PILGRIM PRIME RATE TRUST
N-30D, 1999-08-06
Previous: SOURCINGLINK NET INC, S-8, 1999-08-06
Next: MFS INTERMEDIATE INCOME TRUST, N-23C-1, 1999-08-06



                                 Pilgrim [LOGO]
                           ---------------------------
                           FUNDS FOR SERIOUS INVESTORS

                                PRIME RATE TRUST

                              First Quarter Report



                                                                    May 31, 1999
                                                            First Quarter Report

                                                                              Q1
<PAGE>
                            Pilgrim Prime Rate Trust


                              FIRST QUARTER REPORT

                                  May 31, 1999

                                   ----------

                               Table of Contents

Chairman's Message.........................................................    2
Letter to Shareholders.....................................................    3
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

                                   ----------

                                       1
<PAGE>
                            Pilgrim Prime Rate Trust

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

Dear Shareholder:

We are pleased to present the First Quarter  Report for Pilgrim 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 the three months  results a  reflection  of the Pilgrim
Investment,  Inc.  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 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 Group, Inc.
June 8, 1999

                                       2
<PAGE>
                           Pilgrim Prime Rate Trust

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

Dear Fellow Shareholders:

The  objective of Pilgrim Prime Rate Trust is to provide a high level of current
income  consistent with the  preservation of capital.  During the fiscal quarter
ended on May 31, 1999, the Trust declared its 133rd consecutive dividend.  Based
on average  month-end  net asset  value  ("NAV") per share,  dividends  declared
during the quarter of $0.195 per share,  were equivalent to a distribution  rate
of 8.52%(1) per annum.  Short-term  interest rates were generally  stable during
the quarter under review.  Chart One compares the Trust's trailing  twelve-month
average  distribution  rates  with Prime Rate and LIBOR (an index of the rate of
interest at which  banks lend to one  another)  over the period from  January 1,
1991 through May 31, 1999.

                Prime Rate     Prime Rate
               Trust (at NAV)  (at Market)      Composite
Month Ended      (1)(2)          (1)(2)       Average(2)(3)   60-Day LIBOR(5)
- -----------   --------------   -----------    -------------   ---------------
  1/31/91        9.675%          9.917%                          8.063%
  2/28/91        9.627%          9.833%                          7.943%
  3/31/91        9.500%          9.750%                          7.792%
  4/30/91        9.379%          9.667%                          7.579%
  5/31/91        9.203%          9.542%                          7.386%
  6/30/91        9.052%          9.417%                          7.199%
  7/31/91        8.896%          9.292%                          7.032%
  8/31/91        8.730%          9.167%                          6.834%
  9/30/91        8.527%          9.000%                          6.600%
 10/31/91        8.372%          8.833%                          6.365%
 11/30/91        8.160%          8.625%                          6.084%
 12/31/91        7.963%          8.375%                          5.818%
  1/31/92        7.739%          8.125%                          5.574%
  2/29/92        7.526%          7.917%                          5.349%
  3/31/92        7.382%          7.708%          7.397%          5.157%
  4/30/92        7.199%          7.500%          7.239%          4.990%
  5/31/92        7.072%          7.333%          7.142%          4.823%
  6/30/92        6.939%          7.167%          7.034%          4.641%
  7/31/92        6.790%          6.958%          6.895%          4.432%
  8/31/92        6.671%          6.750%          6.779%          4.250%
  9/30/92        6.578%          6.583%          6.697%          4.063%
 10/31/92        6.498%          6.417%          6.621%          3.932%
 11/30/92        6.394%          6.292%          6.533%          3.844%
 12/31/92        6.277%          6.250%          6.417%          3.755%
  1/31/93        6.203%          6.208%          6.354%          3.677%
  2/28/93        6.151%          6.167%          6.305%          3.589%
  3/31/93        6.095%          6.125%          6.267%          3.500%
  4/30/93        6.070%          6.083%          6.229%          3.432%
  5/31/93        6.056%          6.042%          6.196%          3.375%
  6/30/93        6.022%          6.000%          6.141%          3.318%
  7/31/93        5.998%          6.000%          6.112%          3.302%
  8/31/93        6.002%          6.000%          6.110%          3.281%
  9/30/93        5.975%          6.000%          6.070%          3.281%
 10/31/93        5.899%          6.000%          5.989%          3.266%
 11/30/93        5.910%          6.000%          5.955%          3.224%
 12/31/93        5.932%          6.000%          6.018%          3.219%
  1/31/94        5.955%          6.000%          6.040%          3.214%
  2/28/94        5.978%          6.000%          6.055%          3.255%
  3/31/94        6.017%          6.021%          6.080%          3.302%
  4/30/94        6.068%          6.083%          6.103%          3.385%
  5/31/94        6.157%          6.188%          6.163%          3.484%
  6/30/94        6.258%          6.292%          6.243%          3.609%
  7/31/94        6.374%          6.396%          6.331%          3.734%
  8/31/94        6.474%          6.542%          6.404%          3.875%
  9/30/94        6.604%          6.688%          6.518%          4.042%
 10/31/94        6.738%          6.833%          6.637%          4.219%
 11/30/94        6.874%          7.042%          6.758%          4.432%
 12/31/94        7.076%          7.250%          6.971%          4.677%
  1/31/95        7.288%          7.458%          7.269%          4.927%
  2/28/95        7.487%          7.708%          7.533%          5.135%
  3/31/95        7.711%          7.938%          7.831%          5.333%
  4/30/95        7.915%          8.125%          8.119%          5.495%
  5/31/95        8.089%          8.271%          8.367%          5.625%
  6/30/95        8.249%          8.417%          8.588%          5.734%
  7/31/95        8.396%          8.542%          8.825%          5.828%
  8/31/95        8.534%          8.625%          9.034%          5.854%
  9/30/95        8.650%          8.708%          9.189%          5.911%
 10/31/95        8.749%          8.792%          9.335%          5.943%
 11/30/95        8.855%          8.813%          9.488%          5.930%
 12/31/95        8.876%          8.813%          9.506%          5.878%
  1/31/96        8.886%          8.813%          9.432%          5.812%
  2/29/96        8.895%          8.750%          9.351%          5.739%
  3/31/96        8.836%          8.688%          9.215%          5.677%
  4/30/96        8.773%          8.625%          9.084%          5.622%
  5/31/96        8.727%          8.563%          8.983%          5.573%
  6/30/96        8.671%          8.500%          8.874%          5.527%
  7/31/96        8.639%          8.458%          8.760%          5.503%
  8/31/96        8.612%          8.417%          8.679%          5.524%
  9/30/96        8.590%          8.375%          8.606%          5.493%
 10/31/96        8.577%          8.333%          8.571%          5.456%
 11/30/96        8.563%          8.292%          8.530%          5.422%
 12/31/96        8.567%          8.271%          8.486%          5.413%
  1/31/97        8.569%          8.250%          8.455%          5.422%
  2/28/97        8.564%          8.250%          8.434%          5.436%
  3/31/97        8.595%          8.271%          8.431%          5.459%
  4/30/97        8.647%          8.292%          8.439%          5.483%
  5/31/97        8.666%          8.313%          8.411%          5.507%
  6/30/97        8.715%          8.333%          8.425%          5.523%
  7/31/97        8.734%          8.354%          8.415%          5.529%
  8/31/97        8.744%          8.375%          8.384%          5.544%
  9/30/97        8.758%          8.396%          8.371%          5.560%
 10/31/97        8.768%          8.417%          8.313%          5.581%
 11/30/97        8.771%          8.438%          8.248%          5.615%
 12/31/97        8.777%          8.458%          8.206%          5.633%
  1/31/98        8.780%          8.479%          8.168%          5.639%
  2/28/98        8.777%          8.500%          8.128%          5.655%
  3/31/98        8.788%          8.500%          8.125%          5.652%
  4/30/98        8.788%          8.500%          8.107%          5.647%
  5/31/98        8.809%          8.500%          8.109%          5.642%
  6/30/98        8.798%          8.500%          8.094%          5.640%
  7/31/98        8.806%          8.500%          8.098%          5.642%
  8/31/98        8.807%          8.500%          8.101%          5.639%
  9/30/98        8.810%          8.479%          8.114%          5.610%
 10/31/98        8.793%          8.438%          8.127%          5.571%
 11/30/98        8.786%          8.375%          8.155%          5.527%
 12/31/98        8.782%          8.313%          8.220%          5.470%
  1/31/99        8.764%          8.250%          8.242%          5.420%
  2/28/99        8.737%          8.188%          8.259%          5.364%
  3/31/99        8.704%          8.125%          8.259%          5.304%
  4/30/99        8.663%          8.063%          8.259%          5.242%
  5/31/99        8.630%          8.000%          8.261%          5.187%

During the quarter,  the Trust's  month end NAV ranged  between $9.25 and $9.07.
The decline in NAV over the last few months has resulted from a  combination  of
losses realized on assets sold and unrealized losses on assets which remain part
of the portfolio. This issue is further discussed later in this letter.

THE TRUST

The Trust invests  primarily in senior loans made to large American and Canadian
corporations.  All investments are made in US dollars and bear interest at rates
which  adjust  to  current  market  conditions  periodically.   The  Trust  buys
investments from large,  sophisticated banks and financial  institutions.  These
institutions  typically administer the loans on the Trust's behalf.  Investments
usually have a final maturity  between seven and ten years,  but most are repaid
within two to five years.  Interest  rates on most of the loans reset to current
market  indices  every  thirty  to  ninety  days.   Consequently,   the  Trust's
investments  exhibit very low price volatility  unlike  corporate  bonds,  whose
prices fluctuate  significantly in response to changes in interest rates.  Other
factors  which reduce the risk of the senior loan asset class  include being (i)
senior status among all lenders;  (ii) collateral coverage;  and (iii) covenants
granted by borrowers to adhere to certain

                                       3
<PAGE>
                           Pilgrim Prime Rate Trust

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

operating and financial  standards.  Additionally,  the Trust maintains a highly
diversified  portfolio,  which limits the adverse effect of loan defaults on the
Trust's performance.

The two to ten year lifecycle of senior loan investments suggests that investors
should have a moderate to long term  investment  horizon  when  investing in the
Trust. The Trust seeks to provide a high degree of principal  stability relative
to the  traditional  fixed  income  component  of an  appropriately  diversified
investment portfolio.

ASSET QUALITY

The recent decline in NAV generally  resulted from the  deterioration of a small
number of assets. On May 31, 1999,  non-performing loans were 1.48% and 2.13% of
total  assets  and net  assets,  respectively,  compared  to 1.75%  and 2.53% at
February 28, 1999. This improvement in the level of non-performing  loans can be
seen as a positive  indicator for NAV stability.  Some unrealized  losses may be
recoverable since the sale or resolution of these assets could provide the Trust
with proceeds in excess of its adjusted basis.  The opportunity for future gains
arises from the inherent  strengths of the senior loan asset class. In corporate
restructurings  following  loan  defaults,  the  investments  owned by the Trust
generally  give the Trust the right to protect  its senior  claim to the assets.
The greatest  value may be recovered  by the Trust by  substituting  part of the
Trust's debt  investment  with equity  issued by the  borrower.  If the borrower
performs well, the equity  position owned by the Trust will appreciate in value.
Over its history,  the Trust has realized gains from the  appreciation of equity
positions resulting from debt restructuring.

Management continually monitors the less strong parts of the portfolio.  We have
re-doubled  our  efforts  to  detect  potential   problems  early  and  to  take
appropriate corrective action.

MARKET PLACE FOR LOANS

During the past three months,  there has been a stable and attractive  supply of
new transactions in the primary market.  We have also taken greater advantage of
the increasingly attractive secondary market place to acquire assets. Offsetting
these helpful  trends has been  continued  growth in demand for senior  floating
rate loans. This has tended to keep spreads over LIBOR stable and allocations by
lead lenders  relatively  small.  Generally  though,  the Trust has been able to
remain close to fully invested.

                            PILGRIM PRIME RATE TRUST

DATE      PRICE      NAV      %PREM          DATE      PRICE      NAV      %PREM
- --------------------------------------------------------------------------------
05/28/99   9.500     9.100     4.40          03/19/99   9.313     9.210     1.11
05/21/99   9.375     9.100     3.02          03/12/99   9.438     9.200     2.58
05/14/99   9.313     9.080     2.56          03/05/99   9.500     9.240     2.81
05/07/99   9.438     9.070     4.05          02/26/99   9.563     9.240     3.49
04/30/99   9.438     9.170     2.92          02/19/99   9.500     9.230     2.92

04/23/99   9.438     9.160     3.03          02/12/99   9.500     9.230     2.93
04/16/99   9.313     9.140     1.89          02/05/99   9.438     9.280     1.70
04/09/99   9.375     9.130     2.68          01/29/99   9.563     9.270     3.16
04/02/99   9.438     9.190     2.69          01/22/99   9.438     9.270     1.81
03/26/99   9.375     9.230     1.57          01/15/99   9.313     9.260     0.57

                                             01/08/99   9.313     9.250     0.68
                                             01/01/99   9.313     9.230     0.89


DATE      PRICE      NAV      %PREM          DATE      PRICE      NAV      %PREM
- --------------------------------------------------------------------------------
12/25/98  10.000     9.280     7.76          06/26/98   9.938     9.340     6.40
12/11/98  10.000     9.330     7.18          06/19/98   9.938     9.320     6.63
12/11/98   9.938     9.320     6.63          06/12/98  10.000     9.310     7.41
12/04/98  10.000     9.300     7.53          06/05/98  10.125     9.370     8.06
11/27/98  10.000     9.280     7.76          05/29/98  10.250     9.360     9.51
11/20/98  10.000     9.330     7.18          05/22/98  10.188     9.330     9.19

11/13/98   9.938     9.320     7.76          05/15/98  10.188     9.310     9.43
11/06/98  10.000     9.300     7.18          05/08/98  10.063     9.290     8.32
10/30/98  10.000     9.300     6.63          05/01/98  10.125     9.340     8.10
10/23/98  10.000     9.350     7.53          04/24/98  10.000     9.330     7.18
10/16/98   9.938     9.340     7.76          04/17/98  10.063     9.320     7.97

10/02/98   9.938     9.320     7.76          04/10/98   9.938     9.300     6.85
09/25/98  10.000     9.310     7.18          04/03/98  10.063     9.360     7.51
09/18/98  10.125     9.370     6.63          03/27/98   9.875     9.340     5.73
09/11/98  10.250     9.360     7.53          03/20/98  10.000     9.330     7.18
09/04/98  10.188     9.330     7.76          03/13/98  10.125     9.310     8.75

08/28/98  10.188     9.310     7.76          03/06/98  10.250     9.290    10.33
08/21/98  10.063     9.290     7.18          02/27/98  10.313     9.340    10.41
08/14/98  10.125     9.340     6.63          02/20/98  10.313     9.340    10.41
08/07/98  10.000     9.280     7.53          02/13/98  10.250     9.340     9.74
07/31/98  10.000     9.330     7.76          02/06/98  10.250     9.320     9.98

07/24/98   9.938     9.320     7.76          01/30/98  10.250     9.380     9.28
07/17/98  10.000     9.300     6.63          01/23/98  10.500     9.360    12.18
07/10/98  10.000     9.300     7.53          01/16/98  10.313     9.340    10.41
07/03/98  10.063     9.350     7.76          01/09/98  10.313     9.330    10.53
                                             01/02/98  10.313     9.310    10.77


DATE      PRICE      NAV      %PREM          DATE      PRICE      NAV      %PREM
- --------------------------------------------------------------------------------
12/26/97  10.375     9.390    10.49          07/04/97  10.000     9.430     6.04
12/19/97  10.375     9.380    10.61          06/27/97  10.031     9.420     6.49
12/12/97  10.250     9.360     9.51          06/20/97  10.125     9.400     7.71
12/05/97  10.250     9.340     9.74          06/13/97  10.125     9.390     7.83
11/28/97  10.250     9.390     9.16          06/06/97  10.063     9.370     7.39
11/21/97  10.188     9.390     8.49          05/30/97  10.063     9.420     6.82
11/14/97  10.188     9.360     8.84          05/23/97  10.125     9.400     7.71

11/07/97  10.250     9.350     9.63          05/16/97   9.875     9.380     5.28
10/31/97  10.250     9.400     9.04          05/09/97  10.000     9.370     6.72
10/24/97  10.313     9.390     9.82          05/02/97  10.000     9.420     6.16
10/17/97  10.188     9.380     8.61          04/25/97  10.000     9.420     6.16
10/10/97  10.188     9.360     8.84          04/18/97  10.125     9.400     7.71

10/03/97  10.250     9.410     8.93          04/11/97  10.125     9.380     7.94
09/26/97  10.188     9.390     8.49          04/04/97  10.125     9.440     7.26
09/19/97  10.188     9.380     8.61          03/28/97   9.875     9.420     4.83
09/12/97  10.125     9.350     8.29          03/21/97   9.750     9.410     3.61
09/05/97  10.125     9.330     8.52          03/14/97  10.000     9.390     6.50

08/29/97  10.125     9.400     7.71          03/07/97  10.000     9.400     6.38
08/22/97  10.125     9.380     7.94          02/28/97   9.875     9.450     4.50
08/15/97  10.188     9.370     8.72          02/21/97   9.875     9.430     4.72
08/08/97  10.125      n.a.      n.a          02/14/97  10.000      n.a.      n.a
08/01/97  10.188     9.430     8.03          02/07/97   9.750     9.410     3.61

07/25/97  10.125     9.410     7.60          01/31/97   9.750     9.460     3.07
07/18/97  10.000     9.380     6.61          01/24/97   9.813     9.440     3.95
07/11/97  10.000     9.380     6.61          01/17/97   9.750     9.430     3.39
                                             01/10/97   9.875     9.410     4.94
                                             01/03/97   9.875     9.390     5.17


DATE      PRICE      NAV      %PREM          DATE      PRICE      NAV      %PREM
- --------------------------------------------------------------------------------
12/27/96   9.750     9.380     3.94          06/28/96   9.750     9.610     1.46
12/20/96   9.750      n.a.     n.a.          06/21/96   9.625     9.590      .36
12/13/96   9.625     9.410     2.28          06/14/96   9.750     9.570     1.88
12/06/96   9.375     9.390     -.16          06/07/96   9.625     9.560      .68
11/29/96   9.375     9.450     -.79          05/31/96   9.500     9.610    -1.14
11/22/96   9.375     9.430     -.58          05/24/96   9.625     9.590      .36
11/15/96   9.375     9.560    -1.94
                                             05/17/96   9.625     9.570      .57
11/08/96   9.250     9.560    -3.24          05/10/96   9.500     9.560     -.63
11/01/96   9.438     9.610    -1.80          05/03/96   9.625     9.600      .26
10/25/96   9.625     9.600      .26          04/26/96   9.500     9.580     -.84
10/18/96   9.625     9.580      .47          04/19/96   9.625     9.570      .57
10/11/96   9.750     9.570     1.88
                                             04/12/96   9.625     9.550      .79
10/04/96   9.875     9.620     2.65          04/05/96   9.500     9.540     -.42
09/27/96   9.875     9.600     2.86          03/29/96   9.625     9.610      .16
09/20/96   9.625     9.580      .47          03/22/96   9.375     9.590    -2.24
09/13/96  10.000     9.560     4.60          03/15/96   9.375     9.570    -2.04
09/06/96   9.875      n.a.     n.a.
                                             03/08/96   9.375      n.a.     n.a.
08/30/96   9.875     9.600     2.86          03/01/96   9.375     9.610    -2.45
08/23/96   9.875     9.600     2.86          02/23/96   9.500     9.610    -1.14
08/16/96   9.875     9.580     3.08          02/16/96   9.375     9.590    -2.24
08/09/96   9.875     9.560     3.29          02/09/96   9.375     9.580    -2.14
08/02/96   9.813     9.620     2.00
                                             02/02/96   9.313     9.640    -3.40
07/26/96   9.750     9.600     1.56          01/26/96   9.375     9.620    -2.55
07/19/96   9.625     9.580      .47          01/19/96   9.375     9.620    -2.55
07/12/96   9.625     9.570      .57          01/12/96   9.375     9.600    -2.34
07/05/96   9.750     9.550     2.09          01/05/96   9.375     9.590    -2.24


DATE      PRICE      NAV      %PREM          DATE      PRICE      NAV      %PREM
- --------------------------------------------------------------------------------
12/29/95   9.250     9.580    -3.44          07/14/95   9.000     9.620    -6.44
12/22/95   9.375     9.630    -2.65          07/07/95   9.125     9.600    -4.95
12/15/95   9.375     9.630    -2.65          06/30/95   9.125     9.650    -5.44
12/08/95   9.250     9.610    -3.75          06/23/95   9.125     9.650    -5.44
                                             06/16/95   9.000     9.630    -6.54
12/01/95   9.125     9.670    -5.64
11/24/95   9.125     9.650    -5.44          06/09/95   9.125     9.620    -5.15
11/17/95   9.250     9.620    -3.85          06/02/95   9.000     9.670    -6.93
11/10/95   9.000     9.620    -6.44          05/26/95   8.875     9.660    -8.13
11/03/95   9.125     9.670    -5.64          05/19/95   9.000     9.640    -6.64
                                             05/12/95   8.875     9.620    -7.74
10/27/95   9.250     9.660    -4.25
10/20/95   9.250     9.640    -4.05          05/05/95   8.875     9.600    -7.55
10/13/95   9.375     9.620    -2.55          04/28/95   8.875     9.660    -8.13
10/06/95   9.375     9.610    -2.45          04/21/95   8.875     9.640    -7.94
09/29/95   9.375     9.660    -2.95          04/14/95   8.750     9.620    -9.04
                                             04/07/95   8.750     9.610    -8.95
09/22/95   9.250     9.640    -4.05
09/15/95   9.375     9.630    -2.65          03/31/95   8.750     9.670    -9.51
09/08/95   9.250     9.610    -3.75          03/24/95   8.750     9.650    -9.33
09/01/95   9.250     9.670    -4.34          03/17/95   8.750     9.630    -9.14
08/25/95   9.250     9.640    -4.05          03/10/95   8.750     9.610    -8.95
                                             03/03/95   8.750     9.660    -9.42
08/18/95   9.125     9.620    -5.15
08/11/95   9.000     9.610    -6.35
08/04/95   9.125     9.670    -5.64
07/28/95   9.000     9.650    -6.74
07/21/95   8.875     9.630    -7.84

Source: BLOOMBERG Financial Markets.

                                       4
<PAGE>
                           Pilgrim Prime Rate Trust

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

MARKET PRICE FOR TRUST SHARES

The Trust's shares have begun to trade at a more  significant  premium in recent
weeks. Chart Two shows the Trust's stock price, NAV and Premium over NAV.

The higher  premium  increases the  possibilities  for the Trust to issue shares
under its shelf programs.  For more complete information,  including charges and
expenses for  purchasing  shares under the shelf  programs,  please call Pilgrim
Securities at  1-800-334-3436,  ext. 8112. Please read the prospectus  carefully
before investing or sending any money.

OUTLOOK

The next  quarter  should  see  resolution  of more of the  Trust's  troublesome
investments.  There are pockets of  heightened  risk in  healthcare  and in some
service  businesses.  We  are  watching  these  very  carefully  and  will  take
appropriate action seeking to minimize the impact on the portfolio.

New  transactions  seem likely to continue at a healthy  rate.  Both quality and
profit margins remain attractive.  There are some signs that short-term interest
rates may rise moderately, which is a generally positive factor for the Trust.

We look forward to your comments and questions.


/s/ Howard Tiffen

Howard Tiffen
President, COO, and
Senior Portfolio Manager
Pilgrim Prime Rate Trust
June 8, 1999

                                       5
<PAGE>
                           Pilgrim Prime Rate Trust

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

(1)  The  distribution  rate is calculated  by dividing the total  distributions
     declared  during the  quarter by the  Trust's net asset value at the end of
     the period.  The distribution  rate is based solely on the actual dividends
     and  distributions,  which are made at the  discretion of  management.  The
     distribution  rate  may  or may  not  include  all  investment  income  and
     ordinarily will not include capital gains or losses, if any.

(2)  The distribution rate is the average of the Trust's  distribution rates for
     the  preceding  twelve  months.   Distribution   rates  are  calculated  by
     annualizing  each monthly  dividend 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 each
     month.

(3)  Source: Bloomberg Financial Markets.

(4)  LIBOR  is the  London  Inter-Bank  Offered  Rate and is the  benchmark  for
     determining  the interest  paid on more than 90% of the senior loans in the
     Trust's portfolio.

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.

THIS LETTER CONTAINS STATEMENTS THAT MAY BE "FORWARD-LOOKING STATEMENTS". ACTUAL
RESULTS COULD DIFFER  MATERIALLY  FROM THOSE  PROJECTED IN THE  "FORWARD-LOOKING
STATEMENTS".

THE VIEWS EXPRESSED IN THIS LETTER REFLECT THOSE OF THE PORTFOLIO MANAGER,  ONLY
THROUGH  THE END OF THE  PERIOD  OF THE  REPORT  AS  STATED  ON THE  COVER.  THE
MANAGER'S  VIEWS ARE  SUBJECT  TO CHANGE AT ANY TIME  BASED ON MARKET  AND OTHER
CONDITIONS.

                                       6
<PAGE>
                           Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
STATISTICS AND PERFORMANCE as of May 31, 1999
- --------------------------------------------------------------------------------

                           PORTFOLIO CHARACTERISTICS

    Net Assets                                       $1,188,301,527
    Assets Invested in Senior Loans*                 $1,661,224,994
    Total Number of Senior Loans                                167
    Average Amount Outstanding per Loan                  $9,947,455
    Total Number of Industries                                   32
    Average Loan Amount per Industry                    $51,913,281
    Portfolio Turnover Rate (YTD)                                37%
    Weighted Average Days to Interest Rate Reset            43 days
    Average Loan Maturity                                 63 months
    Average Age of Loans Held in Portfolio                11 months

     * Includes loans and other debt received through restructures


                          TOP 10 INDUSTRIES AS A % OF

                                                NET ASSETS     TOTAL ASSETS
                                                ----------     ------------
    Healthcare, Education and Childcare             15.1%          10.5%
    Telecommunications                              12.4%           8.6%
    Chemicals, Plastics and Rubber                   9.0%           6.2%
    Containers, Packaging and Glass                  7.6%           5.3%
    Buildings and Real Estate                        7.3%           5.1%
    Personal, Food and Miscellaneous Services        6.9%           4.8%
    Broadcasting                                     5.7%           4.0%
    Printing and Publishing                          5.6%           3.9%
    Aerospace and Defense                            5.6%           3.9%
    Automobile                                       5.6%           3.9%


                         TOP 10 SENIOR LOANS AS A % OF

                                                NET ASSETS     TOTAL ASSETS
                                                ----------     ------------
    Lyondell Petrochemical Co.                     3.0%            2.1%
    Patriot American Hospitality                   2.9%            2.0%
    MAFCO Finance Corp.                            2.6%            1.8%
    Community Health Systems, Inc.                 2.0%            1.4%
    Jefferson Smurfit                              2.0%            1.4%
    Omnitrax Inc.                                  2.0%            1.4%
    Gaylord Container                              1.8%            1.2%
    Papa Gino's Inc.                               1.8%            1.2%
    American Wireless Corp.                        1.7%            1.2%
    Mariner Health Group                           1.7%            1.2%

                                       7
<PAGE>
                           Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
STATISTICS AND PERFORMANCE as of May 31, 1999
- --------------------------------------------------------------------------------

                         YIELDS AND DISTRIBUTION RATES

                              (NAV)       (MKT)      Annualized      Annualized
                    Prime  30-Day SEC  30-Day SEC   Distribution    Distribution
Quarter-ended       Rate     Yield A     Yield A    Rate at NAV B  Rate at MKT B
- -------------       -----  ----------  ----------   -------------  -------------
May 31, 1999        7.75%     8.78%       8.40%         8.52%          8.20%
February 28, 1999   7.75%     8.28%       7.99%         8.56%          8.27%
November 30, 1998   7.75%     9.02%       8.68%         8.74%          8.42%
August 31, 1998     8.50%     8.46%       7.88%         8.81%          8.21%

                          AVERAGE ANNUAL TOTAL RETURNS

                                             NAV         MKT
                                            -----       -----
       1 Year                               5.96%       1.02%
       3 Years                              7.42%       8.72%
       5 Years                              8.03%       8.79%
       10 Years                             8.09%        N/A
       Since Trust Inception F,H            8.26%        N/A
       Since Initial Trading on NYSE G       N/A        9.94%

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

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

                      See performance footnotes on page 9.

                                       8
<PAGE>
                           Pilgrim 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 each monthly  dividend,
     then averaging the annualized  dividends declared for each month during the
     quarter and dividing the resulting  average  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 a
     market basis and assuming  rights were exercised  through May 31, 1999 were
     1.02%  and  8.79%  for the one and five  year  periods,  respectively.  The
     Trust's average annual total return  assuming an initial  investment at NAV
     with a 3% sales  charge and assuming an ending value at market and assuming
     rights were  exercised  through May 31,  1999,  was 9.42% 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)  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.  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.

(E)  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 $6,972,203 were charged against the offering proceeds.

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

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

(H)  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 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 1999 Dividends:

     DECLARATION DATE     EX-DATE         PAYABLE DATE
     ----------------     -------         ------------
       January 29         February 8      February 23
       February 26        March 8         March 22
       March 31           April 8         April 22
       April 30           May 6           May 24
       May 28             June 8          June 22
       June 30            July 8          July 22
       July 30            August 6        August 23
       August 31          September 8     September 22
       September 30       October 6       October 22
       October 28         November 8      November 22
       November 30        December 8      December 22
       December 20        December 28     January 13, 2000

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).
Effective November 16, 1998 the Trust's name changed to Pilgrim Prime Rate Trust
and its cusip number  became 72146W 10 3. Prior to November 16, 1998 the Trust's
name was Pilgrim  America Prime Rate Trust and its cusip number was 720906 10 6.
The  Trust's NAV and market  price are  published  daily  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 Prime Rate Trust

- --------------------------------------------------------------------------------
PORTFOLIO OF INVESTMENTS as of May 31, 1999 (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: 5.6%
$ 14,888     Avborne (aircraft maintenance)                             Term B    06/30/03  $14,887,500
   8,820     Erickson Air-Crane Co. (heavy lift helicopters)            Term B    12/31/04    8,114,400
   8,794     New Piper Aircraft, Inc. (aircraft manufacturer)           Term      04/15/05    8,794,332
   6,390     Piedmont Aviation Services (airport facility operator)     Term B    07/23/06    6,389,830
   6,390      Piedmont Aviation Services                                Term C    07/23/07    6,389,831
   2,500     Stellex Industries, Inc. (aerospace & defense parts mfg.)  Term B    09/30/06    2,500,000
   4,602     Technetics Corp. (aircraft engine components)              Term      06/20/02    4,602,168
  14,987     TRANSTAR (aluminum distribution)                           Term B    01/20/06   14,986,607
                                                                                            -----------
                                                                                             66,664,668
                                                                                            -----------
             AUTOMOBILE: 5.6%
   4,962     Autosystems manufacturing, Inc. (automotive lighting)      Term B    05/31/04    4,863,250
   4,963      Autosystems manufacturing, Inc.                           Term C    05/31/05    4,863,250
  14,438     Breed Technologies (airbags/seatbelts)                     Term B    04/27/06   14,437,870
   9,800     Cambridge Industries, Inc. (automotive plastics)           Term B    06/30/05    9,800,000
   9,365     Capital Tool & Design (brake backing plates)               Term B    07/19/03    9,364,964
   8,767     Global Metal Technologies, Inc. (automotive parts)         Term B    03/12/05    8,767,420
   7,101     Safelite Glass Corp. (automobile windshield replacement)   Term B    12/23/04    7,101,000
   7,101      Safelite Glass Corp.                                      Term C    12/23/05    7,101,000
                                                                                            -----------
                                                                                             66,298,754
                                                                                            -----------
             BANKING: 1.5%
     893     Loyalty Management Group (banking)                         Term A    03/04/06      892,857
  15,000      Loyalty Management Group                                  Term B    10/31/05   15,000,000
   2,238      Loyalty Management Group                                  US Term   03/04/06    2,238,580
                                                                                            -----------
                                                                                             18,131,437
                                                                                            -----------
             BEVERAGE, FOOD AND TOBACCO: 4.6%
   2,833     Edward's Baking Co. (food service bakery)                  Term A    09/30/03    2,691,667
   3,292      Edward's Baking Co.                                       Term B    09/30/05    3,127,083
   3,292      Edward's Baking Co.                                       Term C    09/30/05    3,127,084
  13,755     Empire Kosher Poultry (kosher chicken and poultry)         Term B    07/31/04   13,755,000
  15,000     General Nutrition Corp. (nutritional product retail
             and manufacturer)+                                         Term      12/18/05   15,000,000
   9,102     Imperial Holly Corp. (sugar producer)                      Term A    12/31/05    9,102,033
   8,272      Imperial Holly Corp.                                      Term B    12/31/05    8,272,192
                                                                                            -----------
                                                                                             55,075,059
                                                                                            -----------
</TABLE>
                See Accompanying Notes to Financial Statements.

                                       11
<PAGE>
                           Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
PORTFOLIO OF INVESTMENTS as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Principal
Amount                                                                       Loan      Stated
(000's)                          Industry/Borrower                           Type     Maturity      Value
- ---------    -----------------------------------------------------------    ------    --------    -----------
<S>          <C>                                                            <C>        <C>        <C>
             BROADCASTING: 5.7%
$ 1,547     Capstar Radio Broadcasting (radio broadcasting)                Revolver   09/24/99   $ 1,547,368
  2,369      Capstar Radio Broadcasting                                    Term A     09/24/99     2,368,421
  4,000     Charter Communications Operating LLC (cable television)        Term B     03/17/08     4,000,000
  5,000     Classic Cable, Inc. (cable television)                         Term B     10/31/07     5,000,000
  9,977     Intermedia Partners IV (cable television)                      Term       01/01/05     9,977,273
  1,738     Liberman Broadcasting, Inc. (spanish radio/tv)                 Revolver   03/31/05     1,737,600
  7,920      Liberman Broadcasting, Inc.                                   Term B     09/30/05     7,920,000
  9,157     Retlaw Broadcasting, LLC (television broadcasting)             Term B     04/30/06     9,157,500
 17,000     Telemundo (television broadcasting)                            Term B     12/28/06    17,000,000
  4,000     Z Spanish (radio broadcaster)                                  Bridge     03/31/06     4,000,000
  5,000      Z Spanish                                                     Term       03/31/06     5,000,000
                                                                                                 -----------
                                                                                                  67,708,162
                                                                                                 -----------
            BUILDINGS AND REAL ESTATE: 7.3%
  4,990     Alliance National, Inc. (temporary offices)                    Term B     09/04/05     4,989,583
  6,000     Dayton Superior Corp. (concrete/masonry accessories)           Term       09/29/05     6,000,000
  5,421     Falcon Building Products (building products)                   Term B     06/30/05     5,421,519
  6,600     Imperial Home Decor Group (home accessories)                   Term B     03/13/05     6,600,000
  3,400      Imperial Home Decor Group                                     Term C     03/13/06     3,400,000
  7,788     Kevco, Inc. (manufactured home components)                     Term B     02/02/05     7,787,674
 11,120     Meditrust Corp. (real estate investment trust)                 Revolver   07/15/01    11,120,234
  6,500      Meditrust Corp.                                               Term D     07/15/01     6,500,000
 11,268     Tree Island Industries (nail and wire products)                Term B     03/31/03    11,268,000
  7,800     US Aggregates (aggregate, asphalt, concrete manufacturer)      Term B     03/31/06     7,800,000
 15,777     Ventas, Inc. (real estate investment trust)                    Term D     05/05/03    15,776,828
                                                                                                 -----------
                                                                                                  86,663,838
                                                                                                 -----------
            CARGO TRANSPORT: 2.6%
 10,543     Atlas Freighter Leasing (air cargo carrier)                    Term       05/29/04    10,543,487
  2,709     Evergreen International Aviation, Inc. (air cargo carrier)     Term B     05/31/02     2,709,006
  1,368      Evergreen International Aviation, Inc.                        Term B     05/31/02     1,367,553
    385      Evergreen International Aviation, Inc.                        Term B-1   05/19/03       385,260
  6,300     Gemini Air Cargo, Inc. (air cargo carrier)                     Term A     12/12/02     6,300,000
  9,023     Omnitrax, Inc. (rail operator)                                 Term       05/12/05     9,022,727
                                                                                                 -----------
                                                                                                  30,328,033
                                                                                                 -----------
</TABLE>
                See Accompanying Notes to Financial Statements.

                                       12
<PAGE>
                           Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
PORTFOLIO OF INVESTMENTS as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Principal
Amount                                                                        Loan      Stated
(000's)                           Industry/Borrower                           Type     Maturity     Value
- ---------    -----------------------------------------------------------     ------    --------   -----------
<S>          <C>                                                             <C>       <C>        <C>
             CHEMICALS, PLASTICS AND RUBBER: 9.0%
$ 9,854     Acadia Elastomers Corp. (specialty chemicals)                   Term       02/17/04  $  9,854,015
 11,198     Cedar Chemical Corp. (specialty chemicals)                      Term B     10/30/03    11,198,323
 14,963     Euro United Corp. (plastic products)                            Term B     05/31/01    14,962,500
  4,388     Foam Fabrics Inc. (styrofoam products)                          Term A     03/05/05     4,387,500
  3,536     Foamex, L.P. (polyurethane foam)                                Term B     06/30/05     3,535,877
  3,214      Foamex, L.P.                                                   Term C     06/30/06     3,214,433
  1,806     Huntsman Corp. (industrial chemicals)                           Revolver   12/31/02     1,805,554
    476      Huntsman Corp.                                                 Term A     12/31/02       475,560
  3,442      Huntsman Corp.                                                 Term B     10/07/04     3,442,437
  1,584     Huntsman Specialty (specialty chemicals)                        Term B     03/15/04     1,583,994
  1,584      Huntsman Specialty                                             Term C     03/15/05     1,583,994
  5,000     Identity Group, Inc. (office product manufacturer)              Term B     05/07/07     5,000,000
 10,875     Lyondell Petrochemical Company (petrochemicals)                 Term A     07/23/03    10,875,214
  7,801      Lyondell Petrochemical Company                                 Term B     07/23/05     7,801,012
 17,000      Lyondell Petrochemical Company                                 Term E     05/20/06    17,000,000
  5,102     NEN Life Science Products (biochemicals)                        Term B     12/31/04     5,102,041
  4,694     Texas Petrochemical Corp. (industrial chemicals)                Term B     06/30/04     4,694,444
                                                                                                 ------------
                                                                                                  106,516,898
                                                                                                 ------------
            CONTAINERS, PACKAGING AND GLASS: 7.6%
  7,000     Blue Ridge Paper Products (paper producer)                      Term B     05/14/06     7,000,000
  1,430     Gaylord Container Corporation (corrugated containers)           Revolver   06/19/03     1,430,542
 19,897      Gaylord Container Corporation                                  Term       06/19/03    19,896,552
 23,880     Jefferson Smurfit (paperboard and packaging producer)           Term B     03/31/06    23,880,000
  4,000     Pacifica Paper Inc. (manufacturer of value added paper)         Term B     03/12/06     4,000,000
  3,752     Packaging Corporation of America (packaging product
            producer)                                                       Term B     04/12/07     3,752,066
  3,752      Packaging Corporation of America                               Term C     04/12/07     3,752,066
  9,925     Pretium Packaging, LLC (plastic packaging)                      Term B     07/29/06     9,925,020
  5,498     RIC Holdings Inc. (Riverwood) (paper and pulp company)          Term A     02/28/03     5,497,622
 11,442     Stone Container (paper and pulp company)                        Term D     10/01/03    11,442,314
                                                                                                 ------------
                                                                                                   90,576,182
                                                                                                 ------------
            DIVERSIFIED/CONGLOMERATE MANUFACTURING: 3.4%
  9,975     Allied Digital Technologies Corp. (multimedia manufacturer)     Term B     12/31/05     9,975,000
  6,250     General Cable Corp. (copper cable mfg.)                         Term B     05/24/07     6,250,000
  4,000     Holmes Products Corp. (consumer products manufacturer)          Term B     02/15/07     4,000,000
  9,955     Private Business, Inc. (banking services & software)            Term B     08/19/06     9,954,545
  9,950     SPX Corporation (industrial components)                         Term B     10/06/06     9,950,000
                                                                                                 ------------
                                                                                                   40,129,545
                                                                                                 ------------
            DIVERSIFIED/CONGLOMERATE SERVICES: 4.8%
  5,000     Barjan Products (distributor to truck stops)                    Term B     05/31/06     5,000,000
  3,000     Enterprise Profit Solutions Corp. (business services
            outsourcing)                                                    Term       09/25/02     3,000,000
 30,634     MAFCO Financial Corp. (diversified services and
            entertainment)                                                  Term A     04/16/00    30,634,615
 11,855     Outsourcing Solutions (accounts receivable management)          Term B     11/06/03    11,854,438
  6,887      Outsourcing Solutions                                          Term C     10/15/04     6,887,304
                                                                                                 ------------
                                                                                                   57,376,357
                                                                                                 ------------
</TABLE>
                 See Accompanying Notes to Financial Statements.

                                       13
<PAGE>
                           Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
PORTFOLIO OF INVESTMENTS as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Principal
Amount                                                                       Loan          Stated
(000's)                          Industry/Borrower                           Type         Maturity     Value
- ---------    -----------------------------------------------------------    ------        --------  -----------
<S>          <C>                                                            <C>           <C>       <C>
             ECOLOGICAL: 0.6%
 $ 1,861     Clean Harbors, Inc. (environmental services)                   Term          05/08/00  $ 1,860,698
   4,625     Rumpke (waste management)                                      Term A        09/26/02    4,625,000
                                                                                                    -----------
                                                                                                      6,485,698
                                                                                                    -----------
             ELECTRONICS: 4.1%
   4,500     Dynamic Details Silicon, Inc. (circuit board manufacturer)     Term B        04/22/05    4,500,000
   5,348     Intri-Plex Technologies, Inc. (disk drive component
             manufacturer)(1)                                               Term          09/30/02    5,347,826
   9,468     Mitel Corporation (semiconductor manufacturing)                Term B        06/02/04    9,468,061
   8,429     OK Industries, Inc. (circuit board manufacturing systems)      Term          10/31/02    8,428,571
   4,345     RSP Manufacturing (electronic enclosures)                      Term B        06/30/04    4,345,075
   9,454     Sarcom, Inc. (systems integration)                             Term          11/20/02    9,454,365
   7,500     Stonebridge Technologies, Inc. (enterprise computing)          Term          07/27/05    7,500,000
                                                                                                    -----------
                                                                                                     49,043,898
                                                                                                    -----------
             FARMING AND AGRICULTURE: 0.3%
   3,000     United Industries Corp. (herbicides, pesticides)               Term B        01/20/06    3,000,000
                                                                                                    -----------
                                                                                                      3,000,000
                                                                                                    -----------
             FINANCE: 2.6%
   8,000     Bridge Information Systems (news services)                     Term B        05/29/05    8,000,000
   5,837     National Partnership Investments Corp. (asset management)      Term          06/30/01    5,837,490
   5,163     Rent-A-Center, Inc. (home appliances rental company)           Term B        01/31/06    5,163,454
   6,913      Rent-A-Center, Inc.                                           Term C        01/31/07    6,912,900
   4,667     Value Asset Management, Inc. (money management)                Term B        04/28/03    4,666,667
                                                                                                    -----------
                                                                                                     30,580,511
                                                                                                    -----------
             GROCERY: 3.2%
   1,745     Pathmark Stores, Inc. (mid atlantic supermarkets)              Revolver      06/15/01    1,745,455
   1,456      Pathmark Stores, Inc.                                         Term A        06/15/01    1,456,544
   9,033      Pathmark Stores, Inc.                                         Term B        12/15/01    9,032,592
     418     Schwegmann Giant Supermarket (Louisiana supermarkets)          Dip Loan (B)  06/23/99      417,480
     273      Schwegmann Giant Supermarket(1)                               Revolver      01/31/04      191,193
     402      Schwegmann Giant Supermarket(1)                               Revolver C    07/07/99      281,713
  17,767      Schwegmann Giant Supermarket(1)                               Term B        07/30/02   12,436,626
   9,287     Star Markets Co., Inc. (Boston area supermarkets)              Term B        12/31/02    9,286,651
   2,880      Star Markets Co., Inc.                                        Term C        12/31/03    2,880,472
                                                                                                    -----------
                                                                                                     37,728,726
                                                                                                    -----------
             HEALTHCARE, EDUCATION AND CHILDCARE: 15.1%
   1,108     Alliance Imaging, Inc. (diagnostic services)                   Term A        12/18/03    1,107,631
   5,261      Alliance Imaging, Inc.                                        Term B        08/09/04    5,261,246
   5,000      Alliance Imaging, Inc.                                        Term D        06/18/05    5,000,000
   9,281     Children's Discovery Centers (daycare and education)           Term          08/10/04    9,281,250
   8,836     Community Health Systems (hospitals)                           Term B        12/31/03    8,835,616
   8,836      Community Health Systems                                      Term C        12/31/04    8,835,616
   6,609      Community Health Systems                                      Term D        12/31/05    6,609,589
   6,000     Covenant Care California, Inc. (long-term healthcare
             facilities)                                                    Term          04/30/01    6,000,000
</TABLE>
                See Accompanying Notes to Financial Statements.

                                       14
<PAGE>
                           Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
PORTFOLIO OF INVESTMENTS as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Principal
Amount                                                                       Loan        Stated
(000's)                            Industry/Borrower                         Type       Maturity      Value
- ---------    -----------------------------------------------------------    ------      --------   -----------
<S>          <C>                                                            <C>         <C>        <C>
            HEALTHCARE, EDUCATION AND CHILDCARE (CONTINUED)
$ 4,925     Doshi Diagnostics Imaging Service (radiology and medical
            testing)                                                       Term        05/15/05   $  4,925,000
 15,000     Fountain View, Inc. (long-term healthcare facilities)          Term B      03/31/04     15,000,000
  4,412     Genesis Eldercare Acquisition (long term healthcare
            facilities)                                                    Term        09/30/04      4,411,983
  3,731     Healthcare Direct, Inc. (medical device retailer)              Term A      08/01/04      3,731,250
  4,069      Healthcare Direct, Inc.                                       Term B      08/01/06      4,069,250
  1,278     Integrated Health Services (subacute care/home health)         Term B      09/30/04      1,278,120
  9,813      Integrated Health Services                                    Term C      12/31/05      9,812,500
  5,873     Magellan Health Services (managed behavioral care)             Term B      02/28/05      5,873,674
  5,874      Magellan Health Services                                      Term C      02/28/06      5,873,674
 10,549     Mariner Health Group, Inc. (long term care)                    Term B      03/31/05     10,549,233
  9,291      Mariner Health Group, Inc.                                    Term C      03/31/06      9,290,927
  4,269     Med Partners Inc. (physician practice management)+             Term A      06/30/99      4,269,357
  1,909      Med Partners Inc.+                                            Term B      06/30/01      1,908,762
  5,207     Paracelsus Healthcare Corporation (for profit hospital chain)  Term A      05/15/03      5,206,667
  7,943      Paracelsus Healthcare Corporation                             Term B      06/15/04      7,942,857
 12,500     The Brown Schools (behaviorial healthcare)                     Term B      06/30/04     12,500,000
  5,000      The Brown Schools                                             Term C      06/30/05      5,000,000
 13,287     Vencor, Inc. (long term care facility operator)                Term B      05/05/05     12,224,220
  5,000     Vision Twenty-One, Inc. (eye care)                             Term C      06/30/05      5,000,000
                                                                                                  ------------
                                                                                                   179,798,422
                                                                                                  ------------
            HOME AND OFFICE FURNISHINGS, HOUSEWARES AND DURABLE
            CONSUMER PRODUCTS: 2.8%
  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
    724     American Blind and Wallpaper (furniture and
            home furnishings)                                              Term        12/29/05        723,840
  8,825     Desa International (heaters and fireplaces)                    Term        11/26/04      8,825,000
 15,552     ICON Health & Fitness, Inc. (exercise equipment)               Term B      11/14/01     15,551,874
                                                                                                  ------------
                                                                                                    32,600,714
                                                                                                  ------------
            HOTELS, MOTELS, INNS AND GAMING: 3.5%
  6,250     Felcor Lodging Trust (hotel equity REIT)                       Term B      03/31/04      6,250,000
  4,599     Patriot American Hospitality (hotels & resorts)                Bridge II   06/30/99      4,599,216
  5,294      Patriot American Hospitality                                  Bridge III  03/31/00      5,294,118
 24,979      Patriot American Hospitality                                  Term B      03/31/03     24,979,161
                                                                                                  ------------
                                                                                                    41,122,495
                                                                                                  ------------
            INSURANCE: 0.7%
  4,373     TRG Holdings Corp. (insurance run-off)                         Term        01/07/03      4,372,500
  1,543     Willis Caroon Corporation (insurance brokerage)                Term B      11/19/06      1,543,182
    926      Willis Caroon Corporation                                     Term C      11/19/07        925,909
    926      Willis Caroon Corporation                                     Term D      05/19/08        925,909
                                                                                                  ------------
                                                                                                     7,767,500
                                                                                                  ------------
</TABLE>
                See Accompanying Notes to Financial Statements.

                                       15
<PAGE>
                           Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
PORTFOLIO OF INVESTMENTS as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Principal
Amount                                                                      Loan          Stated
(000's)                         Industry/Borrower                           Type         Maturity      Value
- ---------    -----------------------------------------------------------   ------        --------   -----------
<S>          <C>                                                           <C>           <C>        <C>
            LEISURE, AMUSEMENT, MOTION PICTURES AND
            ENTERTAINMENT: 4.5%
$ 3,712     AMFAC Parks and Resorts (park services operator)              Term B        09/04/04   $ 3,712,500
  3,713      AMFAC Parks and Resorts                                      Term C        09/30/04     3,712,500
  9,875     Four Media Co. (film services)                                Term B        09/10/04     9,875,000
 10,000     Metro-Goldwyn-Mayer (Media and broadcast)                     Term A        03/31/05    10,000,000
  4,000      Metro-Goldwyn-Mayer                                          Term B        03/31/06     4,000,000
 15,000     Panavision, Inc. (precision film camera systems)              Term B        03/10/05    15,000,000
  7,157     Worldwide Sports & Recreation Corp. (optics, sports
            products)                                                     Term B        03/31/01     6,977,665
                                                                                                   -----------
                                                                                                    53,277,665
                                                                                                   -----------
            MACHINERY (NONAGRICULTURE, NONCONSTRUCTION,
            NONELECTRONIC): 0.6%
  8,025     Clearing -- Niagara (metal stamping press manufacturer)       Term          10/18/04     7,623,715
                                                                                                   -----------
                                                                                                     7,623,715
                                                                                                   -----------
            MINING, STEEL, IRON AND NONPRECIOUS METALS: 2.8%
  5,865     Cable Systems International (cable wire manufacturer)         Term B        10/04/02     5,865,000
  3,269     Centennial Resources (coal mining)(1)(2)                      Term A        03/31/02        32,692
  8,510      Centennial Resources(1)(2)                                   Term B        03/31/04        85,096
  9,800     Ispat Sidbec, Inc. (steel producer)                           Term B        07/17/03     9,800,658
  9,801      Ispat Sidbec, Inc.                                           Term C        07/17/04     9,800,658
  5,000     National Refractories, Inc. (kiln lining materials)           Term C        09/30/99     5,000,000
  2,385     P & L Coal Holdings (coal producer)                           Term B        06/30/06     2,384,615
                                                                                                   -----------
                                                                                                    32,968,719
                                                                                                   -----------
            OIL AND GAS: 3.7%
 11,402     Cardinal Services, Inc. (marine liftboats and
            wireline services)                                            Term B        03/10/05    11,401,710
  5,000     Clark Refining and Marketing (petroleum
            refining/distribution)+                                       Term A        11/15/04     4,775,000
 13,000     Key Energy Group, Inc. (oil field services)                   Term B        09/14/04    13,000,000
  6,397     Kinder Morgan, Inc. (pipeline operator)                       Term          05/31/00     6,397,059
  1,481     Perf-O-Log (oil field services)                               Delayed Term  08/11/03     1,481,250
  3,940      Perf-O-Log                                                   Term B        08/11/03     3,940,000
  2,475      Perf-O-Log                                                   Term C        08/11/04     2,475,000
                                                                                                   -----------
                                                                                                    43,470,019
                                                                                                   -----------
            PERSONAL TRANSPORTATION: 0.8%
  9,923     Neoplan USA Corporation (bus manufacturer)                    Term B        05/29/05     9,922,847
                                                                                                   -----------
                                                                                                     9,922,847
                                                                                                   -----------
            PERSONAL, FOOD AND MISCELLANEOUS SERVICES: 6.9%
 14,604     Boston Chicken, Inc. (quick service restaurant)(2)            Term C        12/09/01    12,268,058
  4,824     Brickman Group, Ltd. (landscaping)                            Term B        12/31/05     4,823,915
  8,848     Coinmach Laundry Corp. (laundry)                              Term B        06/30/05     8,847,720
  4,987     Otis Spunkmeyer (food, beverage, tobacco)                     Term B        12/31/05     4,987,500
  1,192     Papa Gino's, Inc. (quick service restaurants)                 T/L A-2       08/31/04     1,192,053
  5,097      Papa Gino's, Inc.                                            Term A        02/19/02     5,097,714
 14,765      Papa Gino's, Inc.                                            Term B        02/19/04    14,765,231
  9,912     SC International Services (airline catering)                  Term          06/01/05     9,912,243
  6,175     24-Hour Fitness, Inc. (health club operator)                  Term A        12/31/02     6,175,000
 13,500      24-Hour Fitness, Inc.                                        Term B        12/31/04    13,500,000
                                                                                                   -----------
                                                                                                    81,569,434
                                                                                                   -----------
</TABLE>
                 See Accompanying Notes to Financial Statements.

                                       16
<PAGE>
                           Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
PORTFOLIO OF INVESTMENTS as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Principal
Amount                                                                     Loan       Stated
(000's)                           Industry/Borrower                        Type      Maturity     Value
- ---------    -----------------------------------------------------------  ------     --------  -----------
<S>          <C>                                                          <C>        <C>       <C>
            PERSONAL AND NONDURABLE CONSUMER PRODUCTS
            (MANUFACTURING ONLY): 1.7%
$   393     AM Cosmetics (cosmetics and skin care products)              Revolver   06/30/03  $   392,862
  1,186      AM Cosmetics(1)                                             Term A     06/30/03      830,128
  8,687      AM Cosmetics(1)                                             Term B     12/31/04    6,081,239
  1,889     American Safety Razor (consumer products)                    Term A     04/30/05    1,889,231
  9,029     Medtech Products, Inc. (non-prescription consumer
            medications)                                                 Term B     10/15/02    9,028,661
  1,128     Paint Sundry Brands LLC (paint supply manufacturer)          Term B     08/11/05    1,127,549
  1,104      Paint Sundry Brands LLC                                     Term C     08/11/06    1,104,306
                                                                                              -----------
                                                                                               20,453,976
                                                                                              -----------
            PRINTING AND PUBLISHING: 5.6%
  6,650     Bankers Systems, Inc. (banking industry compliance services) Term B     11/01/02    6,650,000
  9,771     Crown Paper Co. (paper and pulp manufacturer)                Term B     08/22/03    9,770,719
 17,875     Lincoln Pulp & Eastern Fine (specialty paper)                Term       08/31/04   17,874,996
    615      Lincoln Pulp & Eastern Fine                                 Term A     12/31/99      615,200
  8,000     Reiman Publications (magazine/book publications)             Term B     12/01/05    8,000,000
  3,309     Von Hoffman Press, Inc. (textbook manufacturer)              Term B     05/29/04    3,308,929
 10,745      Von Hoffman Press, Inc.                                     Term C     05/29/05   10,745,536
  9,925     Weider Publications, Inc. (magazine publications)            Term       09/18/05    9,925,000
                                                                                              -----------
                                                                                               66,890,380
                                                                                              -----------
            RETAIL STORES: 5.3%
  9,925     Amscan Holdings, Inc. (party goods)                          Axel (A)   12/31/04    9,924,623
  5,000     Central Tractor Farm & Country, Inc. (specialty retailer)    Term B     04/30/06    5,000,000
 13,797     Murray's Discount Auto Stores (auto parts retailer)          Term       06/30/03   13,797,000
    198      Murray's Discount Auto Stores                               Revolver   01/26/06      198,333
  9,000     Norwood Promotional Products (licensed products)             Term B     03/31/06    9,000,000
  4,278     Peebles, Inc. (department store chain)                       Term A     04/30/01    4,278,169
 12,872      Peebles, Inc.                                               Term B     04/30/02   12,871,980
  3,978     20th Century Plactics Inc. (album manufacturing)             Term B     09/30/05    3,977,778
  3,482      20th Century Plactics Inc.                                  Term C     09/30/06    3,482,500
                                                                                              -----------
                                                                                               62,530,383
                                                                                              -----------
            TELECOMMUNICATIONS: 12.4%
 10,000     American Wireless Corporation (rural cellular phone
            operator)                                                    Term B     06/04/07   10,000,000
 10,000      American Wireless Corporation                               Term C     12/04/07   10,000,000
 10,620     Commnet (PCS services)                                       Term A     09/30/05   10,620,000
  1,481      Commnet                                                     Term B     09/30/06    1,480,830
  1,433      Commnet                                                     Term C     03/31/07    1,432,676
  4,586      Commnet                                                     Term D     09/30/07    4,586,494
  8,000     Dobson Communications Corp. (cellular communications)        Term C     12/23/07    8,000,000
 10,801     Microcell Connexions, Inc. (Canadian PCS)                    Term B     03/17/06   10,800,788
 10,000     Nextel Finance Co. (cellular phones)                         Lease      03/15/06   10,000,000
  7,000      Nextel Finance Co.                                          Term A     03/10/06    7,000,000
  1,500      Nextel Finance Co.                                          Term B     09/30/06    1,500,000
</TABLE>

                See Accompanying Notes to Financial Statements.

                                       17
<PAGE>
                           Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
PORTFOLIO OF INVESTMENTS as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Principal
Amount                                                                     Loan            Stated
(000's)                         Industry/Borrower                          Type           Maturity     Value
- ---------    -------------------------------------------------------      ------          --------   -----------
<S>          <C>                                                           <C>             <C>        <C>
             TELECOMMUNICATIONS (CONTINUED)
$11,942     Omnipoint Communications, Inc. (PCS services)                 Term A          02/23/06   $   11,941,884
  3,408      Omnipoint Communications, Inc.                               Term B          02/23/06        3,408,006
  7,977      Omnipoint Communications, Inc.                               Term C          02/23/06        7,976,908
  2,399     Pacific Coin (private pay phone operator)                     Term A          12/31/02        2,399,078
  6,666      Pacific Coin                                                 Term B          12/31/04        6,665,625
  8,068     Prodelin Holding Corporation (satellite antenna
            manufacturer)                                                 Term B          05/28/06        8,068,693
 10,000     Teletouch Communications (rural paging services)              Term B          11/30/04       10,000,000
 12,000     TSR Wireless, LLC (paging)                                    Term            06/30/05       12,000,000
 10,000     Western PCS Corporation (cellular phones)                     Term B          07/09/05       10,000,000
                                                                                                     --------------
                                                                                                        147,880,982
                                                                                                     --------------
            TEXTILES AND LEATHER: 4.7%
  9,266     Accessory Network Group (personal clothing accessories)       Term B          08/13/05        9,265,909
  5,190     Harriet & Henderson (yarn manufacturer)                       Term A          06/12/00        5,189,825
    500      Harriet & Henderson                                          Term C          01/20/04          499,893
  6,650     Humphrey's, Inc. (belts and personal leather goods)           Term B          11/15/03        6,650,000
  9,920     Polymer Group (manufacturing of woven/unwoven
            polyolefin products)                                          Term B          12/05/05        9,920,000
  4,687     Scovill Fasteners, Inc. (metal/plastic fasteners)             Term A          11/26/03        4,687,500
  8,475     Targus Group International, Inc. (computer luggage)           Term B          01/05/05        8,474,556
  1,427      Targus Group International, Inc.                             Term C          01/05/05        1,427,294
  9,925     Tartan Textile Services (commercial linen supply)             Term B          05/13/05        9,925,000
                                                                                                     --------------
                                                                                                         56,039,977
                                                                                                     --------------
            UTILITIES: 0.4%
  5,000     AES Corporation (power generation, coal fired plants)         Term            05/11/02        5,000,000
                                                                                                     --------------
                                                                                                          5,000,000
                                                                                                     --------------
            Total Senior Loans -- 140.0%                                                              1,661,224,994
                                                                                                     ==============
            (Cost $1,685,268,300)

                              OTHER CORPORATE DEBT

            FINANCE: 0.8%
 10,000     Value Asset Management, Inc. (money management)+              Sr. Sub. Bridge 08/31/05       10,000,000
                                                                                                     --------------
                                                                                                         10,000,000
                                                                                                     --------------
            PERSONAL AND NONDURABLE CONSUMER PRODUCTS: 0.2%
  2,875     Paint Sundry Brands, LLC (paint brushes & accessories)+       Sub. Note       08/11/08        2,875,000
                                                                                                     --------------
                                                                                                          2,875,000
                                                                                                     --------------
            AUTOMOBILE: 0.5%
  6,000     Capital Tool & Design, Ltd. (brake backing plates)+           Sub. Note       07/26/03        6,000,000
                                                                                                     --------------
                                                                                                          6,000,000
                                                                                                     --------------
              Total Other Corporate Debt -- 1.5%                                                         18,875,000
                                                                                                     --------------
              (Cost $18,875,000)
</TABLE>
                 See Accompanying Notes to Financial Statements.

                                       18
<PAGE>
                            Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
PORTFOLIO OF INVESTMENTS as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------

                        COMMON STOCK AND PREFERRED STOCK
<TABLE>
<CAPTION>
 Shares                                                                                       Value
- ---------                                                                                --------------
<S>       <C> <C>                                                                        <C>
              APPAREL PRODUCTS: 0.0%
  13,294   @  Butterick Company, Inc. (sewing aids) (R)                                  $       17,645
                                                                                         --------------
              DIVERSIFIED/CONGLOMERATE SERVICES: 0.1%
  60,056   @  Staff Leasing, Inc. (employee leasing)                                            679,383
                                                                                         --------------
              HOME AND OFFICE FURNISHINGS: 0.1%
 714,000   @  American Blind and Wallpaper (furniture and home furnishing) (R)                  714,000
                                                                                         --------------
              RESTAURANTS: 0.3%
 413,980   @  America's Favorite Chicken Co. -- common
              (quick service restaurant chain) (R)                                            3,645,508
                                                                                         --------------
              TEXTILES AND LEATHER: 0.1%
 127,306   @  Dan River, Inc. -- common (diversified textiles) (R)                            1,169,624
                                                                                         --------------
                Total Common Stock and Preferred Stock -- 0.5%                                6,226,160
                                                                                         --------------
                (Cost $1,251,586)

                 STOCK PURCHASE WARRANTS AND OTHER SECURITIES

       1  @  Autotote Systems, Inc., Warrant representing 48,930 common
               shares (designer and manufacturer of wagering equipment),
             Expires 10/30/03 (R)                                                                96,688
       1  @    Autotote Systems, Inc., Option representing 0.248% common
             shares issued and outstanding (R)                                                      --
  10,000  @  Casden Properties Operation, 10,000 shares of junior Cumulative
             Preferred Partnership Units (Asset Management) (R)                                 250,000
  80,634  @    Capital Tool & Design, Warrants representing 80,634 common
             shares (brake backing plates) (R)                                                  256,658
  19,000  @     Covenant Care, Inc., Warrants representing 19,000 common
             shares (long-term healthcare facilities) (R)                                       177,270
     449  @  Murray's Discount, Warrants representing 5% equity stakes on a
             fully diluted basis (retail stores)                                                      4
                                                                                         --------------
                Total Stock Purchase Warrants and Other Securities -- 0.1%                      780,620
                  (Cost $0)                                                              --------------

               TOTAL INVESTMENTS (COST $1,705,394,886)(3)                       142.0%   $1,687,106,774
               LIABILITIES IN EXCESS OF CASH AND OTHER ASSETS -- NET            (42.0)     (498,805,247)
                                                                                -----    --------------
                 NET ASSETS                                                     100.0%   $1,188,301,527
                                                                                =====    ==============
</TABLE>
- ----------
+    Non-Collateralized Loans
@    Non-income producing security
(A)  Axel  describes  an  amortizing   extended  term  loan  with  limited  call
     protection
(B)  DIP loan describes debtor in possession loan. (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)  Loan is on non-accrual status.
(2)  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.
(3)  For Federal income tax purposes,  which is the same for financial reporting
     purposes,   cost  of  investments  is  $1,705,394,886  and  net  unrealized
     depreciation consists of the following:

               Gross Unrealized Appreciation      $   7,995,722
               Gross Unrealized Depreciation        (26,283,834)
                                                  -------------
                  Net Unrealized Depreciation     $ (18,288,112)
                                                  =============

                See Accompanying Notes to Financial Statements.

                                       19
<PAGE>
                           Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
STATEMENT OF ASSETS AND LIABILITIES as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------
ASSETS:
Cash                                                            $     8,351,869
Investments in securities at value (Cost $1,705,394,886)          1,687,106,774
Receivables:
 Interest                                                            14,534,274
 Other                                                                   91,856
Prepaid expenses                                                        360,572
Prepaid arrangement fees on notes payable                               786,124
                                                                ---------------
   Total assets                                                   1,711,231,469
                                                                ---------------
LIABILITIES:
Notes payable                                                       516,000,000
Deferred arrangement fees on senior loans                             2,966,306
Accrued interest payable                                              2,590,893
Accrued expenses                                                      1,372,743
                                                                ---------------
   Total liabilities                                                522,929,942
                                                                ---------------
NET ASSETS (equivalent to $9.10 per share, based on
  130,619,196 shares of beneficial interest authorized
  and outstanding, no par value)                                $ 1,188,301,527
                                                                ===============
Net Assets Consist of:
 Paid in capital                                                $ 1,238,845,297
 Undistributed net investment income                                  9,691,786
 Accumulated net realized loss on investments                       (41,947,444)
 Net unrealized depreciation of investments                         (18,288,112)
                                                                ---------------
   Net assets                                                   $ 1,188,301,527
                                                                ===============

                 See Accompanying Notes to Financial Statements.

                                       20

<PAGE>
                            Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
STATEMENT OF OPERATIONS for the Three Months Ended May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------
INVESTMENT INCOME:
Interest                                                          $  33,748,938
Dividends                                                                 7,500
Arrangement fees earned                                                 981,234
Other                                                                 1,079,110
                                                                  -------------
 Total investment income                                             35,816,782
                                                                  -------------
EXPENSES:
Interest                                                              7,120,121
Investment management fees                                            3,171,422
Administration fees                                                     532,772
Revolving credit facility fees                                          193,358
Shareholder communications                                              130,186
Transfer agent and registrar fees                                        99,560
Custodian fees                                                           98,630
Professional fees                                                        79,607
Recordkeeping and pricing fees                                           47,876
Miscellaneous expense                                                    25,784
Insurance expense                                                        18,554
Trustees' fees                                                           15,082
                                                                  -------------
 Total expenses                                                      11,532,952
 Less: Earnings credits                                                 (27,594)
                                                                  -------------
 Net expenses                                                        11,505,358
                                                                  -------------
   Net investment income                                             24,311,424
                                                                  -------------
REALIZED AND UNREALIZED GAIN (LOSS) FROM INVESTMENTS:
Net realized loss on investments                                     (5,531,143)
Change in unrealized depreciation of investments                    (12,320,431)
                                                                  -------------
 Net loss on investments                                            (17,851,574)
                                                                  -------------
   Net increase in net assets resulting from operations           $   6,459,850
                                                                  =============

                 See Accompanying Notes to Financial Statements.

                                       21
<PAGE>
                            Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
STATEMENTS OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                          Three Months          Year
                                                             Ended             Ended
                                                          May 31,1999,      February 28,
                                                          (Unaudited)           1999
                                                        ---------------    ---------------
<S>                                                     <C>                <C>
INCREASE IN NET ASSETS FROM OPERATIONS:
Net investment income                                   $    24,311,424    $    97,381,273
Net realized loss on investments                             (5,531,143)        (6,313,758)
Change in unrealized (depreciation)
 on investments                                             (12,320,431)        (7,547,808)
                                                        ---------------    ---------------
 Net increase in net assets resulting from operations         6,459,850         83,519,707

DISTRIBUTIONS TO SHAREHOLDERS:
Distributions from net investment income                    (24,507,569)       (99,153,106)

CAPITAL SHARE TRANSACTIONS:
Issuance from dividend reinvestment                           3,050,348         14,460,902
Net increase in net assets derived from the sale of
  shares in connection with share offerings                     733,555        169,335,030
                                                        ---------------    ---------------
 Net increase from capital share transactions                 3,783,903        183,795,932
                                                        ---------------    ---------------
 Total increase (decrease) in net assets                    (14,263,816)       168,162,533

NET ASSETS:
Beginning of year                                         1,202,565,343      1,034,402,810
                                                        ---------------    ---------------
End of year (including undistributed net investment
  income of $9,691,786 and $9,887,931 respectively)     $ 1,188,301,527    $ 1,202,565,343
                                                        ===============    ===============

SUMMARY OF CAPITAL SHARE TRANSACTIONS:
Shares issued from dividend reinvestment                        333,986          1,537,475
Shares sold in connection with share offerings                   79,059         17,904,188
                                                        ---------------    ---------------
 Net increase in shares outstanding                             413,045         19,441,663
                                                        ===============    ===============
</TABLE>

                 See Accompanying Notes to Financial Statements.

                                       22
<PAGE>
                            Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
STATEMENT OF CASH FLOWS for the Three Months Ended May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
 Interest received                                               $   35,523,019
 Dividends received                                                       7,500
 Arrangement fees received                                              866,530
 Commitment fees received                                                30,439
 Other income received                                                1,081,101
 Interest paid                                                       (7,054,102)
 Facility fees paid                                                    (638,088)
 Other operating expenses paid                                       (4,045,523)
 Purchases of portfolio securities                                 (297,131,010)
 Proceeds from disposition of portfolio securities                  318,890,727
                                                                 --------------
   Net cash provided by operating activities                         47,530,593
                                                                 --------------

CASH FLOWS FROM FINANCING ACTIVITIES:
 Dividends paid                                                     (21,912,279)
 Proceeds from share offerings                                          733,555
 Loan advance                                                       (18,000,000)
                                                                 --------------
   Net cash used for financing activities                           (39,178,724)
                                                                 --------------
 Net change in cash                                                   8,351,869
 Cash at beginning of year                                                   --
                                                                 --------------
 Cash at end of year                                             $    8,351,869
                                                                 ==============

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             $    6,459,850
                                                                 --------------
Adjustments to reconcile net increase in net assets resulting
 from operations to net cash provided by operating activities:
 Decrease in investments in securities                               39,179,284
 Decrease in dividends and interest receivable                        1,774,081
 Decrease in other assets                                                 8,491
 Increase in prepaid arrangement fees on notes payable                 (444,872)
 Decrease in prepaid expenses                                           456,088
 Decrease in deferred arrangement fees on senior loans                 (114,704)
 Increase in accrued interest payable                                    66,019
 Increase in accrued expenses                                           146,356
                                                                 --------------
 Total adjustments                                                   41,070,743
                                                                 --------------
   Net cash provided by operating activities                     $   47,530,593
                                                                 ==============

                 See Accompanying Notes to Financial Statements.

                                       23
<PAGE>
                            Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                        Three Months
                                           Ended               Years Ended February 28 or February 29,
                                        May 31, 1999        --------------------------------------------
                                        (Unaudited)           1999 (7)         1998 (7)        1997(7)
                                        -----------         -----------      -----------     -----------
<S>                                     <C>                 <C>              <C>             <C>
PER SHARE OPERATING PERFORMANCE
Net asset value, beginning of
 period                                 $      9.24         $      9.34      $      9.45     $      9.61
Net investment income                          0.19                0.79             0.87            0.82
Net realized and unrealized gain
 (loss) on investments                        (0.14)              (0.10)           (0.13)          (0.02)
                                        -----------         -----------      -----------     -----------
Increase in net asset value from
 investment operations                         0.05                0.69             0.74            0.80
Distributions from net investment
 income                                       (0.20)              (0.82)           (0.85)          (0.82)
Increase in net asset value from
 share offerings                               0.01                0.03               --              --
Reduction in net asset value from
 rights offering                                 --                  --               --           (0.14)
Increase in net asset value from
 repurchase of capital stock                     --                  --               --              --
                                        -----------         -----------      -----------     -----------
Net asset value, end of period          $      9.10         $      9.24      $      9.34     $      9.45
                                        ===========         ===========      ===========     ===========
Closing market price at end of
 period                                 $      9.50         $      9.56      $     10.31     $     10.00
TOTAL RETURN
Total investment return at closing
 market price(3)                               1.40%               1.11%           12.70%          15.04%(5)
Total investment return at net
 asset value(4)                                0.52%               7.86%            8.01%           8.06%(5)
RATIOS/SUPPLEMENTAL DATA
Net assets, end of period (000's)       $ 1,188,302         $ 1,202,565      $ 1,034,403     $ 1,031,089
Average borrowings (000's)              $   520,109         $   346,110      $   131,773     $        --
Ratios to average net assets plus
 borrowings:
 Expenses (before interest and
  other fees related to revolving
  credit facility)                             0.97%(1)(8)         1.05%(8)         1.04%           1.13%
 Expenses                                      2.66%(1)(8)         2.86%(8)         2.65%           1.92%
 Net investment income                         5.63%(1)            6.00%            6.91%           7.59%
Ratios to average net assets:
 Expenses (before interest and
  other fees related to revolving
  credit facility)                             1.39%(1)(8)         1.50%(8)         1.39%           1.29%
 Expenses                                      3.82%(1)(8)         4.10%(8)         3.54%           2.20%
 Net investment income                         8.08%(1)            8.60%            9.23%           8.67%
Portfolio turnover rate                          37%                 68%              90%             82%
Shares outstanding at end of
 period (000's)                             130,619             130,206          110,764         109,140

<CAPTION>
                                          Years Ended February 28 or February 29,
                                        --------------------------------------------
                                          1996(6)          1995             1994
                                        -----------     -----------      -----------
<S>                                     <C>             <C>              <C>
PER SHARE OPERATING PERFORMANCE
Net asset value, beginning of
 period                                 $      9.66     $     10.02      $     10.05
Net investment income                          0.89            0.74             0.60
Net realized and unrealized gain
 (loss) on investments                        (0.08)           0.07            (0.05)
                                        -----------     -----------      -----------
Increase in net asset value from
 investment operations                         0.81            0.81             0.55
Distributions from net investment
 income                                       (0.86)          (0.73)           (0.60)
Increase in net asset value from
 share offerings                                 --              --               --
Reduction in net asset value from
 rights offering                                 --           (0.44)              --
Increase in net asset value from
 repurchase of capital stock                     --              --             0.02
                                        -----------     -----------      -----------
Net asset value, end of period          $      9.61     $      9.66      $     10.02
                                        ===========     ===========      ===========
Closing market price at end of
 period                                 $      9.50     $      8.75      $      9.25
TOTAL RETURN
Total investment return at closing
 market price(3)                              19.19%           3.27%(5)         8.06%
Total investment return at net
 asset value(4)                                9.21%           5.24%(5)         6.28%
RATIOS/SUPPLEMENTAL DATA
Net assets, end of period (000's)       $   862,938     $   867,083         $719,979
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                                      1.23%           1.30%            1.31%
 Net investment income                         9.23%           7.59%            6.04%
Portfolio turnover rate                          88%            108%              87%
Shares outstanding at end of
 period (000's)                              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 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>
$      9.96   $      9.97      $     10.00   $     10.00      $     10.00
       0.60          0.76             0.98          1.06             0.72

       0.01         (0.02)           (0.05)           --               --
- -----------   -----------      -----------   -----------      -----------

       0.61          0.74             0.93          1.06             0.72

      (0.57)        (0.75)           (0.96)        (1.06)           (0.72)

         --            --               --            --               --

         --            --               --            --               --

       0.05            --               --            --               --
- -----------   -----------      -----------   -----------      -----------
$     10.05   $      9.96      $      9.97   $     10.00      $     10.00
===========   ===========      ===========   ===========      ===========

$      9.13            --               --            --               --


      10.89%           --               --            --               --

       7.29%         7.71%            9.74%        11.13%            7.35%

$   738,810   $   874,104      $ 1,158,224   $ 1,036,470      $   252,998
$        --   $        --      $        --   $        --      $        --




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



         --            --               --            --               --
       1.42%         1.42%(2)         1.38%         1.46%(2)         1.18%(1)(2)
       5.88%         7.62%(2)         9.71%        10.32%(2)         9.68%(1)(2)
         81%           53%              55%          100%              49%(1)

     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 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.
(8)  Calculated on total expenses before impact of earnings credits.

                 See Accompanying Notes to Financial Statements.

                                       25
<PAGE>
                            Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------

NOTE 1 -- SIGNIFICANT ACCOUNTING POLICIES

Pilgrim  Prime Rate Trust (the  "Trust",  prior to  November  16,  1998  Pilgrim
America  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.   Senior Loan and Other Security  Valuation.  Senior loans are valued at fair
     value in the absence of readily  ascertainable market values. Fair value is
     determined by Pilgrim  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, 1999, the Trust had capital loss  carryforwards for federal
     income tax purposes of  approximately  $30,223,359  which are  scheduled to
     expire through February 28, 2007.

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

C.   Security  Transactions and Revenue Recognition.  Security  transactions are
     accounted  for on trade date  (date the order to buy or sell is  executed).
     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.   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 Prime Rate Trust

- --------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS as of May 31, 1999 (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), DST Systems,
     Inc., the Plan Agent,  purchases,  from time to time,  shares of beneficial
     interest of the Trust on the open market to satisfy dividend reinvestments.
     Such  shares are  purchased  only when the  closing  sale or bid price plus
     commission  is less than the net asset  value per share of the stock on the
     valuation date. If the market price plus commissions is equal to or exceeds
     the net asset value,  new shares are 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,  liabilities,  revenues,
     expenses  and  contingencies  to  prepare  these  financial  statements  in
     conformity with generally accepted  accounting  principles.  Actual results
     could differ from these estimates.

G.   Share  Offerings.  Beginning May 31, 1999,  the Trust began issuing  shares
     under  various  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, 1999,  the cost of purchases and the proceeds
from principal repayment and sales of investments,  excluding  short-term notes,
totaled $297,131,010 and $318,890,727,  respectively. At May 31, 1999, the Trust
held  senior  loans  valued at  $1,661,224,994  representing  98.5% 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

                                       27
<PAGE>
                            Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------

designated  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>
American Blind and Wallpaper -- Common                                01/12/99            --
America's Favorite Chicken Co. -- Common                              11/05/92         $   1
Autotote Systems, Inc. -- Option                                      11/11/92            --
Autotote Systems, Inc. -- Warrant                                     11/11/92            --
Butterick Company, Inc. -- Common                                     05/01/97            --
Capital Tool & Design -- Warrants                                     07/26/96            --
Casden Properties Operation -- Preferred Partnership Units            12/31/98            --
Covenant Care, Inc. -- Warrants                                       12/22/95            --
Murray's Discount -- Warrants                                         02/16/99            --
                                                                                       -----
Total restricted securities excluding senior loans (market value
 of $5,157,773 was 0.43% of net assets at May 31, 1999)                                $   1
                                                                                       =====
</TABLE>

NOTE 3 -- MANAGEMENT AND ADMINISTRATIVE SERVICES AGREEMENT

The Trust has entered  into an  Investment  Management  Agreement  with  Pilgrim
Investments,  Inc. (the  "Manager") a wholly-owned  subsidiary of Pilgrim Group,
Inc.  ("PG"),  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 0.80% of the Trust's  average  daily net
assets  plus  borrowings.  Prior to August 6, 1998,  the  Investment  Management
Agreement  compensated  the  Manager 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 million to $800 million;  and
0.65% of average daily net assets plus borrowings in excess of $800 million.

The Manager has reduced 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.

The Trust has also entered into an  Administration  Agreement with PG 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 five  year  revolving  credit
agreement,  collateralized  by assets of the Trust, to borrow up to $650 million
from a  syndicate  of major  financial  institutions  maturing  July  15,  2003.
Borrowing  rates under these  agreements are based on a fixed spread over LIBOR,
the federal funds rate, or a commercial  paper based rate.  Prepaid  arrangement
fees for any unborrowed  amounts are amortized over the term of the  agreements.
The amount of borrowings  outstanding  at May 31, 1999,  was $516 million,  at a
weighted average interest rate of 5.3%,  which  represented  30.3% of net assets
plus borrowings. Average borrowings for the three months ended May 31, 1999 were
$520,108,696 and the average annualized interest rate was 5.9%.

                                       28
<PAGE>
                            Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------

As of May 31, 1999,  the Trust had  unfunded  loan  commitments  pursuant to the
terms of the following loan agreements:

      American Safety                                              $   110,769
      Capstar Radio Broadcasting                                     1,084,211
      Edwards Baking Co.                                               200,000
      Gaylord Container Corp.                                        7,672,906
      Genesis Eldercare Acquisition                                     88,017
      Huntsman Corporation                                           2,077,424
      Liberman Broadcasting, Inc.                                      212,400
      Loyalty Management Group                                       1,785,714
      Mafco Finance Co.                                              5,561,799
      Meditrust Corp.                                                3,879,766
      Murray's Discount Auto Stores                                  1,801,667
      PaPa Gino's Inc.                                               1,192,053
      Pathmark Stores Inc.                                           3,521,840
      Schwegmann Giant Super Market                                  1,263,834
                                                                   -----------
                                                                   $30,452,400
                                                                   ===========
NOTE 5 -- RIGHTS AND OTHER OFFERINGS

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 $6,972,203
were charged against the offering proceeds.

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.
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.

As of May 31, 1999, share offerings  pursuant to shelf  registrations were drawn
down as follows:

               Registration           Shares            Shares
                   Date             Registered         Remaining
               ------------         ----------         ----------
                 6/11/98            15,000,000                 --
                 6/19/98            10,000,000          9,730,800
                 9/15/98            25,000,000         22,269,045
                 3/04/99             5,000,000          5,000,000

During the three months ended May 31, 1999,  expenses  related to the offerings,
in the amount of $800,373,  were  charged  against the  proceeds  received  upon
issuance of the shares.

NOTE 6 -- CUSTODIAL EARNINGS CREDITS

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. For the three months ended May 31,
1999, the Trust received $27,594 in earnings credits from IFTC.

NOTE 7 -- AFFILIATED TRANSACTIONS

During the three months ended May 31, 1999,  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 sold loans
were  $16,009,500 and  $16,000,000,  respectively,  excluding any benefit to the
Trust from the recognition of deferred arrangement fees.

                                       29
<PAGE>
                            Pilgrim Prime Rate Trust

- --------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS as of May 31, 1999 (Unaudited)
- --------------------------------------------------------------------------------

NOTE 8 -- SUBORDINATED AND UNCOLLATERALIZED LOANS

The Trust may acquire a subordinated  loan only if, at the time of  acquisition,
it  acquires  or holds a Senior Loan from the same  borrower.  The primary  risk
arising  from a holder's  subordination  is the  potential  loss in the event of
default by the  issuer of the loans.  The trust may invest up to 5% of its total
assets, measured at the time of investment, in subordinated and uncollateralized
loans.  As of May  31,  1999,  the  Trust  held  2.6%  of its  total  assets  in
subordinated and uncollateralized loans.

NOTE 9 -- SUBSEQUENT EVENTS

Subsequent  to May 31, 1999,  the Trust paid the  following  dividends  from net
investment income:

  Per Share Amount       Declaration Date       Record Date       Payable Date
  ----------------       ----------------       -----------       ------------
       $0.066                05/28/99            06/10/99           06/22/99
       $0.064                06/30/99            07/12/99           07/22/99

                  Management's Additional Operating Information

APPROVAL OF CHANGES IN INVESTMENT POLICIES

At a Special Meeting of Trust  Shareholders,  held August 6, 1998,  Shareholders
approved  changes in the  Trust's  fundamental  investment  policies  which make
available certain additional  investment  opportunities to the Trust,  including
(i)  investing  in loans in any form of  business  entity,  as long as the loans
otherwise meet the Trust's requirements  regarding the quality of loans in which
it may invest; (ii) the treatment of lease  participations as Senior Loans which
would  constitute  part of the 80% of the Trust's  assets  normally  invested in
Senior  Loans;  (iii)  investing  in all types of hybrid  loans that meet credit
standards  established by the Investment Manager constituting part of the 20% of
the Trust's assets that may be invested in Other  Investments;  (iv) the ability
to invest up to 5% of its total assets in both  subordinated and unsecured loans
which  would  constitute  part  of the 20% of the  Trust's  assets  that  may be
invested in Other Investments.

Additionally,  another  policy  change  approved by the Board of Trustees of the
Trust, which does not require shareholder approval,  permits the Trust to accept
guarantees  and expanded  forms of intangible  assets as  collateral,  including
copyrights,  patent rights,  franchise  value,  and  trademarks.  Another policy
change  approved  by the  Board,  that does not  require  shareholder  approval,
provides  that 80% of the  Trust's  gross  assets,  as opposed to 80% of its net
assets, may normally be invested in Senior Loans.

The Trust's Manager considered the evolving nature of the syndicated loan market
and the  potential  benefits to the Trust and its  shareholders  of revising the
restriction  to permit the Trust to invest in loans other than Senior  Loans and
the increase in the number of attractive investment  opportunities  available to
the Trust due to the change.

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 Prime Rate Trust

- --------------------------------------------------------------------------------
FUND ADVISORS AND AGENTS
- --------------------------------------------------------------------------------

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


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


INDEPENDENT AUDITORS                    CUSTODIAN
KPMG LLP                                Investors Fiduciary Trust Company
725 South Figueroa Street               801 Pennsylvania
Los Angeles, California 90017           Kansas City, Missouri 64105


WRITTEN REQUESTS

Please mail all account inquiries and other comments to:

Pilgrim Prime Rate Trust Account Services
c/o Pilgrim 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 [LOGO]
                           ---------------------------
                           FUNDS FOR SERIOUS INVESTORS

                               U.S. EQUITY FUNDS
                             Pilgrim MagnaCap Fund
                         Pilgrim LargeCap Leaders Fund
                          Pilgrim LargeCap Growth Fund
                           Pilgrim MidCap Value Fund
                           Pilgrim MidCap Growth Fund
                          Pilgrim SmallCap Growth Fund
                          Pilgrim Bank and Thrift Fund

                           INTERNATIONAL EQUITY FUNDS
                         Pilgrim Worldwide Growth Fund
                     Pilgrim International Core Growth Fund
                   Pilgrim International SmallCap Growth Fund
                        Pilgrim Emerging Countries Fund
                        Pilgrim Asia-Pacific Equity Fund

                                  INCOME FUNDS
                   Pilgrim Government Securities Income Fund
                         Pilgrim High Quality Bond Fund
                            Pilgrim High Yield Fund
                          Pilgrim Hight Yield II Fund

                                  OTHER FUNDS
                             Pilgrim Balanced Fund
                            Pilgrim Convertible Fund

- --------------------------------------------------------------------------------
Q1   Prospectus  containing  more  complete  information  regarding  the  funds,
     including  charges  and  expenses,  may  be  obtained  by  calling  Pilgrim
     Securities,   Inc.,   Distributor  at   1-800-334-3444.   Please  read  the
     prospectuses carefully before you invest or send money.

PRT1Q0599-072999


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