NET ASSETS     TOTAL ASSETS

    Laidlaw Environmental Services, Inc.          3.6%           2.6%
    MAFCO Financial Corp.                         3.3%           2.4%
    Integrated Health Services                    2.7%           1.9%
    Nextel Finance Co.                            2.4%           1.7%
    Community Health Systems                      2.2%           1.6%
    Federal Mogul                                 2.2%           1.5%
    Ventas, Inc.                                  2.1%           1.5%
    Papa Gino's, Inc.                             1.9%           1.3%
    24-Hour Fitness, Inc.                         1.8%           1.3%
    Florida Panthers Holdings                     1.8%           1.3%

- --------------------------------------------------------------------------------
                                       7
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 STATISTICS AND PERFORMANCE as of May 31, 1998
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                              DISTRIBUTION RATES*

<TABLE>
<CAPTION>
                                  SEC 30-Day     SEC 30-Day        Annualized         Annualized
                       Prime       Yield at       Yield at        Distribution       Distribution
Quarter-ended          Rate         NAV A,D        MKT A,D      Rate at NAV C,D     Rate at MKT C,D
- ---------------------------------------------------------------------------------------------------
<S>                     <C>           <C>            <C>             <C>                  <C>
May 31, 1998            8.50%         9.67%          8.82%            8.86%               8.09%
- ---------------------------------------------------------------------------------------------------
February 28, 1998*      8.50%         8.60%          7.77%            8.75%               7.92%
- ---------------------------------------------------------------------------------------------------
November 30, 1997       8.50%         9.72%          9.15%            8.82%               8.08%
- ---------------------------------------------------------------------------------------------------
August 31, 1997         8.50%         8.58%          7.95%            8.82%               8.19%
- ---------------------------------------------------------------------------------------------------
</TABLE>             

This  table  sets  forth  the  Trust's  monthly  dividend  performance  which is
summarized quarterly.

*  Distribution  Rates exclude the special dividend of  $0.02875/share  declared
   December 19, 1997.

Including the special dividend  results in a distribution  rate @ NAV of 10.00%,
and a distribution rate @ MKT of 9.05%.

- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                          AVERAGE ANNUAL TOTAL RETURNS

                                               NAV                MKT
    ------------------------------------------------------------------------
    1 Year                                     8.54%              11.97%
    ------------------------------------------------------------------------
    3 Years                                    8.37%              14.20%
    ------------------------------------------------------------------------
    5 Years                                    8.15%              11.14%
    ------------------------------------------------------------------------
    10 Years                                   8.55%                N/A
    ------------------------------------------------------------------------
    Since Trust Inception G,I                  8.50%                N/A
    ------------------------------------------------------------------------
    Since Initial Trading on NYSE H             N/A               11.45%
    ------------------------------------------------------------------------

    Assumes  rights were  exercised and excludes  sales charges and  commissions
    C,D,E,F

- --------------------------------------------------------------------------------

   Performance data represents past performance and is no guarantee of future
                                    results.

                      See performance footnotes on page 9.
                                       8
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 PERFORMANCE FOOTNOTES
- --------------------------------------------------------------------------------

(A)  Yield is calculated by dividing the Trust's net investment income per share
     for the most recent thirty days by the net asset value (in the case of NAV)
     or the NYSE Composite closing price (in the case of market) at quarter-end.
     Yield calculations do not include any commissions or sales charges, and are
     compounded  for six  months and  annualized  for a twelve  month  period to
     derive the Trust's yield consistent with the SEC standardized yield formula
     for open-end investment companies.

(B)  The  distribution  rate is calculated by annualizing the dividend  declared
     each month and dividing the  resulting  annualized  dividend  amount by the
     Trust's net asset value (in the case of NAV) or the NYSE Composite  closing
     price (in the case of Market) at the end of the period.

(C)  Calculation of total return assumes a  hypothetical  initial  investment at
     the net  asset  value  (in the case of NAV) or the NYSE  Composite  closing
     price (in the case of Market) on the last business day before the first day
     of the stated period,  with all dividends and  distributions  reinvested at
     the actual reinvestment price. The Trust's average annual returns on an NAV
     basis and assuming  rights were  exercised  through May 31, 1998 were 8.54%
     and 8.15%  for the one and five year  periods,  respectively.  The  Trust's
     average  annual  total  return on an NAV basis  with a 3% sales  charge and
     assuming  rights were  exercised  through May 31,  1998,  was 8.22% for the
     ten-year  period.  The average  annual total  returns based on market price
     assuming  rights  were  exercised  with  a  brokerage  commission  are  not
     presented.

(D)  As part of the rights  offering,  the  Investment  Manager has  voluntarily
     reduced  its  management  fee for the period  from  November  1996  through
     November 1999.

(E)  On December 27, 1994,  the Trust  issued to its  shareholders  transferable
     rights which entitled the holders to subscribe for 17,958,766 shares of the
     Trust's common stock at the rate of one share of common stock for each four
     rights held. The offering was completed on January 27, 1995.

(F)  On October 18, 1996, the Trust issued to its shareholders  non-transferable
     rights which entitled the holders to subscribe for 18,122,963 shares of the
     Trust's common stock at the rate of one share of common stock for each five
     rights  held.  On November 12,  1996,  the  offering  expired and was fully
     subscribed.  The Trust  issued  18,122,963  shares of its  common  stock to
     exercising rights holders at a subscription price of $9.09.  Offering costs
     of $5,926,209 were charged against the offering proceeds.

(G)  Inception Date -- May 12, 1988.

(H)  Initial Trading on NYSE -- March 9, 1992.

(I)  Reflects Partial Waiver of Fees.

     Performance  data represents past performance and is no guarantee of future
     results.  Investment  return and  principal  value of an  investment in the
     Trust will  fluctuate.  Shares,  when sold,  may be worth more or less than
     their original cost.
                                        9
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 ADDITIONAL NOTES AND INFORMATION
- --------------------------------------------------------------------------------

SHAREHOLDER INVESTMENT PROGRAM

The  Trust  offers  a  Shareholder  Investment  Program (the "Program", formerly
known  as  the  Dividend  Reinvestment  and  Cash  Purchase  Plan)  which allows
shareholders   a   simple   way   to   reinvest   dividends  and  capital  gains
distributions,  if  any,  in  additional  shares  of the Trust. The Program also
offers  Trust  shareholders the ability to make optional cash investments in any
amount  from  $100  to  $5,000  on  a monthly basis. Amounts in excess of $5,000
require  prior  approval  of  the Trust. DST Systems, Inc., the Trust's Transfer
Agent, is the Administrator for the Program.

For  dividend  reinvestment  purposes, the Administrator will purchase shares of
the  Trust  on  the open market when the market price plus estimated commissions
is  less than the net asset value on the valuation date. The Trust may issue new
shares  when  the market price plus estimated commissions is equal to or exceeds
the  net  asset  value  on  the  valuation date. New shares may be issued at the
greater  of  (i)  net  asset value or (ii) the market price of the shares during
the pricing period, minus a discount of 5%.

For  optional  cash  investments, shares will be purchased on the open market by
the  Administrator when the market price plus estimated commissions is less than
the  net  asset  value  on  the  valuation date. New shares may be issued by the
Trust  when  the  market price plus estimated commissions is equal to or exceeds
the net asset value on the valuation date.

There  is  no  charge  to  participate in the Program. Participants may elect to
discontinue  participation  in the Program at any time. Participants will share,
on  a pro-rata basis, in the fees or expenses of any shares acquired in the open
market.

Participation  in  the  Program  is  not automatic. If you would like to receive
more  information  about  the  Program  or  if you desire to participate, please
contact your broker or our Shareholder Services Department at (800) 992-0180.

KEY FINANCIAL DATES -- Calendar 1998 Dividends:

            DECLARATION DATE      EX-DATE         PAYABLE DATE
            
            January 30            February 6      February 24
            February 27           March 6         March 23
            March 26              April 8         April 22
            April 30              May 7           May 22
            May 29                June 8          June 22
            June 30               July 8          July 22
            July 31               August 6        August 24
            August 31             September 8     September 22
            September 30          October 8       October 22
            October 30            November 6      November 23
            November 30           December 8      December 22
            December 21           December 29     January 13, 1999

            Record  date will be two  business  days after each  Ex-Date.  These
            dates are subject to change.

STOCK DATA

The  Trust's shares are traded on the New York Stock Exchange (Symbol: PPR). The
Trust's  name  changed  to Pilgrim America Prime Rate Trust and its cusip number
changed  to  720906  10  6  effective April 12, 1996. The Trust's NAV and market
price  are  published  weekly  under the "Closed-End Funds" feature in Barron's,
The  New  York  Times,  The  Wall  Street  Journal  and  many other regional and
national publications.
                                       10
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 PORTFOLIO OF INVESTMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

                                 SENIOR LOANS*

         (Dollar weighted portfolio interest reset period is 43 days)

<TABLE>
<CAPTION>
Principal
Amount                                                                          Loan       Stated
(000's)                              Industry/Borrower                          Type      Maturity         Value
- -------                              -----------------                          ----      --------         -----
<S>           <C>                                                              <C>        <C>          <C>
              Aerospace and Defense: 3.1%
$   8,910     Erickson Air-Crane Co. (heavy lift helicopters)                  Term B     12/31/04     $ 8,910,000
   10,000     New Piper Aircraft (aircraft manufacturer)                       Term       04/15/05      10,000,000
    6,015     Technetics Corp. (aircraft engine components)                    Term       06/20/02       6,015,152
    9,355     Tri Star/Odyssey, Inc. (aerospace hardware distributor)          Term       09/30/03       9,355,000
                                                                                                       -----------
                                                                                                        34,280,152
                                                                                                       -----------
              Automobile: 8.9%
   15,000     Breed Technologies (airbags/seatbelts)                           Term B     04/27/06      15,000,000
    9,975     Cambridge Industries, Inc. (automotive plastics)                 Term B     06/30/05       9,975,000
    9,426     Capital Tool & Design (brake backing plates)                     Term B     07/19/03       9,425,944
    9,193     Federal Mogul (automotive parts)                                 Term       06/30/99       9,192,784
   14,907      Federal Mogul                                                   Term       12/31/05      14,907,216
   10,000     Global Metal Technologies (automotive parts)                     Term B     03/12/05      10,000,000
    2,757     Hayes Wheels International (automotive wheels)                   Term B     07/31/04       2,757,405
    2,230      Hayes Wheels International                                      Term C     07/31/05       2,230,127
   12,500     Keystone Automotive (automotive aftermarket specialty parts)     Term B     03/31/04      12,500,000
    6,250     Safelite Glass Corp. (automobile windshield replacement)         Term B     12/23/04       6,250,000
    6,250      Safelite Glass Corp.                                            Term C     12/23/05       6,250,000
                                                                                                       -----------
                                                                                                        98,488,476
                                                                                                       -----------
              Beverage, Food and Tobacco: 9.5%
    6,950     Arrowhead Mills, Inc. (natural foods)                            Term B     10/31/04       6,950,000
    3,625     Aurora Foods (pancake mixes, syrups)                             Term B     12/31/05       3,625,000
    3,625      Aurora Foods                                                    Term C     06/30/06       3,625,000
    2,025     Del Monte Corp. (food manufacturing and distribution)            Term B     03/31/05       2,025,000
    8,080      Del Monte Corp.                                                 Term B     03/31/05       8,080,190
    2,593     Edward's Baking Co. (food service bakery)                        Term A     09/30/03       2,592,577
    3,317      Edward's Baking Co.                                             Term B     09/30/05       3,316,667
    3,317      Edward's Baking Co.                                             Term C     09/30/05       3,316,667
   13,895     Empire Kosher Poultry (kosher chicken and poultry)               Term B     07/31/04      13,895,000
   12,500     Favorite Brands International (confectionary manufacturer)       Term B     05/19/05      12,500,000
    9,477     Imperial Holly Corp. (sugar producer)                            Term A     12/31/05       9,476,635
    8,280      Imperial Holly Corp.                                            Term B     12/31/05       8,280,079
    8,603     Snapple Beverage Co. (soft drink manufacturer)                   Term B     06/01/04       8,603,233
    8,603      Snapple Beverage Co.                                            Term C     06/01/05       8,603,233
    6,088     Van De Kamp's (frozen foods)                                     Term B     04/30/03       6,088,299
    3,825      Van De Kamp's                                                   Term C     09/30/03       3,824,924
                                                                                                       -----------
                                                                                                       104,802,504
                                                                                                       -----------
</TABLE>

                See Accompanying Notes to Financial Statements.
                                       11
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 PORTFOLIO OF INVESTMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
Principal
Amount                                                                   Loan          Stated
(000's)                         Industry/Borrower                        Type         Maturity        Value
- -------                         -----------------                        ----         --------        -----
<S>          <C>                                                      <C>             <C>          <C>
             Broadcasting: 8.1%
$  10,163    Benedek Broadcasting Television Corp. (broadcasting)     Axel A (A)      12/31/04     $10,162,679
    4,759     Benedek Broadcasting Television Corp.                   Axel B (A)      12/31/04       4,759,310
    5,000    Capstar Radio Broadcasting (radio broadcasting)          Term B          05/29/05       5,000,000
      903    Classic Cable (rural cable system operator)              Revolver        06/30/05         902,534
    1,701     Classic Cable                                           Term A          03/31/05       1,700,973
   15,273     Classic Cable                                           Term B          06/30/03      15,273,476
    7,463    Entravision (Spanish broadcast television)               Term B          12/31/04       7,462,500
   10,000    FrontierVision (cable television)                        Term B          03/31/06      10,000,000
   10,000    Intermedia Partners IV (cable television)                Term            01/01/05      10,000,000
    5,000    Intermedia Partners VI (cable television)                Hybrid          03/23/08       5,000,000
    1,776    Liberman Broadcasting, Inc. (broadcasting)               Revolver        03/31/05       1,776,000
    8,000     Liberman Broadcasting, Inc.                             Term B          09/30/05       8,000,000
    9,250    Retlaw Broadcasting, LLC (television stations)           Term B          04/30/06       9,250,000
                                                                                                   -----------
                                                                                                    89,287,472
                                                                                                   -----------
             Buildings and Real Estate: 8.4%
    6,000    Dayton Superior (concrete/masonry accessories)           Term            09/29/05       6,000,000
   10,969    Falcon Building Products (building products)             Term B          06/30/05      10,968,571
    3,584    Goodman Manufacturing Co., L.P.
              (air conditioning manufacturer)                         Term B          09/30/04       3,583,630
    3,584     Goodman Manufacturing Co., L.P.                         Term C          09/30/05       3,583,630
    6,600    Home Decor Group (home accessories)                      Term B          03/12/04       6,600,000
    3,400     Home Decor Group                                        Term C          03/12/05       3,400,000
    7,980    Kevco, Inc. (manufactured home components)               Term B          02/02/05       7,980,000
    4,000    The Presley Companies (homebuilder)                      Revolver        05/30/98       4,000,000
   13,895    Tree Island Industries (nail and wire products)          Term B          03/31/03      13,895,000
      794    United Building Materials, Inc. (stone and concrete
              products)(1)                                            Term            12/31/99         794,153
   23,333    Ventas, Inc. (real estate investment trust)              Term D          05/05/03      23,333,333
    4,040    Werner Holding Co. (ladders)                             Term B          11/30/04       4,039,875
    4,938     Werner Holding Co.                                      Term C          11/30/05       4,937,625
                                                                                                   -----------
                                                                                                    93,115,817
                                                                                                   -----------
             Cargo Transport: 3.3%
   12,058    Atlas Freighter Leasing (air cargo carrier)              Term            05/29/04      12,057,835
    4,732    Evergreen International (air cargo carrier)              Term B          05/31/03       4,731,993
   10,000    Omnitrax, Inc. (rail operator)                           Term            05/12/05      10,000,000
    4,620    Oshkosh Trucking (specialized truck manufacturer)        Term B          03/01/04       4,620,000
    4,620     Oshkosh Trucking                                        Term C          03/01/04       4,620,000
                                                                                                   -----------
                                                                                                    36,029,828
                                                                                                   -----------
</TABLE>

                See Accompanying Notes to Financial Statements.
                                       12
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 PORTFOLIO OF INVESTMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
Principal
Amount                                                                         Loan         Stated
(000's)                               Industry/Borrower                        Type        Maturity        Value
- -------                               -----------------                        ----        --------        -----
<S>               <C>                                                         <C>          <C>          <C>
                  Chemicals, Plastics and Rubber: 6.4%
$  10,000         Acadia Elastomers Corp. (specialty chemicals)               Term         03/21/04     $10,000,000
   11,311         Cedar Chemical Corp. (specialty chemicals)                  Term B       10/30/03      11,311,415
    3,572         Foamex, L.P. (polyurethane foam)                            Term B       06/30/05       3,571,865
    3,247          Foamex, L.P.                                               Term C       06/30/06       3,247,150
    4,583         GEO Specialty Chemicals (specialty chemicals)               Term A       09/25/02       4,583,333
    9,900          GEO Specialty Chemicals                                    Term B       03/25/04       9,900,000
    1,944         Huntsman Chemical (specialty chemicals)                     Term B       03/15/04       1,944,286
    1,944          Huntsman Chemical                                          Term C       03/15/04       1,944,286
    2,138         Huntsman Corp. (industrial chemicals)                       Revolver     12/31/02       2,137,609
      684          Huntsman Corp.                                             Term A       12/31/02         683,823
    5,000          Huntsman Corp.                                             Term B       12/31/05       5,000,000
    5,102         NEN Life Sciences Products (biochemicals)                   Term B       12/31/04       5,102,041
    6,500         Sunbelt Manufacturing LLC (plastics manufacturer)           Term B       09/30/04       6,500,000
    4,807         Texas Petrochemical Corp. (industrial chemicals)            Term B       06/30/04       4,806,732
                                                                                                        -----------
                                                                                                         70,732,540
                                                                                                        -----------
                  Containers, Packaging and Glass: 0.4%
    2,786         Calmar, Inc. (non-aerosol fluid dispensing systems)         Term A       09/15/03       2,785,714
    2,089          Calmar, Inc.                                               Term B       03/15/04       2,089,286
                                                                                                        -----------
                                                                                                          4,875,000
                                                                                                        -----------
                  Diversified/Conglomerate Manufacturing: 0.0%
      276   @     KDI Corp. (defense and leisure products) (2)                Term A           N/A           16,791
       13   @      KDI Corp. (2)                                              Term B           N/A           13,187
                                                                                                        -----------
                                                                                                             29,978
                                                                                                        -----------
                  Diversified/Conglomerate Services: 4.8%
   36,750         MAFCO Financial Corp. (diversified services and
                   entertainment)                                             Term A       04/16/00      36,750,000
    8,814         Outsourcing Solutions (accounts receivable management)      Term B       11/06/03       8,813,641
    6,918          Outsourcing Solutions                                      Term C       10/15/04       6,918,087
                                                                                                        -----------
                                                                                                         52,481,728
                                                                                                        -----------
                  Ecological: 4.5%
    4,861         Clean Harbors (environmental services)                      Term         05/08/00       4,860,698
   20,000         Laidlaw Environmental Services, Inc. (waste management)     Term B       04/03/05      20,000,000
   20,000          Laidlaw Environmental Services, Inc.                       Term C       04/03/06      20,000,000
    4,875         Rumpke (waste management)                                   Term         09/25/02       4,875,000
                                                                                                        -----------
                                                                                                         49,735,698
                                                                                                        -----------
</TABLE>

                See Accompanying Notes to Financial Statements.
                                       13
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 PORTFOLIO OF INVESTMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
Principal
Amount                                                                         Loan           Stated
(000's)                             Industry/Borrower                          Type          Maturity       Value
- -------                             -----------------                          ----          --------       -----
<S>           <C>                                                             <C>            <C>         <C>
              Electronics: 5.5%
$   5,676     Anacomp, Inc. (document storage and imaging)                    Term           02/28/01    $5,676,466
    7,406     Celestica (diversified electronic device manufacturer)          Term B         06/30/03     7,406,250
    7,000     Details, Inc. (circuit board manufacturer)                      Term B         10/27/04     7,000,000
    5,000     Dictaphone Acquisition, Inc. (dictation and recording
               equipment)                                                     Term C         06/30/03     5,000,000
   10,294     Fairchild Semiconductor Corp. (electronic equipment)            Term C         03/11/03    10,293,781
    5,674     Intri-Plex Technologies, Inc. (disk drive component
               manufacturer)                                                  Term           09/30/02     5,673,913
    9,357     OK Industries, Inc. (circuit board manufacturing systems)       Term           10/31/02     9,357,143
    9,841     Sarcom, Inc. (systems integration)                              Term           11/20/02     9,841,270
                                                                                                         ----------
                                                                                                         60,248,823
                                                                                                         ----------
              Farming and Agriculture: 0.8%
    9,000     Purina Mills, Inc. (food products)                              Term           03/10/07     9,000,000
                                                                                                         ----------
 
              Finance: 3.5%
    8,000     Bridge Information Systems (news services)                      Term B         05/29/05     8,000,000
    7,467     National Partnership Investments Corp. (asset management)       Term           06/30/01     7,466,667
    8,069     Neff Corp. (equipment rental)                                   Revolver       05/01/03     8,069,017
   10,000     Value Asset Management, Inc. (money management)                 Sub. Term      04/28/99    10,000,000
    5,000      Value Asset Management, Inc.                                   Term B         04/28/03     5,000,000
                                                                                                         ----------
                                                                                                         38,535,684
                                                                                                         ----------
              Grocery: 2.6%
   16,797     Schwegmann Giant Supermarket (Louisiana supermarkets)           Term B         01/31/04    16,797,216
    9,316     Star Markets Co., Inc. (Boston area supermarkets)               Term B         12/31/02     9,316,040
    2,890      Star Markets Co., Inc.                                         Term C         12/31/03     2,889,885
                                                                                                         ----------
                                                                                                         29,003,141
                                                                                                         ----------
              Healthcare, Education and Childcare: 16.8%
    4,103     Alaris Medical Systems (infusion pumps)                         Term B         11/30/03     4,102,525
    4,103      Alaris Medical Systems                                         Term C         11/30/04     4,102,525
    3,861      Alaris Medical Systems                                         Term D         05/31/05     3,861,200
    1,995     Alliance Imaging, Inc. (diagnostic services)                    Term A         12/18/03     1,995,000
    9,476      Alliance Imaging, Inc.                                         Term C         08/09/04     9,476,250
    8,938     Community Health Systems (hospitals)                            Term B         12/31/03     8,938,356
    8,938      Community Health Systems                                       Term C         12/31/04     8,938,356
    6,712      Community Health Systems                                       Term D         12/31/05     6,712,329
    6,000     Covenant Care, Inc. (long-term healthcare facilities)           Term           06/30/99     6,000,000
    2,926     Dade International (medical testing equipment manufacturer)     Term B         12/31/04     2,925,857
    2,926      Dade International                                             Term C         12/31/04     2,925,857
   10,009      Dade International                                             Term D         12/31/04    10,009,298
    9,770     Graphic Controls Corp. (industrial and medical charts)          Term B         09/28/03     9,769,855
</TABLE>

                See Accompanying Notes to Financial Statements.
                                       14
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 PORTFOLIO OF INVESTMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
Principal
Amount                                                                     Loan            Stated
(000's)                           Industry/Borrower                        Type           Maturity        Value
- -------                           -----------------                        ----           --------        -----
<S>          <C>                                                          <C>             <C>         <C>
             Healthcare, Education and Childcare (continued)
$   2,762    Hanger Orthopedics Group
              (orthopedic and prosthetic services)                        Term B          12/31/01    $ 2,761,612
   12,500    Healthcare America, Inc. (youth psychiatric care)            Term B          06/30/04     12,500,000
   10,000    Integrated Health Services (long-term subacute care)         Term B          09/30/04     10,000,000
   20,000     Integrated Health Services                                  Term C          12/31/05     20,000,000
    6,250    Magellan Health Services (managed behavioral care)           Term B          02/12/05      6,250,000
    6,250     Magellan Health Services                                    Term C          02/12/06      6,250,000
    5,000    Paragon Health Network, Inc. (nursing homes)                 Term B          03/31/05      5,000,000
    5,000     Paragon Health Network, Inc.                                Term C          03/31/06      5,000,000
    9,950    SMT Health (mobile MRI systems)                              Term            08/31/03      9,950,000
    5,593    Sun Healthcare (nursing homes)                               Term B          10/01/04      5,592,526
    5,593     Sun Healthcare                                              Term C          10/01/05      5,592,526
   16,667    Vencor, Inc. (long-term care facility operator)              Term A          05/05/05     16,666,667
                                                                                                      -----------
                                                                                                      185,320,739
                                                                                                      -----------
             Home and Office Furnishings, Housewares and
               Durable Consumer Products: 4.3%
    4,500    All Clad (pots and pans)                                     Term A          03/18/04      4,500,000
    3,000     All Clad                                                    Term C          03/18/05      3,000,000
    6,965    Desa International (heaters and fireplaces)                  Term            11/26/04      6,965,000
   15,802    ICON Health & Fitness Co. (exercise equipment)               Term B          11/14/01     15,801,874
    1,436    Panolam (design and manufacture wood paneling)               Term A          01/31/03      1,436,063
    8,515     Panolam                                                     Term B          01/31/03      8,514,713
    4,866     Panolam                                                     Term C          01/31/03      4,865,550
    2,000     Panolam                                                     Term D          01/31/03      2,000,000
                                                                                                      -----------
                                                                                                       47,083,200
                                                                                                      -----------
             Hotels, Motels, Inns and Gaming: 1.7%
    6,961    Interstate Hotels Corp. (hotel management and ownership)     Term C          06/25/04      6,961,111
    2,186    Palace Station (gaming)                                      Revolver A      09/30/00      2,185,699
    9,244     Palace Station                                              Revolver B      09/30/00      9,244,433
                                                                                                      -----------
                                                                                                       18,391,243
                                                                                                      -----------
             Insurance: 0.6%
    6,338    TRG Holdings Corp. (insurance run-off)                       Term            01/31/03      6,337,500
                                                                                                      -----------
 
             Leisure, Amusement, Motion Pictures and
               Entertainment: 4.5%
    3,750    AMFAC Parks and Resorts (park services operator)             Term B          09/04/04      3,750,000
    3,750     AMFAC Parks and Resorts                                     Term C          09/30/04      3,750,000
   20,000    Florida Panthers Holdings, Inc. (investment holding)         Bridge          07/23/98     20,000,000
    9,975    Four Media Co. (film services)                               Term B          09/10/04      9,975,000
    5,000    SFX Entertainment (live entertainment management)            Term            03/01/04      5,000,000
    7,157    Worldwide Sports & Recreation Corp.
              (optics, sports products)                                   Term B          03/31/01      6,977,665
                                                                                                      -----------
                                                                                                       49,452,665
                                                                                                      -----------
</TABLE>

                See Accompanying Notes to Financial Statements.
                                       15
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 PORTFOLIO OF INVESTMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
Principal
Amount                                                                    Loan        Stated
(000's)                           Industry/Borrower                       Type       Maturity       Value
- -------                           -----------------                       ----       --------       -----
<S>           <C>                                                        <C>         <C>         <C>
              Machinery (Nonagriculture, Nonconstruction,
                Nonelectronic): 0.7%
$   7,474     Clearing - Niagara (metal stamping press manufacturer)     Term        10/18/04    $7,473,571
                                                                                                 ----------
 
              Mining, Steel, Iron and Nonprecious Metals: 3.2%
    5,925     Cable Systems International (cable wire manufacturer)      Term B      10/04/02     5,925,000
    3,269     Centennial Resources (coal mining)                         Term A      03/31/02     3,105,769
    8,510      Centennial Resources                                      Term B      03/31/04     8,084,134
    9,750     GS Technologies (metal products)                           Term        09/30/02     9,750,000
      408     National Refractories, Inc. (kiln lining materials)        Term B      09/30/99       407,771
    3,270      National Refractories, Inc.                               Term C      09/30/99     3,269,726
    5,000     Scovill Fasteners, Inc. (fasteners)                        Term A      11/26/03     5,000,000
                                                                                                 ----------
                                                                                                 35,542,400
                                                                                                 ----------
              Oil and Gas: 1.8%
   11,500     Cardinal Services, Inc. (oil field services)               Term B      03/10/05    11,500,000
    1,496     Perf-O-Log (oil field services)                            Term        08/11/03     1,496,250
    3,980      Perf-O-Log                                                Term B      08/11/03     3,980,000
    2,500      Perf-O-Log                                                Term C      08/11/04     2,500,000
                                                                                                 ----------
                                                                                                 19,476,250
                                                                                                 ----------
              Personal, Food and Miscellaneous Services: 7.5%
   14,678     Boston Chicken, Inc. (home meal replacement)               Lease/      12/12/01    14,678,222
                                                                         Term C
    4,992     Brickman Group, Inc. (landscaping)                         Term B      12/31/05     4,992,308
   19,000     Coinmach Laundry Corp. (laundry)                           Term B      06/30/05    19,000,000
      389     Denamerica Corp. (quick service restaurant franchisee)     Term        12/31/01       388,702
    2,546     Long John Silvers, Inc. (quick service seafood
               restaurant chain)                                         Term B      09/30/02     2,290,963
    5,827     Papa Gino's, Inc. (quick service restaurants)              Term A      02/19/02     5,826,673
   15,017      Papa Gino's, Inc.                                         Term B      02/19/04    15,017,002
    6,500     24-Hour Fitness, Inc. (health club operator)               Term A      12/31/02     6,500,000
   13,500      24-Hour Fitness, Inc.                                     Term B      12/31/04    13,500,000
                                                                                                 ----------
                                                                                                 82,193,870
                                                                                                 ----------
              Personal and Nondurable Consumer
                Products (Manufacturing Only): 2.6%
    1,186     AM Cosmetics (cosmetics and skin care products)            Term A      06/30/03     1,185,898
    8,687      AM Cosmetics                                              Term B      12/31/04     8,687,484
    4,093     Duo-Tang, Inc. (report cover manufacturer)                 Term A      12/31/02     4,093,010
    5,304      Duo-Tang, Inc.                                            Term B      12/31/02     5,304,180
    9,750     Medtech Products, Inc. (non-prescription consumer
               medications)                                              Term B      10/15/02     9,750,000
                                                                                                 ----------
                                                                                                 29,020,572
                                                                                                 ----------
</TABLE>

                See Accompanying Notes to Financial Statements.
                                       16
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 PORTFOLIO OF INVESTMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
Principal
Amount                                                                               Loan        Stated
(000's)                                   Industry/Borrower                          Type       Maturity          Value
- -------                                   -----------------                          ----       --------          -----
<S>                <C>                                                              <C>        <C>          <C>
                   Printing and Publishing: 4.8%
$   6,738          Bankers Systems, Inc. (banking industry compliance services)     Term B      11/01/02    $   6,737,500
   19,271          Eastern Pulp and Paper (specialty paper)                         Term        08/31/04       19,270,831
    8,000          Jefferson Smurfit (pulp and paper products)                      Term B      03/23/06        8,000,000
   12,250          Stone Container (pulp and paper products)                        Term D      10/01/03       12,250,000
    3,345          Von Hoffman Press, Inc. (textbook manufacturer)                  Term B      05/29/04        3,344,643
    3,345           Von Hoffman Press, Inc.                                         Term C      05/29/05        3,344,643
                                                                                                            -------------
                                                                                                               52,947,617
                                                                                                            -------------
                   Retail Stores: 4.5%
    6,916    @     Color Tile, Inc. (home improvement retailer) (3)                 Term D      12/31/98        2,005,576
   11,898          Liberty House, Inc. (Hawaii department store chain) (4)          Term B      06/30/02       10,708,291
   12,356          Murray's Discount Auto Parts (auto parts retailer)               Term        06/30/03       12,355,769
    5,000          Nebraska Book Co. (wholesale and retail textbooks)               Term B      04/30/04        5,000,000
    5,347          Peebles, Inc. (department store chain)                           Term A      04/30/01        5,347,703
    7,751           Peebles, Inc.                                                   Term B      04/30/02        7,750,897
    5,963          TravelCenters of America (road transport service centers)        Term B      03/27/05        5,962,500
                                                                                                            -------------
                                                                                                               49,130,736
                                                                                                            -------------
                   Telecommunications: 7.7%
    8,827          Clarity Telecommunications (telecommunications service)          Term B      07/01/03        8,827,053
    8,120          Commnet (PCS services)                                           Term A      09/30/05        8,120,000
    1,173           Commnet                                                         Term B      09/18/06        1,172,903
    2,323           Commnet                                                         Term C      03/18/07        2,322,920
    6,504           Commnet                                                         Term D      09/18/07        6,504,177
   26,500          Nextel Finance Co. (personal communications services)            Term B      09/30/06       26,500,000
    9,725          Omnipoint Communications, Inc. (PCS services)                    Term A      02/17/06        9,724,576
    2,775           Omnipoint Communications, Inc.                                  Term B      02/17/06        2,775,424
    2,625          Pacific Coin (private pay phone operator)                        Term A      12/31/02        2,625,000
    6,750           Pacific Coin                                                    Term B      12/31/04        6,750,000
   10,000          Teletouch Communications (rural paging services)                 Term B      11/30/04       10,000,000
                                                                                                            -------------
                                                                                                               85,322,053
                                                                                                            -------------
                   Textiles and Leather: 4.4%
    6,358          Harriet & Henderson (yarn manufacturer)                          Term A      06/12/00        6,358,243
    6,825          Humphreys, Inc. (belts and personal leather goods)               Term B      11/15/03        6,825,000
   10,000          Polymer Group (polyolefin products manufacturer)                 Term B      01/31/06       10,000,000
   12,830          Targus Group International, Inc. (luggage)                       Term B      01/05/05       12,830,357
    2,143           Targus Group International, Inc.                                Term C      01/05/05        2,142,857
   10,000          Tartan Textile Services (linen rental services)                  Term B      05/13/05       10,000,000
                                                                                                            -------------
                                                                                                               48,156,457
                                                                                                            -------------
                   Total Senior Loans -- 134.9%                                                             1,486,495,714
                                                                                                            -------------
                   (Cost $1,493,589,765)
</TABLE>

                See Accompanying Notes to Financial Statements.
                                       17
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 PORTFOLIO OF INVESTMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------
                             OTHER CORPORATE DEBT

<TABLE>
<CAPTION>
 Principal
  Amount                                                         Loan        Stated
 (000's)                    Industry/Borrower                    Type       Maturity          Value
 -------                    -----------------                    ----       --------          -----
<S>          <C>                                              <C>           <C>          <C>
             Diversified/Conglomerate Manufacturing: 0.6%
 $6,000      Capital Tool & Design (brake backing plates)     Sub. Note     07/26/03     $   6,000,000
                                                                                         -------------
               Total Other Corporate Debt -- 0.6%                                            6,000,000
                                                                                         -------------
               (Cost $6,000,000)
</TABLE>

                       COMMON STOCK AND PREFERRED STOCK

<TABLE>
<CAPTION>
  Shares                                                                                             Value
- ---------                                                                                      -----------------
<S>           <C>                                                                                    <C>
              Apparel Products: 0.0%
 13,294   @   Butterick Company, Inc. (sewing aids)                                                     12,557
                                                                                                        ------
              Diversified/Conglomerate Manufacturing: 0.0%
  2,633   @   KDI Corp. -- common (defense and leisure products) (2)                                       --
                                                                                                        ------
              Diversified/Conglomerate Services: 0.1%
53,451    @   Staff Leasing, Inc. (employee leasing)                                                 1,365,005
                                                                                                     ---------
              Restaurants: 0.3%
413,980   @   America's Favorite Chicken Co. -- common (quick service
               restaurant chain) (R)                                                                  3,645,645
                                                                                                     ---------
              Textiles and Leather: 0.2%
127,306   @   Dan River, Inc. -- common (diversified textiles) (R)                                   2,191,254
                                                                                                     ---------
                Total Common Stock and Preferred Stock -- 0.6%                                       7,214,461
                                                                                                     ---------
                (Cost $1,247,811)
</TABLE>

                  STOCK PURCHASE WARRANTS AND OTHER SECURITIES
<TABLE>

<S>           <C>                                                                   <C>         <C>
      1   @   Autotote Systems, Inc., Warrant representing 48,930 common
               shares (designer and manufacturer of wagering equipment),
               Expires 10/30/03 (R)                                                                     64,147
      1   @   Autotote Systems, Inc., Option representing 0.248% common
               shares issued and outstanding (R)                                                            --
80,634    @   Capital Tool & Design, Warrants representing 80,634 common
               shares (brake backing plates) (R)                                                       143,529
19,000    @   Covenant Care, Inc., Warrants representing 19,000 common
               shares (long-term healthcare facilities) (R)                                            285,000
26,606    @   KDI Corp. Units of Trust (defense and leisure products) (R)(2)                                --
                                                                                                     ---------
                Total Stock Purchase Warrants and Other Securities -- 0.1%                             492,676
                                                                                                     ---------
                (Cost $0)
                Total Investments (Cost $1,500,837,576) (5)                         136.2%      $1,500,202,851
                Liabilities in Excess of Cash and Other Assets -- Net               (36.2)%       (398,628,177)
                                                                                    -----       --------------
                  Net Assets                                                        100.0%      $1,101,574,674
                                                                                    =====       ==============
</TABLE>

                See Accompanying Notes to Financial Statements.
                                       18
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 PORTFOLIO OF INVESTMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

- ----------------
  @  Non-income producing security
(A)  Axel  describes  an  amortizing   extended  term  loan  with  limited  call
     protection.
(R)  Restricted security
  *  Senior loans,  while exempt from  registration  under the Securities Act of
     1933,  contain certain  restrictions on resale and cannot be sold publicly.
     These senior loans bear  interest  (unless  otherwise  noted) at rates that
     float  periodically  at a  margin  above  the  Prime  Rate  of a U.S.  bank
     specified in the credit agreement,  LIBOR, the certificate of deposit rate,
     or in some cases another base lending rate.
(1)  The borrower has entered into a forebearance  agreement pending sale of the
     company or refinance of this debt.
(2)  The  borrower  filed for  protection  under  Chapter 7 of the U.S.  Federal
     bankruptcy code and is in the process of liquidation.
(3)  The borrower  filed for  protection  under  Chapter 11 of the U.S.  Federal
     bankruptcy   code  and  is  in  the  process  of   developing   a  plan  of
     reorganization.
(4)  The  borrower is  restructuring  and interest is being  recognized  as cash
     payments are received.
(5)  For Federal income tax purposes,  which is the same for financial reporting
     purposes,   cost  of  investments  is  $1,500,837,576  and  net  unrealized
     depreciation consists of the following:

         Gross Unrealized Appreciation         6,459,326
         Gross Unrealized Depreciation        (7,094,051)
                                            ------------
           Net Unrealized Depreciation      $   (634,725)
                                            ============

                See Accompanying Notes to Financial Statements.
                                       19
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 STATEMENT OF ASSETS AND LIABILITIES as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                      <C>
ASSETS:
Investments in securities at value (Cost $1,500,837,576)                 $ 1,500,202,851
Receivables:
 Fund shares sold                                                             38,740,962
 Securities sold                                                               1,465,092
 Interest                                                                     14,645,495
 Other                                                                            84,740
Prepaid expenses                                                                 397,488
Prepaid arrangement fees on notes payable                                        360,053
                                                                         ---------------
   Total assets                                                            1,555,896,681
                                                                         ---------------
LIABILITIES:
Notes payable                                                                445,000,000
Overdraft payable to custodian                                                 1,867,630
Deferred arrangement fees on senior loans                                      3,540,618
Accrued interest payable                                                       2,967,776
Accrued expenses                                                                 945,983
                                                                         ---------------
   Total liabilities                                                         454,322,007
                                                                         ---------------
NET ASSETS (equivalent to $9.36 per share, based on 117,677,595 shares
 of beneficial interest authorized and outstanding, no par value)        $ 1,101,574,674
                                                                         ===============
Net Assets Consist of:
 Paid-in capital                                                         $ 1,117,248,708
 Undistributed net investment income                                          13,470,456
 Accumulated net realized loss on investments                                (28,509,765)
 Net unrealized depreciation of investments                                     (634,725)
                                                                         ---------------
   Net assets                                                            $ 1,101,574,674
                                                                         ===============
</TABLE>

                See Accompanying Notes to Financial Statements.
                                       20
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 STATEMENT OF OPERATIONS for the Three Months Ended May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

INVESTMENT INCOME:
Interest                                                           $ 32,179,937
Arrangement fees earned                                               1,532,354
Other                                                                   780,993
                                                                   ------------
 Total investment income                                             34,493,284
                                                                   ------------
EXPENSES:
Interest                                                              6,616,570
Investment management fees                                            2,762,026
Administration fees                                                     473,787
Revolving credit facility fees                                          203,961
Miscellaneous expense                                                   189,058
Transfer agent and registrar fees                                       155,683
Reports to shareholders                                                 133,898
Custodian fees                                                           93,812
Recordkeeping and pricing fees                                           61,802
Professional fees                                                        48,274
Insurance expense                                                        22,247
Trustees' fees                                                            7,562
                                                                   ------------
 Total expenses                                                      10,768,680
 Less: Earnings credits                                                    --
                                                                   ------------
 Net expenses                                                        10,768,680
                                                                   ------------
   Net investment income                                             23,724,604
                                                                   ------------
REALIZED AND UNREALIZED GAIN (LOSS) FROM INVESTMENTS:
Net realized gain on investments                                      1,859,792
Change in unrealized depreciation of investments                     (2,214,851)
                                                                   ------------
 Net loss on investments                                               (355,059)
                                                                   ------------
   Net increase in net assets resulting from operations            $ 23,369,545
                                                                   ============

                See Accompanying Notes to Financial Statements.
                                       21
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 STATEMENTS OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                  Three Months
                                                                  Ended May 31,        Year Ended
                                                                       1998           February 28,
                                                                   (Unaudited)            1998
                                                                 --------------      --------------
<S>                                                              <C>                 <C>
INCREASE IN NET ASSETS FROM OPERATIONS:
Net investment income                                            $   23,724,604      $   95,217,224
Net realized gain (loss) on investments                               1,859,792         (18,935,269)
Change in unrealized appreciation (depreciation)
 on investments                                                      (2,214,851)          5,319,483
                                                                 --------------      --------------
 Net increase in net assets resulting from operations                23,369,545          81,601,438

DISTRIBUTIONS TO SHAREHOLDERS:
Distributions from net investment income                            (22,180,862)        (93,879,672)

CAPITAL SHARE TRANSACTIONS:
Issuance from dividend reinvestment                                   3,650,050          15,591,705
Share offerings (see NOTE 1)                                         62,333,131                  --
                                                                 --------------      --------------
 Net increase from capital share transactions                        65,983,181          15,591,705
 Total increase in net assets                                        67,171,864           3,313,471

NET ASSETS:
Beginning of period                                               1,034,402,810       1,031,089,339
                                                                 --------------      --------------
End of period (including undistributed net investment
 income of $13,470,456 and $11,926,714, respectively)            $1,101,574,674      $1,034,402,810
                                                                 ==============      ==============
SUMMARY OF CAPITAL SHARE TRANSACTIONS:
Shares issued in payment of distributions from net
 investment income                                                      383,407           1,624,659
Shares sold in connection with share offerings (see NOTE 1)           6,529,700                  --
                                                                 --------------      --------------
 Net increase in shares outstanding                                   6,913,107           1,624,659
                                                                 ==============      ==============
</TABLE>

                See Accompanying Notes to Financial Statements.
                                       22
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 STATEMENT OF CASH FLOWS for the Three Months Ended May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                   <C>
INCREASE (DECREASE) IN CASH
Cash Flows From Operating Activities:
 Interest received                                                    $  30,960,217
 Facility fees received                                                   1,667,919
 Commitment fees received                                                   104,924
 Other income received                                                      794,028
 Interest paid                                                           (5,308,061)
 Other operating expenses paid                                           (3,834,732)
 Purchases of portfolio securities                                     (545,015,163)
 Proceeds from disposition of portfolio securities                      411,301,770
                                                                      -------------
   Net cash used for operating activities                              (109,329,098)
                                                                      -------------
Cash Flows From Financing Activities:
 Dividends paid                                                         (18,530,823)
 Proceeds from share offerings                                           29,009,664
 Overdraft financing                                                     (4,149,743)
 Loan advance                                                           103,000,000
                                                                      -------------
   Net cash provided by financing activities                            109,329,098
                                                                      -------------
 Net change in cash                                                            --
 Cash at beginning of year                                                     --
                                                                      -------------
 Cash at end of year                                                  $        --
                                                                      =============
Reconciliation Of Net Increase In Net Assets Resulting From
 Operations To Net Cash Provided By Operating Activities:
 Net increase in net assets resulting from operations                    23,369,545
                                                                      -------------
 Adjustments to reconcile net increase in net assets resulting from
   operations to net cash provided by operating activities:
   Increase in investments in securities                               (132,937,571)
   Increase in dividends and interest receivable                         (1,630,015)
   Decrease in other assets                                                  43,749
   Decrease in prepaid arrangement fees on notes payable                     51,293
   Decrease in prepaid expenses                                              15,939
   Increase in deferred arrangement fees on senior loans                    150,898
   Increase in accrued interest payable                                   1,453,947
   Increase in accrued expenses                                             153,117
                                                                      -------------
   Total adjustments                                                   (132,698,643)
                                                                      -------------
    Net cash used for operating activities                            $(109,329,098)
                                                                      =============
</TABLE>

                See Accompanying Notes to Financial Statements.
                                       23
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                    Three Months
                                        Ended                          Years Ended February 28 or February 29,
                                    May 31, 1998      -----------------------------------------------------------------------------
                                    (Unaudited)           1998         1997(7)           1996(6)          1995              1994
                                    -----------       -----------    -----------       -----------    -----------       -----------
<S>                                 <C>               <C>            <C>               <C>            <C>               <C>        
Per Share Operating Performance
Net asset value, beginning of
 period                             $      9.34       $      9.45    $      9.61       $      9.66    $     10.02       $     10.05
Net investment income                      0.21              0.87           0.82              0.89           0.74              0.60
Net realized and unrealized gain
 (loss) on investments                     0.01             (0.13)         (0.02)            (0.08)          0.07             (0.05)
                                    -----------       -----------    -----------       -----------    -----------       -----------
Increase in net asset value from
 investment operations                     0.22              0.74           0.80              0.81           0.81              0.55
Distributions from net investment
 income                                   (0.20)            (0.85)         (0.82)            (0.86)         (0.73)            (0.60)
Reduction in net asset value from
 rights offering                           --                --            (0.14)             --            (0.44)             --
Increase in net asset value from
 repurchase of capital stock               --                --             --                --             --                0.02
                                    -----------       -----------    -----------       -----------    -----------       -----------
Net asset value, end of period      $      9.36       $      9.34    $      9.45       $      9.61    $      9.66       $     10.02
                                    ===========       ===========    ===========       ===========    ===========       ===========
Closing market price at end of
 period                             $     10.25       $     10.31    $     10.00       $      9.50    $      8.75       $      9.25
Total Return
Total investment return at closing
 market price(3)                           1.50%            12.70%         15.04%(5)         19.19%          3.27%(5)          8.06%
Total investment return at net
 asset value(4)                            2.33%             8.01%          8.06%(5)          9.21%          5.24%(5)          6.28%
Ratios/Supplemental Data
Net assets, end of period (000's)   $ 1,101,575       $ 1,034,403    $ 1,031,089       $   862,938    $   867,083       $   719,979
Average borrowings (000's)          $   431,739       $   346,110    $   131,773       $      --      $      --         $      --
Ratios to average net assets plus
 borrowings:
 Expenses (before interest and
  other fees related to revolving
  credit facility)                         1.07%(1)          1.04%          1.13%             --             --                --
 Expenses                                  2.91%(1)          2.65%          1.92%             --             --                --
 Net investment income                     6.40%(1)          6.91%          7.59%             --             --                --
Ratios to average net assets :
 Expenses (before interest and
  other fees related to revolving
  credit facility)                         1.50%(1)          1.39%          1.29%             --             --                --
 Expenses                                  4.08%(1)          3.54%          2.20%             1.23%          1.30%             1.31%
 Net investment income                     9.00%(1)          9.23%          8.67%             9.23%          7.59%             6.04%
Portfolio turnover rate                      28%               90%            82%               88%           108%               87%
Shares outstanding at end of
 period (000's)                         117,678           110,764        109,140            89,794         89,794            71,835
</TABLE>

- ------------
(1) Annualized.

(2) Prior  to  the  waiver  of  expenses,  the ratios of expenses to average net
    assets  were  1.95%  (annualized),  1.48%  and 1.44% for the period from May
    12,  1988  to February 28, 1989, and for the fiscal years ended February 28,
    1990  and  February 29, 1992, respectively, and the ratios of net investment
    income  to  average net assets were 8.91% (annualized), 10.30% and 7.60% for
    the  period  from  May  12,  1988  to  February 28, 1989, and for the fiscal
    years ended February 28, 1990 and February 29, 1992, respectively.

(3) Total  investment  return  measures  the  change in the market value of your
    investment   assuming   reinvestment   of   dividends   and   capital   gain
    distributions,  if  any,  in  accordance with the provisions of the dividend
    reinvestment  plan.  On  March  9,  1992,  the  shares  of  the  Trust  were
    initially  listed  for  trading on the New York Stock Exchange. Accordingly,
    the  total  investment  return  for the year ended February 28, 1993, covers
    only  the  period from March 9, 1992, to February 28, 1993. Total investment
    return  for  periods  prior  to  the  year  ended February 28, 1993, are not
    presented  since  market  values  for the Trust's shares were not available.
    Total returns for less than one year are not annualized.

                See Accompanying Notes to Financial Statements.
                                       24
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 FINANCIAL HIGHLIGHTS (Continued)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                             Years Ended February 28 or February 29,
                                    ----------------------------------------------------------------------------------------
                                        1993               1992               1991               1990                1989
                                    ------------         --------          ----------         ---------           ----------
<S>                                 <C>                  <C>               <C>                <C>                 <C>      
Per Share Operating Performance     
Net asset value, beginning of       
 period                             $      9.96          $   9.97          $   10.00          $  10.00            $   10.00
Net investment income                      0.60              0.76               0.98              1.06                 0.72
Net realized and unrealized gain     
 (loss) on investments                     0.01             (0.02)             ( 0.05)              --                    --
                                    ------------         --------          ----------         ---------           ----------
Increase in net asset value from     
 investment operations                     0.61              0.74               0.93              1.06                 0.72
Distributions from net investment    
 income                                   (0.57)            (0.75)             ( 0.96)          ( 1.06)               ( 0.72)
Reduction in net asset value from    
 rights offering                             --                --                  --               --                    --
Increase in net asset value from     
 repurchase of capital stock               0.05                --                  --               --                    --
                                    ------------         --------          ----------         ---------           ----------
Net asset value, end of period      $     10.05          $   9.96          $    9.97          $  10.00            $   10.00
                                    ============         ========          ==========         =========           ==========
Closing market price at end of       
 period                             $      9.13          $     --          $       --         $     --            $       --
Total Return                         
Total investment return at closing   
 market price(3)                          10.89%               --                  --               --                    --
Total investment return at net       
 asset value(4)                            7.29%             7.71%               9.74%           11.13%                 7.35%
Ratios/Supplemental Data             
Net assets, end of period (000's)   $   738,810          $874,104          $1,158,224         $1,036,470          $  252,998
Average borrowings (000's)          $        --          $     --          $       --         $     --            $       --
Ratios to average net assets plus    
 borrowings:                         
 Expenses (before interest and       
  other fees related to revolving    
  credit facility)                          --                 --                  --               --                    --
 Expenses                                   --                 --                  --               --                    --
 Net investment income                      --                 --                  --               --                    --
Ratios to average net assets :       
 Expenses (before interest and       
  other fees related to revolving        
  credit facility)                          --                 --                  --               --                    --       
 Expenses                                  1.42%             1.42%(2)            1.38%            1.46%(2)              1.18%(1)(2)
 Net investment income                     5.88%             7.62%(2)            9.71%           10.32%(2)              9.68%(1)(2)
Portfolio turnover rate                      81%               53%                 55%             100%                   49%(1)   
Shares outstanding at end of                                                                                                       
 period (000's)                          73,544            87,782             116,022          103,660                25,294       
</TABLE>                                 
- ------------
(4) Total  investment  return  at net asset value has been calculated assuming a
    purchase  at  net  asset value at the beginning of each period and a sale at
    net  asset  value  at  the  end  of  each period and assumes reinvestment of
    dividends  and  capital gain distributions in accordance with the provisions
    of  the  dividend  reinvestment  plan.  This  calculation differs from total
    investment  return  because it excludes the effects of changes in the market
    values  of  the Trust's shares. Total returns for less than one year are not
    annualized.

(5) Calculation  of  total return excludes the effects of the per share dilution
    resulting  from  the  rights  offering as the total account value of a fully
    subscribed shareholder was minimally impacted.

(6) Pilgrim  America Investments, Inc., the Trust's investment manager, acquired
    certain  assets  of  Pilgrim  Management  Corporation,  the  Trust's  former
    investment manager, in a transaction that closed on April 7, 1995.

(7) The  Manager  has  agreed to reduce its fee for a period of three years from
    the  Expiration  Date  of  the November 12, 1996 Rights Offering to 0.60% of
    the  average  daily  net  assets,  plus  the  proceeds  of  any  outstanding
    borrowings, over $1.15 billion.

                See Accompanying Notes to Financial Statements.
                                       25
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 NOTES TO FINANCIAL STATEMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

NOTE 1 -- SIGNIFICANT ACCOUNTING POLICIES


Pilgrim  America  Prime  Rate  Trust  (the  "Trust", formerly Pilgrim Prime Rate
Trust)  is registered under the Investment Company Act of 1940, as amended, as a
diversified,  closed-end,  investment  management  company. The Trust invests in
senior  loans  which  are  exempt  from registration under the Securities Act of
1933  (the  "`33  Act") but contain certain restrictions on resale and cannot be
sold  publicly. These loans bear interest (unless otherwise noted) at rates that
float  periodically at a margin above the Prime Rate of a U.S. bank specified in
the  credit  agreement,  the  London  Inter-Bank  Offered  Rate  ("LIBOR"),  the
certificate  of  deposit  rate,  or in some cases another base lending rate. The
following  is  a  summary  of  the  significant accounting policies consistently
followed  by  the  Trust  in  the  preparation  of its financial statements. The
policies are in conformity with generally accepted accounting principles.

A. Security  Valuation.  Senior loans are valued at fair value in the absence of
   readily  ascertainable  market  values.  Fair value is  determined by Pilgrim
   America  Investments,  Inc. (the "Manager") under procedures  established and
   monitored by the Trust's  Board of Trustees.  In valuing a loan,  the Manager
   will consider, among other factors: (i) the creditworthiness of the corporate
   issuer and any  interpositioned  bank; (ii) the current interest rate, period
   until next  interest  rate reset and  maturity  date of the senior  corporate
   loan;  (iii) recent market prices for similar loans,  if any; and (iv) recent
   prices in the market for instruments with similar quality, rate, period until
   next interest rate reset,  maturity,  terms and  conditions.  The Manager may
   also consider  prices or quotations,  if any,  provided by banks,  dealers or
   pricing  services  which may represent the prices at which  secondary  market
   transactions  in the loans  held by the Trust  have or could  have  occurred.
   However,  because  the  secondary  market in  senior  loans has not yet fully
   developed,  the Manager  will not rely  solely on such prices or  quotations.
   Securities for which the primary market is a national  securities exchange or
   the NASDAQ  National Market System are stated at the last reported sale price
   on  the  day  of  valuation.   Debt  and  equity  securities  traded  in  the
   over-the-counter  market and listed securities for which no sale was reported
   on that date are valued at the mean  between the last  reported bid and asked
   price.  Securities other than senior loans for which reliable  quotations are
   not readily available and all other assets will be valued at their respective
   fair values as determined in good faith by, or under  procedures  established
   by, the Board of Trustees of the Trust. Investments in securities maturing in
   less than 60 days are valued at  amortized  cost,  which when  combined  with
   accrued interest, approximates market value.

B. Federal  Income  Taxes.   It  is  the  Trust's  policy  to  comply  with  the
   requirements of the Internal Revenue Code applicable to regulated  investment
   companies and to distribute  substantially  all of its taxable  income to its
   shareholders. Therefore, no federal income tax provision is required.

   At  February  28,  1998, the Trust had capital loss carryforwards for federal
   income  tax  purposes  of  approximately  $19,738,326  which  is scheduled to
   expire through February 28, 2006.

   The  Board  of  Trustees  intends to offset any future net capital gains with
   each  capital  loss  carryforward  until  each  carryforward  has  been fully
   utilized or expires.

C. Security  Transactions  and Revenue  Recognition.  Security  transactions are
   accounted  for on trade date.  Realized  gains or losses are  reported on the
   basis of identified cost of securities delivered. Interest income is recorded
   on an accrual  basis at the then  current loan rate,  and dividend  income is
   recorded  on the  ex-dividend  date.  The  accrual  of  interest  on loans is
   discontinued when, in the opinion of management,  there is an indication that
   the  borrower  may be unable to meet  payments as they become due.  Upon such
   discontinuance,  all unpaid accrued interest is reversed. Cash collections on
   nonaccrual  senior loans are generally applied as a reduction to the recorded
   investment  of the loan.  Senior  loans are  returned to accrual  status only
   after  all  past  due  amounts  have  been  received  and  the  borrower  has
   demonstrated  sustained   performance.   Arrangement  fees,  which  represent
   non-refundable  fees associated  with the acquisition of loans,  are deferred
   and  recognized  ratably  over the shorter of 2.5 years or the actual term of
   the loan.
                                       26
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 NOTES TO FINANCIAL STATEMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

D. Distributions  to  Shareholders.  The  Trust  records  distributions  to  its
   shareholders  on the ex-date.  Distributions  from income are declared by the
   Trust on a monthly  basis.  Distributions  from  capital  gains,  if any, are
   declared on at least an annual basis.  The amount of  distributions  from net
   investment income and net realized capital gains are determined in accordance
   with federal income tax regulations, which may differ from generally accepted
   accounting  principles.  These "book/tax"  differences are either  considered
   temporary  or  permanent  in nature.  Key  differences  are the  treatment of
   short-term capital gains and other temporary differences.  To the extent that
   these  differences  are  permanent in nature,  such amounts are  reclassified
   within the  capital  accounts  based on their  federal  tax-basis  treatment;
   temporary differences do not require  reclassifications.  Distributions which
   exceed net  investment  income and net realized  capital  gains for financial
   reporting  purposes but not for tax purposes are reported as distributions in
   excess of net investment  income and/or realized capital gains. To the extent
   they exceed net  investment  income and net  realized  capital  gains for tax
   purposes, they are reported as a tax return of capital.

E. Dividend  Reinvestments.  Pursuant  to  the  Shareholder  Investment  Program
   (formerly  known as the  Automatic  Dividend  Reinvestment  Plan),  Investors
   Fiduciary Trust Co., the Plan Agent, purchased,  from time to time, shares of
   beneficial  interest  of the  Trust on the open  market to  satisfy  dividend
   reinvestments.  Such shares were  purchased only when the closing sale or bid
   price  plus  commission  was less than the net  asset  value per share of the
   stock on the valuation  date. If the market price plus  commissions was equal
   to or exceeded the net asset  value,  new shares may be issued at the greater
   of (i) net asset  value or (ii) the  market  price of the  shares  during the
   pricing period, minus a discount of 5%.

F. Use of  Estimates.  Management  of the Trust has made certain  estimates  and
   assumptions  relating to the reporting of assets and  liabilities  to prepare
   these financial  statements in conformity with generally accepted  accounting
   principles. Actual results could differ from these estimates.

G. Share  Offerings.  During the  quarter  ended May 31,  1998,  the Trust began
   issuing shares under two separate shelf registration statements,  whereby the
   net proceeds  received by the Trust from share sales may not be less than the
   greater  of (i) the NAV per  share or (ii) 94% of the  average  daily  market
   price over the relevant pricing period.

NOTE 2 -- INVESTMENTS

For  the three months ended May 31, 1998, the cost of purchases and the proceeds
from  principal  repayment and sales of investments, excluding short-term notes,
totaled  $544,945,889 and $411,301,770, respectively. At May 31, 1998, the Trust
held  senior  loans  valued  at  $1,486,495,714  representing 99.1% of its total
investments.  The  market  value  of these securities can only be established by
negotiation  between  parties  in  a  sales  transaction. Due to the uncertainty
inherent  in the valuation process, the fair values as determined may materially
differ  from  the market values that would have been used had a ready market for
these securities existed.

The  senior loans acquired by the Trust may take the form of a direct co-lending
relationship  with the corporate issuer, an assignment of a co-lender's interest
in  a loan, or a participation interest in a co-lender's interest in a loan. The
lead  lender  in  a  typical  corporate  loan syndicate administers the loan and
monitors  collateral.  In  the  event  that  the  lead lender becomes insolvent,
enters  FDIC  receivership  or, if not FDIC insured, enters into bankruptcy, the
Trust  may  incur certain costs and delays in realizing payment, or may suffer a
loss  of  principal  and/or interest. Additionally, certain situations may arise
where  the  Trust  acquires  a participation in a co-lender's interest in a loan
and  the  Trust  does  not  have  privity  with  or  direct recourse against the
corporate  issuer.  Accordingly, the Trust may incur additional credit risk as a
participant  because  it must assume the risk of insolvency or bankruptcy of the
co-lender  from  which  the  participation  was  acquired.  Common and preferred
stocks,  and  stock  purchase  warrants  held  in the portfolio were acquired in
conjunction  with  senior  loans  held by the Trust. Certain of these stocks and
warrants  are restricted and may not be publicly sold without registration under
the  '33  Act,  or  without an exemption under the '33 Act. In some cases, these
restrictions expire after a designated
                                       27
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 NOTES TO FINANCIAL STATEMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

period  of time  after  issuance  of the  stock  or  warrant.  These  restricted
securities  are valued at fair value as  determined  by the Board of Trustees by
considering quality, dividend rate, and marketability of the securities compared
to similar issues.  In order to assist in the  determination  of fair value, the
Trust will obtain quotes from dealers who periodically  trade in such securities
where such quotes are available. Dates of acquisition and cost or assigned basis
of restricted securities are as follows:

<TABLE>
<CAPTION>
                                                                       Date of          Cost or
                                                                     Acquisition     Assigned Basis
                                                                     -----------     --------------
<S>                                                                    <C>             <C>
America's Favorite Chicken Co. -- Common                               11/05/92        $        1
Autotote Systems, Inc. -- Option                                       11/11/92                --
Autotote Systems, Inc. -- Warrant                                      11/11/92                --
Capital Tool & Design -- Warrants                                      07/26/96                --
Covenant Care, Inc. -- Warrants                                        12/22/95                --
Dan River, Inc. -- Common                                              09/15/91         1,217,260
KDI Corp. Units of Trust                                               09/19/95                --
Staff Leasing, Inc.                                                    09/01/95            30,550
                                                                                       ----------
Total restricted securities excluding senior loans (market value
 of $7,694,580 was 0.70% of net assets at May 31, 1998)                                $1,247,811
                                                                                       ==========
</TABLE>

NOTE 3 -- MANAGEMENT AND ADMINISTRATIVE SERVICES AGREEMENT

The  Trust  has  entered  into  an  Investment Management Agreement with Pilgrim
America  Investments,  Inc. (the "Manager") a wholly-owned subsidiary of Pilgrim
America  Group,  Inc.  ("PAG"), to provide advisory and management services. The
Investment  Management  Agreement  compensates  the Manager with a fee, computed
daily  and  payable  monthly,  at an annual rate of 0.85% of the Trust's average
daily  net assets plus borrowings up to $700 million; 0.75% of the average daily
net  assets  plus  borrowings  of $700 to $800 million; and 0.65% of the average
daily net assets plus borrowings in excess of $800 million.

The  Manager  has  agreed to reduce its fee for a period of three years from the
Expiration  Date  of the November 12, 1996 Rights Offering (See Note 5) to 0.60%
of  the  average  daily  net  assets,  plus  the  proceeds  of  any  outstanding
borrowings, over $1.15 billion.

On  May  2,  1998,  the  Board  of Trustees approved an amendment to the Trust's
investment  management  agreement  with  the Manager that changes the investment
management  fee  to a rate of 0.80% of the average daily net assets of the Trust
plus  the  proceeds  of  any  outstanding  borrowings. The amendment will not be
effective  until  approved  by  a majority of the shareholders of the Trust. The
amendment  will  be  submitted to shareholders for their approval at the Trust's
annual shareholders meeting currently scheduled for August 6, 1998.

The  Trust has also entered into an Administration Agreement with PAG to provide
administrative  services  and  also  to  furnish  facilities. The Administration
Agreement  compensates  the Administrator with a fee, computed daily and payable
monthly,  at  an  annual  rate  of 0.15% of the Trust's average daily net assets
plus  borrowings  up  to $800 million; and 0.10% of the average daily net assets
plus borrowings in excess of $800 million.

NOTE 4 -- COMMITMENTS

The  Trust  has  entered  into  both  a 364 day and a four year revolving credit
agreement  to borrow up to $515 million from a syndicate of major banks maturing
May  2, 2000. Borrowing rates under these agreements are based on a fixed spread
over  LIBOR or the federal funds rate. The Trust also pays an unused arrangement
fee  for  any  unborrowed  amount  amortized  over  364  days  and  four  years,
respectively.  The  amount of borrowings outstanding at May 31, 1998, was $445.0
million  at a weighted average interest rate of 6.1%, which represented 28.8% of
net  assets  plus  borrowings. Average borrowings for the three months ended May
31, 1998, were $431,739,130 and the average annualized interest rate was 6.1%.
                                       28
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 NOTES TO FINANCIAL STATEMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

As  of  May  31,  1998,  the Trust had unfunded loan commitments pursuant to the
terms of the following loan participation agreements:

                Classic Cable                        $     3,352
                Edward's Baking Co.                      607,423
                Huntsman Corp.                         1,182,949
                Liberman Broadcasting, Inc.              224,000
                Liberty House, Inc.                    4,066,582
                Neff Corp.                           $ 1,861,752
                Palace Station                           394,143
                Papa Gino's, Inc.                      3,178,808
                The Presley Companies                  2,000,000
                                                     -----------
                                                     $13,519,009
                                                     ===========

NOTE 5 -- RIGHTS OFFERINGS

On  October  18,  1996, the Trust issued to its shareholders transferable rights
which  entitled  the  holders  to subscribe for 18,122,963 shares of the Trust's
common  stock  at  the  rate  of  one share of common stock for each five rights
held.  On  November 12, 1996, the offering expired and was fully subscribed. The
Trust  issued 18,122,963 shares of its common stock to exercising rights holders
at  a  subscription  price  of $9.09 . Offering costs of $6,972,203 were charged
against the offering proceeds.

On  December  27,  1994,  the  Trust issued to its shareholders non-transferable
rights  which  entitled  the  holders  to subscribe for 17,958,766 shares of the
Trust's  common  stock  at  the  rate of one share of common stock for each four
rights   held.  On  January  27,  1995,  the  offering  expired  and  was  fully
subscribed.   The  Trust  issued  17,958,766  shares  of  its  common  stock  to
exercising  rights  holders  at a subscription price of $8.12. Offering costs of
$4,470,955 were charged against the offering proceeds.

NOTE 6 -- CUSTODIAL AGREEMENT

Investors  Fiduciary  Trust Company ("IFTC") serves as the Trust's custodian and
recordkeeper.  Custody  fees  paid to IFTC are reduced by earnings credits based
on the cash balances held by IFTC for the Trust.

NOTE 7 -- AFFILIATED TRANSACTIONS

During  the  quarter  ended  May  31,  1998,  the Trust sold certain holdings in
senior  loans  to an affiliated fund managed by the Manager at prices determined
by  the  Manager to represent market prices. The proceeds and cost of such loans
were  $20,022,920  and  $20,000,000,  respectively, excluding any benefit to the
Trust from the recognition of deferred arrangement fees.

NOTE 8 -- SUBSEQUENT EVENTS

Subsequent  to May 31, 1998, the Trust declared the following dividends from net
investment income:

                Per Share Amount     Payable Date     Record Date
                ----------------     ------------     -----------
                    $  0.0710          06/22/98         06/10/98
                    $  0.0680          07/22/98         07/10/98

                                       29
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 NOTES TO FINANCIAL STATEMENTS as of May 31, 1998 (Unaudited)
- --------------------------------------------------------------------------------

                 Management's Additional Operating Information
                 ---------------------------------------------

APPROVAL OF CHANGES IN INVESTMENT POLICIES

At  the Annual Meeting of Trust Shareholders, held August 30, 1994, shareholders
approved  changes  in  the  Trust's  fundamental  investment policies which make
available  certain  additional  investment opportunities to the Trust, including
the  purchase  (i)  of  U.S.  dollar  denominated senior corporate loans made to
companies  headquartered  in  Canada  or  U.S.  Territories or Possessions; (ii)
subject  to  certain  limitations,  loans in excess of 10% of an issue of senior
bank  debt  of  a  corporate  borrower;  and  (iii) with up to 5% of the Trust's
assets,  loans  in  tranches  of  senior collateralized corporate loans that are
subordinated  in  some manner as to the payment of interest and/or principal. At
a  special meeting held May 2, 1996, Trust Shareholders approved an amendment to
the  Trust's  fundamental investment policies to expand its ability to engage in
borrowing  transactions  up  to  33.33%  of  net  assets  including  borrowings,
primarily to acquire additional income producing investments.

The  Trust's  Manager  believes  that  these  changes  in the Trust's investment
policies  will  increase  the  number  of  loan  offerings  which  the Trust may
consider  acquiring.  Furthermore,  the Manager also believes that these changes
are   fully  consistent  with  the  Trust's  overall  investment  philosophy  of
purchasing senior collateralized corporate loans.

REPURCHASE OF SECURITIES BY CLOSED-END COMPANIES

In  accordance  with  Section  23(c)  of the Investment Company Act of 1940, and
Rule  23c-1 under the Investment Company Act of 1940, the Trust may from time to
time  purchase shares of beneficial interest of the Trust in the open market, in
privately  negotiated  transactions  and/or purchase shares to correct erroneous
transactions.

SHAREHOLDER INVESTMENT PROGRAM

The  Trust offers a Shareholder Investment Program (the "Program") which enables
investors  to  conveniently  add  to their holdings at reduced costs. Should you
desire   further   information  concerning  this  Program,  please  contact  the
Shareholder Servicing Agent at (800) 992-0180.
                                       30
<PAGE>
                      THIS PAGE INTENTIONALLY LEFT BLANK

                                       31
<PAGE>
                      THIS PAGE INTENTIONALLY LEFT BLANK

                                       32
<PAGE>
                       Pilgrim America Prime Rate Trust

- --------------------------------------------------------------------------------
 FUND ADVISORS AND AGENTS
- --------------------------------------------------------------------------------
 
INVESTMENT MANAGER                    INSTITUTIONAL INVESTORS AND ANALYSTS
Pilgrim America Investments, Inc.     Call Pilgrim America Prime Rate Trust
Two Renaissance Square                1-800-336-3436, Extension 8256
40 North Central Avenue
Suite 1200
Phoenix, AZ 85004-4424

SHAREHOLDER SERVICING AGENT           TRANSFER AGENT
Pilgrim America Group, Inc.           DST Systems, Inc.
Two Renaissance Square                P.O. Box 419368
40 North Central Avenue               Kansas City, Missouri 64141
Suite 1200
Phoenix, AZ 85004-4424
1-800-992-0180

WRITTEN REQUESTS

Please mail all account inquiries and other comments to:

Pilgrim America Prime Rate Trust Account Services
c/o Pilgrim America Group, Inc.
Two Renaissance Square
40 North Central Avenue, Suite 1200
Phoenix, Arizona 85004-4424


TOLL-FREE SHAREHOLDER INFORMATION

Call  us  from  9:00  a.m.  to  7:00  p.m.  Eastern time on any business day for
account or other information, at 1-800-992-0180.
                                       33
<PAGE>
                             Pilgrim America Funds

                            Pilgrim America Masters
                            Asia-Pacific Equity Fund

                            Pilgrim America Masters
                               MidCap Value Fund

                            Pilgrim America Masters
                              LargeCap Value Fund

                                Pilgrim America
                              Bank and Thrift Fund

                                Pilgrim America
                                 MagnaCap Fund

                                Pilgrim America
                                High Yield Fund

                               Pilgrim Government
                             Securities Income Fund



                                Pilgrim America
                                     Funds

  "Our goal is for every investor to have a successful investment experience."

Prospectuses containing more complete information regarding the funds, including
charges and expenses,  may be obtained by calling  Pilgrim  America  Securities,
Inc.  Distributor  at  1-800-334-3444.  Please read the  prospectuses  carefully
before you invest or send money.

                              13-SS-070198-072998


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission