PILGRIM AMERICA CAPITAL CORP
10-K405, 1997-12-23
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: STATER BROS HOLDINGS INC, 10-K405, 1997-12-23
Next: ACRODYNE COMMUNICATIONS INC, SC 13D, 1997-12-23



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended                     Commission File Number 0-19799
     September 30, 1997

                             PILGRIM AMERICA CAPITAL
                                   CORPORATION
                  (f/k/a Express America Holdings Corporation)
         Delaware                                       86-0670679
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

                             Two Renaissance Square
                          40 North Central, 12th Floor
                             Phoenix, Arizona 85004
                                 (602) 417-8100

                        Securities registered pursuant to
                            Section 12(g) of the Act:

                          Common Stock, $.01 par value

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

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [x]

         At December 11, 1997,  the  Registrant  had 3,866,330  shares of common
stock outstanding. On such date, the aggregate market value of common stock held
by non-affiliates of the Registrant was approximately $47,173,863.

DOCUMENTS INCORPORATED BY REFERENCE
         Materials have been incorporated by reference into this Report from the
following documents: Materials from the Registrant's Proxy Statement relating to
the 1998 Annual Meeting of Stockholders have been incorporated by reference into
Part III, Items 10, 11, 12 and 13.

================================================================================
<PAGE>
TABLE OF CONTENTS

<TABLE>
<CAPTION>
PART I                                                                                             Page

<S>                                                                                                 <C>
     Item  1.   Business...........................................................................  3
     Item  2.   Properties......................................................................... 12
     Item  3.   Legal Proceedings.................................................................. 12
     Item  4    Submission of Matters to a Vote of
                    Security Holders............................................................... 13
                Executive Officers of the Registrant............................................... 13


PART II

     Item  5.   Market for the Registrant's Common
                    Stock and Related Stockholder Matters.......................................... 14
     Item  6.   Selected Consolidated Financial Data............................................... 14
     Item  7.   Management's Discussion and
                    Analysis of Financial Condition and Results of Operations...................... 18
     Item  8.   Financial Statements and Supplementary Data........................................ 23
     Item  9.   Changes in and Disagreements
                    with Accountants on Accounting and Financial Disclosure........................ 43


PART III.

     Item 10.   Directors and Executive Officers of the Registrant................................. 43
     Item 11.   Executive Compensation............................................................. 43
     Item 12.   Security Ownership of Certain Beneficial Owners and Management..................... 43
     Item 13.   Certain Relationships and Related Transactions..................................... 43

PART IV.

     Item I4.   Exhibits, Financial Statement Schedules and Reports on Form 8-K.................... 44


SIGNATURES......................................................................................... 49
</TABLE>
                                       2
<PAGE>
PART I


Item 1.  Business
General

       Pilgrim  America Capital  Corporation  (formerly known as Express America
Holdings  Corporation) (the "Company" or "Pilgrim America") is a holding company
that, through its wholly-owned subsidiaries,  provides investment management and
related  services  for seven  open-end  funds  (the  "Open-end  Funds")  and one
closed-end  fund (the  "Closed-end  Fund") (each a "Fund" and  collectively  the
"Pilgrim  America  Funds" or the  "Funds").  Pilgrim  America's  common stock is
traded on the Nasdaq  Stock Market  National  Market  System (the "Nasdaq  NMS")
under  the  symbol  PACC.  The  Company  commenced  its  investment   management
operations  on  April  7,  1995,  when  it  consummated  the  acquisition   (the
"Acquisition")  of certain of the assets of Pilgrim  Group,  Inc.  (now known as
Atlas Financial Group, Inc.) and its subsidiaries ("Atlas").

       Pilgrim America was incorporated as First Western Corporation and changed
its name to Express  America  Holdings  Corporation on September 20, 1993 and to
Pilgrim America  Capital  Corporation on April 28, 1997. The terms "Company" and
"Pilgrim America" refer to the Company and its consolidated subsidiaries.  Prior
to the  Acquisition,  the Company,  primarily  through the activities of Express
America  Liquidation  Corporation  formerly  known as Express  America  Mortgage
Corporation  ("EAMC"),  had  been  engaged  in the  mortgage  banking  business,
deriving  revenues  primarily  from  mortgage  loan  servicing and mortgage loan
originations.  On September 30, 1994, the Company sold  substantially all of its
servicing assets to NationsBanc Mortgage Corporation.  On February 28, 1995, the
Company  announced  the   discontinuance  of  all  remaining   mortgage  banking
operations.  The remaining  mortgage banking related assets are being sold. (See
Item 7.  "Management's  Discussion  and  Analysis of  Financial  Conditions  and
Results of Operations" for further discussion of discontinued operations.)

       The Company  paid Atlas and its  shareholders  $28.1  million and assumed
certain liabilities. The Company recorded costs assigned to management contracts
acquired in connection with the Acquisition of $32.3 million, which included the
purchase  price as well as provisions for certain  transaction  costs related to
the  Acquisition  and the cost of moving the  acquired  operations  to  Phoenix,
Arizona, which occurred in the fourth quarter of 1995.

       As a result of the  Acquisition,  the Company  became the manager of five
funds:  Pilgrim America MagnaCap Fund,  Pilgrim America High Yield Fund, Pilgrim
Government  Securities Income Fund, Pilgrim America Prime Rate Trust and Pilgrim
America Bank and Thrift Fund,  Inc.  These Funds had combined net assets of $1.3
billion on the date of the  Acquisition.  The Company also became a  distributor
and servicing agent for a money market fund.

       In  connection  with  the  Acquisition,  the  Company  formed  three  new
wholly-owned  subsidiaries:   Pilgrim  America  Investments,   Inc.  ("PAI"),  a
registered investment adviser which serves as the investment manager for Pilgrim
America  Funds;  Pilgrim  America  Securities,  Inc.  ("PAS"),  a  broker-dealer
registered  with the National  Association  of  Securities  Dealers,  Inc.  (the
"NASD"),  which  serves as the  distributor  of the Funds;  and Pilgrim  America
Group, Inc. ("PAG"), the parent of PAI and PAS.

       On September 1, 1995,  the Company  introduced  three new Funds:  Pilgrim
America Masters  Asia-Pacific  Equity Fund, Pilgrim America Masters MidCap Value
Fund and Pilgrim  America  Masters  LargeCap Value Fund. Each of these funds has
its own  investment  objectives  and  policies  and  originally,  each  fund was
subadvised  by a money  manager  ("Sub-Advisor")  selected  by the  Company  and
approved  by the  applicable  Fund Board  based on the  Sub-Advisor's  extensive
knowledge and proven  experience in its specialized  market segment.  On October
31, 1997, the  Sub-Advisor to the Pilgrim  America  Masters  LargeCap Value Fund
resigned and PAI became fully  responsible  for advising this Fund.  Pursuant to
portfolio  management  agreements between the Company and each Sub-Advisor,  the
Company  pays  subadvisory  fees to the  Sub-Advisors  based on the  average net
assets of the fund managed by each particular Sub-Advisor.
                                       3
<PAGE>
       On November  13,  1997,  the Company was engaged by a non-U.S.  issuer to
manage  approximately $509 million in assets ("Private  Account").  These assets
have been  invested in both senior  floating rate loans and high yield bonds and
are managed by the  Company's  current  staff.  The Company will receive  annual
revenues for managing these assets equal to .50% of the average assets  managed.
The  Company  is  entitled  to  receive   additional   compensation  if  certain
performance standards are met. In addition to managing these assets, the Company
acquired a $5 million (approximately 10%) equity investment in the issuer.


Investment Management Services

       The Company provides investment advisory, distribution and administrative
services  for  the  Pilgrim  America  Funds  under  investment   management  and
administration agreements and distribution plans with the Funds. Pursuant to the
investment management agreements with each of the Funds, PAI provides investment
advisory  services to each Fund,  subject to  authority  of each Fund's board of
directors or trustees (the "Boards") and to each Funds'  fundamental  investment
objectives, policies and restrictions. The investment management agreements must
be approved annually by the Boards of the respective Funds, including a majority
of the independent  trustees or directors  (i.e.,  those who are not "interested
persons" with respect to PAI, as defined in section  2(a)(19) of the  Investment
Company Act of 1940, as amended (the "Investment  Company Act")). The agreements
generally are  terminable by the Company or the Fund upon 60 days notice without
penalty.

       All Fund's are managed by  portfolio  managers  employed by the  Company,
except the Pilgrim  America Masters MidCap Value and  Asia-Pacific  Equity Funds
which are managed by  Sub-Advisors.  The Company's  portfolio  management  staff
includes  seven  portfolio  managers,  two assistant  portfolio  managers,  four
analysts and a chief investment officer.

       Generally, the Company employs the personnel who serve as officers of the
Funds and who manage the day-to-day business operations,  including  maintaining
the  Funds'  portfolio  records,  answering  shareholder  inquiries,   providing
information,  creating and publishing  information,  monitoring  compliance with
securities laws and regulations,  and other administrative activities. The Funds
generally  pay their own  expenses  such as legal and auditing  fees,  board and
shareholder meeting costs, Securities and Exchange Commission (the "Commission")
and state registration fees and similar expenses.

Revenues

       Substantially  all of the Company's  revenues are derived from investment
management, administrative and distribution fees which are based on a percentage
of net assets under  management  plus, in the case of Pilgrim America Prime Rate
Trust, the proceeds of any borrowings (hereinafter,  collectively referred to as
("Assets")  (see "The  Closed-end  Funds"  below).  These  revenues  are  earned
pursuant to agreements with the Funds. Typically,  management fees earned by the
Company vary  depending  upon the  investment  style of the Fund or Account (see
"Pilgrim  America  Funds"  below).  Since the  Company's  revenues  are  largely
dependent  on the  total  value and  composition  of  Assets  under  management,
fluctuations  in  financial  markets  and in the  composition  of  Assets  could
significantly effect the Company's revenues and the results of its operations.

Pilgrim America Funds

       The Open-end Funds

       The Open-end Funds are marketed and distributed through PAS in accordance
with  distribution  plans  adopted  by each Fund  pursuant  to Rule 12b-1 of the
Investment Company Act and the rules of the NASD. Pursuant to the distribution
                                       4
<PAGE>
plans, as underwriter to each Fund, PAS receives distribution  ("12b-1") fees as
compensation or for  reimbursement  of expenses  incurred in connection with the
offering,  sale and shareholder  servicing of each Fund's shares. The 12b-1 fees
are limited based upon net assets of the  particular  Fund and share class sold.
The distribution  plans must be approved annually by the Board of the respective
Funds,  including a majority of the  independent  directors or  trustees.  These
distribution  plans are  terminable at any time without  notice or penalty.  The
termination of the distribution  plans would result in the loss of 12b-1 fees to
the Company.

       PAS   distributes  the  Open-end  Funds  on  a  wholesale  basis  through
independent financial professionals,  national and regional brokerage firms, and
other financial  institutions  ("Authorized  Dealers").  Although the Authorized
Dealers have entered into selling  agreements with the Company,  such agreements
(which  generally are terminable by either party without penalty) do not legally
obligate the  Authorized  Dealers to sell any specific  amount of the  Company's
investment  products (see  "Competition  and  Marketing  Strategy"  below).  PAS
maintains a sales force of wholesale sales representatives and sales assistants.
Wholesalers  and their  assistants  work closely with the Authorized  Dealers to
assist in selling shares of the Open-end Funds.

Distribution of Open-end Fund Shares

       All of the  Open-end  Funds  offer  Class A,  Class B and  Class M shares
except Pilgrim  America Bank and Thrift Fund which offers only Class A and Class
B shares.  Each share of these classes  represents an identical  interest in the
Funds but has varying types and amounts of sales and distribution charges.

       Class A shares are offered with a maximum  initial  sales charge of 5.75%
for equity Funds,  and 4.75% for fixed income Funds.  Sales charges are based on
the value of the shares  sold.  The  majority  of the sales  charge is paid,  or
"reallowed",  to  the  Authorized  Dealers.  PAS  receives  the  balance  as  an
underwriting  commission of up to .75% of the value of the shares sold. PAS also
receives  12b-1 fees from the Funds at an annual rate of .25% to .30% of Class A
share average daily net assets.

       Class B shares are  offered  with no  initial  sales  charge.  PAS pays a
commission  of up to 4.00% to the  Authorized  Dealer at the time of sale.  Such
payments are capitalized as deferred  acquisition costs and are amortized over a
six-year  period.  The shareholder then pays a contingent sales charge to PAS in
the  event  shares  are  redeemed  within  a  six-year  period  from the date of
purchase.  The  Company  uses  its own  funds  (which  may be  borrowed)  to pay
commissions to Authorized Dealers.  The Company "recovers" the broker commission
through a higher 12b-1 fee received  from the Funds,  which is paid at an annual
rate of 1.00% of Class B share average daily net assets.

       Class M shares are offered with a lower initial sales charge than Class A
shares.  The maximum  initial sales charge is 3.50% for equity Funds,  and 3.25%
for fixed income Funds. As with Class A shares,  the majority of this commission
is  reallowed  to  the  Authorized  Dealer.  PAS  receives  the  balance  as  an
underwriting  commission of up to .50% of the value of the shares sold. PAS also
receives  12b-1  fees from the Funds at an annual  rate of .75% of Class M share
average daily net assets.

       Under the Funds' distribution plans,  ongoing payments are made by PAS on
a  quarterly  basis to  Authorized  Dealers  for  distribution  and  shareholder
servicing,  based on each  Fund's  average  annual  Assets  at .25% for  Class A
shares,  .25% for Class B shares, and .40% to .65% for Class M shares.  Payments
begin in the 13th month following purchase of Class A or B shares and in the 1st
month following purchase of Class M shares.

       Each  of the  Open-end  Funds  has  distinct  investment  objectives  and
policies which have been developed as part of the Company's  strategy to provide
core investments to investors.
                                       5
<PAGE>
       Pilgrim America Bank and Thrift Fund seeks long-term capital appreciation
with income as a secondary objective by investing primarily in equity securities
of regional banks and the bank holding companies of such banks.  Management fees
for the Fund range from .70% to 1.00% of average annual net assets. Organized in
1986,  Assets of the Fund at September 30, 1997 were $347.9  million.  This Fund
converted from a closed-end format to an open-end format on October 20, 1997.

       Pilgrim America  MagnaCap Fund seeks growth of capital,  with income as a
secondary consideration, through investing in equity securities determined to be
of high quality based upon its "rising dividends" criteria.  Management fees for
the Fund range from .50% to 1.00% of average annual  Assets.  Organized in 1969,
Assets of the Fund at September 30, 1997 were $380.1 million.

       Pilgrim  America  High Yield  Fund seeks a high level of current  income,
with  capital  appreciation  as a secondary  objective,  through  investing in a
diversified portfolio of high-yielding debt securities.  Management fees for the
Fund are based on asset  levels and range  from .40% to .75% of  average  annual
Assets.  Organized in 1939, Assets of the Fund at September 30, 1997 were $114.1
million.

       Pilgrim  Government  Securities Income Fund seeks a high level of current
income, consistent with liquidity and preservation of capital, through investing
in a portfolio of securities  issued or guaranteed  by the U.S.  Government,  or
certain of its  agencies  and  instrumentalities.  Management  fees for the Fund
range from .40% to .50% of average annual Assets.  Organized in 1984,  Assets of
the Fund at September 30, 1997 were $29.0 million.

       Pilgrim  America  Masters   Asia-Pacific   Equity  Fund  seeks  long-term
appreciation  through  investing in the equity  securities of companies based in
the  Asia-Pacific  region.  Management  fees for the Fund are  1.25% of  average
annual Assets.  Organized in July 1995, Assets of the Fund at September 30, 1997
were $59.8 million.

       The Sub-Advisor of the Fund is HSBC Asset Management  Americas,  Inc. and
HSBC Asset Management Hong Kong Limited (collectively  "HSBC"),  subsidiaries of
HSBC  Holdings  plc,  which was  founded as the Hong Kong and  Shanghai  Banking
Corporation in 1865.  HSBC manages over $44 billion of assets  worldwide and its
clients primarily include pension funds,  institutional  investors, and high net
worth individuals.  HSBC's minimum investment  requirement for privately managed
accounts is $10 million.

       Pilgrim  America  Masters  MidCap  Value Fund seeks to provide  long-term
capital  appreciation  through  investing  in  equity  securities  of  companies
believed to be undervalued and generally having market capitalization of between
$200 million and $5 billion.  Management  fees for the Fund are 1.00% of average
annual Assets.  Organized in July 1995, Assets of the Fund at September 30, 1997
were $63.5 million.

       The Sub-Advisor of the Fund is CRM Advisors, LLC ("CRM"), an affiliate of
Cramer Rosenthal  McGlynn,  Inc. which was established in 1973. Cramer Rosenthal
McGlynn,  Inc. manages $3.6 billion of assets and its clients  primarily include
pension plans,  high net worth  individuals,  foundations,  endowment funds, and
others.  CRM's minimum investment  requirement for privately managed accounts is
$5 million.

       Pilgrim  America Masters  LargeCap Value Fund seeks to provide  long-term
capital  appreciation  through  investing  in  equity  securities  of  companies
believed to be undervalued  and generally  having market  capitalizations  of at
least $5  billion.  Management  fees for the Fund are  1.00% of  average  annual
Assets.  Organized in July 1995,  Assets of the Fund at September  30, 1997 were
$29.5  million.  As of October 31, 1997, the Fund  Sub-advisor  resigned and was
replaced  by the  Company;  which  became  the sole  manager  of the  Fund.  The
Sub-Advisor of the Fund previously was Ark Asset  Management Co., Inc.  ("Ark"),
formerly the institutional  investment  management  division of Lehman Brothers,
which was established in 1929.
                                       6
<PAGE>
       The Closed-end Fund

       Shares of  Pilgrim  America  Prime  Rate Trust are traded on the New York
Stock Exchange.  Consequently, PAS does not earn a commission on sales of shares
of this Fund.

       Pilgrim  America Prime Rate Trust seeks a high level of current income as
is consistent  with  preservation  of capital by  acquiring,  as banks and other
financial institutions do, interests in senior collateralized corporate loans.

       During May 1996, the Fund's shareholders  approved permitting the Fund to
borrow for  investment  purposes to the extent  permitted  under the  Investment
Company Act.  The Fund  entered into a credit  agreement in May 1996 and entered
into an amendment in November 1996 which provides that the Fund can borrow up to
$515  million,  or  approximately  33 1/3% of the Funds total  assets  including
assets acquired with borrowed funds.

       Management fees and  administrative  fees for the Fund range from .60% to
 .85%, and .10% to .15%, respectfully,  of Assets under management.  Organized in
1988,  Assets  of the  Fund at  September  30,  1997  were  $1.03  billion,  and
borrowings were $319.0 million.

       On  November  19,  1996,  Pilgrim  America  Prime Rate  Trust  raised net
proceeds of $157 million by issuing 18,122,963 shares of beneficial  interest in
the  Fund  pursuant  to a one for five  non-transferable  rights  offering  (the
"Offering").   After  the   Offering,   the  Fund   increased   its   borrowings
proportionately with the increase in its net assets.  Additionally,  the Company
has  agreed  to reduce  its  management  fees on  Assets in the Fund over  $1.15
billion by .05% to .60% for a period of three years following the Offering.
                                       7
<PAGE>
       The following table summarizes each Fund as of September 30, 1997:
<TABLE>
<CAPTION>
                               Assets Under   Assets Under   Assets Under   Management   Administrative  Distribution
                                Management     Management     Management    Fee (basis     Fee (basis     Fee (basis
                              (in millions)  (in millions)  (in millions)   points) (1)    points) (1)    points) (2)
                                September      September      September
                                 30, 1997       30, 1996       30, 1995
- ----------------------------------------------------------------------------------------------------------------------
<S>                            <C>             <C>            <C>            <C>             <C>           <C>
Open-end Funds
- -------------------------------
Pilgrim America MagnaCap
    Fund                        $ 380.1        $   269.2      $  215.2        50 - 100         --          30 - 100
Pilgrim America High Yield
    Fund                          114.1             30.8          15.6        40 - 75          --          25 - 100
Pilgrim Government
   Securities Income Fund          29.0             36.0          42.8        40 - 50          --          25 - 100
Pilgrim America Masters
   Asia-Pacific Equity Fund        59.8             53.1           1.6          125            --          25 - 100
Pilgrim America Masters
    MidCap Value Fund              63.5             11.4           0.9          100            --          25 - 100
Pilgrim America Masters
    LargeCap Value Fund            29.5             12.2           1.2          100            --          25 - 100
                               ---------------------------------------------

Total Open-end Fund Assets        676.0            412.7         277.3
                               ---------------------------------------------

Closed-end Funds
- -------------------------------
Pilgrim America Prime Rate
    Trust (3)                   1,354.1          1,048.2         868.0        60 - 85(4)     10 - 15         --
Pilgrim America Bank and
    Thrift Fund (5)               347.9            243.6         202.3        70 - 100         --            --
                               ---------------------------------------------

Total Closed-end Fund          
    Assets                      1,702.0          1,291.8       1,070.3
                               ---------------------------------------------

Private Account (6)               230.5            --             --
                               ---------------------------------------------
Total Assets Under
Management (including
borrowings) (3)                $2,608.5         $1,704.5      $1,347.6
                               =============================================

- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
                                       8

<PAGE>
       (1) Fee varies based upon levels of average  Assets.  Table  includes the
current range of fees to which each of the Fund's assets are subject.

       (2) In 1995,  each Open-end Fund began  offering  three classes of shares
(see  "Distribution of Fund Shares" above).  The  distribution  fees for Class A
Shares,  Class B Shares,  and Class M Shares are .25% (.30% for Pilgrim  America
MagnaCap Fund), 1.0% and .75%, respectively.

       (3) During the fourth quarter of Fiscal 1996,  Pilgrim America Prime Rate
Trust  began  borrowing  for  investment   purposes   pursuant  to  its  amended
fundamental  investment  policies  approved by its  shareholders on May 2, 1996.
Borrowings at September 30, 1997 and September 30, 1996 were $319.0  million and
$179.0 million, respectively.

       (4) In effect at September  30,  1997.  In  connection  with the Offering
completed on November 19, 1996 (see "The  Closed-end  Fund" above),  the Company
has agreed to reduce its management fee on Assets of Pilgrim  America Prime Rate
Trust over $1.15 billion from .65% to .60% for a period of three years following
the Offer.

       (5)  On  October  20,  1997,   Pilgrim   America  Bank  and  Thrift  Fund
shareholders  voted that the Fund become an Open-end  Fund.  PAS will  receive a
distribution  fee of .25% on Class A shares and 1.0% on Class B shares (see "The
Open-End Funds" above).

       (6) On November 13, 1997, the Company  entered into a transaction  with a
non-U.S.  issuer to  manage  approximately  $509  million  of  assets  ("Private
Account").  During  approximately  four  months  prior  to the  closing  of this
transaction,  the Company was  appointed  by the issuer to acquire  assets using
funds of an affiliate of the issuer in  anticipation  of closing the transaction
in November. As of September 30, 1997,  approximately $230 million in assets had
been  acquired  and the Company was paid a  management  fee upon the  successful
closing  of this  transaction  of .385% on the  assets  managed.  Following  the
closing,  the fee  increased  to .50%,  and the  Company  may be  entitled to an
additional performance fee.
                                       9
<PAGE>
The following table presents comparative yearly data regarding Fund activity:

<TABLE>
<CAPTION>
                                                          Pilgrim America Funds
                                                            Selected Fund Data
                                                                ($000,000)
                               --------------------------------------------------------------------------
                                   September 30,               September 30,               September 30,
                                       1997                        1996                      1995 (3)
                                -----------------           -----------------           -----------------
<S>                             <C>                         <C>                         <C>      
Open-End Funds:
     Beginning assets                     $ 412.7                     $ 277.3                     $ 265.4
     Direct sales                           249.7                       121.6                         9.0
     Direct redemptions                     (85.3)                      (39.1)                      (21.4)
     Exchanges in (out)(1)                    4.1                        (5.0)                        1.9
     Investment activities (2)               94.8                        57.9                        22.4
                                -----------------           -----------------           -----------------
     Ending assets                          676.0                       412.7                       277.3

Closed-End Funds:
     Beginning assets                     1,291.8                     1,070.3                     1,031.7
     Rights offering proceeds               157.8                         -                           -
     Investment activities (2)              252.4                       221.5                        38.6
                                -----------------           -----------------           -----------------
     Ending assets                        1,702.0                     1,291.8                     1,070.3

Private Accounts:
     Beginning assets                         -                           -                           -
     Sales                                  230.5                         -                           -
                                -----------------           -----------------           -----------------
     Ending assets                          230.5                         -                           -
     Total assets under
     management                         $ 2,608.5                   $ 1,704.5                   $ 1,347.6
                                =================           =================           =================
</TABLE>
(1)  Net Exchanges from (to) the Company's sponsored money market fund.
(2)  Investment  Activities include net invesment income,  realized gain/(loss),
     change  in  appreciation/(depreciation)   and  net  cash  distributions  to
     shareholders.  Investment  Activities for  closed-end  funds include assets
     acquired using borrowed funds.
(3)  Includes  Activity  from the  Acquisition  to the year ended  September 30,
     1995.
                                       10
<PAGE>
Regulation

       Virtually  all aspects of the  Company's  business are subject to various
federal  and state laws and  regulations.  PAI is  registered  as an  investment
adviser  with the  Commission  under the  Investment  Advisers  Act of 1940,  as
amended  (the  "Advisers   Act"),  and  is  registered  under  applicable  state
securities  laws.  The Advisers Act imposes  numerous  obligations on registered
investment  advisers  including  fiduciary,  record  keeping,   operational  and
disclosure obligations.

       PAS is registered as a broker-dealer under the Securities Exchange Act of
1934, and under all  applicable  state  securities  laws. PAS is a member of the
NASD and the Securities Investor Protection Corporation.  PAS is also subject to
the  Commission's  net  capital  rules  designed  to enforce  minimum  standards
regarding the general  financial  condition  and  liquidity of a  broker-dealer.
Under certain circumstances, this rule limits the ability of the Company to make
withdrawals  of capital and receive  dividends  from PAS.  PAS's  regulatory net
capital currently exceeds such minimum net capital requirements.

       Each of the Pilgrim  America  Funds is  registered  under the  Investment
Company Act. The shares of each Fund are registered  with the  Commission  under
the  Securities  Act of  1933,  as  amended,  and the  shares  of each  Fund are
qualified (or are exempt) for sale under applicable state securities laws in all
states and in the District of Columbia in which shares are sold.  The Funds have
also  elected  to be taxed as  regulated  investment  companies  ("RICs")  under
Subchapter M of the Internal Revenue Code of 1986, as amended,  in order to pass
investment  income and  capital  gains to their  shareholders  without the Funds
incurring federal income taxes on such amounts distributed.  In order to qualify
as a RIC,  there are  numerous  requirements  imposed  on the  Funds,  including
diversification, distribution, and income character qualifications.

       The  foregoing  federal and state laws and  regulations  generally  grant
supervisory agencies and bodies broad administrative powers, including the power
to limit or restrict the Company  from  carrying on its business in the event it
fails to comply  with such laws and  regulations.  In such event,  the  possible
sanctions  which may be imposed  include  limitations on the Company's  business
activities  for  specified  periods  of  times,   revocation  or  suspension  of
investment adviser or broker-dealer  registrations,  the suspension or expulsion
from the  securities  business of the  Company,  its  subsidiaries,  officers or
employees, and other censures, sanctions or fines.

Competition and Marketing Strategy

       The  investment  management  business  and the mutual  fund  industry  in
particular is highly  competitive.  In the United  States,  there are over 6,700
mutual  funds,  many with  several  classes  of  shares,  of  varying  sizes and
investment  objectives and policies whose shares are being offered to the public
by investment management firms, broker-dealers, and insurance companies, many of
whom also offer investment  alternatives  other than mutual funds. Many of these
financial services firms have  substantially  greater resources and assets under
management,  and provide a broader  array of  investment  products and services,
than does the Company.

       Competition  for  sales of  mutual  fund  shares  is  influenced  by many
factors, including general securities market conditions, government regulations,
general  economic  conditions,  portfolio  performance,  advertising  and  sales
promotional efforts,  distribution  channels, and the type and quality of dealer
and shareholder services. Many Authorized Dealers are large broker-dealer firms.
The retail distribution  systems of these firms constitute the Company's primary
access to retail purchasers of shares of the Open-end Funds. Many of these firms
sponsor  competing  proprietary  mutual  funds.  The Company  believes  that the
Authorized  Dealers value the ability to offer their customers a broad selection
of  investment  alternatives  and  will  continue  to sell the  Open-end  Funds.
However,  to the extent that these firms limit or restrict the sale of shares of
the  Open-end  Funds  through  their  retail  brokerage   systems  in  favor  of
proprietary mutual funds, assets under management by the Company may decline and
the Company's revenues may be adversely affected.
                                       11
<PAGE>
       The Company  believes  that  competition  within the mutual fund industry
will  increase  as a result of  consolidation  and  acquisition  activity.  Many
industry  analysts  believe that economies of scale must be achieved in order to
compete economically.  In order to increase assets under management, and compete
with mutual fund  management  companies with greater  resources and assets under
management,  the Company  aggressively  markets  its Funds to the  broker-dealer
community  as high  quality,  core  investments  managed by seasoned  investment
managers.

       The Company's  continued  success in marketing the Pilgrim  America Funds
will be highly  dependent on penetration of the retail  distribution  systems of
Authorized  Dealers,  which  generally offer numerous  competing  internally and
externally managed investment products, as well as investment performance of the
Company's Funds relative to the performance of other funds competing in the same
asset  classes.  The  inability  to compete  effectively  with other  investment
products could have a material adverse effect on the Company's business.

       Additionally,  the Company may increase assets under  management  through
acquisition of investment  management firms and investment advisory  agreements.
From time to time the Company  reviews  acquisition  prospects and may engage in
discussions or negotiations that could lead to an acquisition.

         Many companies have a "Year 2000 Problem".  This problem arises because
many computer programs only recognize  two-digit  years-00 to 99. Unless this is
modified, these programs will not be able to function in the year 2000.

         The  Company  does  not  believe  the Year  2000  Problem  will  have a
significant impact on its operations or financial results.  The Company has been
advised by its  primary  third  party  service  providers,  including  those who
provide custody, transfer agency, accounting and administrative services for the
Funds,  that they are  addressing  this  problem  and do not expect that it will
materially adversely affect their operations.

Employees

       At September 30, 1997, the Company had 67 full time employees,  including
24 sales and marketing  employees,  17 portfolio  management  employees,  and 26
general and administrative employees.  Fifty-nine employees were employed at the
Company's  headquarters  in Phoenix,  Arizona.  The Company's  employees are not
represented by any collective bargaining agreement, and management believes that
it maintains good relationships with its employees.

Item 2.    Properties

       The principal executive and administrative  offices of the Company occupy
approximately 19,000 square feet of commercial office space in Phoenix,  Arizona
under a lease expiring June 15, 2002.

       The Company also leases  approximately 24,000 square feet of office space
in Los Angeles, California under a lease assumed as part of the Acquisition (see
"Item 1.  Business-General").  This  space  was  sublet in  connection  with the
relocation of the  Company's  operations to Phoenix,  Arizona  during 1995.  The
lease and related sublease expire on May 31, 2000.

       The Company does not own any real estate  except for its interest in real
estate held in connection with its discontinued mortgage banking operations.

Item 3.    Legal Proceedings

         On May 23, 1997, the Company entered into an agreement with the Federal
Deposit  Insurance  Corporation  ("FDIC") to settle all claims in a civil action
filed in December 1995 by the FDIC in the United States District Court, District
of Arizona.  The FDIC action against the Company and other defendants related to
the 1991 acquisition of the Company mortgage banking  subsidiary,  and sought at
least $20 million in actual  damages and $80 million in punitive  damages.  This
settlement  covers all FDIC claims  asserted  against the Company and certain of
its officers and  directors.  
                                       12
<PAGE>
The Company settled with its Director and Officer  liability  insurance  carrier
under the policy  providing  coverage  for this  matter.  No charge to  earnings
resulted from this settlement.


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

       The Company did not submit any matter to a vote of its  security  holders
during the fourth quarter of the fiscal year covered by this Report.

Executive Officers of the Registrant

       Set forth below is information  respecting the names,  ages and positions
and  offices  with the  Company  of the  executive  officers  of the  Company at
September  30, 1997 who are not  continuing  directors or nominees.  Information
respecting the executive  officers of the Company who are  continuing  directors
and nominees is set forth in Item 10 of this Report.

       James R. Reis,  40, has served as an executive  officer of the Company in
the position of Vice Chairman and Chief  Financial  Officer since December 1993,
Secretary from November 1994 to April 1995, and as President and Chief Financial
Officer from its  formation to December  1993.  Mr. Reis serves as Vice Chairman
and Director of PAS, PAI and PAG, and as Executive Vice President of each of the
Funds since April 1995.  Mr. Reis has served as EAMC's Vice Chairman since April
1993,  its Secretary  from May 1991 to April 1995, as Executive  Vice  President
from May 16, 1991 until December 1993,  and as Chief  Financial  Officer of EAMC
from  May  16,  1991  until  September  1992.  Mr.  Reis is a  certified  public
accountant.

       James M. Hennessy,  48, has served as Senior Vice President and Secretary
of the Company,  PAS and of each of the Funds,  and Senior Vice President of PAI
and PAG,  since April 1995 and as Secretary of PAI and PAG since July 1995.  Mr.
Hennessy has served as General  Counsel of the Company since  September 1995 and
also as Senior Vice  President of EAMC (June 1992 to August 1994 and since April
1995) and Secretary since April 1995. Mr. Hennessy also served from January 1990
to June 1992 as President of Beverly  Hills  Securities  Corp.,  a mortgage bank
acquired by the Company in June 1992.

       Stanley Vyner, 47, has served as President and Chief Executive Officer of
Pilgrim  America  Investments,  Inc.  since August 16, 1996.  He served as Chief
Executive  Officer of HSBC Asset  Management  Americas,  Inc.  until December of
1995, and prior to that was the Chief  Executive  Officer of HSBC Life Assurance
Co., the largest  provider of  retirement  services in Hong Kong where Mr. Vyner
worked for  nearly 11 years.  An actuary by  profession,  Mr.  Vyner  earned his
Honors Degree in Economics from Edinburgh University,  UK. He is a Fellow of the
Faculty of Actuaries.

         Robert  Boulware,  41,  has  served as  President  and Chief  Executive
Officer of Pilgrim  America  Securities  since  November  1996.  Previously  Mr.
Boulware served as Executive Vice President and Chief Operating  Officer of PAS.
He has also served the Company in various  sales and marketing  positions  since
April  1995.  From  1992 to 1995,  Mr.  Boulware  served in  various  management
positions with EAMC.  Prior to joining the Company,  he served as Vice President
at Bank of America from  1990-1992 and as President and CEO in his last position
with Wesav Financial Corporation from 1987 to 1990.

         Howard  Tiffen,  49, has  served as Senior  Vice  President  of Pilgrim
America Group, Inc and President and Chief Operating  Officer of Pilgrim America
Prime Rate Trust since July, 1997. He has been the Senior  Portfolio  Manager of
the Trust since December, 1995. Previously,  Mr. Tiffen also served as a Lending
Officer fo Bank of America from April, 1982 to November, 1995.
                                       13
<PAGE>
PART II

Item 5.    Market  for the  Registrant's Common  Stock and  Related  Stockholder
           Matters

       Following the Company's  initial  public  offering on March 17, 1992, the
Company's  Common Stock has been traded on the Nasdaq NMS, under the symbol FWCO
until  September  20,  1993,  and under the symbol EXAM until April 28, 1997 and
PACC since such date.

       The following  table sets forth,  for the fiscal periods shown,  the high
and low per share sale prices of the Company's  Common Stock, as reported by the
Nasdaq NMS.

           Fiscal Year Ended September 30, 1996            High        Low
           -----------------------------------------    ---------   ---------

           First Quarter                                $ 6         $  3 1/2
           Second Quarter                                 5 1/2        3 1/4
           Third Quarter                                  4 7/8        3 7/8
           Fourth Quarter                                 5 13/16      4 3/8

           Fiscal Year Ended September 30, 1997
           -----------------------------------------

           First Quarter                                  7            5 5/8
           Second Quarter                                 10 1/2       7 3/16
           Third Quarter                                  17 3/8       9 1/4
           Fourth Quarter                                 20           14 7/8

       The number of  stockholder  accounts of record of the Common  Stock as of
September 30, 1997 was  approximately  323. The Company  believes that there are
more than 2,200 beneficial owners of its Common Stock. The Company's stock price
closed at $22.125 per share on December 11, 1997.

       The Company has not paid dividends on its Common Stock. It is the present
policy of the Company's  Board of Directors to retain future earnings to finance
the growth and development of the Company's business.  Any future dividends will
be at the  discretion of the  Company's  Board of Directors and will depend upon
the  financial  condition,  capital  requirements,  earnings,  terms  of  credit
agreements  (which prohibit  "restricted  payments" -- see Item 7.  Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital Resources),  and liquidity of the Company as well as other
factors the Company's Board of Directors may deem relevant.

Item 6.    Selected Consolidated Financial Data

       The following two tables of selected  consolidated  financial data should
be read in conjunction with  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations" and the Consolidated  Financial  Statements
of the Company and the related  notes thereto  included  elsewhere  herein.  The
first table presents  selected data from the Consolidated  Financial  Statements
and  other  data  related  to the  Company's  continuing  investment  management
business.  Operations of the mortgage banking business,  which were discontinued
as of February 28, 1995, are presented on a condensed basis therein, as they are
in the Company's consolidated financial statements, in accordance with generally
accepted accounting principles for discontinued operations.

       The  second  table  is  presented  by  management  to  provide   expanded
information as to the operations of the  discontinued  mortgage banking business
through   February  28,  1995,   at  which  time  the  Company   announced   the
discontinuance  of such operations.  The selected data from this table should be
read in  conjunction  with  "Management's  Discussion  and Analysis of Financial
Condition  and  Results  of  Operations"   with  respect  to  periods  prior  to
discontinuance of the mortgage banking operations.
                                       14
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
                      SELECTED CONSOLIDATED FINANCIAL DATA
                    (dollars in thousands, except share data)
<TABLE>
<CAPTION>
                                                                          Year Ended September 30,
                                             --------------------------------------------------------------------------------
                                                  1997            1996             1995            1994           1993
                                             --------------------------------------------------------------------------------
<S>                                          <C>              <C>             <C>              <C>           <C>         
Consolidated Statement of
   Operations Data:
Revenues ..................................  $       21,288   $      14,485   $        6,363   $        -    $           -
Expenses ..................................          14,936          15,887            6,913            -                -
                                             --------------   -------------   --------------   ------------  --------------- 
Earnings (loss) from continuing
   operations before taxes ................           6,352          (1,402)            (550)           -                -
Income tax (benefit) ......................          (4,959)         (1,750)               -            -                -
                                             --------------   -------------   --------------   ------------  --------------- 
Earnings (loss) from  continuing
   operations .............................          11,311             348             (550)           -                -
Earnings (loss) from operations of
   discontinued mortgage business, net of tax           413             -                (14)        (8,490)          (2,057)
Loss on discontinuance of  mortgage
   operations .............................             -               -             (5,307)           -                -
                                             --------------   -------------   --------------   ------------  ---------------
Net earnings (loss) .......................  $       11,724   $         348   $       (5,871)  $     (8,490) $        (2,057)
                                             ==============   =============   ==============   ============  ===============

Per common share:
Primary:
Earnings (loss) from
   continuing operations ..................  $         2.71   $        0.07   $        (0.11)  $        -    $          -
                                             ==============   =============   ==============   ============  =============== 
   Net (earnings) loss ....................  $         2.81   $        0.07   $        (1.19)  $      (1.58) $         (0.47)
                                             ==============   =============   ==============   ============  =============== 
Shares used in per share
   calculations ...........................       4,173,866       4,866,737        4,950,044      5,377,860        4,363,015
                                             ==============   =============   ==============   ============  =============== 

Fully Diluted:
Earnings (loss) from
   continuing operations ..................  $         2.63   $        0.07   $        (0.11)  $        -    $          -
                                             ==============   =============   ==============   ============  ===============
   Net earnings (loss) ....................  $         2.72   $        0.07   $        (1.19)  $      (1.58) $         (0.47)
                                             ==============   =============   ==============   ============  ===============
Shares used in per share
   calculations ...........................       4,302,650       4,866,737        4,950,044      5,377,860        4,363,015
                                             ==============   =============   ==============   ============  =============== 

Consolidated Balance Sheet
   Data (at period end):
Total assets  (1) .........................  $       50,647   $      42,555   $       43,495   $     44,721  $       443,313
                                             ==============   =============   ==============   ============  =============== 
Net assets (liabilities) of
   discontinued operations ................  $         (230)  $      (3,392)  $       (4,138)  $     35,590  $        53,783
                                             ==============   =============   ==============   ============  =============== 
Redeemable preferred stock ................  $          -     $         -     $          338   $      1,015  $         1,692
                                             ==============   =============   ==============   ============  ===============
Total stockholders' equity ................  $       41,753   $      29,788   $       35,722   $     43,601  $        52,091
                                             ==============   =============   ==============   ============  ===============
Mutual fund assets under management .......  $    2,608,500   $   1,704,500   $    1,347,600   $        -    $          -
- -------------------------------------------  ==============   =============   ==============   ============  ===============
</TABLE>
See explanation of footnotes following the tables.
                                       15
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
                      SELECTED CONSOLIDATED FINANCIAL DATA

                             DISCONTINUED OPERATIONS
                    (dollars in thousands, except share data)
<TABLE>
<CAPTION>
                                                                       Year Ended September 30,
                                               ----------------------------------------------------------------
                                                      1997       1996         1995        1994        1993
                                               ----------------------------------------------------------------
<S>                                                 <C>         <C>         <C>         <C>         <C>     
Discontinued Operations:
Revenues:
     Loan administration .....................      $   --      $   --      $    139    $ 23,442    $ 17,577
     Loan origination ........................          --          --          (225)      3,573       8,382
     Interest income .........................          --          --         1,983      20,598      20,025
     Warehouse interest expense ..............          --          --        (1,090)    (12,906)    (10,617)
     Gain on sale of servicing rights ........          --          --         2,074      40,877      22,526
     Other income ............................          --          --           239         871         288
                                                    --------    --------    --------    --------    --------
         Total revenues ......................          --          --         3,120      76,455      58,181
Expenses:
     Personnel ...............................          --          --         3,322      26,517      19,254
     Amortization of purchased
         servicing rights ....................          --          --            66      10,640      23,283
     Write off of goodwill ...................          --          --          --         6,649        --
     Other interest expense ..................          --          --           145       5,248       3,812
     Other operating expenses ................          (693)       --         2,618      26,643      15,002
     Restructuring charges ...................          --          --          --         5,050        --
                                                    --------    --------    --------    --------    --------
            Total expenses ...................          (693)       --         6,151      80,747      61,351
                                                    --------    --------    --------    --------    --------
Earnings (loss) before
     income taxes (benefit) and
     extraordinary item ......................           693        --        (3,031)     (4,292)     (3,170)
Income taxes (benefit) .......................           280        --        (3,017)      2,942      (1,113)
                                                    --------    --------    --------    --------    --------
Earnings (loss) before
     extraordinary item ......................           413        --           (14)     (7,234)     (2,057)
Extraordinary (loss) on early
     extinguishment of debt ..................          --          --          --        (1,256)       --
                                                    --------    --------    --------    --------    --------
Earnings (loss) from operations
    of discontinued mortgage business ........      $    413    $   --      $    (14)   $ (8,490)   $ (2,057)
                                                    ========    ========    ========    ========    ========
Earnings (loss) before extraordinary
     item per share ..........................      $   0.10    $   --      $   --      $  (1.35)   $  (0.47)
                                                    ========    ========    ========    ========    ========
Earnings (loss) per share
     of common stock .........................      $   0.10    $   --      $   --      $  (1.58)   $  (0.47)
                                                    ========    ========    ========    ========    ========
- ------------------------------------------------------------------------------------------------------------
</TABLE>
See explanation of footnotes following the tables.
                                       16
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
                      SELECTED CONSOLIDATED FINANCIAL DATA

                      DISCONTINUED OPERATIONS - (Continued)
                    (dollars in thousands, except share data)
<TABLE>
<CAPTION>
                                                                         Year Ended September 30,
                                               --------------------------------------------------------------------------
                                                   1997            1996           1995           1994           1993
                                               --------------------------------------------------------------------------
<S>                                                  <C>            <C>            <C>           <C>           <C>      
Consolidated Balance Sheet

Mortgage loans held for sale ..................      $ 1,128        $ 3,516        $ 2,352       $ 95,993      $ 322,648
Purchased servicing net .......................            -              -              -            763         56,741
Total assets ..................................        1,128          3,673          5,538        111,260        443,313
Notes payable .................................            -          1,320              -         49,025        333,929
Total liabilities .............................        1,358          7,065          9,676         75,670        389,530
Selected Operating Data:
Volume of loans originated ....................            -              -        199,895      3,616,990      3,966,893
Loan servicing
     portfolio (at period end) (2) ............            -              -        171,861        429,304      8,065,058
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>

The following footnotes relate to the preceeding tables of Selected Consolidated
Financial Data:

(1)  Total assets prior to and  including  1994 were assets of the  discontinued
     mortgage operations.

(2)  Includes  loans held for sale and loans serviced  pursuant to  subservicing
     agreements.  At September 30, 1994 and 1993, the Company  subserviced loans
     with an aggregate  principal  balance of $3.2  million,  and $1.2  billion,
     respectively,  all but $3.2 million and $45 million, respectively, of which
     represented servicing rights which were sold prior to period end, but which
     had not yet been  transferred  to the  purchaser  as of the period  end. No
     loans were  subserviced  by the Company after the year ended  September 30,
     1994.
                                       17
<PAGE>
Item 7.    Management's Discussion  and  Analysis  of  Financial  Condition  and
           Results of Operations

Results of Operations

       General  Overview.  For the fiscal year ended September 30, 1997 ("Fiscal
1997"),  the Company  recorded net earnings of $11.7 million or $2.81 per share,
of which $11.3 million or $2.71 per share was from the  continuing  operation of
its investment management business, compared to net earnings for the fiscal year
ended  September 30, 1996  ("Fiscal  1996") of $348,000 or $.07 per share all of
which was from  continuing  operations.  For the fiscal year ended September 30,
1995 ("Fiscal  1995"),  the Company recorded a net loss of $5.9 million or $1.19
per share, of which $550,000 or $.11 per share, was from the then newly acquired
investment  management  business,  $14,000 from the loss of operations  from the
discontinued mortgage business, and $5.3 million from loss on the discontinuance
of its  remaining  mortgage  banking  operations.  The net loss for Fiscal  1995
compares to the net loss of $8.5 million for the fiscal year ended September 30,
1994 ("Fiscal 1994"),  all of which was from the  discontinued  mortgage banking
operations.  The Company commenced its investment management operations on April
7, 1995, when it consummated the  Acquisition of certain  investment  management
assets.  On February 28, 1995, the Company  announced the  discontinuance of its
remaining mortgage banking operations (see "Item 1. Business-General").

         Net earnings  included a tax benefit of $5.0 million and $1.75  million
in Fiscal 1997 and Fiscal 1996,  respectively.  The Company  recorded  these tax
benefits  because the Company  believes  that it is more likely than not that it
will  generate  sufficient  taxable  income in future  periods  to allow for the
realization of the recorded benefits.  As of September 30, 1997, the Company had
net operating  loss carry  forwards of $17.1  million,  which expire between the
fiscal year ending  September 30, 1997 and the fiscal year ending  September 30,
2010.  Regulations  promulgated  under Internal Revenue Code ("IRC") section 382
substantially  restrict the ability of the Company to use its net operating loss
carry forwards to offset future income upon a "change of control." Generally,  a
change of control is deemed to occur if the  cumulative  percentage of ownership
change  of a  company's  common  shares  is  greater  than 50  percent  during a
prescribed  measurement  period.  For purposes of IRC section 382, the Company's
cumulative change of control was approximately 24% as of September 30, 1997.

       Due to the Acquisition  and the  discontinuance  of its mortgage  banking
operations  in Fiscal  1995,  the  Company  does not  believe  that  results  of
operations  for Fiscal  1997 and Fiscal  1996 are  comparable  to the results of
operations  for the same  periods in Fiscal  1995.  Accordingly,  the results of
continuing  operations are discussed  herein  separately from the results of the
Company's discontinued operations.  Furthermore, because Fiscal 1996 represented
the first full year of the Company's investment management  operations,  changes
in the  financial  results of continuing  operations  from Fiscal 1995 to Fiscal
1996 are primarily  attributable to the increased period of operations in Fiscal
1996 (one year)  compared to  approximately  six months of  operations in Fiscal
1995, except where otherwise discussed below.

Investment Management (Continuing) Operations

Year Ended September 30, 1997 compared to Year Ended September 30, 1996

       Revenues  for Fiscal  1997  totaled  $21.3  million,  an increase of $6.8
million  over  Fiscal  1996  revenues.  The major  components  of the  Company's
revenues  are  management  and   administrative   fees  and  distribution  fees.
Management and  administrative  fees for Fiscal 1997, net of subadvisory fees of
$644,000 (see "Item 1.  Business-General"),  were $17.3 million,  an increase of
$4.8 million over Fiscal 1996 management and administrative  fees which were net
of subadvisory fees of $387,000.  These fees are based on the average net assets
of the Funds  plus any  borrowings  of  Pilgrim  America  Prime  Rate  Trust (in
aggregate, "Assets") (see "Item 1. Business - Pilgrim America Funds"). Assets of
the Funds  totaled  $2.61  billion at September 30, 1997 versus $1.70 billion at
September 30, 1996, an increase of $904.0 million.  Distribution  fees were $2.5
million  for  Fiscal  1997,  an  increase  of $1.3  million  over  Fiscal  1996.
Distribution fees are based on the Assets of the Company's Open-end Funds, which
totaled  $676.0  million as of September 30, 1997 compared to $412.7  million at
September 30, 1996, an increase of $263.3 million.
                                       18
<PAGE>
       The increase of $904.0  million in Assets under  management  at September
30, 1997 resulted  primarily from a $487.8 million  increase in the market value
of managed assets and an increase in Pilgrim America Prime Rate Trust borrowings
of  $140.0  million  and  the new  Private  Account  asset  of  $230.5  million.
Additionally, direct sales of Open-end Funds accounted for $249.7 million of the
increase,  while redemptions (including net exchanges into the Company-sponsored
money market  fund)  totaled  $81.2  million and  distributions  paid in cash to
shareholders of both Open-end and Closed-end Funds totaled $122.8 million.

       The  Company's  operating  expenses of $14.9  million for Fiscal  1997, a
decrease of $1.0 million over Fiscal 1996,  include  general and  administrative
expense,  selling expense and amortization.  General and administrative expense,
which  totaled  $7.8  million and $7.4  million in Fiscal 1997 and Fiscal  1996,
respectively,  include  compensation and related  expenses,  occupancy and other
operating expenses related to the Company's investment management operations and
general corporate  operations.  Additionally,  pursuant to investment management
agreements  between the Company and certain of the Funds, the Company has agreed
to limit certain  expense  ratios of such Funds,  and  reimburses  the Funds for
amounts that exceed specified  ratios.  During Fiscal 1997 and Fiscal 1996, such
reimbursements totaled $742,000 and $606,000,  respectively, and are included in
general and administrative expense.

       Selling  expenses are related to the  distribution of the Open-end Funds,
and include  salaries of sales and  marketing  personnel,  costs  related to the
production  of marketing  materials,  and  commissions  and fees paid to various
Authorized Dealers in connection with the sale of Fund shares.  Selling expenses
were $4.9 million in Fiscal 1997  compared to $6.5  million in Fiscal 1996.  The
$1.6  million  decrease  in  expense  is due to the  Company's  streamlining  of
marketing  the Open-end  Funds in Fiscal 1997,  while in Fiscal 1996 the Company
was in the development stages of its marketing and sales strategies.

       Amortization and depreciation of $2.3 million in Fiscal 1997, an increase
of $275,000 over Fiscal 1996, was primarily due to the  amortization of deferred
acquisition  costs which consists of commissions  paid to Authorized  Dealers in
connection  with the sale of  Class B share  sales  (see  "Item  1.  Business  -
Distribution of Open-end Fund Shares").

Year Ended September 30, 1996 compared to Year Ended September 30, 1995

         Revenues for Fiscal 1996  totaled  $14.5  million,  an increase of $8.1
million over Fiscal 1995 revenues, all of which were realized after the April 7,
1995  Acquisition  date.  The major  components of the  Company's  revenues from
continuing  operations are management and  administrative  fees and distribution
fees.  Management  and  administrative  fees for Fiscal 1996, net of subadvisory
fees of $387,000  (see "Item 1. Business -- General"),  were $12.6  million,  an
increase of $6.9 million over Fiscal 1995 which were net of subadvisory  fees of
$22,000.  These fees are based on the Assets of the Funds (see "Item 1. Business
- --  Pilgrim  America  Funds").  Assets of the Funds  totaled  $1.70  billion  at
September  30, 1996 versus $1.35  billion at September  30, 1995, an increase of
$356.9 million. Distribution fees were $1.1 million for Fiscal 1996, an increase
of $766,000 over Fiscal 1995.  Distribution  fees are based on the Assets of the
Company's  Open-end Funds, which totaled $412.7 million as of September 30, 1996
compared to $277.3 million at September 30, 1995, an increase of $135.4 million.

          The  increase  of $356.9  million in Assets  under  management  during
Fiscal 1996  resulted  primarily  from a $188.2  million  increase in the market
value of managed  assets and an  increase  in Pilgrim  America  Prime Rate Trust
borrowings of $179.0  million,  substantially  all of which occurred  during the
fourth  quarter of Fiscal 1996.  Additionally,  direct  sales of Open-end  Funds
accounted for $121.6 million of the increase,  while redemptions  (including net
exchanges  into a money  market  fund for which the  Company  acts as  servicing
agent) totaled $44.1 million and  distributions  paid in cash to shareholders of
both Open-end and Closed-end Funds totaled $87.8 million.
                                       19
<PAGE>
          For  Fiscal  1995,  Assets  increased  by $50.5  million  between  the
Acquisition date and September 30, 1995. This increase resulted primarily from a
$101.2 million  increase in the market value of managed assets.  Direct sales of
mutual funds were $9.0 million for the period,  while redemptions  totaled $21.4
million and  distributions  paid in cash to shareholders  totaled $40.4 million.
Additionally,  the Company  invested  $2.1  million in order to seed three funds
introduced during the period.

          The Company's  operating expenses of $15.9 million for Fiscal 1996, an
increase of $9.0 million over Fiscal 1995,  include  general and  administrative
expense,  selling expense and amortization.  General and administrative expense,
which  totaled  $7.4  million and $4.0  million in Fiscal 1996 and Fiscal  1995,
respectively,  include  compensation and related  expenses,  occupancy and other
operating expense related to the Company's investment  management operations and
general corporate operations.  Additionally,  pursuant to agreements between the
Company  and  certain  of the Funds,  the  Company  has agreed to limit  certain
expense  ratios of such Funds,  and  reimburse the Funds for amounts that exceed
specified  ratios.  During  Fiscal 1996 and 1995,  such  reimbursements  totaled
$606,000   and   $94,000   respectively,   and  are   included  in  general  and
administrative expense.

          Selling  expenses  are  related to the  distribution  of the  Open-end
Funds, and include salaries of sales and marketing  personnel,  costs related to
the production of marketing materials,  and commissions and fees paid to various
Authorized Dealers in connection with the sale of Fund shares.  Selling expenses
were $6.5 million in Fiscal 1996  compared to $2.0  million in Fiscal 1995.  The
increase  is due to a full  year  of  operations  in  Fiscal  1996  compared  to
approximately  six  months in Fiscal  1995 as well as an  increase  in sales and
marketing  efforts  during Fiscal 1996, as the Company  continued to develop its
emphasis on marketing its Open-end Funds.

          Amortization  and  depreciation  of $2.0  million in Fiscal  1996,  an
increase of $1.1 million over Fiscal 1995, was primarily due to  amortization of
costs of  management  contracts  acquired in  connection  with the  Acquisition,
depreciation of furniture,  fixtures and equipment and  amortization of deferred
acquisition  costs which consists of commissions  paid to authorized  dealers in
connection   with   the   sale  of   Class  B  share   sales   (See   "Item   1.
Business--Distribution of Open-end Fund Shares").


Mortgage Banking (Discontinued) Operations

       The  Company  announced  the   discontinuance  of  its  mortgage  banking
operations on February 28, 1995 (the "Announcement Date"). The activities of the
Company's  mortgage  banking  operations  therefore have been reflected as "Loss
from operations of discontinued mortgage business" in the Company's consolidated
statements of operations. As of the Announcement Date, the Company also recorded
a provision of $986,000 for the  estimated net loss from the  discontinuance  of
its mortgage banking operations. The provision included the anticipated mortgage
banking revenues and expenses,  including severance expense and all other costs,
that the Company  estimated  would be  incurred  to phase out these  operations.
Subsequent to the Announcement  Date,  during Fiscal 1995 the Company  increased
the provision to $5.3 million,  reflected as "Loss on discontinuance of mortgage
operations"  in the Company's  consolidated  statement of  operations,  based on
reevaluation of its allowances for Discontinued Operations.

Year Ended September 30, 1997 Compared to Year Ended September 30, 1996

          The  Company  recorded   earnings  (net  of  tax)  from   discontinued
operations of $413,000 related to the reevaluation of certain loss allowances in
Fiscal 1997. The Company recorded no activity in Fiscal 1996.

Year Ended September 30, 1996 Compared to Year Ended September 30, 1995

       The Company recorded no activity from the  discontinued  mortgage banking
operations in Fiscal 1996 compared to a loss from such  operations of $14,000 in
Fiscal 1995.
                                       20
<PAGE>
          Total revenues from the mortgage banking operations decreased to $0 in
Fiscal 1996 from $3.1 million in Fiscal 1995.  The  decrease  resulted  from the
discontinuance  of the  Company's  mortgage  banking  operations on February 28,
1995,  resulting in the inclusion of only five months of operating  results that
were reported for the mortgage banking operations in Fiscal 1995.

          Total  expenses  of the  Company  discontinued  operations  were $0 in
Fiscal 1996 compared to $6.2 million in Fiscal 1995.  The decline was the result
of the Company's discontinuance of its mortgage banking business on February 28,
1995.  Therefore,  the Company  recorded no expenses  from the  operation of the
mortgage  operations in Fiscal 1996 compared to five months of mortgage  banking
activity in Fiscal 1995.

          The  Company  also  recorded  an income  tax  benefit,  related to its
mortgage banking  operations of $3.0 million in Fiscal 1995 which is included in
the loss from discontinued operations.

Liquidity and Capital Resources

       The  Company's  principal  liquidity and capital  resources  include cash
flows from  operations and borrowings  available  under a credit  agreement.  In
Fiscal 1997 the Company had net cash flows  provided by  operations of $822,000,
net cash flows provided by financing activities of $1.9 million and cash used in
investment  activities  of $2.8  million  of  which  $2.6  million  was used for
discontinuing operations.

       As of  September  30, 1997 and  September  30,  1996,  the Company  owned
mortgage loans and foreclosed  real estate with principal  balances  aggregating
approximately  $1.1  million  and  $3.5  million,  respectively.  The  Company's
investments  in these  loans and  foreclosed  real  estate are  funded  with the
Company's working capital and with borrowings. The Company also had an allowance
of $725,000 and $1.9 million to provide, at September 30, 1997 and September 30,
1996,  respectively,  for estimated  losses to be incurred upon  repurchase  and
resale of loans  originated  and  indemnified  by the  Company.  An  increase in
repurchase  activity  beyond that  forecasted by the Company may have an adverse
effect on the Company's liquidity.

       On July 31,  1997,  the Company and its lender  amended and  restated the
Pilgrim America Credit Agreement and  subsequently  completed a second amendment
on September  18,  1997.  The  restated  Agreement  allows the Company or PAG to
borrow up to $25 million to be used for various purposes including:  (i) general
corporate working capital;  (ii) acquisition of investment management contracts;
(iii)  financing of commissions  paid by the Company in connection with sales of
Fund shares subject to a contingent  deferred sales charge and (iv) repurchasing
Company stock. The Agreement  contains  restrictive  covenants which require PAG
and the Company to maintain certain  financial ratios and prohibits  "restricted
payments"  (including  dividends  and other  payments)  from PAG to the Company.
Borrowings under the Agreement are collateralized by assets of PAG, PAS and PAI,
and guaranteed by the Company.  The Company's  guarantee is  collateralized by a
pledge to the lender of PAG's capital stock.  Loans may be drawn down until July
30, 1998 and are repayable  quarterly beginning on September 30, 1998 and ending
on June 30,  2000.  Additionally,  the  Company  is  obligated  to pay a monthly
commitment  fee of 0.18%,  annualized,  on the  amount of any  unused  borrowing
availability.

       As of September 30, 1997, the Company had borrowed $5.5 million under the
Agreement.  There  were  $3.6  million  of  borrowings  under the  Agreement  at
September 30, 1996.

       Between November 1994 and January 1995, the Company  repurchased  500,000
shares of its common  stock at a total  purchase  price of $2.0  million.  These
purchases  were  made in  open  market  transactions  pursuant  to a  previously
announced  authorization by the Company's board of directors to repurchase up to
500,000 shares of common stock based upon market conditions.
                                       21
<PAGE>
       On September 27, 1996, the Company  repurchased  1,017,730  shares of its
common stock from two institutional  stockholders at a price of $6.50 per share,
or a total of $6.6 million.  These purchases were funded with  borrowings  under
the Agreement,  $3.0 million of which was borrowed on September 27, 1996 and the
balance, $3.6 million, borrowed on October 2, 1996.

       On August 5, 1997, the Company's Board of Directors approved repurchasing
up to an additional 500,000 shares of its common stock from time to time in open
market  transactions.  As of September 30, 1997, the Company had not repurchased
any of these shares.

       During Fiscal 1996 and 1995, the Company redeemed 3,384 and 6,768 shares,
respectively,  of its Series A Preferred Stock at the liquidation  value of $100
per  share,  for  an  aggregate  redemption  price  of  $338,000  and  $677,000,
respectively.  As of September  30, 1995 there were 3,384 such shares issued and
outstanding, which were redeemed at their liquidation value on March 31, 1996.

Economic Factors

       Economic  changes,  including  changes in inflation,  interest rates, and
financial market conditions,  may cause investors to decide against  purchasing,
or to redeem  investments  in,  certain types of mutual funds,  including  those
offered by the Company.  To the extent  investors  refrain from  purchasing  the
shares of the Company's Funds, or redeem significant amounts from the Funds, the
Company's  revenues,  and growth in such revenues  which are derived from assets
under management, may be adversely affected.

       Additionally,  the Company relies on borrowings to finance the payment of
commissions on sales of shares sold with a contingent  deferred sales charge ("B
shares"). To the extent interest rates increase  substantially or the Company is
not able to  secure  adequate  financing  for  commission  payments,  sales of B
shares, and related revenues therefrom, may be adversely affected.

       The investment  management  business is not generally capital  intensive.
Except for the effect on revenues as described above,  the financial  results of
continuing operations would not be significantly affected by inflation and price
changes.

Newly Adopted Accounting Standards

         In March 1997, the Financial  Accounting Standard Board ("FASB") issued
Statement of Financial  Accounting  Standards  No. 128,  ("SFAS")  "Earnings Per
Share," replacing APB Opinion 15, "Earnings Per Share." This Statement  provides
accounting and reporting standards for earnings per share (EPS),  simplifies the
requirement  for  calculating   EPS,  and  its  compatible  with   international
standards.  This  Statement  replaces  the  presentation  of primary  EPS with a
presentation of basic EPS. The Statement requires dual presentation of basic and
diluted EPS by entities with complex capital  structures.  Basic EPS includes no
dilution and is computed by dividing income available to common  stockholders by
the weighted average number of common shares outstanding for the period. Diluted
EPS  reflects  the  potential  dilution  of  securities  that could share in the
earnings of any entity, similar to fully diluted EPS.

         Statement  No. 128 applies to entities  with publicly held common stock
or potential common stock and is effective for financial  statements  issued for
periods  ending after  December 15, 1997.  The adoption of the  Statement is not
expected to have a material effect on the reporting of earnings per share by the
Company.

         In March 1997, the FASB issued SFAS No. 129, "Disclosure of Information
about Capital  Structure."  This Statement  listed  required  disclosures  about
capital  structure  that had been  included in a number of  previously  existing
separate  statements  and  opinions.  It  applies  to all  entities,  public and
private.
                                       22
<PAGE>
         Statement  No. 129 is effective for  financial  statements  for periods
ending after  December 15, 1997.  The adoption of this Statement is not expected
to have a material adverse effect on the disclosure of capital  structure by the
Company.

         In June of 1997 the FASB issued SFAS No. 130  "Reporting  Comprehensive
Income."  Comprehensive  income is defined as the change in equity of a business
enterprise  during a period from transactions and other events and circumstances
from non-owner sources. It includes all changes in equity during a period except
those resulting from investments by owners and distributions to owners. The SFAS
requires  that all items that are  required to be  recognized  under  accounting
standards  as  components  of  comprehensive  income be  reported in a financial
statement  that is  displayed  with  the  same  prominence  as  other  financial
statements.  The SFAS requires that an  enterprise  (1) classify  items of other
comprehensive  income by their nature in a financial  statements and (2) display
the accumulated balance of other  comprehensive  income separately from retained
earnings and additional  paid-in capital in the equity section of a statement of
financial  condition.  No  earnings  per  share  disclosure  of  the  effect  of
comprehensive  income is  required  under the SFAS.  The SFAS is  effective  for
fiscal years beginning after December 15, 1997,  although earlier application is
permitted  and  reclassification  of  financial  statements  for earlier  period
provided for comparative  purposes is required.  The adoption of the SFAS is not
expected to have a material adverse effect on the reporting  requirements of the
Company.

         SFAS No. 131,  "Disclosure  about  Segments of a Enterprise and Related
Information,"  issued in June, 1997,  requires that a public business enterprise
report  financial and  descriptive  information  about its reportable  operating
segments.  Operating  segments  are  components  of an  enterprise  about  which
separate financial  information is available that is evaluated  regularly by the
chief  operating  decision  maker in deciding how to allocate  resources  and in
assessing performance. The SFAS also requires that all public enterprises report
information about the revenues derived from the enterprise  products or services
(or groups of similar  products or  services),  about the countries in which the
enterprise earns revenues and holds assets, and about major customers regardless
of whether the information is used in making operating  decisions.  However, the
SFAS does not require an enterprise to report  information  that is not prepared
for internal use if reporting it would be  impracticable.  The SFAS is effective
for financial  statements for periods  beginning after December 15, 1997. In the
initial year of application,  comparative information for earlier years is to be
restated.  The adoption of the SFAS is not expected to have a material effect on
the reporting requirements of the Company.


Item 8.    Financial Statements and Supplementary Data

       Consolidated Financial Statements of the Company as of September 30, 1997
and for each of the years in the  three-year  period ended  September  30, 1997,
together  with the  related  notes  and the  Report of KPMG  Peat  Marwick  LLP,
independent certified public accountants,  are set forth on the following pages.
Other required financial information and schedules are set forth herein, as more
fully described in Item 14.
                                       23
<PAGE>
                          Independent Auditors' Report
                          ----------------------------






The Board of Directors and Shareholders
Pilgrim America Capital Corporation:



We have audited the accompanying  consolidated balance sheets of Pilgrim America
Capital  Corporation and subsidiaries as of September 30, 1997 and 1996, and the
related consolidated  statements of operations,  stockholders'  equity, and cash
flows for each of the years in the three-year  period ended  September 30, 1997.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the financial  position of Pilgrim  America
Capital  Corporation and  subsidiaries as of September 30, 1997 and 1996 and the
results  of their  operations  and their cash flows for each of the years in the
three-year  period  ended  September  30, 1997,  in  conformity  with  generally
accepted accounting principles.


                                               /s/ KPMG Peat Marwick LLP
                                               KPMG Peat Marwick LLP


October 17, 1997
Los Angeles, California
                                       24
<PAGE>
PILGRIM AMERICA CAPITAL CORPORATION
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except share amounts)
<TABLE>
<CAPTION>
                                                                               September 30,
- ------------------------------------------------------------------------------------------------
                                                                             1997        1996
- ------------------------------------------------------------------------------------------------
<S>                                                                        <C>         <C>     
Assets
   Cash and cash equivalents                                               $    219    $    238
   Investments                                                                3,127       2,462
   Accounts receivable                                                          458         216
   Note receivable                                                            3,976       3,587
   Costs assigned to management contracts acquired, less
        accumulated amortization of $3,233 and $1,943                        29,030      30,320
   Furniture, fixtures and equipment, less accumulated
        depreciation of $370 and $1,378                                         532       1,144
   Deferred tax assets, net                                                   6,420       1,750
   Deferred acquisition costs, less accumulated amortization
         of $772 and $131                                                     5,891       1,939
   Other assets                                                                 994         899
                                                                           --------    --------
Total assets                                                               $ 50,647    $ 42,555
                                                                           ========    ========
- ------------------------------------------------------------------------------------------------

Liabilities and stockholders' equity
Liabilities:
   Net liabilities of discontinued operations                              $    230    $  3,392
   Notes payable                                                              5,475       3,600
   Accrued compensation                                                       1,285         778
   Accounts payable and accrued expenses                                      1,904       4,997
                                                                           --------    --------
               Total liabilities                                              8,894      12,767
                                                                           --------    --------

Commitment and contingencies


Stockholders' equity:
   Preferred stock, $100 par value, 100,000 shares
        authorized, none issued
   Common stock, $.01 par value, 10,000,000 shares authorized, 
        5,384,060 and 5,377,860 shares issued, with 3,866,330 and
        3,860,130 shares outstanding at September 30, 1997 and                   
        September 30, 1996                                                       54          54
   Less:  Treasury stock at cost, 1,517,730 shares at                            
         September 30, 1997 and September 30, 1996                           (8,623)     (8,623)
   Additional paid-in capital                                                48,795      48,759
   Unrealized gain on investments                                               538         333
   Retained earnings (accumulated deficit)                                      989     (10,735)
                                                                           --------    --------
                Total stockholders' equity                                   41,753      29,788
                                                                           --------    --------
Total liabilities and stockholders' equity                                 $ 50,647    $ 42,555
                                                                           ========    ========
- -------------------------------------------------------------------------------------------------------
</TABLE>
See accompanying notes to consolidated financial statements.
                                       25
<PAGE>
PILGRIM AMERICA CAPITAL CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(dollars in thousands, except per share amounts)
<TABLE>
<CAPTION>

                                                              For the Years Ended September 30,
- ---------------------------------------------------------------------------------------------------
                                                              1997           1996          1995
- ---------------------------------------------------------------------------------------------------
<S>                                                       <C>            <C>            <C>        
Revenues
   Management and administrative fees                     $    17,341    $    12,556    $     5,668
   Distribution fees                                            2,483          1,143            377
   Investment and other income                                  1,464            786            318
                                                          -----------    -----------    -----------
               Total revenues                                  21,288         14,485          6,363
                                                          -----------    -----------    -----------
- ---------------------------------------------------------------------------------------------------

Expenses
   General and administrative                                   7,783          7,367          4,004
   Selling                                                      4,888          6,530          2,012
   Amortization and depreciation                                2,265          1,990            897
                                                          -----------    -----------    -----------
               Total expenses                                  14,936         15,887          6,913
                                                          -----------    -----------    -----------
Earnings (loss) from continuing operations before taxes         6,352         (1,402)          (550)
                                                          -----------    -----------    -----------

   Income tax (benefit)                                        (4,959)        (1,750)          --
                                                          -----------    -----------    -----------

Earnings (loss) from continuing operations                     11,311            348           (550)
                                                          -----------    -----------    -----------
Discontinued operations
   Earnings (loss) from operations of discontinued
   mortgage business, net of tax                                  413           --              (14)
   Loss on discontinuance of mortgage operations,
   including $5,307 for operating losses during
   the phase out period                                          --             --           (5,307)
                                                          -----------    -----------    -----------
Earnings (loss) from discontinued operations                      413           --           (5,321)
                                                          -----------    -----------    -----------
Net earnings (loss)                                       $    11,724    $       348    $    (5,871)
                                                          ===========    ===========    ===========
- ---------------------------------------------------------------------------------------------------
Earnings (loss) per common and common equivalent share:
Primary:
Earnings (loss) from continuing operations                $      2.71    $      0.07    $     (0.11)
                                                          ===========    ===========    ===========
Net earnings (loss)                                       $      2.81    $      0.07    $     (1.19)
                                                          ===========    ===========    ===========
Shares used in per share calculation                        4,173,866      4,866,737      4,950,044
                                                          ===========    ===========    ===========

Fully diluted:
Earnings (loss) from continuing operations                $      2.63    $      0.07    $     (0.11)
                                                          ===========    ===========    ===========
Net earnings (loss)                                       $      2.72    $      0.07    $     (1.19)
                                                          ===========    ===========    ===========
Shares used in per share calculation                        4,302,650      4,866,737      4,950,044
                                                          ===========    ===========    ===========

- ---------------------------------------------------------------------------------------------------
</TABLE>
See accompanying notes to consolidated financial statements.
                                       26
<PAGE>
PILGRIM AMERICA CAPITAL CORPORATION
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(dollars in thousands)
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
                                                                                              Retained
                                                                 Additional    Unrealized     Earnings       Total
                                      Common         Treasury     Paid-in       Gain on     (Accumulated  Stockholders'
                                      Stock            Stock      Capital     Investments     Deficit)       Equity
- -------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>            <C>           <C>          <C>          <C>             <C>     
Balances, September 30, 1994         $     54       $   --        $ 48,759     $   --       $ (5,212)       $ 43,601
    Repurchase of treasury stock         --           (2,008)         --           --           --            (2,008)
    Net loss                             --             --            --           --         (5,871)         (5,871)
- -------------------------------------------------------------------------------------------------------------------------
Balances, September 30, 1995               54         (2,008)       48,759         --        (11,083)         35,722
    Repurchase of treasury stock         --           (6,615)         --           --           --            (6,615)
    Unrealized gain on investments       --             --            --            333         --               333
    Net earnings                         --             --            --           --            348             348
- -------------------------------------------------------------------------------------------------------------------------
Balances, September 30, 1996               54         (8,623)       48,759          333      (10,735)         29,788
    Stock option purchases               --             --              36         --           --                36
    Unrealized gain on investments       --             --            --            205         --               205
    Net earnings                         --             --            --           --         11,724          11,724
- -------------------------------------------------------------------------------------------------------------------------
Balances, September 30, 1997         $     54       $ (8,623)     $ 48,795     $    538     $    989        $ 41,753
                                     ========       ========      ========     ========     ========        ========
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>
See accompanying notes to consolidated financial statements.
                                       27
<PAGE>
PILGRIM AMERICA CAPITAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(dollars in thousands)
<TABLE>
<CAPTION>
                                                                      For the Years Ended September 30,
- --------------------------------------------------------------------------------------------------------
                                                                         1997        1996        1995
- --------------------------------------------------------------------------------------------------------
<S>                                                                    <C>         <C>         <C>      

Cash flows from operating activities
Net earnings (loss)                                                    $ 11,724    $    348    $ (5,871)
Adjustments to reconcile net earnings (loss) to net cash provided by
    (used in) operating activities:
    Loss from discontinued operations                                      --          --         5,321
    Amortization and depreciation                                         2,265       1,990         891
    (Increase) decrease  in accounts and notes receivable                  (631)        954      (1,437)
    Increase in deferred acquisition costs due to subscriptions          (4,912)     (2,023)        (66)
    Decrease in deferred acquisition cost due to redemptions                281          18        --
    Increase in deferred tax asset                                       (5,029)     (1,750)       --
    Increase (decrease) in operating liabilities                         (2,586)      2,478        (344)
    (Increase) decrease  in other operating assets                         (290)        607      (1,111)
                                                                       --------    --------    --------
Net cash provided by  (used in) operating activities                        822       2,622      (2,617)
                                                                       --------    --------    --------
- --------------------------------------------------------------------------------------------------------

Cash flows from investing activities
    Acquisition of business                                                --          --       (29,271)
    Investment in Pilgrim America Funds                                    (641)        (29)     (2,100)
    Sale of Pilgrim America Funds                                           540        --          --
    Sales of furniture, fixtures and equipment                             --           130          68
    Purchases of furniture, fixtures and equipment                          (72)       (244)       (135)
    Cash provided by (used in) discontinued operations                   (2,579)       (746)     34,669
                                                                       --------    --------    --------
     Net cash provided by (used in) financing activities                 (2,752)       (889)      3,231
                                                                       --------    --------    --------
- --------------------------------------------------------------------------------------------------------

Cash flows from financing activities
    Term debt borrowing                                                   1,875       3,600        --
    Redemption of preferred stock                                          --          (338)       (677)
    Proceeds from purchase of stock options                                  36        --          --
    Purchase of treasury stock                                             --        (6,615)     (2,008)
                                                                       --------    --------    --------
    Net cash provided by (used in) financing activities                   1,911      (3,353)     (2,685)
                                                                       --------    --------    --------
    Net decrease  in cash and cash equivalents                              (19)     (1,620)     (2,071)
    Cash and cash equivalents, beginning of period                          238       1,858       3,929
                                                                       --------    --------    --------
Cash and cash equivalents, end of period                               $    219    $    238    $  1,858
                                                                       ========    ========    ========
- --------------------------------------------------------------------------------------------------------

Supplemental disclosures
    Interest paid                                                      $    549    $    186    $  1,343
    Income taxes paid                                                        98           2          98
    Income tax refunds received                                            --            12         269
    Liabilities assumed relating to acquisition of business                --          --         3,536

- --------------------------------------------------------------------------------------------------------
</TABLE>
See accompanying notes to consolidated financial statements.
                                       28
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)    Corporate Background and Summary of Significant Accounting Policies

       (a) Corporate  Background.  On April 7, 1995,  Express  America  Holdings
Corporation and certain newly formed subsidiaries acquired investment management
assets and became  engaged  principally in the mutual fund  management  business
(see Note 2). On April 28, 1997 Express America Holdings Corporation changed its
name to Pilgrim America Capital Corporation.

       (b)  Consolidation.  The consolidated  financial  statements  include the
accounts  of  Pilgrim  America  Capital   Corporation's   ("PACC")  wholly-owned
subsidiary, Pilgrim America Group, Inc. ("PAG") and PAG's subsidiaries,  Pilgrim
America Investments,  Inc. ("PAI"), a registered  investment advisor and Pilgrim
America  Securities,  Inc.  ("PAS"),  a registered  broker-dealer  (collectively
"Pilgrim America"). PAG commenced operations upon the Company's acquisition (the
"Acquisition") of certain assets of Atlas Holdings,  formerly the Pilgrim Group,
Inc.,  and its  subsidiaries  on  April  7,  1995.  The  consolidated  financial
statements also include the accounts of Pilgrim  America's wholly owned mortgage
banking  subsidiaries,  Express America T.C., Inc., EAMC Liquidation  Corp., the
Successor  (as of December 27,  1996) to Express  America  Mortgage  Corporation
("EAMC"), and EAMC's wholly owned subsidiaries, Wesav Investment Corporation and
Wesav  Investment,  Inc., -2  (collectively,  the  "Company"  unless the context
otherwise requires).  All significant intercompany accounts and transactions are
eliminated in consolidation.

       Prior to April 7, 1995,  the Company's  principal  business  consisted of
mortgage banking activities,  including the origination,  sale, and servicing of
loans  collateralized by first mortgages on residential real estate. On February
28, 1995 the Company  announced the  discontinuance  of its  remaining  mortgage
banking operations (see Note 14).  Consequently,  the Company's mortgage banking
activities are reported as discontinued operations.

       Subsequent to the Acquisition on April 7, 1995, the continuing  operating
activities  of  the  Company  consisted   principally  of  providing  investment
management and related  services to various  open-end and closed-end  investment
companies  currently  operating under the Pilgrim and Pilgrim America names (the
"Funds").  Accordingly,  the results of  continuing  operations  reported in the
consolidated financial statements reflect only such activities.

       (c) Cash and Cash Equivalents. Cash and cash equivalents include all cash
balances and highly liquid investments with an original maturity of three months
or less, including money market funds which are readily convertible into cash.

       (d)  Fair  Value  of  Financial  Instruments.  Substantially  all  of the
Company's   financial   instruments   are  carried  at  fair  value  or  amounts
approximating  fair  value.  Assets  including  cash and cash  equivalents,  and
certain  receivables  are  carried at fair value or  contracted  amounts,  which
approximate  fair  value.  The fair  value of all  investments  held is based on
quoted market prices.  Similarly,  liabilities including notes payable,  certain
payables and accrued expenses are carried at amounts approximating fair value.

       (e) Marketable Securities.  Upon acquisition,  the Company classifies its
securities into one of three categories:  held to maturity  securities,  trading
securities or available for sale  securities.  Held to maturity  securities  are
those  securities  the  Company has the  positive  intent and ability to hold to
maturity  and are  carried  at  amortized  cost.  Trading  securities  are those
securities that are bought and held  principally for the purpose of selling them
in the near term and are  reported  at fair  value,  with  unrealized  gains and
losses  included  in  operations.   Available  for  sale  securities  are  those
securities  that do not fall into the other two  categories  and are reported at
fair value, with unrealized gains and losses excluded from earnings and reported
in a separate  component of stockholders'  equity,  net of related income taxes.
The Company currently  classifies all of its marketable  securities as available
for sale securities.
                                       29
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)


       PAS  values  all  of  its   investments  at  market  in  accordance  with
broker-dealer  industry  practice.  Unrealized  gains and losses are included in
income.

       All realized  gains and losses on security  transactions  are recorded on
the average cost method.

       (f) Furniture, Fixtures and Equipment.  Furniture, fixtures and equipment
are stated at cost,  less  accumulated  depreciation.  The Company  provides for
depreciation  over the assets  estimated  useful lives of 3 to 5 years using the
straight line method.

       (g) Costs Assigned to Management  Contracts  Acquired.  Costs assigned to
management  contracts  acquired  represent  the  fair  value  of the  investment
management rights acquired in connection with the Acquisition and also represent
the excess of the purchase price (including  liabilities  assumed) over the fair
value of net  assets  acquired  and  resulting  costs of the  Acquisition.  Such
amounts are being amortized on a straight-line  basis over 25 years. The Company
analyzes  Costs  Assigned  to  Management  Contracts  Acquired  periodically  to
determine  whether  any  impairment  has  occurred  in  its  value.  Based  upon
anticipated future income from operations, in the opinion of Company management,
there has been no impairment.

       (h) Deferred  Acquisition  Costs.  The Company pays  commissions of up to
4.00% to authorized  broker-dealers at the time that Fund shares with contingent
deferred sales charges (Class B shares) are sold. These payments are capitalized
and  amortized  over a six-year  period,  which is the period  during  which the
contingent deferred sales charge is effective.

       The Company  periodically  analyzes  the  recoverability  of its Deferred
Acquisition  Costs by a comparison of the carrying amount to the net future cash
flows to be received. If necessary, a valuation allowance is recorded to reflect
the difference between the carrying amount and the estimated future cash flows.

       (i) Management Fees and  Administrative  Fees. The Company  receives fees
from the Funds for investment  management and administrative  services performed
as set forth in the related  agreements  between the Company and each Fund. Such
fees, net of sub-advisor fees, are recorded as income when earned.

       (j)  Distribution  Fee Income and  Expenses.  Distribution  plan payments
received by the Company from the Funds are recorded as income when earned. Costs
associated with the marketing and sale  (distribution)  of the Funds' shares are
expensed as incurred.

       (k)   Distribution   Costs  -  Managed  Funds.   Certain  of  the  Funds'
distribution  plans  (the  "reimbursement  plans")  reimburse  the  Company  for
distribution  costs, but limit the reimbursement to between .25% and .30% of the
respective  Fund's  average  daily net  assets  determined  on an annual  basis.
Unreimbursed  costs may be carried over for a three-year  period  subject to the
same annual percentage limitations. Distribution costs are currently expected to
exceed reimbursements for the next three-year period.  Therefore,  no receivable
is currently recorded for any unreimbursed amounts.
                                       30
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)



       (l) Debt Issuance  Costs.  Costs incurred in obtaining debt financing for
acquisitions,  operations  and payment of sales  commissions  on  back-end  load
mutual funds managed and  distributed  by the Company are deferred and amortized
using the interest method over the term of the related loan agreement.

       (m) Income Taxes.  Deferred tax assets and liabilities are recognized for
the future tax consequences attributable to differences between the consolidated
financial  statement  carrying  amounts of existing  assets and  liabilities and
their  respective tax bases.  Deferred tax assets and  liabilities  are measured
using  enacted  tax rates  expected  to apply to taxable  income in the years in
which those temporary  differences are expected to be recovered or settled.  The
effect  on  deferred  tax  assets  and  liabilities  of a change in tax rates is
recognized in income in the period that includes the enactment date.

       (n) Net Earnings (Loss) Per Common Share.  Net earnings (loss) per common
share is  computed  using the  weighted  average  number of  common  shares  and
dilutive common stock equivalents  outstanding,  including stock options, during
the period. No effect was given to stock options outstanding for the years ended
September  30, 1996 and 1995,  as such options  would have had an  anti-dilutive
effect.

         In March 1997, the Financial  Accounting Standard Board ("FASB") issued
Statement of  Financial  Accounting  Standards  No. 128,  "Earnings  Per Share,"
replacing  APB  Opinion  15,  "Earnings  Per  Share."  This  Statement  provides
accounting and reporting standards for earnings per share (EPS),  simplifies the
requirement  for  calculating   EPS,  and  its  compatible  with   international
standards.  This  Statement  replaces  the  presentation  of primary  EPS with a
presentation of basic EPS. The Statement requires dual presentation of basic and
diluted EPS by entities with complex capital  structures.  Basic EPS includes no
dilution and is computed by dividing income available to common  stockholders by
the weighted average number of common shares outstanding for the period. Diluted
EPS  reflects  the  potential  dilution  of  securities  that could share in the
earnings of any entity, similar to fully diluted EPS.

         Statement  No. 128 applies to entities  with publicly held common stock
or potential common stock and is effective for financial  statements  issued for
periods  ending after  December 15, 1997.  The adoption of the  Statement is not
expected to have a material effect on the reporting of earnings per share by the
Company.

       (o) Stock Option Plan. The Company  accounts for its stock option plan in
accordance  with the provisions of Accounting  Principles  Board ("APB") Opinion
No. 25 Accounting for Stock Issued to Employees, and related interpretations. As
such,  compensation  expense  would be recorded on the date of grant only if the
current market price of the underlying  stock  exceeded the exercise  price.  In
October,  1995,  the  Financial  Accounting  Standard  Board issued SFAS No. 123
Accounting for Stock-Based Compensation,  which permits entities to recognize as
expense over the vesting period, the fair value of all stock-based awards on the
date of grant.  Alternatively,  SFAS No. 123 also allows entities to continue to
apply the  provisions  of APB Opinion No. 25 and provide pro forma net  earnings
and pro forma  earnings per share  disclosure  for employee  stock option grants
made in 1995 and future years as if the fair-value-based  method defined in SFAS
No. 123 had been  applied.  The  Company  has  elected to  continue to apply the
provisions of APB Opinion No. 25 and provide the pro forma disclosure provisions
of SFAS No. 123.

       (p) Reclassifications. Certain prior year balances have been reclassified
to conform to current presentation.

       (q)  Use  of  Estimates.   Management  has  made  certain  estimates  and
assumptions relating to the reporting of assets and liabilities to prepare these
consolidated   financial   statements  in  conformity  with  generally  accepted
accounting principles. Actual results could differ from these estimates.
                                       31
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

(2)    Acquisition

       On April 7, 1995, the Company  acquired  certain assets of Pilgrim Group,
Inc. for $28.1 million in cash and assumed certain  operating  liabilities.  The
Acquisition was accounted for under the purchase  method.  The Company  recorded
costs  assigned  to  management   contracts  acquired  in  connection  with  the
Acquisition of $32.3 million,  which included  provisions for transaction  costs
and  the  cost of  moving  the  acquired  operations  to  Phoenix,  Arizona.  In
connection with the  Acquisition,  the Company entered into investment  advisory
and other  contracts  with five mutual  funds with  combined  net assets of $1.3
billion.  The Company also acquired the right to the name  "Pilgrim" and certain
other  operating  assets.  The Funds included two  closed-end  funds with shares
traded  on the New  York  Stock  Exchange:  Pilgrim  America  Prime  Rate  Trust
(NYSE:PPR) and Pilgrim America Bank and Thrift Fund, Inc. (NYSE:PBS);  and three
open-end funds:  Pilgrim America MagnaCap Fund,  Pilgrim America High Yield Fund
and Pilgrim Government Securities Income Fund.

       Pilgrim  America's  results of operations  from April 7, 1995,  have been
included in the Company's consolidated statements of operations.

(3)    Note Receivable

       On September  30, 1994,  the Company  sold its  mortgage  loan  servicing
operations,  including the rights to service $6.3 billion in mortgage  loans, to
NationsBanc Mortgage Corporation. The Company received $88.2 million at closing,
comprised of $84.0  million in cash and a promissory  note in the amount of $4.2
million.  The principal on this note is due on September  30, 1999.  The note is
subject to the right of offset with respect to certain  indemnifications made by
the  Company in  connection  with the sale.  The  Company  had an  allowance  of
$230,000  and  $618,000  at  September   30,  1997  and   September   30,  1996,
respectively,   to  cover   potential   claims  made  in  connection   with  the
indemnification provisions.

(4)    Investments

       Investments  in  marketable  securities  are carried at market  value and
consist of investments  in certain Funds managed by the Company.  The cost basis
of the Company's  investments  was $2.2 million and $2.1 million as of September
30, 1997 and 1996,  respectively.  Gross  unrealized  gains and (losses) thereon
were  $901,000  and  ($3,000)  at  September  30,  1997 and  $333,000  and $0 at
September  30, 1996.  During the year ended  September 30, 1997 the Company sold
$540,000 in marketable  securities  which  resulted in gross  realized  gains of
$38,000.

(5)    Term Loan Commitment

On July 31,  1997,  the Company and its lender  amended and restated an existing
credit agreement dated April 28, 1995, used to finance the Company's  operations
(the "Pilgrim America Credit Agreement" or "Agreement").  The restated Agreement
was subsequently amended on September 18, 1997 and allows the Company and PAG to
borrow up to $25 million to be used for various  purposes  including (i) general
corporate  working capital,  (ii) acquisition of investment  management  rights,
(iii) financing of commissions paid by the Company on certain mutual fund shares
and (iv)  repurchasing the Company's  stock.  Borrowings are  collateralized  by
assets of Pilgrim America Group,  Pilgrim America Securities and Pilgrim America
Investment  and  guaranteed by the Company.  Borrowings  may be drawn down until
July 30, 1998 and are  repayable  beginning on September  30, 1998 and ending on
June 30, 2000.
                                       32
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)



         The Agreement contains restrictive convenants which require PAG and the
Company to maintain certain financial ratios and prohibits "restricted payments"
(including dividends and other payments) from PAG to the Company.

         As of  September  30,  1997 and  September  30,  1996 the  Company  had
borrowed $5.5 million and $3.6 million,  respectively,  under the Agreement. The
weighted average interest rate on borrowings  outstanding during Fiscal 1997 and
Fiscal  1996 were 7.07% and 7.14%,  respectively.  Additionally,  the Company is
obligated to pay a commitment fee of 0.18% of any unused borrowing availability.

       The repayment schedule based on the September 30, 1997 loan balance is as
follows (in thousands):


              September 30,                     Repayment Amount
              -------------                     ----------------

                    1998                              $   684
                    1999                                2,737
                    2000                                2,054
                                                      -------
                                                      $ 5,475
                                                      =======


(6)    Redeemable Preferred Stock

         During  Fiscal  1996 and 1995 the  Company  redeemed  3,384  and  6,768
shares,  respectively,  of its Series A Preferred Stock at the liquidation value
of $100 per share,  for an aggregate  redemption price of $338,000 and $677,000,
respectively.  As of  September  30,  1997 and 1996 all issued  and  outstanding
shares of its Series A Preferred Stock had been redeemed.

(7)    Income Taxes

         Deferred tax assets are initially recognized for temporary  differences
between the consolidated  financial  statement carrying amount and the tax bases
of assets and  liabilities  which will result in future  deductible  amounts and
operating  loss and tax credit  carry  forwards.  A valuation  allowance is then
established  to reduce that deferred tax asset to the level at which it is "more
likely than not" that the tax  benefits  will be  realized.  Realization  of tax
benefits of deductible temporary  differences and operating loss or credit carry
forwards depends on having sufficient taxable income of an appropriate character
within the carry back and carry forward periods.  Sources of taxable income that
may allow for the realization of tax benefits  include (i) taxable income in the
current year or prior years that is  available  through  carryback,  (ii) future
taxable income that will result from the reversal of existing taxable  temporary
differences,  and (iii) future  taxable income  generated by future  operations.
Based on an evaluation  of the  realizability  of the deferred tax asset,  as of
September 30, 1997  management  has  determined  that it is more likely than not
that the Company will generate  sufficient  taxable  income in future periods to
allow for the realization of its deferred tax asset of $8.0 million.  Therefore,
no valuation  allowance has been  established  as of September 30, 1997. The net
change in the  valuation  allowance  for  deferred  tax  assets in 1997 was $7.8
million.
                                       33
<PAGE>
       As of  September  30,  1997 and  September  30,  1996,  the Company had a
deferred tax asset before valuation  allowance of $8.0 million and $10.7 million
(as adjusted for filed tax returns),  respectively. The tax effects of temporary
differences  that give rise to  significant  portions of the deferred tax assets
and deferred tax  liabilities at September 30, 1997 and 1996 are presented below
(in thousands):



                                                          September 30,
                                                       --------------------
                                                         1997        1996
                                                       --------    --------
Deferred tax assets:
     Net operating loss carryforward                   $  6,840    $  7,802
     Allowance for contingency                              163       1,022
     Repurchase allowance                                   290         772
     Deferred compensation                                  500         355
     Allowance for discontinued operations                   82         290
     Allowance for receivables                               92         247
     Allowance for foreclosure losses                      --            95
     Other                                                   66          83
                                                       --------    --------
Total gross deferred tax assets                           8,033      10,666
Less valuation allowance                                   --        (7,765)
                                                       --------    --------
     Total deferred tax assets                            8,033       2,901
                                                       --------    --------

Deferred tax liabilities:
     Costs assigned to management contracts acquired     (1,199)       (878)
     Depreciation                                           (54)       (145)
     Unrealized gain on investments                        (360)       (128)
                                                       --------    --------

Total deferred tax liabilities                           (1,613)     (1,151)
                                                       --------    --------

     Net deferred tax assets                           $  6,420    $  1,750
                                                       ========    ========

       At September 30, 1997, the Company had net operating  loss  carryforwards
for federal  income tax purposes of $17.1  million which are available to offset
future federal taxable income through the fiscal year ending September 30, 2010.
                                       34
<PAGE>
Income tax (benefit)  attributable to income from continuing operations consists
of (in thousands):





                                          ----------------------------------
                                          Current     Deferred       Total
                                          ----------------------------------
Year Ended September 30, 1997                                     
- -----------------------------                                     
                                                                  
Federal                                   $   223      $(4,167)     $(3,944)
State                                        --           (735)        (735)
                                          -------      -------      -------
                                                                  
Total income tax (benefit)                    223       (4,902)      (4,679)
                                          -------      -------      -------
                                                                  
Less discontinued operations                  (72)        (208)        (280)
                                          -------      -------      -------
                                                                  
Income tax  (benefit)                                             
  attributable to continuing operations   $   151      $(5,110)     $(4,959)
                                          =======      =======      =======
                                                                  
                                                                  
Year Ended September 30, 1996                                     
- -----------------------------                                     
                                                                  
Federal                                   $  --        $(1,488)     $(1,488)
State                                        --           (262)        (262)
                                          -------      -------      -------
Total income tax (benefit)                $  --        $(1,750)     $(1,750)
                                          =======      =======      =======
                                                                  
                                                                  
                                                                
The total income tax  provision  (benefit)  differs from the amount  computed by
applying the statutory  federal  income tax rate of 34% to earnings  (loss) from
continuing operations for the following reasons (in thousands):
<TABLE>
<CAPTION>
                                                                        Year Ended September 30,
                                                                ---------------------------------------
Description                                                        1997           1996          1995
- ---------------------------                                     ---------------------------------------
<S>                                                              <C>            <C>         <C>       
Expected tax (benefit) on earnings                 
   (loss) from continuing operations                             $  2,160       $   (477)   $    (187)
Increase in income taxes resulting from                    
    deductable meals and entertainment                     
    expense                                                            54             45           20
State income tax, net of federal benefit                              381            (76)           -
Other                                                                 211              -            -
Change in valuation allowance                                      (7,765)        (1,242)         167 
                                                                ----------     ----------  -----------
                                                           
Total                                                            $ (4,959)      $ (1,750)           -
                                                                ==========     ==========  ===========
</TABLE>
                                       35        
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)


(8)   Stockholders' Equity

         On September 27, 1996, the Company repurchased  1,017,730 shares of its
common stock from two  institutional  stockholders at a price of $6.50 per share
for a total of $6.6 million.  The Company used funds  borrowed under the Pilgrim
America Credit Agreement to finance the repurchase (see Note 5).

         Between November 1994 and January 1995, the Company repurchased 500,000
shares of its common  stock at a total  purchase  price of $2.0  million.  These
purchases  were  made in  open  market  transactions  pursuant  to a  previously
announced  authorization by the Company's board of directors to repurchase up to
500,000 shares of common stock based upon market conditions.

         On  August  5,  1997  the   Company's   Board  of  Directors   approved
repurchasing  up to 500,000 shares of its common stock from time to time in open
market  transactions.  As of September 30, 1997 the Company has not  repurchased
any of these shares.

         During  fiscal 1997 the Company  issued 6,200  shares of Company  stock
from the  result  of stock  options  being  exercised.  No  stock  options  were
exercised in Fiscal 1996.

(9)   Stock Option Plan

         Pursuant to the Company's  Stock Option Plan ( "Plan 1"), the Company's
Board of Directors has granted to certain officers and employees incentive stock
options to purchase 516,000 shares of the Company's common stock as of September
30, 1997.  Under Plan 1, total options of up to 537,786  shares are available to
be granted.  Additionally,  as of  September  30, 1997 the Company had issued to
non-employee directors  non-statutory stock options to purchase 50,000 shares of
common  stock.  All  options are fully  vested  after 3 years and have an 8 year
term. All stock options are granted with an exercise price equal to or exceeding
the stock's fair market value at the date of grant.

         On August 30, 1996, the Company adopted the 1996 Performance Share Plan
("Plan 2"),  approved and  administered by the Company's board of directors,  in
which certain  officers and employees were granted  interests that entitled them
to compensation  amounts  directly  related to the market price of the Company's
common stock  ("Performance  Shares").  On February 11, 1997 the Company amended
Plan 2 to provide that awards under Plan 2 will be paid by the Company solely in
shares of common stock and to limit  participation  in Plan 2 to persons who are
not  Executive  Officers of the  Company.  As of  September  30, 1997 Plan 2 had
197,500  options granted and  outstanding.  Under Plan 2, total options of up to
243,800 are  available  to be granted.  The options are fully  vested after five
years and the life of the stock options is established by the Plan Committee but
shall not exceed 10 years from the initial date of grant.

         The  weighted  average  fair  value at the date of grant  was $8.32 and
$2.97 for stock  options  granted under Plan 1 and Plan 2 during the years ended
September 30, 1997 and September  30, 1996,  respectively.  The Company used the
Black Scholes  options-pricing model with the following assumptions to calculate
the weighted average fair value at the date of grant: no expected dividend yield
for Fiscal 1997 and Fiscal  1996;  risk free  interest  rate of 6.22% for Fiscal
1997 and Fiscal 1996;  an expected  life of eight years,  and a volatility  rate
calculated  using the monthly stock price for the three years preceding the date
of grant.
                                       36
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)




         The Company  applies APB  Opinion 25 in  accounting  for the Plans and,
accordingly,  no compensation  cost has been recognized for its stock options in
the consolidated financial statements.  Had the Company determined  compensation
cost based on the fair value at the grant date for its stock  options for Plan 1
and amended Plan 2 under SFAS No.123,  the  Company's net earnings for the years
ending  September  30, 1997 and 1996,  would have been  reduced to the pro forma
amounts indicated below (in thousands, except per share amounts):

                                                         1997            1996
                                                         ----            ----
Net earnings (loss):                As reported        $11,724        $    348
                                    Pro forma           11,182            (233)


Per share net earnings (loss)
   from continuing operations:

       Primary:                     As reported        $  2.71        $    .07
                                    Pro forma          $  2.58        $   (.05)



       Fully Diluted:               As reported        $  2.63        $    .07
                                    Pro forma          $  2.50        $   (.05)

Per share net earnings (loss):

       Primary:                     As reported        $  2.81        $    .07
                                    Pro forma          $  2.68        $   (.05)



       Fully Diluted:               As reported        $  2.72        $    .07
                                    Pro forma          $  2.59        $   (.05)


         Pro forma net earnings  (loss)  reflects only options granted under the
Plans in Fiscal 1997 and only Plan 1 for Fiscal 1996.  Therefore the full impact
of  calculated  compensation  costs for stock  options under SFAS No. 123 is not
reflected  in the  pro  forma  net  earnings  amounts  presented  above  because
compensation  costs for options  issued in periods  prior to Fiscal 1996 are not
considered.
                                       37
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)



Stock option  activity  during the periods  indicated  is as follows  (shares in
thousands):




                                                 -------------------------------
                                                   Number of      Range of
                                                    Shares     Exercise Prices
                                                 -------------------------------

 Options outstanding at September 30, 1995                      
                                                      581       $5.75 - $12.75
 Options granted                                                              
                                                      574           $5.75     
 Options cancelled                                                            
                                                     (386)      $5.75 - $12.75
                                                 -------------                
 Options outstanding at September 30, 1996                                    
                                                      769           $5.75     
 Options granted                                                              
                                                      109       $9.50 - $15.50
 Options exercised                                                            
                                                       (6)          $5.75     
 Options cancelled (1)                                                        
                                                     (108)          $5.75     
                                                 -------------                
 Options outstanding at September 30, 1997                                    
                                                      764       $5.75 - $15.50
                                                 =============  


(1)      On February 11, 1997, a Senior Vice President of the Company, agreed to
         have 30,000  options,  previously  granted  under Plan 2,  cancelled in
         exchange for the issuance of options under Plan 1 which entitled him to
         acquire 30,000 shares.  The exercise price of the cancelled options was
         $5.75 with a five year vesting period, 20% each year beginning April 7,
         1996.  The exercise price of the new options was $9.50 with three years
         vesting, 40% vested as of the grant date with 20% additional vesting on
         each annual anniversary date.

         The Company also agreed to pay an amount in cash which  represented the
         difference  between  the new options  granted at an  exercise  price of
         $9.50 and the options  cancelled  which had an exercise price of $5.75,
         based upon the vesting  schedule of the cancelled  Plan 2 options.  The
         Company charged these payments to compensation expense in fiscal 1997.



         As of September 30, 1997, there were 299,042 shares  exercisable  under
Plan 1 and  Plan 2 with a  weighted  average  exercise  price  of  $5.75.  As of
September 30, 1996, there were 86,000 shares  exercisable under Plan 1, all with
an exercise price of $5.75.
                                       38
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)


(10)   Employee Benefits

       In July 1991,  Pilgrim  America  Capital  Corporation  established  a tax
deferred  savings plan under Section  401(k) of the Internal  Revenue Code.  The
plan,  which was amended May 1, 1995,  covers all full time employees and allows
for a maximum contribution of $9,500 (the "Maximum") by each employee.  Prior to
May 1, 1995,  employees  were  allowed to  contribute  up to 20 percent of their
salary,  subject to the  Maximum.  Employees  were  immediately  vested in their
contributions. Matching contributions made by the Company were voluntary and any
matching contributions made through May 1, 1995 are fully vested.

       Subsequent to May 1, 1995,  pursuant to the amended  plan,  employees may
contribute  up to 10% of their salary,  subject to the Maximum,  and the Company
automatically matches the employee's  contributions,  up to 7% of the employee's
salary. Employees become vested in the Company's contributions over a three-year
period.

       During the year ended  September  30, 1997 and  September  30, 1996,  the
Company contributed $265,000 and $273,000, respectively, to the plan.

(11)   Commitments and Contingencies

       The Company is involved in various legal  proceedings  which arose in the
course of its  discontinued  mortgage  operations.  Management is of the opinion
that such  proceedings  are not  material in nature and will not have a material
adverse effect on the Company.

       The Company is obligated under certain  non-cancelable  operating  leases
for  equipment  and office  facilities.  In  addition,  during  the years  ended
September 30, 1997 and  September 30, 1996 the Company has provided  $96,000 and
$196,000,  respectively,  for  net  discounted  future  minimum  lease  payments
relating to lease  obligations  acquired from Pilgrim Group,  Inc. The Company's
operations have been relocated and the facilities subleased.
                                       39
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)


       Future minimum lease payments  under the Company's  operating  leases for
its offices in Phoenix,  Arizona and for the offices in Los Angeles,  California
(which lease was acquired from Pilgrim Group, Inc. pursuant to the Acquisition),
as  well as the  sublease  income  related  to the Los  Angeles  office,  are as
follows:

            September         Lease             Sublease           Net
            30,              Payments            Income          Payments
            -----------     ----------        -----------        ---------

                  1998      $      889        $       525        $     364
                  1999             899                525              374
                  2000             719                350              369
                  2001             353                --               353
                  2002             276                --               276
                            ----------        -----------        ---------
                                                                    
                            $    3,136        $     1,400        $   1,736
                            ==========        ===========        =========
                                                                  
       Rent  expense  included  in  continuing  operations  for the years  ended
September  30,  1997,  1996 and 1995,  were  $341,000,  $333,000  and  $292,000,
respectively.

(12)   Related Party Transactions

       Investment  Advisory  Agreements.   Pursuant  to  investment   management
agreements  (the  "Agreements"),  the  Company  provides  investment  management
services to the Funds.  Following an initial  two-year  term, the Agreements are
renewable  annually based upon approval by a majority of the  respective  Fund's
disinterested directors.

       Additionally,  each  Agreement may be terminated  prior to its expiration
upon 60 days notice by either the Company or the Fund.

       As  provided in the  Agreements,  the Company  receives  management  fees
ranging from .50% to 1.25% on an annual basis of the  respective  Fund's average
daily net assets.  Management fees received from the Funds,  net of sub-advisory
fees,  amounted to $15.7 million during Fiscal 1997, $11.2 million during Fiscal
1996 and $5.1 million for the period from April 7, 1995 to  September  30, 1995.
The Agreements also contain expense  limitation  provisions  whereby the Company
has agreed to reimburse each Fund annually, under certain conditions,  an amount
equal  to all or a  portion  of  its  investment  advisory  fees.  Fund  expense
reimbursements under these provisions were $742,000 during Fiscal 1997, $606,000
during  Fiscal 1996,  and $94,000 for the period from April 7, 1995 to September
30, 1995. Amounts payable to the Funds under such provisions as of September 30,
1997 and September 30, 1996 were $95,000 and $56,000, respectively.

       In addition the Company acts as  administrator  for Pilgrim America Prime
Rate Trust (the "Trust").  Under the terms of the related Agreement, the Company
receives  annual  administrative  fees  ranging from .10% to .15% of the average
daily net assets plus any  borrowings of the Trust.  The fees are computed daily
and payable monthly.

       Administrative  fees  received  from the Trust  amounted to $1.7  million
during Fiscal 1997, $1.3 million during Fiscal 1996, and $608,000 for the period
from April 7, 1995 to September 30, 1995.
                                       40
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

       The Company also serves as the principal  distributor for Pilgrim America
MagnaCap Fund, Pilgrim America High Yield Fund,  Pilgrim  Government  Securities
Income Fund, Pilgrim America Masters  Asia-Pacific  Equity Fund, Pilgrim America
Masters  MidCap Value Fund,  Pilgrim  America  Masters  LargeCap  Value Fund and
Pilgrim America Bank and Thrift Fund, open-end management  investment  companies
(collectively,  the "Open-end  Funds")  managed by the Company (see Notes 13 and
16).  Distribution  fees earned from the Open-end Funds amounted to $2.5 million
in Fiscal  1997,  $1.1  million for Fiscal 1996 and $377,000 for the period from
April 7, 1995 to September 30, 1995.


(13)   Distribution Plans

       Pursuant  to  Rule  12b-1  of the  Investment  Company  Act of  1940,  as
principal  distributor for the Open-end Funds, the Company receives distribution
fees ranging from .25% to 1.00% on an annual  basis of the  respective  Open-end
Fund's  average  daily net  assets.  Also under Rule 12b-1,  the  Company  makes
ongoing payments on a quarterly basis to authorized dealers for distribution and
shareholder  servicing at annual  rates  ranging from .25% to .65% of the Fund's
average daily net assets.

       The Company is entitled to  contingent  deferred  sales charges which are
imposed upon the redemption of certain  classes of shares of the Open-end Funds.
Such charges are paid by the redeeming  shareholder  and are imposed at the rate
of 5% for redemptions in the first year after purchase, declining to 4%, 3%, 3%,
2% and 1% in the second, third, fourth, fifth and sixth years, respectively.

(14)   Discontinued Operations

       Historically,  the  Company  had been  engaged  in the  mortgage  banking
business. On June 9, 1994, the Company sold its rights to service $305.5 million
of Government  National  Mortgage  Association  ("GNMA") loans. On September 30,
1994, the Company's mortgage  servicing  portfolio and operations were sold (see
Note 3). On February 28, 1995,  the Company  discontinued  the  remainder of its
mortgage banking  operations and recorded a provision for loss on discontinuance
of  mortgage  banking  operations  of  $986,000.  This  provision  included  the
anticipated mortgage banking related revenues and expenses,  including severance
expense and all other costs that will be incurred to phase out these operations.
Subsequent to February 28, 1995,  during  Fiscal 1995 the Company  increased the
loss  provision to $5.3 million,  based on  reevaluation  of its  allowances for
discontinued operations,  including legal fees and other costs relating to legal
proceedings  (see Note 15).  During Fiscal 1997, no additional  provisions  were
made for  discontinued  operations  and the Company  adjusted the  allowance for
discontinued  operations  by including  $413,000 (net of tax) of income from the
reversal of certain allowances for discontinued operations.  As of September 30,
1997 the Company believes that the remaining allowances are adequate to complete
the  discontinuance of the remaining  mortgage banking  operations.  The Company
believes that it has substantially  wound down its mortgage banking  operations,
but anticipates that mortgage loan related issues will continue to arise through
at least Fiscal 1998.

       Balance   Sheet.   The  balance  sheet   presentation   included  in  the
accompanying consolidated financial statements as of September 30, 1997 and 1996
has been  adjusted  to  reflect  the  assets  and  liabilities  relating  to the
Company's  mortgage  banking  operations  as  net  liabilities  of  discontinued
operations.
                                       41
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)


       The following table sets forth certain balance sheet information  related
to these operations as of September 30, 1997 and 1996:

      Net Liabilities of Discontinued Operations
      (in thousands)
                                                             1997       1996
                                                           -------    -------
      
      Assets
      Other receivables                                    $    --    $   157
      Mortgage loans held for sale                           1,128      3,516
                                                           -------    -------
           Total assets                                      1,128      3,673
                                                           -------    -------
      
      Liabilities
      Accounts payable and accrued expenses                  1,358      3,191
      Allowances for contingencies (see Notes 11 and 15)      --        2,554
      Notes payable                                           --        1,320
                                                           -------    -------
      
           Total liabilities                                 1,358      7,065
                                                           -------    -------
      
      Net liabilities of discontinued operations           $  (230)   $(3,392)
                                                           =======    =======


       Operations.  The  statements of operations  presentation  included in the
accompanying  consolidated  financial  statements  for the  fiscal  years  ended
September 30, 1997,  1996, and 1995 have been adjusted to reflect the results of
the mortgage  banking  operations as discontinued  operations.  Primary earnings
(loss) per share  attributable to discontinued  operations were $0.10, $0.00 and
($1.08) in 1997, 1996 and 1995, respectively.

       Restructuring  Charges.  As of  September  30,  1997,  the Company had no
outstanding  leases on office or equipment related to the discontinued  mortgage
business.  Usage of the allowance for losses on office and equipment  leases was
$127,000 during Fiscal 1997 and the remaining  balance at September 30, 1996 was
$201,000.

       The  Company  has loss  allowances,  included  in  accrued  expenses  (of
discontinued operations), in the amount of $0 and $237,000 at September 30, 1997
and 1996,  respectively,  to provide for  estimated  losses to be incurred  upon
foreclosure of loans in the servicing  portfolio and for VA no-bids.  As of June
30, 1997 the Company's obligation to indemnify VA no-bids expired. Additionally,
as of  September  30,  1997 and 1996,  the Company  had  established  repurchase
allowances of $725,000 and $1.9 million, respectively, also in accrued expenses,
to provide for  estimated  losses to be incurred upon  repurchase  and resale of
loans originated by the Company.

(15)   Legal Proceedings

                  On May 23, 1997 the Company entered into an agreement with the
Federal Deposit Insurance  Corporation  ("FDIC") to settle all claims in a civil
action filed in December 1995 by the FDIC in the United States  District  Court,
District of Arizona.  The FDIC action  against the Company and other  defendants
sought at least $20  million  in actual  damages  and $80  million  in  punitive
damages. This settlement covers all FDIC claims asserted against the Company and
certain of its officers and directors. The Company settled with its Director and
Officer liability insurance carrier under the policy providing coverage for this
matter and had no charge to earnings.
                                       42
<PAGE>
                       PILGRIM AMERICA CAPITAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)


(16)   Subsequent Event

       On October 20, 1997, the  shareholders of Pilgrim America Bank and Thrift
Fund voted to change the Fund from a Closed-end  Fund to an Open-end  Fund. As a
result of this change,  the Fund has entered into a distribution  agreement with
PAS to  distribute  the  Funds'  shares.  The Fund will pay PAS a .25% and 1.00%
12B-1  fee  based  on  average  annual  assets  of Class A and  Class B  shares,
respectively.


Item 9.       Changes in and  Disagreements with  Accountants on  Accounting and
              Financial Disclosures

       None.

Part III

Item 10.      Directors and Executive Officers of the Registrant

       Information  respecting  (a)  continuing  directors  and  nominees of the
Company is set forth under the caption  "Information  Concerning  Directors  and
Nominees"  and (b)  disclosure  of  delinquent  filers  pursuant  to Item 405 of
Regulation  S-K is set forth under the caption  "Compliance  with Section  16(a)
under The Exchange Act," in the Company's Proxy  Statement  relating to its 1998
Annual  Meeting of  Stockholders  incorporated  by reference into this Form 10-K
Report,  which will be filed with the  Securities  and  Exchange  Commission  in
accordance with Rule 14a-6(c)  promulgated under the Securities  Exchange Act of
1934  (the  "1998  Proxy  Statement").  With  the  exception  of  the  foregoing
information and other  information  specifically  incorporated by reference into
this Form 10-K Report,  the Company's 1998 Proxy Statement is not being filed as
a part hereof.  Information respecting executive officers of the Company who are
not  continuing  directors or nominees is set forth at the end of Part I of this
Report.

Item 11.      Executive Compensation

       Information  respecting  executive  compensation  is set forth  under the
caption "Executive Compensation" in the 1998 Proxy Statement,  which information
is incorporated herein by reference.

Item 12.      Security Ownership of Certain Beneficial Owners and Management

       Information  respecting  security  ownership of certain beneficial owners
and  management  is  included  under the  caption  "Principal  Stockholders  and
Stockholdings of Management" in the 1998 Proxy Statement,  which  information is
incorporated herein by reference.

Item 13.  Certain Relationships and Related Transactions

       Information   respecting   certain   relationships  and  transactions  of
management  is set forth under the caption  "Certain  Transactions"  in the 1998
Proxy Statement, which information is incorporated herein by reference.
                                       43
<PAGE>
PART IV

Item 14.      Exhibits, Financial Statement Schedules, and Reports on Form 8-K.
<TABLE>
<CAPTION>
                                                                                                   Page or
       (a)       Financial Statements.                                                        Method of Filing
                                                                                        ------------------------------
<S>                  <C>                                                                <C>
            (1)      Report of KPMG Peat Marwick LLP                                               Page 24
            (2)      Consolidated Financial Statements and Notes thereto of                        Page 25
                     the Company,  including  Consolidated  Balance Sheets as of
                     September  30,  1997  and  1996  and  related  Consolidated
                     Statements  of  Operations,  Cash  Flows and  Stockholders'
                     Equity for the years ended  September  30,  1997,  1996 and
                     1995.

       (b)       Financial Statement Schedules.

            (1)      Report of KPMG Peat Marwick LLP                                               Page 50
            (2)      Schedule I-- Condensed Financial Information                                  Page 51
            (3)      Schedule II-- Valuation and Qualifying Accounts                               Page 52

       (c) Exhibits. The following exhibits are filed as part of this Report.

            3.1          Restated Certificate of Incorporation of Registrant            Incorporated by reference
                                                                                        to Exhibit 3.1 of the
                                                                                        Registrant's Annual Report
                                                                                        on Form 10-K for the Fiscal
                                                                                        Year Ended September 30,
                                                                                        1993 (the "1993 Form 10-K")

            3.2          Amended and Restated Bylaws of Registrant                      Incorporated by reference to
                                                                                        Exhibit 3.2 of the 1993 Form
                                                                                        10-K

            4.1          Form of Certificate for Common Stock                           Incorporated by reference to
                                                                                        Exhibit 4.1 of the 1993 Form
                                                                                        10-K

          4.2.1          Stock Option Plan of the Registrant (as amended through        Incorporated by reference to
                         November 1993)                                                 Exhibit 4.2.1 of the 1993
                                                                                        Form 10-K

          4.2.2          Form of Incentive Stock Option Agreement for the Stock         Incorporated by reference to
                         Option Plan                                                    Exhibit 4.2 of Form S-8
                                                                                        Registration Statement No.
                                                                                        33-61274 ("S-8 No. 33-61274")
</TABLE>
                                       44
<PAGE>
<TABLE>
<S>                      <C>                                                            <C>
          4.2.3          Form of Nonstatutory Stock Option Agreement for the            Incorporated by reference to
                         Stock Option Plan                                              Exhibit 4.3 of S-8 No.
                                                                                        33-61274

            4.3          Form of Stock Option Agreement for Non-Employee                Incorporated by reference to
                         Directors                                                      Exhibit 4 of Form S-8  No.
                                                                                        33-64738

          4.5.1          Performance Share Plan                                         Incorporated by reference to
                                                                                        Exhibit 4.5.1 of the 1996
                                                                                        Form 10K.

          4.5.2          Form of Performance Share Agreement                            Incorporated by reference to
                                                                                        Exhibit 4.5.2 of the 1996
                                                                                        Form 10K.

         10.1.1          Employment Agreement between Registrant and Robert             Incorporated by Reference to
                         W. Stallings dated August 16, 1995                             Exhibit 10.1.1 of the Report
                                                                                        on Form 10-K for the Fiscal
                                                                                        Year Ended September 30,
                                                                                        1995 (the "1995 Form 10-K")

         10.1.2          Employment Agreement between Registrant and James R.           Incorporated by Reference to
                         Reis dated August 16, 1995                                     Exhibit 10.1.2 of the 1995
                                                                                        Form 10-K

         10.2.3          Form of Indemnity Agreement between the Registrant             Incorporated by reference to
                         and each member of its Board of Directors                      Exhibit 10.9.3 of the 1992
                                                                                        Form 10-K

           10.3          Asset Purchase Agreement dated August 27, 1994                 Incorporated by reference to
                         between Registrant and NationsBanc Mortgage                    Exhibit 2 to Form 8-K
                         Corporation                                                    relating to an event of
                                                                                        August 27, 1994

                         Acquisition Agreement among the Registrant, Pilgrim            Incorporated by reference to
           10.4          Group, Inc., Pilgrim Management Corporation, Pilgrim           Exhibit 2 to Form 8-K
                         Distributors Corporation and Palomba Weingarten                relating to an event of
                                                                                        December 7,
                                                                                        1994

         10.5.1          Second Amended an Restated Credit Agreement dated as           Incorporated by reference to
                         of  July 31, 1997 by and between Pilgrim America Group,        exhibit 10.1 to the June 30,
                         Inc and First Bank National Association                        1997 Form 10Q.

          10.16          Reaffirmation of Security Agreement dated July 31, 1996,       Incorporated by reference to
                         PAI to First Bank                                              Exhibit 10.16 of the 1996
                                                                                        Form 10K.

          10.17          Reaffirmation of Security Agreement dated July 31, 1996,       Incorporated by reference to
                         by PAS to First Bank                                           Exhibit 10.17 of the 1996
                                                                                        Form 10K.

          10.18          Reaffirmation of Guaranty and Pledge Agreement dated           Incorporated by reference to
                         July 31, 1996, by the Registrant in favor of First Bank        Exhibit 10.18 of the 1996
                                                                                        Form 10K.
</TABLE>
                                       45
<PAGE>
<TABLE>
<S>                      <C>                                                            <C>
          10.19          Reaffirmation of Guaranty dated July 31, 1996, by PAI in       Incorporated by reference to
                         favor of First Bank                                            Exhibit 10.19 of the 1996
                                                                                        Form 10K.

          10.20          Reaffirmation of Pledge Agreement dated as of July 31,         Incorporated by reference to
                         1996, by PAG to First Bank                                     Exhibit 10.20 of the 1996
                                                                                        Form 10K.

          10.21          Portfolio Management Agreement among PAI, HSBC                 Incorporated by reference to
                         Asset Management Americas Inc. and HSBC Asset                  Exhibit 10.22 of the 1995
                         Management Hong Kong Limited, dated April 27, 1995             Form 10-K

          10.22          Portfolio Management Agreement dated May 1, 1995,              Incorporated by reference to
                         between PAI and CRM Advisors, LLC                              Exhibit 10.23 of the 1995
                                                                                        Form 10-K
          10.24          Investment Management Agreement dated June 6, 1995,            Incorporated by reference to
                         between PAI and Pilgrim America Masters Series, Inc.           Exhibit 10.25 of the 1995
                                                                                        Form 10-K

          10.25          Investment Management Agreement dated April 7, 1995,           Incorporated by reference to
                         between PAI and Pilgrim America Investment Funds, Inc.         Exhibit 99.5 of Form 8-K/A
                         on behalf of its Pilgrim America High Yield Fund series        Amendment No. 2, Event dated
                                                                                        December 7, 1994

          10.26          Investment Management Agreement dated April 7, 1995,           Incorporated by reference to
                         between PAI and Pilgrim Government Securities Income           Exhibit 99.4 of Form 8-K/A
                         Fund                                                           Amendment No. 2, Event dated
                                                                                        December 7, 1994

          10.27          Investment Management Agreement dated April 7, 1995,           Incorporated by reference to
                         between PAI and Pilgrim Prime Rate Trust                       Exhibit 99.1 of Form 8-K/A,
                                                                                        Amendment No. 2, Event dated
                                                                                        December 7, 1994

          10.28          Investment Management Agreement dated April 7, 1995,           Incorporated by reference to
                         between PAI and Pilgrim Regional BankShares Inc.               Exhibit 99.3 of Form 8-K/A,
                                                                                        Amendment No. 2, Event dated
                                                                                        December 7, 1994

          10.29          Investment Management Agreement dated April 7, 1995,           Incorporated by reference to
                         between PAI and Pilgrim America Investment Funds, Inc.         Exhibit 99.2 of Form 8-K/A,
                         on behalf of Pilgrim America MagnaCap Fund series              Amendment No. 2, Event dated
                                                                                        December 7, 1994

          10.30          Administration Agreement amended and restated as of            Incorporated by reference to
                         April 7, 1995, between PAG and Pilgrim Prime Rate Trust        Exhibit 99.6 of Form 8-K/A,
                                                                                        Amendment No. 2, Event dated
                                                                                        December 7, 1994
</TABLE>
                                       46
<PAGE>
<TABLE>
<S>                      <C>                                                            <C>
          10.31          Distribution Plan dated April 7, 1995, between PAI and         Incorporated by reference to
                         Pilgrim America Investment Funds, Inc. on behalf of its        Exhibit 99.7 of Form 8-K/A
                         Pilgrim America MagnaCap Fund series and PAS                   Amendment No. 2, Event dated
                                                                                        December 7, 1994

          10.32          Distribution Plan dated April 7, 1995, between PAI and         Incorporated by reference to
                         Pilgrim America Investment Funds, Inc. on behalf of its        Exhibit 99.8 of Form 8-K/A,
                         Pilgrim America High Yield Fund series and PAS                 Amendment No. 2, Event dated
                                                                                        December 7, 1994

          10.33          Distribution Plan dated April 7, 1995, between Pilgrim         Incorporated by reference to
                         Government Securities Income Fund, Inc. and PAS                Exhibit 99.9 of Form 8-K/A,
                                                                                        Amendment No. 2, Event dated
                                                                                        December 7, 1994

          10.34          Agreement dated July 23, 1997 between Merrill Lynch Pierce,    Page 53
                         Fenner and  Smith, Inc. and Pilgrim America Investments, Inc.

          10.35          Collateral Management Agreement dated November 13, 1997        Page 61
                         between ML CLO XII Pilgrim America Ltd. and Pilgrim America
                         Investments, Inc.

           11.1          Computation of Earnings per Share.                             Page 80

             21          Subsidiaries of Registrant                                     Incorporated by reference to
                                                                                        Exhibit 21 of the 1995 Form
                                                                                        10k.

             23          Consent of KPMG Peat Marwick LLP                               Included in Report at
                                                                                        Financial Statement Schedules

             24          Powers of Attorney                                             See Signature Page

</TABLE>
       (d)             Reports on Form 8-K.

                        None

                                       47
<PAGE>
                                   SIGNATURES

       Pursuant  to the  requirements  of Section 13 or 15(d) of the  Securities
Exchange Act of 1934, the registrant has duly caused this report of Form 10-K to
be signed on its behalf by the undersigned, thereunto  duly authorized,  this 19
day of December, 1997.

                PILGRIM AMERICA CAPITAL CORPORATION,
                a Delaware corporation


                By: /s/ Robert W. Stallings 
                    ---------------------------------------
                    Robert W. Stallings
                    Chairman of the Board, Chief Executive Officer and President
                                       48
<PAGE>
                                POWER OF ATTORNEY

       KNOW ALL MEN BY THESE PRESENTS,  that each person whose signature appears
below  constitutes  and appoints Robert W. Stallings and James R. Reis, and each
of them, his true and lawful  attorneys-in-fact  and agents,  with full power of
substitution  and  resubstitution,  for him and in his name, place and stead, in
any and all capacities,  to sign any and all amendments to this Form 10-K Annual
Report, and to file the same, with all exhibits thereto,  and other documents in
connection therewith with the Securities and Exchange Commission,  granting unto
said attorneys-in-fact and agents, and each of them, full power and authority to
do and perform each and every act and thing  requisite  and necessary to be done
in and about the premises,  as fully and to all intents and purposes as he might
or  could  do  in  person  hereby   ratifying  and   confirming  all  that  said
attorneys-in-fact and agents, or his substitute or substitutes,  may lawfully do
or cause to be done by virtue hereof.

       Pursuant to the requirements of the Securities Exchange Act of 1934, this
report on Form 10-K has been signed below by the following  persons on behalf of
the registrant and in the capacities and on the dates indicated:
<TABLE>
<CAPTION>

Signature                                Title                                        Date

<S>                                      <C>                                          <C> 
/s/   Robert W. Stallings                Chairman of the Board, Chief                 December 19, 1997
- ---------------------------------------- Executive Officer and President (Principal
Robert W. Stallings                      Executive Officer)                        
                                         

/s/   James R. Reis                      Vice Chairman and Chief Financial            December 19, 1997
- ---------------------------------------- Officer (Principal Accounting
James R. Reis                            Officer                      
                                         

/s/   John C. Cotton                     Director                                     December 19, 1997
- ----------------------------------------
John C. Cotton

/a/ Roy A. Herberger, Jr.                Director                                     December 19, 1997
- ----------------------------------------
Roy A. Herberger, Jr.

/s/   John M. Holliman, III              Director                                     December 19, 1997
- ----------------------------------------
John M. Holliman, III

/s/   Stephen A McConnell                Director                                     December 19, 1997
- ----------------------------------------
Stephen A McConnell

/s/   Paul J. Renze                      Director                                     December 19, 1997
- ----------------------------------------
Paul J. Renze
</TABLE>
                                       49
<PAGE>
              Independent Auditors' Consent and Report on Schedules
              -----------------------------------------------------


The Board of Directors
Pilgrim America Capital Corporation:

The audits  referred to in our report  dated  October  17,  1997,  included  the
related financial statement schedules as of September 30, 1997 and 1996, and for
each of the years in the  three-year  period ended  September  30,  1997.  These
financial   statement   schedules  are  the   responsibility  of  the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statement  schedules  based  on our  audits.  In  our  opinion,  such  financial
statement  schedules,  when  considered  in relation  to the basic  consolidated
financial  statements taken as a whole,  present fairly in all material respects
the information set forth therein.

We consent to the incorporation by reference in the registration  statements No.
333-23051,  No. 333-06597,  No. 33-61274 and No. 33-64738 on Form S-8 of Pilgrim
America Capital Corporation of our report dated October 17, 1997 relating to the
consolidated   balance  sheets  of  Pilgrim  America  Capital   Corporation  and
subsidiaries  as of  September  30, 1997 and 1996 and the  related  consolidated
statements of  operations,  stockholders'  equity and cash flows for each of the
years in the  three-year  period ended  September  30, 1997 and our report dated
December  22,  1997  relating  to the  schedules  set  forth  in  the  preceding
paragraph, which reports appear in the September 30, 1997, annual report of Form
10-K of Pilgrim America Capital Corporation.


                                              /s/ KPMG Peat Marwick LLP
                                              KPMG Peat Marwick LLP



December 22, 1997
Los Angeles, California
                                       50
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
PILGRIM AMERICA CAPITAL CORPORATION


in thousands
- -----------------------------------------------------------------------------------------------------------------------------------

Condensed Balance Sheets
                               September 30, September 30,                                              September 30, September 30,
                                   1997          1996                                                       1997          1996
                               ------------- -------------                                              ------------- ------------
<S>                              <C>           <C>          <C>                                           <C>           <C>     
Assets:                                                     Liabilities and Stockholders' Equity:       
Cash and cash equivalents .....  $     -       $      3     Notes payable .............................   $  5,475      $      -
Investments ...................     2,990         2,346     Due from subsidiaries .....................        252             -
Investments in subsidiaries ...    39,352        32,552     Other liabilities .........................      1,668         6,592
Note receivable ...............     3,976             -                                                   --------      --------
Receivables ...................       225             -     Total liabilities .........................      7,395         6,592
Due from subsidiaries .........        -            942                                                   --------      --------
Deferred tax asset ............     1,990             -     Common stock ..............................         54            54
Other assets ..................       615           537        Less: Treasury stock ...................     (8,623)       (8,623)
                                                            Additional paid in capital ................     48,795        48,759 
                                                            Unrealized gain on investments ............        538           333 
                                                            Retained earnings (accumulated deficit)....        989       (10,735)
                                                                                                          --------      -------- 
                                                                  Total stockholders' equity ..........     41,753        29,788  
                                 --------      --------                                                   --------      --------
                                                            Total liabilities and stockholders'                         
Total assets ..................  $ 49,148      $ 36,380           equity ..............................   $ 49,148      $ 36,380
                                 ========      ========                                                   ========      ========
                                                                                                                 
                                                                                                      

Condensed Statement of Operations
                                                                                               For the Years Ended September 30,
                                                                                                  1997        1996       1995
                                                                                               ----------  ---------- ----------
Equity in  earnings (loss) of subsidiaries ...................................................  $  8,289    $    588   $ (5,811)
Other gain (loss) ............................................................................     1,091        (240)       (60)
Income tax benefit ...........................................................................     2,344           -          -
                                                                                               ----------  ---------- ----------
Net earnings (loss) ..........................................................................  $ 11,724    $    348   $ (5,871)
                                                                                               ==========  ========== ==========
                                                                                              
                                                                                              
                                                                                            
Condensed Statements of Cash Flows

                                                                                               For the Years Ended September 30,
                                                                                                  1997         1996      1995
                                                                                               ----------  ---------- ----------
  Net cash provided by operating activities ..................................................  $    400    $  6,940   $  4,714 
                                                                                               ----------  ---------- ----------
  Net cash used in investing activities ......................................................      (439)        (13)    (2,000)
                                                                                               ----------  ---------- ----------
  Redemption of preferred stock ..............................................................         -        (338)      (677)
  Purchase of treasury stock .................................................................         -      (6,615)    (2,008)
  Purchase of stock options ..................................................................        36           -          -
                                                                                               ----------  ---------- ----------
  Net cash provided by (used in) financing activities ........................................        36      (6,953)    (2,685)
                                                                                               ----------  ---------- ----------
  Increase(decrease) in cash and cash equivalents ............................................        (3)        (26)        29
  Cash and cash equivalents, beginning of period .............................................         3          29          -
                                                                                               ----------  ---------- ----------
  Cash and cash equivalents, end of period ...................................................  $      -    $      3   $     29
                                                                                               ==========  ========== ==========
</TABLE>
                                       51
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
SCHEDULE I I - VALUATION AND QUALIFYING ACCOUNTS
PILGRIM AMERICA CAPITAL CORPORATION


in thousands
- ----------------------------------------------------------------------------------------------------------------------------------

              Column A                    Column B                    Column C                     Column D           Column E
- --------------------------------------    -------------   ---------------------------------    -----------------   ---------------
                                                                      Additions
                                                          ---------------------------------
                                           Balance at      Charged to         Charged from                             Balance
                                           beginning       costs and          (to) other                               at end
             Description                   of period        expenses            accounts         Deductions (1)       of period
- --------------------------------------    -------------   -------------     ---------------    -----------------   ---------------
<S>                                        <C>            <C>               <C>                  <C>                  <C>     
Year ended September 30, 1997                                                                                        
Allowance for restructuring                $     201      $      -          $     (103)          $     (98)           $      -
Allowance for repurchases                      1,930             -                (709)               (496)                725
Allowance for losses                             893          (696) (3)          1,086                (670)                613
Allowance for contingencies (2)                2,554             -                (407)             (2,147)                  -
                                                                                                                     
Year ended September 30, 1996                                                                                        
Allowance for restructuring                      328             -                   -                (127)                201
Allowance for repurchases                      3,171             -                   -              (1,241)              1,930
Allowance for losses                           1,003             -                  58                (168)                893
Allowance for contingencies (2)                3,000             -                 528                (974)              2,554
                                                                                                                     
Year ended September 30, 1995                                                                                        
Allowance for restructuring                    4,661             -                (469)             (3,864)                328
Allowance for repurchases                      1,747         2,826                 271              (1,673)              3,171
Allowance for losses                           1,738           334                (271)               (798)              1,003
Allowance for contingencies (2)                    -         3,000                   -                                   3,000
</TABLE>

(1)  Actual  losses   charged   against   allowance,   net  of  recoveries   and
     reclassifications

(2)  For estimated costs related to RTC action (see "Item 3. Legal  Proceedings"
     and "Item 8. Financial Statements and Supplementary Data - Notes 11, 15").

(3)  The Company  determined that the allowance for discontinued  operations was
     overstated  and  recorded  income  from  discontinued  operations  (see the
     Statement  of  Operations  "Earnings  (loss)  from  discontinued   mortgage
     business, net of tax").
                                       52

July 23, 1997

Confidential
- ------------

Mr. James Reis
Pilgrim America Investments, Inc.
40 North Central Avenue
Suite 1200
Phoenix, Arizona  85004-4424


Dear Mr. Reis:


                  This letter agreement will confirm the  understanding  between
Pilgrim America  Investments,  Inc. (the  "Manager") and Merrill Lynch,  Pierce,
Fenner & Smith  Incorporated  ("MLPFSI")  pursuant to which (a) MLPFSI or one or
more of its  affiliates  (collectively,  "Merrill  Lynch")  agrees  to act on an
exclusive  basis as sole placement  agent, on the terms and conditions set forth
herein,  in connection with the structuring and placement of a private  offering
(the  "Offering") of senior secured notes or revolving loans ("Senior Notes" and
together  with the  Subordinated  Notes (as defined  below) issued in connection
with ML CLO Series 1997 - Pilgrim  America-1,  the  "Notes") and (b) the Manager
agrees to serve as collateral manager for the Issuer (as defined below) pursuant
to a  collateral  management  agreement in  substantially  the form of Exhibit B
hereto (the "Collateral Management Agreement").  The Notes will be issued by one
or more special purpose vehicles  (individually and collectively,  the "Issuer")
pursuant  to an  Indenture  substantially  in the form of  Exhibit  C hereto  as
revised to reflect the requirements of the trustee, any rating agency rating any
of the  Senior  Notes and as  otherwise  revised by mutual  agreement  among the
Manager  and  Merrill  Lynch  prior to the  closing  date of the  Offering  (the
"Indenture")  in as many as four classes  consisting  of up to three  classes of
Senior Notes and one class of subordinated notes ("Subordinated Notes") and will
be collateralized primarily by a portfolio of bank loans and high yield bonds to
be acquired by the Manager or an affiliate of the Manager (the  "Collateral") on
behalf of the Issuer.


                  1. Roles of Merrill  Lynch and Manager.  Merrill  Lynch hereby
agrees (i) to act as sole  advisor to the Manager  and the Issuer in  connection
with  structuring the Offering of the Notes,  (ii) to act as placement agent for
the Notes and to use all reasonable efforts to consummate the Offering and (iii)
to purchase (for  retention or resale at Merrill  Lynch's sole  discretion)  any
Subordinated Notes not placed pursuant to clause (ii) hereof. The Manager hereby
agrees  to  act as  collateral  manager  for  the  Issuer  with  respect  to the
Collateral.  The Manager agrees that it has not retained and will not retain any
other person,  firm,  corporation or other entity (any and all of which shall be
referred  to herein as a  "person")  to assist the  Manager  or the Issuer  with
respect  to the  underwriting,  placement  or sale of the  Notes  and will  not,
directly  or  indirectly,  offer any of the Notes  for sale to, or  solicit  any
offers to buy from,  or otherwise  contact,  approach or negotiate  with respect
thereto with any person other than Merrill Lynch. Notwithstanding the foregoing,
nothing herein shall prevent the Manager 
                                       53
<PAGE>
from retaining Tri-River Capital Group ("Tri-River"),  at the Manager's expense,
as a  financial  adviser to the  Manager  in  connection  with the  transactions
contemplated in this letter agreement.

                  Merrill  Lynch's  obligations  under clauses (ii) and (iii) of
the first  sentence of this Section 1 shall be conditioned on and subject to (i)
no material adverse changes in market conditions from those existing on the date
hereof,  (ii) unless  otherwise  agreed between the Manager and Merrill Lynch, a
structure  for the Notes  consistent  with the  requirements  of the  applicable
rating agencies and prior Merrill Lynch CBO and CLO transactions,  and (iii) the
timely  satisfaction by the Manager of all of its obligations  under this letter
agreement.

                  The Manager  hereby  agrees that for a period of 6 months from
the issue date of the Notes  (such  issue  date,  the  "Closing  Date") or until
Merrill Lynch has resold all of the  Subordinated  Notes  purchased by it on the
Closing  Date,  whichever  shall be earlier,  the Manager  will not  commence or
participate in any CBO or CLO.

                  2. Manager's Commitment.  In order to achieve a transaction of
approximately $400 million,  it will be necessary to issue  approximately  $33.5
million aggregate principal amount of Subordinated Notes (such amount, the "Base
Subordinated Note Amount").  Accordingly,  the Manager hereby agrees to purchase
or cause an affiliate to purchase at least $5 million aggregate principal amount
of Subordinated Notes (such amount, the "Manager Subordinated Note Amount") at a
price of par on the Closing Date,  such amount to be subject to change from time
to time as mutually agreed in writing between Merrill Lynch and the Manager.

                  3.  Compensation.  In  payment  for  services  being  rendered
hereunder,  the Manager  agrees that Merrill  Lynch shall be paid the  following
fees from the  proceeds  of the  Offering of the Notes  (however,  such fees are
separate and distinct from, and do not preclude the receipt of, origination fees
which may be payable to investors in the Senior  Notes):  (i) a structuring  fee
equal to 1.0% of the aggregate par amount of the Notes and (ii)  placement  fees
determined in the manner described in Exhibit A hereto; provided,  however, that
the placement fees described in clause (ii) shall not be payable with respect to
the Subordinated Notes purchased by the Manager or an affiliate pursuant to this
letter agreement. Such fees shall be payable in same day funds at the offices of
Merrill Lynch,  Merrill Lynch World  Headquarters,  North Tower, World Financial
Center, New York, New York 10281-1317 out of the proceeds of the Offering on the
Closing Date.

                  The Manager  agrees that the  Collateral  Management  Fee that
will  be  payable  pursuant  to the  Collateral  Management  Agreement  and  the
Indenture will consist of (capitalized terms not defined in this paragraph shall
have the definitions ascribed to them in the Collateral Management Agreement and
the Indenture) (a) a "Base Collateral Management Fee" payable in arrears on each
Distribution Date pursuant to Section 8 of the Collateral  Management  Agreement
and Section 11.1 of the Indenture,  in an amount (as certified by the Manager to
the  Trustee)  equal to 0.35%  per annum of the sum of the  Aggregate  Principal
Amount   outstanding  on  the  first  day  of  the  Due  Period  preceding  such
Distribution  Date, (b) a  "Subordinated  Collateral  Management Fee" payable in
arrears  on each  Distribution  Date  pursuant  to  Section 8 of the  Collateral
Management  Agreement  and  Section  11.1 of the  Indenture,  in an  amount  (as
certified by the Manager to the Trustee)  equal to 0.15% per annum of the sum of
the Aggregate  Principal  Amount  outstanding on the first day of the Due Period
preceding such Distribution  Date, and (c) a "Contingent  Collateral  Management
Fee" payable in arrears on each  Distribution  Date pursuant to Section 8 of the
Collateral  Management  Agreement  and Section 11.1 of the  Indenture,  equal to
0.25% per annum of the Aggregate  Principal Amount  outstanding on the first day
of the Due  Period  preceding  such  Distribution  Date and as  provided  in the
Indenture; provided, however, that the Contingent Collateral Management Fee will
be payable on each  Distribution Date only to the extent that (after taking into
account  any  distributions  to be  made  to  the  Subordinated  Notes  on  such
Distribution  Date) the  holders  of the  Subordinated  Notes have  received  an
internal rate of return of 10% per annum on the amount of the initial  principal
amount of the  Subordinated  Notes for the period from the Closing  Date to such
Distribution
                                       54
<PAGE>
Date, to the extent of funds  available for such purpose in accordance  with the
priorities of payment described under Section 11.1 of the Indenture.

                  4. No Unauthorized  Use of Advice from Merrill Lynch.  Subject
to Section 9, (i) no advice  rendered by Merrill  Lynch in  connection  with the
services  performed by Merrill Lynch  pursuant to this letter  agreement will be
quoted, nor will any such advice or the name of Merrill Lynch be referred to, in
any report, document, release or other written communication (including, without
limitation,   any  offering  document  relating  to  the  Senior  Notes  or  the
Subordinated  Notes) and (ii) no advice  rendered by Merrill Lynch in connection
with the services  performed by Merrill Lynch pursuant to this letter  agreement
will  be  quoted,  nor  will  any  such  advice  be  referred  to  in  any  oral
communication;   in  either  case  (i)  or  (ii)  whether  prepared,  issued  or
transmitted by the Manager, the Issuer (to the extent acting at the direction of
the Manager), or any person or corporation  controlling,  controlled by or under
common  control  with the  Manager or the  Issuer  (to the extent  acting at the
direction  of the  Manager),  or  any  director,  officer,  employee,  agent  or
representative of any of the foregoing, to any unaffiliated third party, without
Merrill  Lynch's  prior  written  authorization.  The Manager shall not make any
public  announcement  concerning  the issuance of the Notes,  the Manager's role
hereunder  or  any  other  aspects  of the  transactions  contemplated  by  this
agreement  and the  Indenture  except:  (i) as  required  by  federal  and state
securities  laws or (ii) with the consent of Merrill  Lynch  provided  that such
announcement does not violate federal and state securities laws.

                  5.   Termination   Generally.   This  letter  agreement  shall
terminate  twelve  months  after the date of signing by the  Manager and Merrill
Lynch,  unless (i) the Manager and Merrill  Lynch  mutually  agree in writing to
extend or shorten  its term,  (ii) in the absence of any mutual  agreement,  the
Manager elects to terminate this agreement by notifying Merrill Lynch in writing
and Merrill  Lynch  consents to such  termination,  which  consent  shall not be
unreasonably  withheld;  or (iii) in the  absence of any mutual  agreement,  the
Merrill  Lynch elects to terminate  this  agreement by notifying  the Manager in
writing and the Manager consents to such termination, which consent shall not be
unreasonably  withheld;  provided,  however, that Sections 3, 4, 5 and 9 of this
letter  agreement  will survive any  termination  of this agreement and provided
further  that any early  termination  pursuant  to  subsection  (ii) above shall
constitute  a  breach  by the  Manager  for  purposes  of the  provisions  under
"Termination  Not  Upon  Closing  of  the  Transaction"   below  and  any  early
termination  pursuant to  subsection  (iii) above shall  constitute  a breach by
Merrill Lynch for purposes of the provisions under "Termination Not Upon Closing
of the  Transaction"  below.  If the Offering is not executed during the term of
this letter  agreement and the Manager or an affiliate enters into a transaction
similar  to that  described  above  (regardless  of the  number  of  classes  of
securities issued) with a firm other than Merrill Lynch within six months of the
termination  of this  letter  agreement,  the  structuring  and  placement  fees
heretofore agreed  (calculated based on the corresponding  classes of securities
issued) shall be promptly paid by the Manager to Merrill Lynch.

                  Termination Upon Closing of the Transaction.  If the Notes are
issued on the Closing Date, any positive Gross Carry  remaining after payment of
the  Origination Fee (each as defined below) shall be ratably shared between the
Manager and Merrill Lynch based upon the Share Ratio (as defined  below) and any
negative  Gross Carry shall be treated as an additional  expense of the Offering
to be paid from the proceeds of the Offering.

                  "Share  Ratio"  shall mean the ratio  obtained by dividing (x)
the Manager  Subordinated  Note Amount by (y) the Base Subordinated Note Amount.
The Share Ratio  shall  initially  be 5/33.5  (thus,  14.9% with  respect to the
Manager  and 85.1%  with  respect to  Merrill  Lynch).  Such ratio is subject to
change from time to time as mutually agreed in writing between Merrill Lynch and
the Manager and, if the Notes are issued,  shall be automatically deemed changed
to equal the ratio of the  aggregate  principal  amount  of  Subordinated  Notes
                                       55
<PAGE>
actually  purchased  by  the  Manager  or an  affiliate  of the  Manager  to the
aggregate principal amount of Subordinated Notes actually issued.

                  If the Notes are issued,  Merrill Lynch shall be reimbursed on
the  Closing  Date  from  the  proceeds  of  the  Offering  for  all  reasonable
out-of-pocket expenses,  including but not limited to the fees and disbursements
of Merrill Lynch's counsel, the fees of the applicable rating agencies, the fees
of the trustee,  including trustee's counsel,  and fees for accounting and other
professional  services that may be incurred in connection  with the  preparation
and placement of the Offering (the "Merrill Lynch Reimbursement Amount"). If the
Notes are not issued,  the Merrill Lynch  Reimbursement  Amount shall not exceed
$1,000,000 in the aggregate.

                  If the Notes are issued,  the Manager  shall be  reimbursed on
the Closing Date from the  proceeds of the  Offering  the Manager  Reimbursement
Amount (as defined below); provided,  however, that in addition to the Manager's
Note  purchase  obligations  under  Section 2, the  Manager  shall  purchase  an
aggregate  principal  amount of Subordinated  Notes equal to or greater than the
Manager Reimbursement Amount at a price of par of the Closing Date. In addition,
if the Notes are  issued  Merrill  Lynch  agrees  to pay to the  Manager  on the
Closing Date an amount equal to the  Origination  Fee (as defined below) out of,
and only up to, the positive amount of the Gross Carry, if any.

                  "Manager  Reimbursement  Amount" shall mean an amount equal to
all of the  Manager's  reasonable  out-of-pocket  expenses,  including  but  not
limited to the fees and disbursements of its counsel, in an amount not to exceed
(a) $50,000 if the Notes are issued and (b) $15,000 if no Notes are issued.

                  "Gross Carry"  (which may be a negative  number) means (a) the
amount of interest accrued on the Collateral for the period from the acquisition
of such  Collateral in  anticipation of the Offering to the Closing Date or date
on which such Collateral is liquidated  following a determination that the Notes
will not be issued (the "Accumulation Period"), plus (b) any gain on the sale of
any  Collateral  prior  to the  Closing  Date or  from  the  liquidation  of the
Collateral, or any hedging gains or profits,  following a determination that the
Closing  Date  will not  occur  (in each  case net of  expenses  of such sale or
liquidation  and any related  hedging  costs or losses,  but not  including  the
Origination  Fee,  if any,),  minus  (c) any loss on the sale of any  Collateral
prior to the Closing Date or from the liquidation of the Collateral  following a
determination that the Closing Date will not occur (in each case net of expenses
of such sale or  liquidation  and any related  hedging costs or losses,  but not
including  the  Origination  Fee,  if any,)  minus (d) an amount  (the  "Finance
Charge")  equal to interest  accrued on the  average  daily  amount  advanced to
purchase  the  Collateral  held  by the  Issuer  or  Merrill  Lynch  during  the
Accumulation  Period  at a rate of  three-month  LIBOR  plus 100  basis  points.
Merrill  Lynch shall be paid or shall be  entitled to retain the Finance  Charge
whether or not the Closing Date occurs.

                  Termination Not Upon Closing of the  Transaction.  If no Notes
are issued, the Manager and Merrill Lynch agree to ratably share in any negative
Net Carry (as defined  below),  or in any  positive  Net Carry  remaining  after
payment of the Origination Fee as described  below,  based in each case upon the
Share Ratio,  except upon a breach of this letter  agreement  by either  Merrill
Lynch or the Manager as provided below.

                  "Net Carry"  (which may be a negative  number) means (i) Gross
Carry minus (ii) the Merrill Lynch Reimbursement  Amount minus (iii) the Manager
Reimbursement Amount.

                  If this letter agreement terminates prior to the Closing Date,
the  Collateral  shall be sold or liquidated by Merrill Lynch at the  respective
Market Prices (as defined below) for each item of Collateral; provided, however,
the Manager  shall have a right of first  refusal to purchase all or any portion
of the  Collateral
                                       56
<PAGE>
at the  respective  Market  Prices of such  Collateral.  The  Manager  must give
Merrill  Lynch  notice that it wishes to exercise  such right  within 5 business
days of the termination of this letter agreement.

                  "Market  Price"  shall  mean the firm bid  price  obtained  by
Merrill Lynch from a buyer or buyers in the market for each item of Collateral.

                  Upon the occurrence of a sale or liquidation of the Collateral
pursuant to the second preceding paragraph,  the Manager shall be entitled to be
paid the  Origination Fee out of, and only up to, the positive amount of the Net
Carry, if any.

                  "Origination  Fee"  shall  mean an amount  equal to 0.385% per
annum on the average daily principal amount of the Collateral held by the Issuer
or Merrill Lynch during the Accumulation Period.

                  Upon a termination of this letter agreement due to a breach by
the  Manager of any of its  obligations  or  agreements  hereunder,  the Manager
hereby agrees that Merrill Lynch shall not be responsible for, and shall be held
harmless from any losses (including any unreimbursed Merrill Lynch Reimbursement
Amount or Manager Reimbursement Amount) relating to, such termination.  Upon the
occurrence  of  such  a  breach,  the  Manager  shall  not  be  entitled  to the
Origination  Fee regardless of any gains resulting from a sale or liquidation of
the Collateral pursuant to the fourth preceding paragraph.

                  Upon a termination of this letter agreement due to a breach by
Merrill Lynch of any of its obligations or agreements  hereunder,  Merrill Lynch
hereby agrees that the Manager shall not be  responsible  for, and shall be held
harmless from any losses (including any unreimbursed Merrill Lynch Reimbursement
Amount or Manager Reimbursement Amount) relating to, such termination.  Upon the
occurrence of such a breach,  the Manager  shall be entitled to the  Origination
Fee regardless of gains or losses  resulting from the sale or liquidation of the
Collateral pursuant to the fifth preceding paragraph.

                  6.  Notices.  Each notice or request by the Manager  hereunder
will be  evidenced  by a writing  signed by  authorized  representatives  of the
Manager. All communications hereunder shall be in writing and shall be mailed or
delivered (i) to the Manager at the address set forth above, and (ii) to Merrill
Lynch,  at its  offices at Merrill  Lynch World  Headquarters,  North Tower -7th
Floor, World Financial Center, New York, New York 10281-1307,  Attention:  Frank
Ronan, Managing Director.
                  7. Benefits of this Agreement.  This letter agreement shall be
binding on and inure to the  benefit of Merrill  Lynch,  the  Manager  and their
respective  successors and assigns.  No person other than such parties specified
in the preceding  sentence shall have any rights with respect to the enforcement
of any of the rights or obligations hereunder.

                  No party to this  letter  agreement  shall  assign this letter
agreement to any other  person or entity  without the prior  written  consent of
each party hereto.

                  8. Manager Representation. The Manager represents that neither
it nor any of its affiliates is a party to or is bound by any agreement (written
or  unwritten)  with any person  other than  Merrill  Lynch (i)  relating in any
manner to the  structuring,  offer,  issuance,  sale,  purchase or management of
collateralized loan obligations or similar instruments,  (ii) the terms of which
would in any manner limit the Manager's ability to execute,  deliver and perform
the Manager's obligations under this letter agreement, the Collateral Management
Agreement,  the terms of any  indenture  relating  to the  Offering or any other
documents  or  instruments  contemplated  in  connection  with the  transactions
described  herein  or (iii)  the terms of which  would in any  manner  limit the
Manager's  ability to  provide  information  to the  Issuer or Merrill  Lynch in
connection  with  the
                                       57
<PAGE>
structuring  and  execution  of such  transactions,  the  composition  or  other
characteristics  of  the  Collateral  or  any  other  aspect  of  the  Manager's
involvement in such transactions.

                  9.  Confidentiality.   In  connection  with  the  transactions
contemplated  by this letter  agreement,  Merrill  Lynch  expects to furnish the
Manager with certain oral and written  confidential or proprietary  material and
information,  including without  limitation  information  regarding the specific
proposed structure of the transaction, including investment criteria and hedging
arrangements.  All material and  information  furnished by Merrill  Lynch to the
Manager,   whether  oral  or  written,  shall  be  considered  confidential  and
proprietary  unless  Merrill  Lynch  otherwise  specifies  in writing  (all such
confidential  or proprietary  material and  information is referred to herein as
the  "Confidential  Information").  The  Manager  agrees  that it will  keep the
Confidential  Information strictly confidential.  Notwithstanding the foregoing,
the Manager may disclose Confidential Information to Tri-River to the extent the
Manager deems appropriate;  provided,  however,  that the Manager agrees to take
all reasonable  steps necessary to ensure that Tri-River keeps the  Confidential
Information  strictly  confidential.  The  Manager  agrees  that it will use the
Confidential  Information  solely  for the  purposes  described  in this  letter
agreement. The term "Confidential  Information" does not include any information
(i) that is or becomes publicly  available other than as a result of a breach of
this Section 9 by the Manager or (ii) that was known by the Manager prior to its
disclosure by Merrill  Lynch.  This Section 9 shall not be construed to prohibit
disclosure by the Manager of the Confidential Information or any portion thereof
pursuant  to any  subpoena  or similar  legal  process of any court or  tribunal
provided  that the Manager shall first give Merrill Lynch notice of the proposed
disclosure  and  seek  to  obtain  confidential  treatment  of the  Confidential
Information  or portion  thereof  from such court or  tribunal.  Moreover,  this
Section 9 shall not be  construed to prohibit  disclosure  by the Manager of the
Confidential   Information  or  any  portion  thereof  as  required  by  federal
securities laws;  provided,  however,  that the Manager shall first give Merrill
Lynch notice of the proposed  disclosure and certify to Merrill Lynch in writing
that such  disclosure  is required  pursuant to federal  securities  laws.  Upon
request of Merrill  Lynch,  the Manager  shall return or cause to be returned to
Merrill Lynch the Confidential Information,  without retaining any copy thereof.
It is understood and agreed that money damages would not be a sufficient  remedy
for a breach  of this  Section  9 and that in  addition  to all  other  remedies
available  at law or in equity,  Merrill  Lynch shall be  entitled to  equitable
relief,  including injunction and specific performance,  without proof of actual
damages.

                  Merrill  Lynch  agrees  that  all  material  and   information
furnished by the Manager to Merrill Lynch, whether oral or written, with respect
to the Collateral shall be considered  confidential  and proprietary  unless the
Manager  otherwise  specifies in writing,  and that its review and inspection of
such  material or  information  shall be  undertaken  solely for the purposes of
evaluating the transactions  contemplated herein. The rights and limitations set
forth with respect to the disclosure of Confidential  Information by the Manager
in the last five sentences of the preceding  paragraph  shall also apply mutatis
mutandis to the disclosure by Merrill Lynch of  information  with respect to the
Collateral.  Notwithstanding  the  foregoing,  nothing  herein shall prevent the
disclosure by Merrill  Lynch of  information  with respect to the  Collateral in
order to assert,  as Merrill Lynch deems necessary or appropriate,  any defenses
available to them under federal or state law.

                  10. GOVERNING LAW. THIS LETTER AGREEMENT SHALL BE GOVERNED BY,
AND CONSTRUED IN ACCORDANCE  WITH, THE LAWS OF THE STATE OF NEW YORK  APPLICABLE
TO CONTRACTS EXECUTED IN AND TO BE PERFORMED IN THAT STATE.

                  11. Due  Authorization.  Each party represents that it is duly
authorized to execute this letter agreement.
                                       58
<PAGE>
                  12. Counterparts.  This letter agreement my be executed in one
or more counterparts each of which shall be deemed an original.

                  13.  Headings.  The section  headings in this letter agreement
have been inserted as a matter of convenience of reference and are not a part of
this letter agreement.
                                       59
<PAGE>
                  If the above correctly sets forth the understanding  among the
Manager and Merrill  Lynch,  please so indicate by signing and  returning to the
undersigned one of the enclosed duplicates of this letter agreement.

                                            Very truly yours,
         
                                              MERRILL LYNCH, PIERCE, FENNER
                                              & SMITH INCORPORATED
                                              By:___________________________
                                                  Name:
                                                  Title:

Confirmed and agreed to as of the date first above written:

PILGRIM AMERICA INVESTMENTS, INC.


By:_______________________________
     Name:
     Title:

                         Collateral Management Agreement
                         -------------------------------


                  This Agreement, dated as of November 13, 1997, is entered into
by and between ML CLO XII Pilgrim America (Cayman) Ltd., a company  incorporated
under the laws of the Cayman Islands,  with its registered office located at the
offices of Messrs.  Maples and Calder,  P.O. Box 309, Ugland House, South Church
Street, George Town, Grand Cayman, Cayman Islands, British West Indies (together
with  successors and assigns  permitted  hereunder,  the "Issuer"),  and Pilgrim
America  Investments,  Inc.,  ("Pilgrim  America"  or,  in  such  capacity,  the
"Collateral  Manager"),  a  Delaware  corporation,  with its  principal  offices
located at Two Renaissance  Square,  40 North Central Ave., Suite 12, Phoenix AZ
85004-4424, as collateral manager.


                                   WITNESSETH:
                                   -----------


                  WHEREAS, the Issuer intends to issue its Class A Floating Rate
Senior  Secured  Notes due 2009 (the  "Class A  Notes"),  Class B Second  Senior
Secured Notes due 2009 (the "Class B  Notes"),(the  Class A Notes  together with
the Class B Notes, the "Senior Notes"),  and Class C Subordinated Notes due 2009
(the "Class C Notes" and,  together with the Senior Notes, the "Notes") pursuant
to an indenture (the "Indenture") to be dated as of November 13, 1997, among the
Issuer,  ML CLO XII Pilgrim America  (Delaware) Corp., as co-issuer of the Notes
(the "Co-Issuer"),  and State Street Bank & Trust Company,  as trustee (together
with any successor trustee permitted under the Indenture, the "Trustee");

                  WHEREAS,  the Issuer intends to pledge certain Collateral Debt
Securities,  Eligible Investments and Cash (all as defined in the Indenture) and
certain  other  assets (all as set forth in the  Indenture)  (collectively,  the
"Collateral") to the Trustee as security for the Notes;

                  WHEREAS,  the  Issuer  wishes to enter  into  this  Collateral
Management  Agreement,  pursuant  to which  the  Collateral  Manager  agrees  to
perform, on behalf of the Issuer,  certain duties with respect to the Collateral
securing the Notes in the manner and on the terms set forth herein; and

                  WHEREAS,  the  Collateral  Manager has the capacity to provide
the services  required  hereby and is prepared to perform such services upon the
terms and conditions set forth herein.

                  NOW,  THEREFORE,  in  consideration  of the mutual  agreements
herein set forth, the parties hereto agree as follows:

                  1.       Definitions.

                  Terms  used  herein  and not  defined  below  shall  have  the
meanings set forth in the Indenture.

                  "Agreement" shall mean this Collateral  Management  Agreement,
as amended from time to time.

                  "Board of  Directors"  shall mean the  directors of the Issuer
duly appointed  from time to time pursuant to the Memorandum of Association  and
Articles of Association in accordance with Cayman Islands law.
                                       61
<PAGE>
                  "Change of Control"  shall mean the persons  currently  owning
and controlling voting securities of Pilgrim America failing to own and control,
directly or indirectly, in the aggregate, at least 50% of the outstanding voting
securities of Pilgrim America.

                  "Governing Instruments" shall mean the memorandum, articles or
certificate of incorporation or association and by-laws,  if applicable,  in the
case  of  a  corporation,  or  the  partnership  agreement,  in  the  case  of a
partnership.

                  2.       General Duties of the Collateral Manager.

                  The Collateral Manager shall provide services to the Issuer as
follows:

                           (a)  Subject to and in  accordance  with the terms of
the Indenture and this Agreement, the Collateral Manager agrees to supervise and
direct the investment and  reinvestment of the Collateral,  and shall perform on
behalf of the Issuer the duties  that have been  specifically  delegated  to the
Collateral  Manager in this  Agreement and in the Indenture  (and the Collateral
Manager  shall  have no  obligation  to  perform  any  other  duties  under  the
Indenture)  and, to the extent  necessary or appropriate to perform such duties,
the Collateral Manager shall have the power to execute and deliver all necessary
and  appropriate  documents and instruments on behalf of the Issuer with respect
thereto.  The Collateral  Manager shall,  subject to the terms and conditions of
the Indenture,  perform its  obligations  hereunder and under the Indenture with
reasonable  care,  using a degree of skill and attention no less than that which
the Collateral  Manager (i) exercises with respect to comparable  assets that it
manages for itself and (ii) exercises with respect to comparable  assets that it
manages for others,  and in a manner  consistent  with  practices and procedures
followed by institutional  managers of national  standing  relating to assets of
the  nature  and  character  of the  Collateral,  except as  expressly  provided
otherwise in this Agreement and/or the Indenture. To the extent not inconsistent
with the foregoing, the Collateral Manager shall follow its customary standards,
policies and  procedures in performing  its duties  hereunder  (including  those
duties of the Issuer under the Indenture which the Collateral Manager has agreed
to perform on the Issuer's  behalf pursuant to this  Agreement).  The Collateral
Manager  shall  comply  with  all the  terms  and  conditions  of the  Indenture
affecting the duties and functions that have been delegated to it thereunder and
hereunder.  The Collateral Manager shall not be bound to follow any amendment to
the Indenture,  however,  until it has received written notice thereof and until
it has  received  a copy  of the  amendment  from  the  Issuer  or the  Trustee;
provided,  however,  that  the  Collateral  Manager  shall  not be  bound by any
amendment to the Indenture that  materially  increases the duties or liabilities
of the Collateral  Manager  unless the  Collateral  Manager shall have consented
thereto.  The  Issuer  agrees  that it will  not  permit  any  amendment  to the
Indenture that materially  increases the duties or liabilities of the Collateral
Manager to become effective  unless the Collateral  Manager has been given prior
written notice of such amendment and consented thereto in writing;

                           (b)  the   Collateral   Manager   shall   select  any
Collateral  which shall be acquired by the Issuer  pursuant to the  Indenture in
accordance with the investment  criteria set forth therein,  and shall take into
consideration the payment  obligations of the Issuer under the Indenture on each
Distribution  Date  in  so  doing,  such  that  expected  distributions  on  the
Collateral  Debt  Securities   permit  a  timely   performance  of  the  payment
obligations by the Issuer;

                           (c)  the   Collateral   Manager   shall  monitor  the
Collateral on an ongoing basis and provide to the Issuer all opinions,  reports,
schedules  and other data which the Issuer is required  to  prepare,  deliver or
furnish under the Indenture, in the form and containing all information required
thereby and in sufficient  time for the Issuer to review such required  reports,
schedules and data and to deliver them to the parties entitled thereto under the
Indenture;  the  Collateral  Manager shall be  responsible  for obtaining to the
                                       62
<PAGE>
extent practicable any information concerning whether a Collateral Debt Security
has become a Defaulted Security;

                           (d)  the  Collateral  Manager,   subject  to  and  in
accordance  with the  provisions of the Indenture  may, at any time,  direct the
Trustee (i) to dispose of a Collateral  Debt Security or an Eligible  Investment
or other securities received in respect thereof in the open market or otherwise,
or (ii) to acquire, as security for the Notes in substitution for or in addition
to any one or more Collateral Debt Securities or Eligible  Investments  included
in the Collateral, one or more Substitute Collateral Debt Securities or Eligible
Investments,  and  may,  in each  case  subject  to and in  accordance  with the
provisions of the Indenture, as agent of the Issuer, require the Trustee to take
the  following  actions with respect to a Collateral  Debt  Security or Eligible
Investment:

                                        (i) retain such Collateral Debt Security
         or Eligible Investment; or

                                        (ii)  dispose  of such  Collateral  Debt
         Security or Eligible Investment in the open market or otherwise; or

                                        (iii)   if   applicable,   tender   such
         Collateral Debt Security or Eligible  Investment  pursuant to an Offer;
         or

                                        (iv)  if  applicable,   consent  to  any
         proposed amendment, modification or waiver pursuant to an Offer; or

                                        (v) retain or dispose of any  securities
         or other property (if other than cash)  received  pursuant to an Offer;
         or

                                        (vi) waive any default  with  respect to
         any Defaulted Security; or

                                        (vii) vote to accelerate the maturity of
         any Defaulted Security; or

                                        (viii)  exercise  any  other  rights  or
         remedies  with  respect to such  Collateral  Debt  Security or Eligible
         Investment as provided in the related  Underlying  Instruments  or take
         any other action consistent with the terms of the Indenture which is in
         the best interests of the Noteholders.

                           (e) The Collateral  Manager  covenants and agrees, in
performing its duties  hereunder,  that it will seek to manage the Collateral in
such a way that there will be sufficient  funds  available on each  Distribution
Date in  accordance  with the  priorities  set forth in the Indenture (i) to pay
interest on the Senior Notes in a timely manner,  (ii) to repay the principal of
each  Class of Notes in full on or  prior to their  respective  stated  maturity
dates and (iii)  subject to (i) and (ii) above,  to maximize  the returns to the
Holders of the Class C Notes.

                           (f)  The  Collateral  Manager  hereby  agrees  to the
following:

                                        (i) The Collateral Manager agrees not to
         institute against, or join any other Person in instituting against, the
         Issuer or the Co-Issuer any  bankruptcy,  reorganization,  arrangement,
         insolvency,  moratorium or liquidation proceedings or other proceedings
         under  federal or state  bankruptcy  or similar laws until at least one
         year and one day (or, if longer, the applicable  preference period then
         in  effect)  after the  payment in full of all Notes  issued  under the
         Indenture.
                                       63
<PAGE>
                                        (ii) The Collateral  Manager shall cause
         any sale of any  Collateral  Debt  Security to be conducted on an arm's
         length basis.

                           (g) In providing services  hereunder,  the Collateral
Manager may employ third  parties,  including its  Affiliates,  to render advice
(including  investment  advice)  and  assistance;  provided,  however,  that the
Collateral  Manager  shall  not be  relieved  of any  of  its  duties  hereunder
regardless of the performance of any services by third parties.

                  3.       Brokerage.

                  The  Collateral  Manager  shall seek to obtain the best prices
and execution for all orders placed with respect to the Collateral,  considering
all  circumstances.  Subject  to the  objective  of  obtaining  best  prices and
execution, the Collateral Manager may take into consideration research and other
brokerage  services  furnished to the  Collateral  Manager or its  Affiliates by
brokers and dealers which are not  Affiliates of the  Collateral  Manager.  Such
services may be used by the  Collateral  Manager or its Affiliates in connection
with its other  advisory  activities or investment  operations.  The  Collateral
Manager  may  aggregate  sales and  purchase  orders of  securities  placed with
respect to the  Collateral  with similar  orders being made  simultaneously  for
other accounts managed by Collateral  Manager or with accounts of the Affiliates
of the Collateral  Manager, if in the Collateral  Manager's  reasonable judgment
such aggregation  shall result in an overall economic benefit to the Collateral,
taking into consideration the advantageous selling or purchase price,  brokerage
commission  and other  expenses.  When any  aggregate  sales or purchase  orders
occur,  the  objective  of the  Collateral  Manager  (and any of its  Affiliates
involved in such  transactions)  shall be to allocate the  executions  among the
accounts in an equitable manner.

                  In addition to the  foregoing  and subject to the objective of
obtaining  best prices and execution  and to the extent  permitted by applicable
law, the Collateral Manager may, on behalf of the Issuer,  direct the Trustee to
acquire any and all of the Eligible  Investments  or other  Collateral  from, or
sell Collateral Debt Securities or other  Collateral to, Merrill Lynch,  Pierce,
Fenner & Smith Incorporated or its Affiliates or any other firm.

                  4.       Additional Activities of the Collateral Manager.

                  Nothing herein shall prevent the Collateral  Manager or any of
its Affiliates from engaging in other businesses,  or from rendering services of
any kind to the Issuer and its Affiliates,  the Trustee,  the Noteholders or any
other  Person or entity to the  extent  permitted  by  applicable  law.  Without
prejudice  to the  generality  of the  foregoing,  the  Collateral  Manager  and
directors,  officers,  employees  and  agents of the  Collateral  Manager or its
Affiliates may, among other things,  and subject to any limits  specified in the
Indenture:

                           (a)  serve  as  directors  (whether   supervisory  or
managing),  officers,  partners,  employees, agents, nominees or signatories for
the Issuer,  its  Affiliates  or any issuer of any  obligations  included in the
Collateral  or their  respective  Affiliates,  to the extent  permitted by their
Governing Instruments,  as from time to time amended, or by any resolutions duly
adopted by the Issuer, its Affiliates or any issuer of any obligations  included
in the Collateral or their respective  Affiliates,  pursuant to their respective
Governing  Instruments;  provided,  that  in  the  reasonable  judgment  of  the
Collateral Manager, such activity will not have a material adverse effect on any
item of the Collateral;

                           (b) receive fees for services of any nature  rendered
to the issuer of any obligations  included in the Collateral or their respective
Affiliates; provided, that in the reasonable judgment of the Collateral Manager,
such  activity  will  not  have a  material  adverse  effect  on any item of the
Collateral;  and  provided,
                                       64
<PAGE>
further,  that if any portion of such  services  are related to any  obligations
included  in  the  Collateral,  the  portion  of  such  fees  relating  to  such
obligations shall be deposited into the Collection Account; and

                           (c) be a secured or unsecured creditor of, or hold an
equity  interest in, the Issuer,  its Affiliates or any issuer of any obligation
included in the Collateral.

                  It is understood  that the  Collateral  Manager and any of its
Affiliates  may engage in any other business and furnish  investment  management
and advisory  services to others,  including  Persons which may have  investment
policies similar to those followed by the Collateral Manager with respect to the
Collateral and which may own securities of the same class, or which are the same
type, as the Collateral  Debt  Securities or other  securities of the issuers of
Collateral  Debt  Securities.  The Collateral  Manager will be free, in its sole
discretion,  to make recommendations to others, or effect transactions on behalf
of  itself  or for  others,  which may be the same as or  different  from  those
effected with respect to the Collateral.

                  Unless the  Collateral  Manager  determines in its  reasonable
judgment that such purchase or sale is appropriate,  the Collateral  Manager may
refrain from  directing the purchase or sale  hereunder of securities  issued by
(i) Persons of which the  Collateral  Manager,  its  Affiliates or any of its or
their officers,  directors or employees are directors or officers,  (ii) Persons
for which the  Collateral  Manager or its Affiliate act as financial  adviser or
underwriter  or (iii) Persons about which the  Collateral  Manager or any of its
Affiliates have information which the Collateral  Manager deems  confidential or
non-public  or  otherwise  might  prohibit it from trading  such  securities  in
accordance with applicable law. The Collateral Manager shall not be obligated to
pursue any particular  investment  strategy or  opportunity  with respect to the
Collateral.
                  5.       Conflicts of Interest.

                  The Collateral Manager shall not direct the Trustee to acquire
an obligation to be included in the Collateral  from the  Collateral  Manager or
any of its  Affiliates as principal or to sell an  obligation to the  Collateral
Manager or any of its  Affiliates  as  principal  unless  the Issuer  shall have
received  from  the  Collateral  Manager  such  information   relating  to  such
acquisition  as  it  may  reasonably   require  and  shall  have  approved  such
acquisition. The Collateral Manager shall not direct the Trustee to purchase any
Collateral  Debt  Security for  inclusion in the  Collateral  directly  from any
account or  portfolio  for which the  Collateral  Manager  serves as  investment
advisor,  or direct the Trustee to sell directly any Collateral Debt Security to
any account or portfolio for which the  Collateral  Manager serves as investment
advisor except in compliance  with the 1940 Act, the Investment  Advisers Act of
1940 and the procedures set forth in Exhibit A.

                  6.       Records; Confidentiality.

                  The  Collateral  Manager shall maintain  appropriate  books of
account and records relating to services performed hereunder,  and such books of
account and records shall be accessible  for inspection by a  representative  of
the Issuer,  the  Trustee,  the  Noteholders,  and the  Independent  accountants
appointed  by the Issuer  pursuant to the  Indenture  at a mutually  agreed time
during normal  business  hours and upon not less than three Business Days' prior
notice.  At no time  will the  Collateral  Manager  make a  public  announcement
concerning the issuance of the Notes, the Collateral Manager's role hereunder or
any other aspect of the  transactions  contemplated  by this  Agreement  and the
Indenture.   The  Collateral   Manager  shall  keep  confidential  any  and  all
information  obtained in  connection  with the services  rendered  hereunder and
shall not disclose any such information to  non-affiliated  third parties except
(i) with the prior written consent of the Issuer,  (ii) such  information as any
Rating  Agency shall  reasonably  request in  connection  with its rating of any
Class of the Senior Notes, (iii) as required by law, regulation,  court order or
the rules or regulations of any self-regulating
                                       65
<PAGE>
organization,  body or official having jurisdiction over the Collateral Manager,
(iv) to its  professional  advisers,  (v) such  information  as shall  have been
publicly  disclosed  other than in  violation  of this  Agreement,  or (vi) such
information   that  was  or  is  obtained  by  the   Collateral   Manager  on  a
non-confidential  basis,  provided that the Collateral  Manager does not know or
have  reason  to  know  of any  breach  by such  source  of any  confidentiality
obligations  with  respect  thereto.   For  purposes  of  this  Section  6,  the
Noteholders shall in no event be considered "non-affiliated third parties."

                  7.       Obligations of Collateral Manager.

                  Unless otherwise specifically required by any provision of the
Indenture or this Agreement or by applicable  law, the Collateral  Manager shall
use all  reasonable  efforts to ensure  that no action is taken by it, and shall
not  intentionally or with reckless  disregard take any action,  which would (a)
materially  adversely  affect the Issuer or the Co-Issuer for purposes of Cayman
Islands law (to the extent the Collateral Manager has knowledge thereof), United
States federal or state law or any other law known to the Collateral  Manager to
be applicable to the Issuer, (b) not be permitted under the Issuer's  Memorandum
of  Association  or  Articles  of  Association,  (c)  violate  any law,  rule or
regulation  of any  governmental  body or agency  having  jurisdiction  over the
Issuer or the Co-Issuer  including,  without limitation,  any Cayman Islands law
(to the extent the Collateral Manager has knowledge  thereof),  or United States
federal,  state or other applicable securities law the violation of which has or
could reasonably be expected to have an adverse effect on any Noteholder, on the
business,  operations,  assets  or  financial  condition  of the  Issuer  or the
Co-Issuer,  or  on  the  ability  of  the  Collateral  Manager  to  perform  its
obligations  hereunder,  (d) require registration of the Issuer or the Co-Issuer
or the pool of  Collateral  as an  "investment  company"  under  the  Investment
Company Act,  (e) cause the Issuer or the  Co-Issuer to violate the terms of the
Indenture, (f) adversely affect the interests of the Noteholders in any material
respect, or (g) subject the Issuer to U.S. federal or state income taxation. For
purposes of this  Section 7, the  Collateral  Manager will be entitled to assume
that as of the Closing  Date,  none of the actions  referred to in the preceding
sentence have been taken. The Collateral  Manager covenants that it shall comply
in all  material  respects  with all laws and  regulations  applicable  to it in
connection  with the  performance  of its duties  under this  Agreement  and the
Indenture.  Notwithstanding  anything in this Agreement,  the Collateral Manager
shall not take any  discretionary  action that would  reasonably  be expected to
cause an Event of Default under the Indenture.

                  8.       Compensation.

                           (a) The Issuer shall pay to the  Collateral  Manager,
for services  rendered and performance of its obligations  under this Agreement,
the  Collateral  Management  Fee,  which shall be payable in such amounts and at
such times as set forth in the Indenture.  If on any Distribution Date there are
insufficient  funds to pay such fee (and/or any other amounts due and payable to
the  Collateral  Manager) in full,  the amount not so paid shall be deferred and
shall be payable on such later  Distribution  Date on which funds are  available
therefor as provided in the Indenture.

                           (b) The Collateral  Manager shall be responsible  for
the ordinary  expenses incurred in the performance of its obligations under this
Agreement;  provided,  however, that any extraordinary  expenses incurred by the
Collateral  Manager in the performance of such obligations  (including,  but not
limited to, any reasonable  expenses incurred by it to employ outside lawyers or
consultants reasonably necessary in connection with the default or restructuring
of any  Collateral  Debt  Security  or  other  unusual  matters  arising  in the
performance  of its duties  under this  Agreement  and the  Indenture)  shall be
reimbursed  by  the  Issuer  to the  extent  funds  are  available  therefor  in
accordance with and subject to the limitations contained in the Indenture. It is
understood  that ordinary direct expenses of the purchase and sale of Collateral
Debt Securities (including, but
                                       66
<PAGE>
not  limited  to,  reasonable  and  customary  brokerage  fees and  commissions,
transfer  fees,  Rating Agency fees and legal  expenses) will be expenses of the
Issuer and not of the Collateral Manager.

                           (c) If  this  Agreement  is  terminated  pursuant  to
Section 12, Section 14 or otherwise,  the fees payable to the Collateral Manager
shall be prorated  for any partial  periods  between  Distribution  Dates during
which this  Agreement  was in effect  and shall be due and  payable on the first
Distribution  Date  following  the  date of  such  termination,  subject  to the
provisions of the Indenture.

                  9.       Benefit of the Agreement.

                  The Collateral  Manager agrees that its obligations under this
Agreement  shall be enforceable at the instance of the Issuer,  the Trustee,  on
behalf  of the  Noteholders,  or the  requisite  percentage  of  Noteholders  as
provided in the Indenture.

                  10.      Limits of Collateral Manager Responsibility

                           (a) The Collateral  Manager assumes no responsibility
under this Agreement  other than to render the services called for hereunder and
under the terms of the Indenture made  applicable to it pursuant to the terms of
this Agreement in good faith and,  subject to the standard of conduct  described
in the next sentence,  shall not be responsible  for any action of the Issuer or
the Trustee in following or  declining to follow any advice,  recommendation  or
direction of the  Collateral  Manager.  The Collateral  Manager,  its directors,
officers,  stockholders,  partners, agents and employees, and its Affiliates and
their directors, officers,  stockholders,  partners, agents and employees, shall
not be liable to the Issuer,  the Trustee,  the  Noteholders or any other person
for  any  losses  (including,  but  not  limited  to,  losses  in  value  of the
Collateral), claims, damages, judgments, assessments, costs or other liabilities
(collectively,  "Liabilities")  incurred  by the  Issuer,  the  Trustee,  or the
Noteholders  that  arise out of or in  connection  with the  performance  by the
Collateral Manager of its duties under this Agreement and the Indenture,  except
(i) by reason of acts or omissions  constituting bad faith,  willful misconduct,
negligence  or  breach  of  fiduciary  duty  in  the  performance,  or  reckless
disregard,  of the obligations of the Collateral Manager hereunder and under the
terms of the Indenture  applicable to it or (ii) with respect to the information
concerning the Collateral  Manager provided in writing by the Collateral Manager
for  inclusion in the Offering  Memorandum  dated  November 11, 1997 relating to
Collateralized Loan Obligations issuable in series (the "Base Memorandum"),  and
the Supplements  dated November 11, 1997 to the Base Memorandum  relating to the
Senior Notes and the  Subordinated  Notes (the "Note  Supplements"  and together
with  the  Base  Memorandum,   the  "Offering  Memorandum"),   such  information
containing any untrue statement of material fact or omitting to state a material
fact  necessary  in order to make the  statements  therein,  in the light of the
circumstances under which they were made, not misleading.  The matters described
in (i) and (ii) in the  preceding  sentence  are  collectively  referred  to for
purposes of this paragraph 10 as "Collateral Manager Breaches".

                           (b) The Issuer shall indemnify and hold harmless (the
Issuer in such case,  the  "Indemnifying  Party") the  Collateral  Manager,  its
directors, officers, stockholders,  partners, agents and employees (such parties
collectively in such case, the  "Indemnified  Parties") from and against any and
all Liabilities,  and will reimburse each  Indemnified  Party for all reasonable
fees  and  expenses   (including   reasonable  fees  and  expenses  of  counsel)
(collectively,  the "Expenses") as such Expenses are incurred in  investigating,
preparing,  pursuing or defending any claim, action, proceeding or investigation
with  respect  to  any  pending  or  threatened  litigation  (collectively,  the
"Actions"),  caused by, or arising out of or in connection  with the issuance of
the  Notes,  the  transactions  contemplated  by the  Offering  Memorandum,  the
Indenture,  the loan purchase agreement among the Collateral Manager, the Issuer
and Merrill Lynch, Pierce,  Fenner & Smith Incorporated dated July 23, 1997, the
bond  purchase  agreement  between the  Collateral  Manager  and  Merrill  Lynch
                                       67
<PAGE>
International  dated July 23, 1997, or this  Agreement,  and/or any action taken
by, or any failure to act by, such Indemnified Party; provided, however, that no
Indemnified Party shall be indemnified for any Liabilities or Expenses it incurs
as a result  of any acts or  omissions  by any  Indemnified  Party  constituting
Collateral  Manager Breaches.  Notwithstanding  anything contained herein to the
contrary,  the  obligations of the Issuer under this Section 10 shall be payable
solely out of the Collateral in accordance  with the priorities set forth in the
Indenture.

                           (c) With  respect  to any  claim  made or  threatened
against an Indemnified  Party, or compulsory  process or request or other notice
of any loss,  claim,  damage or liability served upon an Indemnified  Party, for
which such Indemnified Party is or may be entitled to indemnification under this
Section 10, such Indemnified Party shall (or with respect to Indemnified Parties
that  are  directors,  officers,  stockholders,   agents  or  employees  of  the
Collateral  Manager,  the Collateral  Manager shall cause such Indemnified Party
to):

                                        (i)   give   written   notice   to   the
         Indemnifying  Party of such claim within ten (10) days after such claim
         is made or threatened,  which notice shall specify in reasonable detail
         the nature of the claim and the amount (or an  estimate  of the amount)
         of the claim;  provided,  however,  that the failure of any Indemnified
         Party to  provide  such  notice  to the  Indemnifying  Party  shall not
         relieve the Indemnifying Party of its obligations under this Section 10
         unless the  Indemnifying  Party is  materially  prejudiced or otherwise
         forfeits rights or defenses by reason of such failure;

                                        (ii) provide the Indemnifying Party such
         information  and  cooperation   with  respect  to  such  claim  as  the
         Indemnifying Party may reasonably require,  including,  but not limited
         to, making appropriate personnel available to the Indemnifying Party at
         such reasonable times as the Indemnifying Party may request;

                                        (iii)  cooperate and take all such steps
         as the  Indemnifying  Party may  reasonably  request  to  preserve  and
         protect any defense to such claim;

                                        (iv) in the event suit is  brought  with
         respect to such claim,  upon  reasonable  prior  notice,  afford to the
         Indemnifying Party the right, which the Indemnifying Party may exercise
         in its  sole  discretion  and at its  expense,  to  participate  in the
         investigation, defense and settlement of such claim;

                                        (v) neither  incur any material  expense
         to defend  against  nor  release  or settle  any such claim or make any
         admission  with respect  thereto  (other than routine or  incontestable
         admissions or factual admissions the failure to make which would expose
         such Indemnified Party to unindemnified liability) nor permit a default
         or consent to the entry of any  judgment  in respect  thereof,  in each
         case without the prior written consent of the Indemnifying Party; and

                                        (vi)  upon   reasonable   prior  notice,
         afford to the Indemnifying  Party the right, in its sole discretion and
         at its sole  expense,  to assume the defense of such claim,  including,
         but not limited to, the right to  designate  counsel and to control all
         negotiations,  litigation,  arbitration,  settlements,  compromises and
         appeals of such claim; provided, that if the Indemnifying Party assumes
         the  defense  of such  claim,  it shall not be liable  for any fees and
         expenses of counsel for any  Indemnified  Party incurred  thereafter in
         connection  with  such  claim  except  that if such  Indemnified  Party
         reasonably determines that counsel designated by the Indemnifying Party
         has a conflict  of interest  due to the  conflicting  interests  of the
         Indemnifying  Party and the Indemnified  Party, such Indemnifying Party
         shall pay the  reasonable  fees and  disbursements  of one  counsel (in
         addition to any local  counsel)  separate  from its own counsel for all
         Indemnified  Parties in connection  with any one action or separate but
         similar or related actions in the same jurisdiction  arising out of the
         same general allegations or circumstances;  and provided further,  that
                                       68
<PAGE>
         prior to  entering  into  any  final  settlement  or  compromise,  such
         Indemnifying  Party shall use its best efforts in the light of the then
         prevailing circumstances.

                           (d) In the event that any  Indemnified  Party  waives
its right to  indemnification  hereunder,  the  Indemnifying  Party shall not be
entitled to appoint  counsel to represent such  Indemnified  Party nor shall the
Indemnifying  Party reimburse such Indemnified Party for any costs of counsel to
such Indemnified Party.

                           (e)  Nothing  herein  shall in any way  constitute  a
waiver or  limitation  of any  rights  which the  Issuer may have under any U.S.
federal securities laws.

                  11.      No Partnership or Joint Venture.

                  The Issuer and the  Collateral  Manager  are not  partners  or
joint  venturers  with each other and nothing  herein shall be construed to make
them such partners or joint  venturers or impose any liability as such on either
of them. The Collateral  Manager's  relation to the Issuer shall be deemed to be
that of an independent contractor.

                  12.      Term; Termination.

                           (a)  This  Agreement  shall  commence  as of the date
first set forth above and shall  continue in force and effect until the first of
the following  occurs:  (i) the payment in full of the Notes and the termination
of the  Indenture in  accordance  with its terms;  (ii) the  liquidation  of the
Collateral and the final distribution of the proceeds of such liquidation to the
Noteholders;  or (iii) the  termination  of this  Agreement in  accordance  with
subsection (b), (c) or (d) of this Section 12 or Section 14 of this Agreement.

                           (b) Notwithstanding any other provision hereof to the
contrary,  this  Agreement  may be terminated  without  cause by the  Collateral
Manager,  and the Collateral Manager may resign,  upon 90 days' (or such shorter
notice as is acceptable to the Issuer)  written notice to the Issuer;  provided,
however,  that no such  termination or resignation  shall be effective until the
date as of which a successor  Collateral Manager shall have agreed in writing to
assume all of the Collateral  Manager's duties and obligations  pursuant to this
Agreement,  and the Issuer  shall use its best  efforts  to appoint a  successor
Collateral  Manager to assume  such  duties  and  obligations.  Any  replacement
Collateral  Manager  must be appointed by the Issuer and approved by the Holders
of a Majority of the Aggregate  Outstanding  Amount of the Controlling  Class of
Notes.

                           (c) This  Agreement  may be terminated at any time by
the  Issuer,  and the Issuer may remove the  Collateral  Manager,  upon 90 days'
prior written  notice to the  Collateral  Manager (or such shorter  notice as is
acceptable  to the  Collateral  Manager).  The Issuer  agrees  that prior to the
delivery by it of a notice of termination  pursuant to this  subsection  (c), it
shall obtain the consent to such  termination  from the holders of a Majority of
the  Aggregate   Outstanding   Amount  of  the   Controlling   Class  of  Notes.
Notwithstanding  the foregoing,  no termination  pursuant to this subsection (c)
shall be  effective  until the date as of which a successor  Collateral  Manager
shall have agreed in writing to assume all of the  Collateral  Manager's  duties
and obligations pursuant to this Agreement.

                           (d) This Agreement shall be automatically  terminated
in the event  that the  Issuer  determines  in good faith that the Issuer or the
Co-Issuer or the pool of Collateral has become  required to be registered  under
the  provisions  of the  Investment  Company  Act,  and the Issuer  notifies the
Collateral Manager thereof.
                                       69
<PAGE>
                           (e) Upon termination of this Agreement, neither party
shall have any further liability or obligation to the other,  except as provided
in Sections 2(f)(i), 10 and 15 of this Agreement.

                           (f) Any  removal  or  resignation  of the  Collateral
Manager while any Notes are  Outstanding  will be effective upon the appointment
by the  Issuer  (and the  acceptance  in writing  by such  successor  Collateral
Manager) of a successor  Collateral  Manager that is an established  institution
which (i) has demonstrated an ability to professionally and competently  perform
duties similar to those imposed upon the Collateral Manager  hereunder,  (ii) is
legally qualified and has the capacity to act as Collateral  Manager  hereunder,
as successor to the Collateral Manager under this Agreement in the assumption of
all of the  responsibilities,  duties and obligations of the Collateral  Manager
hereunder  and under the  applicable  terms of the Indenture and (iii) shall not
cause the Issuer or the Co-Issuer or the pool of  Collateral to become  required
to register under the provisions of the Investment  Company Act. The Issuer, the
Trustee and the  successor  Collateral  Manager shall take such action (or cause
the  outgoing  Collateral  Manager  to take such  action)  consistent  with this
Agreement and the terms of the Indenture  applicable to the Collateral  Manager,
as shall be necessary to effectuate any such succession.

                           (g) In the event of removal of the Collateral Manager
pursuant  to this  Agreement  by the Issuer or, to the extent so provided in the
Indenture,  by the Trustee, the Issuer shall have all of the rights and remedies
available  with  respect  thereto at law or equity,  and,  without  limiting the
foregoing,  the Issuer  or, to the  extent so  provided  in the  Indenture,  the
Trustee may by notice in writing to the  Collateral  Manager as  provided  under
this  Agreement  terminate  all the rights  and  obligations  of the  Collateral
Manager under this Agreement (except those that survive termination  pursuant to
Section  12(e) above).  Upon  expiration  of the  applicable  notice period with
respect  to  termination  specified  in this  Section  12 or  Section 14 of this
Agreement,  as  applicable,  all authority and power of the  Collateral  Manager
under this Agreement, whether with respect to the Collateral or otherwise, shall
automatically  and without further action by any person or entity pass to and be
vested in the successor Collateral Manager upon the appointment thereof.

                  13.      Delegation; Assignments.

                  This  Agreement  shall  not be  delegated  by  the  Collateral
Manager,  in whole or in part,  without the prior written  consent of the Issuer
and the  holders  of a  Majority  of the  Aggregate  Outstanding  Amount  of the
Controlling Class of Notes and,  notwithstanding any such consent, no delegation
of  duties  by the  Collateral  Manager  shall  relieve  it from  any  liability
hereunder.  Any assignment of this Agreement to any Person, in whole or in part,
by the Collateral  Manager shall be deemed null and void unless such  assignment
is  consented  to in writing by the Issuer and the  holders of a Majority of the
Aggregate  Outstanding  Amount of the Controlling Class of Notes. Any assignment
consented  to by the  Issuer  and  such  Noteholders  shall  bind  the  assignee
hereunder in the same manner as the  Collateral  Manager is bound.  In addition,
the  assignee  shall  execute  and  deliver  to the  Issuer  and the  Trustee  a
counterpart of this Agreement naming such assignee as Collateral  Manager.  Upon
the execution and delivery of such a counterpart by the assignee, the Collateral
Manager shall be released from further  obligations  pursuant to this Agreement,
except  with  respect  to its  obligations  arising  under  Section  10 of  this
Agreement  prior to such  assignment and except with respect to its  obligations
under  Section  2(f)(i)  and  Section 15  hereof.  This  Agreement  shall not be
assigned  by the Issuer  without  the prior  written  consent of the  Collateral
Manager and the Trustee,  except in the case of  assignment by the Issuer to (i)
an entity which is a successor to the Issuer  permitted under the Indenture,  in
which case such successor organization shall be bound hereunder and by the terms
of said assignment in the same manner as the Issuer is bound  thereunder or (ii)
the Trustee as contemplated by the Indenture.  In the event of any assignment by
the Issuer,  the Issuer  shall use its best  efforts to cause its  successor  to
execute and deliver to the  Collateral  Manager such documents as the
                                       70
<PAGE>
Collateral  Manager  shall  consider  reasonably  necessary to effect fully such
assignment.  The Collateral  Manager hereby consents to the matters set forth in
Section 15.1 of the Indenture.

                  14.      Termination by the Issuer for Cause.

                  This Agreement may be terminated,  and the Collateral  Manager
may be removed,  by the Issuer,  the Trustee or the holders of a Majority of the
Aggregate Outstanding Amount of the Controlling Class of Notes, in each case for
cause upon 10 days'  prior  written  notice to the  Collateral  Manager and upon
written  notice to the  Noteholders as set forth below.  No such  termination or
removal shall be effective (i) until the date as of which a successor Collateral
Manager shall have agreed in writing to assume all of the  Collateral  Manager's
duties  pursuant to this  Agreement and (ii) in the case of a termination by the
Issuer or the Trustee,  unless  written  notice thereof shall have been given to
the Noteholders stating that such termination shall be effective unless rejected
in  writing  within 30 days  after the date of such  notice by the  holders of a
Majority of the Aggregate  Outstanding Amount of the Controlling Class of Notes,
which  rejection  shall not be  unreasonable  (except  pursuant to paragraph (c)
below where such notice to Noteholders  shall not be required).  For purposes of
determining "cause" with respect to any such termination of this Agreement, such
term shall mean any one of the following events:

                           (a) the Collateral  Manager  willfully  violates,  or
takes any action that it knows breaches,  any provision of this Agreement or the
Indenture applicable to it;

                           (b) the  Collateral  Manager  breaches in any respect
any provision of this  Agreement or any terms of the Indenture  applicable to it
and fails to cure such breach  within 30 days of its  becoming  aware of, or its
receiving notice from, the Trustee of, such breach;

                           (c) the  Collateral  Manager is wound up or dissolved
or there is appointed over it or a substantial portion of its assets a receiver,
administrator,  administrative  receiver,  trustee  or similar  officer;  or the
Collateral  Manager (i) ceases to be able to, or admits in writing its inability
to, pay its debts as they become due and payable,  or makes a general assignment
for the benefit of, or enters into any  composition  or  arrangement  with,  its
creditors  generally;  (ii)  applies for or consents  (by  admission of material
allegations  of a petition  or  otherwise)  to the  appointment  of a  receiver,
trustee,  assignee,  custodian,  liquidator  or  sequestrator  (or other similar
official) of the Collateral Manager or of any substantial part of its properties
or assets, or authorizes such an application or consent,  or proceedings seeking
such  appointment  are  commenced   without  such   authorization,   consent  or
application against the Collateral Manager and continue undismissed for 60 days;
(iii) authorizes or files a voluntary petition in bankruptcy,  or applies for or
consents (by  admission of material  allegations  of a petition or otherwise) to
the application of any bankruptcy, reorganization,  arrangement, readjustment of
debt,  insolvency or dissolution,  or authorizes such application or consent, or
proceedings to such end are instituted  against the Collateral  Manager  without
such  authorization,  application  or  consent  and  are  approved  as  properly
instituted  and  remain  undismissed  for 60 days or result in  adjudication  of
bankruptcy or insolvency; or (iv) permits or suffers all or any substantial part
of its properties or assets to be sequestered or attached by court order and the
order remains undismissed for 60 days;

                           (d) the  occurrence  of any  Event of  Default  under
Section  5.1(a) or Section  5.1(b) of the  Indenture or an Event of Default that
results  from any  breach by the  Collateral  Manager  of its  duties  under the
Indenture or hereunder;
                                       71
<PAGE>
                           (e)  the  occurrence  of an  act  by  the  Collateral
Manager that  constitutes  fraud or criminal  activity in the performance of its
obligations under this Agreement, or the Collateral Manager being indicted for a
criminal offense materially related to its primary businesses; or

                           (f) a Change of Control  shall occur with  respect to
the Collateral Manager.

                  If any of the events specified in this Section 14 shall occur,
the  Collateral  Manager shall give prompt written notice thereof to the Issuer,
the  Trustee  and the  holders  of all  outstanding  Notes  upon the  Collateral
Manager's  becoming  aware of the  occurrence  of such event.  A Majority of the
Aggregate  Outstanding  Amount of the  Controlling  Class of Notes may waive any
event described in (a), (b), (d), (e) or (f) above as a basis for termination of
this Agreement and removal of the Collateral Manager under this Section 14.

                  15.      Action Upon Termination.

                           (a) Upon the effective  date of  termination  of this
Agreement, the Collateral Manager shall as soon as practicable:

                                        (i)  deliver to the Issuer all  property
         and documents of the Trustee or the Issuer or otherwise relating to the
         Collateral then in the custody of the Collateral Manager; and

                                        (ii)   deliver   to   the   Trustee   an
         accounting  with  respect  to the books and  records  delivered  to the
         Trustee or the  successor  Collateral  Manager  appointed  pursuant  to
         Section 12(f) hereof.

                  Notwithstanding such termination, the Collateral Manager shall
remain  liable to the extent set forth herein (but subject to Section 10 hereof)
for its acts or omissions  hereunder  arising prior to  termination  and for any
expenses, losses, damages,  liabilities,  demands, charges and claims (including
reasonable  attorneys'  fees) in respect  of or  arising  out of a breach of the
representations  and warranties made by the Collateral  Manager in Section 16(b)
hereof  or from  any  failure  of the  Collateral  Manager  to  comply  with the
provisions of this Section 15.

                           (b)   The    Collateral    Manager    agrees    that,
notwithstanding any termination, it shall reasonably cooperate in any Proceeding
arising  in  connection  with  this  Agreement,  the  Indenture  or  any  of the
Collateral  (excluding any such Proceeding in which claims are asserted  against
the Collateral Manager or any Affiliate of the Collateral  Manager) upon receipt
of appropriate indemnification and expense reimbursement.

                  16.      Representations and Warranties.

                           (a) The Issuer hereby  represents and warrants to the
Collateral Manager as follows:

                                        (i)   The    Issuer    has   been   duly
         incorporated  and is  validly  existing  under  the laws of the  Cayman
         Islands,  has the full corporate  power and authority to own its assets
         and the  securities  proposed  to be  owned by it and  included  in the
         Collateral  and to  transact  the  business  in which  it is  presently
         engaged and is duly qualified under the laws of each jurisdiction where
         its  ownership  or lease of  property  or the  conduct of its  business
         requires,  or the performance of its obligations  under this Agreement,
         the Indenture or the Notes would require,  such  qualification,  except
         for failures to be so qualified,  authorized or licensed that would not
         in the  aggregate  have a  material  adverse  effect  on the  business,
         operations, assets or financial condition of the Issuer.
                                       72
<PAGE>
                                        (ii) The Issuer has full corporate power
         and  authority  to execute,  deliver and perform  this  Agreement,  the
         Indenture and the Notes and all obligations  required hereunder,  under
         the  Indenture  and the Notes and has  taken  all  necessary  action to
         authorize this Agreement,  the Indenture and the Notes on the terms and
         conditions   hereof  and  thereof  and  the  execution,   delivery  and
         performance  of this  Agreement,  the  Indenture  and the Notes and the
         performance   of  all   obligations   imposed  upon  it  hereunder  and
         thereunder.   No  consent  of  any  other  person  including,   without
         limitation,  stockholders and creditors of the Issuer,  and no license,
         permit,  approval or  authorization  of, exemption by, notice or report
         to, or  registration,  filing or  declaration  with,  any  governmental
         authority, other than those that may be required under state securities
         or "blue  sky" laws and those  that have been or shall be  obtained  in
         connection  with  the  Indenture  and the  issuance  of the  Notes,  is
         required by the Issuer in connection with this Agreement, the Indenture
         or the  Notes or the  execution,  delivery,  performance,  validity  or
         enforceability  of this  Agreement,  the  Indenture or the Notes or the
         obligations  imposed upon it hereunder or  thereunder.  This  Agreement
         constitutes,  and each instrument or document required hereunder,  when
         executed and delivered hereunder,  shall constitute,  the legally valid
         and binding obligation of the Issuer enforceable  against the Issuer in
         accordance  with its terms,  subject  to (a) the effect of  bankruptcy,
         insolvency  or similar laws  affecting  generally  the  enforcement  of
         creditors' rights and (b) general equitable principles.

                                        (iii)  The   execution,   delivery   and
         performance  of  this  Agreement  and  the  documents  and  instruments
         required  hereunder shall not violate any provision of any existing law
         or regulation binding on the Issuer, or any order,  judgment,  award or
         decree of any court,  arbitrator or governmental  authority  binding on
         the Issuer,  or the Governing  Instruments of, or any securities issued
         by, the Issuer or of any mortgage,  indenture, lease, contract or other
         agreement,  instrument or undertaking to which the Issuer is a party or
         by which the Issuer or any of its assets may be bound, the violation of
         which would have a material adverse effect on the business, operations,
         assets or financial condition of the Issuer, and shall not result in or
         require the creation or  imposition of any lien on any of its property,
         assets or revenues  pursuant to the  provisions  of any such  mortgage,
         indenture,   lease,   contract  or  other   agreement,   instrument  or
         undertaking (other than the lien of the Indenture).

                                        (iv) The Issuer is not in  violation  of
         its  Governing  Instruments  or in breach or violation of or in default
         under the Indenture or any contract or agreement to which it is a party
         or by which it or any of its  assets  may be bound,  or any  applicable
         statute  or any  rule,  regulation  or order of any  court,  government
         agency or body having  jurisdiction  over the Issuer or its properties,
         the breach or  violation  of which or default  under which would have a
         material  adverse  effect on the  validity  or  enforceability  of this
         Agreement or the performance by the Issuer of its duties hereunder.

                                        (v)  True  and  complete  copies  of the
         Indenture and the Issuer's Governing Instruments have been delivered to
         the Collateral Manager.

                  The Issuer  agrees to deliver a true and complete copy of each
amendment  to  the  documents  referred  to in  Section  16(a)(v)  above  to the
Collateral Manager as promptly as practicable after its adoption or execution.

                           (b) The  Collateral  Manager  hereby  represents  and
warrants to the Issuer as follows:

                                        (i)   The   Collateral   Manager   is  a
         corporation  duly  organized and validly  existing and in good standing
         under  the  laws of the  State  of  Delaware  and has  full  power  and
         authority to own its assets and to transact the business in which it is
         currently  engaged and is duly qualified and in
                                       73
<PAGE>
         good standing under the laws of each  jurisdiction  where its ownership
         or lease of property or the conduct of its  business  requires,  or the
         performance of this Agreement would require such qualification,  except
         for  those  jurisdictions  in which  the  failure  to be so  qualified,
         authorized or licensed would not have a material  adverse effect on the
         business,  operations,  assets or financial condition of the Collateral
         Manager or on the  ability  of the  Collateral  Manager to perform  its
         obligations  under,  or on the  validity  or  enforceability  of,  this
         Agreement  and  the  provisions  of  the  Indenture  applicable  to the
         Collateral Manager.

                                        (ii)  The  Collateral  Manager  has full
         power and authority to execute,  deliver and perform this Agreement and
         all  obligations  required  hereunder  and under the  provisions of the
         Indenture  applicable  to the  Collateral  Manager,  and has  taken all
         necessary   action  to  authorize  this  Agreement  on  the  terms  and
         conditions  hereof and the execution,  delivery and performance of this
         Agreement and all obligations required hereunder and under the terms of
         the Indenture  applicable to the Collateral  Manager. No consent of any
         other  person,   including,   without  limitation,   creditors  of  the
         Collateral Manager, and no license,  permit,  approval or authorization
         of,  exemption  by,  notice or report  to, or  registration,  filing or
         declaration  with,  any  governmental  authority  is  required  by  the
         Collateral  Manager in connection with this Agreement or the execution,
         delivery, performance,  validity or enforceability of this Agreement or
         the obligations  required hereunder or under the terms of the Indenture
         applicable to the Collateral Manager. This Agreement has been, and each
         instrument  and document  required  hereunder or under the terms of the
         Indenture shall be, executed and delivered by a duly authorized officer
         of the Collateral  Manager,  and this Agreement  constitutes,  and each
         instrument  and document  required  hereunder or under the terms of the
         Indenture  when  executed  and  delivered  by  the  Collateral  Manager
         hereunder or under the terms of the  Indenture  shall  constitute,  the
         valid  and  legally  binding  obligations  of  the  Collateral  Manager
         enforceable  against the  Collateral  Manager in accordance  with their
         terms,  subject to (a) the effect of bankruptcy,  insolvency or similar
         laws affecting  generally the enforcement of creditors'  rights and (b)
         general equitable principles.

                                        (iii)  The   execution,   delivery   and
         performance of this Agreement and the terms of the Indenture applicable
         to the Collateral  Manager and the documents and  instruments  required
         hereunder  or under the terms of the  Indenture  shall not  violate  or
         conflict with any  provision of any existing law or regulation  binding
         on the Collateral Manager, or any order,  judgment,  award or decree of
         any  court,   arbitrator  or  governmental  authority  binding  on  the
         Collateral  Manager,  or  the  organizational   documents  of,  or  any
         securities  issued  by  the  Collateral  Manager  or of  any  mortgage,
         indenture,   lease,   contract  or  other   agreement,   instrument  or
         undertaking to which the Collateral  Manager is a party or by which the
         Collateral  Manager or any of its assets may be bound, the violation of
         which would have a material adverse effect on the business, operations,
         assets or financial  condition of the Collateral Manager or its ability
         to perform its obligations  under this Agreement,  and shall not result
         in or require  the  creation  or  imposition  of any lien on any of its
         property,  assets or revenues  pursuant to the  provisions  of any such
         mortgage, indenture, lease, contract or other agreement,  instrument or
         undertaking.

                                        (iv) There is no charge,  investigation,
         action,  suit or  proceeding  before or by any court pending or, to the
         best  knowledge  of  the  Collateral   Manager,   threatened  that,  if
         determined  adversely to the Collateral Manager,  would have a material
         adverse effect upon the  performance  by the Collateral  Manager of its
         duties under, or on the validity or  enforceability  of, this Agreement
         and  the  provisions  of the  Indenture  applicable  to the  Collateral
         Manager hereunder.

                                        (v) The Collateral Manager is registered
         as an investment  advisor under the United States  Investment  Advisers
         Act of 1940, as amended.
                                       74
<PAGE>
                                        (vi)   The    Collateral    Manager   is
         authorized to carry on its business in the United States.

                                        (vii) The  Collateral  Manager is not in
         violation of its Governing  Instruments or in breach or violation of or
         in default under any contract or agreement to which it is a party or by
         which it or any of its property may be bound, or any applicable statute
         or any rule,  regulation  or order of any court,  government  agency or
         body having jurisdiction over the Collateral Manager or its properties,
         the breach or  violation  of which or default  under which would have a
         material  adverse  effect on the  validity  or  enforceability  of this
         Agreement  or  the  provisions  of  the  Indenture  applicable  to  the
         Collateral Manager, or the performance by the Collateral Manager of its
         duties hereunder or thereunder.

                                        (viii)   The   Section   entitled   "The
         Collateral Manager" and any other information concerning the Collateral
         Manager  contained in the Offering  Memorandum  is true in all material
         respects  and does not omit to state any  material  fact  necessary  in
         order to make the  statements  therein,  in light of the  circumstances
         under which they were made, not misleading.

                  17.      Notices.

                  Unless  expressly  provided  otherwise  herein,  all  notices,
requests,  demands and other  communications  required or  permitted  under this
Agreement  shall be in writing  (including  by telecopy)  and shall be deemed to
have been duly given,  made and received when delivered  against receipt or upon
actual receipt of registered or certified mail, postage prepaid,  return receipt
requested,  or, in the case of telecopy  notice,  when received in legible form,
addressed as set forth below:

                           (a)      If to the Issuer:

                                    ML CLO XII Pilgrim America (Cayman) Ltd.
                                    c/o Queensgate SPV Services Limited
                                    P.O. Box 1093 GT, Ugland House
                                    South Church Street
                                    George Town
                                    Grand Cayman
                                    Cayman Islands
                                    British West Indies
                                    Telephone:  (345) 945-7009
                                    Telecopy:  (345) 945-7100
                                    Attention:  The Directors


                                    with a copy to:

                                    Cleary, Gottlieb, Steen & Hamilton
                                    One Liberty Plaza
                                    New York, New York 10006
                                    Telephone:  (212) 225-2000
                                    Telecopy:  (212) 225-3999
                                    Attention:  Raymond B. Check, Esq.
                                       75
<PAGE>
                           (b)      If to the Collateral Manager:

                                    Pilgrim America Investments, Inc.,
                                    Two Renaissance Square
                                    40 North Central Avenue, Suite 1200
                                    Phoenix, AZ 85004-4424
                                    Telephone:  (602) 417-8111
                                    Telecopy:  (602) 417-8301
                                    Attention:  James R. Reis, Vice Chairman

                                    with a copy to:

                                    Mayer Brown & Platt
                                    190 South LaSalle Street
                                    Chicago, IL 60603-3441
                                    Telephone:  (312) 782-0600
                                    Telecopy:  (312) 701-7711
                                    Attention:  J. Paul Forrester



                           (c)      If to the Trustee:

                                    State Street Bank & Trust Co.
                                    2 International Place
                                    Boston, MA 02110-2804
                                    Telephone:  (617) 664-5482
                                    Telecopy: (617) 664-5367
                                    Attention:  Raymond Wellaby


                           (d)      If to the Noteholders:

                                    At their  respective  addresses set forth on
the Note Register.

                  Any party may alter the  address or  telecopy  number to which
communications  or  copies  are to be sent by giving  notice  of such  change of
address in conformity  with the  provisions of this Section 17 for the giving of
notice.

                  18.      Binding Nature of Agreement; Successors and Assigns.

                  This Agreement  shall be binding upon and inure to the benefit
of the parties  hereto and their  respective  heirs,  personal  representatives,
successors and permitted assigns as provided herein.

                  19.      Entire Agreement.

                  This Agreement contains the entire agreement and understanding
among the  parties  hereto  with  respect  to the  subject  matter  hereof,  and
supersedes all prior and contemporaneous agreements, understandings, inducements
and conditions,  express or implied,  oral or written,  of any nature whatsoever
with respect to the subject matter hereof.  The express terms hereof control and
supersede any course of performance  and/or usage
                                       76
<PAGE>
of the trade  inconsistent with any of the terms hereof.  This Agreement may not
be modified or amended  other than by an  agreement  in writing  executed by the
parties hereto.

                  20.      Conflict with the Indenture.

                  Subject to the last two  sentences  of Section  2(a),  if this
Agreement  requires  any action to be taken  with  respect to any matter and the
Indenture requires that a different action be taken with respect to such matter,
and such actions are mutually  exclusive,  the  provisions  of the  Indenture in
respect thereof shall control.

                  21.      Priority of Payments.

                  The Collateral  Manager agrees that the payment of all amounts
to which it is entitled  pursuant to this  Agreement and the Indenture  shall be
due and  payable  only in  accordance  with  the  priorities  set  forth  in the
Indenture  and only to the  extent  funds are  available  for such  payments  in
accordance with such priorities.  The Collateral  Manager hereby consents to the
collateral assignment of this Agreement as provided in the Indenture.

                  22.      Governing Law.

                  THIS   AGREEMENT   SHALL  BE  GOVERNED  BY  AND  CONSTRUED  IN
ACCORDANCE  WITH THE LAWS OF THE STATE OF NEW YORK (WITHOUT GIVING EFFECT TO THE
CONFLICT OF LAWS PRINCIPLES THEREOF).

                  23.      Indulgences Not Waivers.

                  Neither  the  failure  nor any  delay on the part of any party
hereto to exercise any right,  remedy,  power or privilege  under this Agreement
shall operate as a waiver thereof,  nor shall any single or partial  exercise of
any right,  remedy, power or privilege preclude any other or further exercise of
the same or of any other right, remedy, power or privilege, nor shall any waiver
of any right,  remedy,  power or  privilege  with respect to any  occurrence  be
construed as a waiver of such right,  remedy, power or privilege with respect to
any other  occurrence.  No waiver shall be effective unless it is in writing and
is signed by the party asserted to have granted such waiver.

                  24.      Costs and Expenses.

                  The costs and expenses  (including the fees and  disbursements
of counsel and  accountants)  incurred by the  Collateral  Manager in connection
with the negotiation and preparation of and the execution of this Agreement, and
all matters incident thereto, shall be borne by the Collateral Manager.

                  25.      Titles Not to Affect Interpretation.

                  The titles of paragraphs and  subparagraphs  contained in this
Agreement  are  for  convenience  only,  and  they  neither  form a part of this
Agreement nor are they to be used in the construction or interpretation hereof.

                  26.      Execution in Counterparts.

                  This  Agreement may be executed in any number of  counterparts
by facsimile  or other  written  form of  communication,  each of which shall be
deemed to be an original as against any party whose signature  appears  thereon,
and all of which shall  together  constitute one and the same  instrument.  This
Agreement shall
                                       77
<PAGE>
become  binding  when one or more  counterparts  hereof,  individually  or taken
together,  shall bear the signatures of all of the parties  reflected  hereon as
the signatories.

                  27.      Provisions Separable.

                  In case any  provision  in this  Agreement  shall be  invalid,
illegal or  unenforceable  as written,  such provision shall be construed in the
manner most closely  resembling the apparent  intent of the parties with respect
to such provision so as to be valid, legal and enforceable;  provided,  however,
that if there  is no basis  for such a  construction,  such  provision  shall be
ineffective   only  to  the   extent   of   such   invalidity,   illegality   or
unenforceability  and, unless the ineffectiveness of such provision destroys the
basis of the  bargain for one of the parties to this  Agreement,  the  validity,
legality and enforceability of the remaining  provisions hereof or thereof shall
not in any way be affected or impaired thereby.

                  28.      Number and Gender.

                  Words  used  herein,  regardless  of  the  number  and  gender
specifically  used,  shall be deemed and  construed to include any other number,
singular or plural, and any other gender, masculine,  feminine or neuter, as the
context requires.

                  29.      Third Party Beneficiaries.

                  The Issuer and the Collateral Manager agree that Merrill Lynch
International  and  Merrill  Lynch,  Pierce,  Fenner  & Smith  Incorporated  are
intended third party beneficiaries of Section 16(b)(viii) of this Agreement.

                  30.      Miscellaneous.

                  In the event that any vote is  solicited  with  respect to any
Collateral Debt Security or Equity Security,  the Collateral  Manager, on behalf
of the Issuer, shall vote or refrain from voting any such security in any manner
permitted by the Indenture  that the  Collateral  Manager has  determined in its
reasonable  judgment  will  be in the  best  interests  of the  Noteholders.  In
addition,  with respect to any Defaulted  Security,  the Collateral  Manager, on
behalf of the Issuer,  may instruct the trustee for such  Defaulted  Security to
enforce the  Issuer's  rights  under the  Underlying  Documents  governing  such
Defaulted  Security and any  applicable  law,  rule or  regulation in any manner
permitted under the Indenture that the Collateral  Manager has determined in its
reasonable  judgment will be in the best  interests of the  Noteholders.  In the
event any Offer is made with respect to any  Collateral  Debt Security or Equity
Security,  the Collateral Manager, on behalf of the Issuer, may take such action
as is permitted by the Indenture and that  Collateral  Manager has determined in
its reasonable judgment will be in the best interests of the Noteholders.

                  In  connection  with taking or omitting  any action  under the
Indenture or this Agreement, the Collateral Manager may consult with counsel and
may rely in good faith on the advice of such counsel or any opinion of counsel.

                  Without  prejudice to Section 14(f) hereof,  any  corporation,
partnership or limited liability  company into which the Collateral  Manager may
be merged or converted or with which it may be consolidated, or any corporation,
partnership or limited liability  company resulting from any merger,  conversion
or  consolidation  to which  the  Collateral  Manager  shall be a party,  or any
corporation,  partnership  or limited  liability  company  succeeding  to all or
substantially  all of  the  collateral  management  business  of the  Collateral
Manager,  shall be the successor to the Collateral  Manager  without any further
action by the Collateral Manager,  the Issuer, the Co-Issuer,  the Trustee,  the
Noteholders or any other person or entity.
                                       78
<PAGE>
                  IN WITNESS  WHEREOF,  the parties  hereto have  executed  this
Agreement as of the date first written above.



                        PILGRIM AMERICA INVESTMENTS, INC.


                        By:___________________________________
                               Name:
                               Title:


                        ML CLO XII PILGRIM AMERICA
                        (CAYMAN) LTD.


                        By:____________________________________
                               Name:
                               Title:





Acknowledged by

STATE STREET BANK & TRUST COMPANY


By:_________________________________
         Name:
         Title:
                                       79

Exhibit 11.1
Pilgrim America Capital Corporation
Computation of  Earnings Per Share
<TABLE>
<CAPTION>
                                                                         For the year ended
                                                          --------------------------------------------------
                                                            September 30, 1997          September 30, 1996
                                                          ----------------------      ----------------------
<S>                                                       <C>                         <C>                  
      Primary Earnings Per Share:
A     Average Common Shares Outstanding                               3,862,594                   4,866,737
                                                          ----------------------      ----------------------

      Common Share Equivalents:
B.    Average Stock Options Outstanding                                 662,413                           - (a)
C     Average Options Exercise Price                      $               5.958       $                   -
                                                          ----------------------      ----------------------
D     Exercise Proceeds [B x C)                           $           3,946,829       $                   -
                                                          ----------------------      ----------------------

E     Average Market Price for the Year                   $              11.240       $                   -
F     Shares Repurchased at Market Price [D/E]                          351,141                           -
                                                          ----------------------      ----------------------
G      Calculated Increase in Shares [B-F]                              311,272                           -
                                                          ----------------------      ----------------------

H     Weighted Average Common Shares and
           Common Share Equivalents Outstanding                       4,173,866                   4,866,737
                                                          ======================      ======================

I     Net Earnings for the Year Ended                     $          11,724,000       $             348,000
                                                          ======================      ======================

      Primary Earning Per Share  [I/H]                    $                2.81       $                0.07
                                                          ======================      ======================


      Fully Diluted Earnings Per Share:
A     Average Common Shares Outstanding                               3,862,594                   4,866,737
                                                          ----------------------      ----------------------

      Common Share Equivalents:
B.    Average Stock Options Outstanding                                 662,413                           - (a)
C     Average Options Exercise Price                      $               5.958       $                   -
                                                          ----------------------      ----------------------
D     Exercise Proceeds [B x C)                           $           3,946,829       $                   -
                                                          ----------------------      ----------------------

E     Ending Market Price for Year                        $              17.750       $                   -
F     Shares Repurchased at Market Price [D/E]                          222,357                           -
                                                          ----------------------      ----------------------
G      Calculated Increase in Shares [B-F]                              440,056                           -
                                                          ----------------------      ----------------------

H     Weighted Average Common Shares and
           Common Share Equivalents Outstanding                       4,302,650                   4,866,737
                                                          ======================      ======================

I     Net Earnings for the Year Ended                     $          11,724,000       $             348,000
                                                          ======================      ======================

      Fully Diluted Earning Per Share  [I/H]              $                2.72       $                0.07
                                                          ======================      ======================
</TABLE>
  Notes (a)
  The  stock  options  outstanding  were not in the money on September 30, 1996,
  therefore no dilution was calculated.

<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         882860
<NAME>                        Pilgrim America Capital Corporation
<MULTIPLIER>                  1,000
<CURRENCY>                    U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                               SEP-30-1997
<PERIOD-START>                                  OCT-01-1996
<PERIOD-END>                                    SEP-30-1997
<EXCHANGE-RATE>                                           1 
<CASH>                                                  219 
<SECURITIES>                                          3,127 
<RECEIVABLES>                                           458 
<ALLOWANCES>                                              0 
<INVENTORY>                                               0 
<CURRENT-ASSETS>                                      3,804 
<PP&E>                                                1,064 
<DEPRECIATION>                                          370 
<TOTAL-ASSETS>                                       50,647 
<CURRENT-LIABILITIES>                                 3,419 
<BONDS>                                                   0 
                                     0 
                                               0 
<COMMON>                                                 54 
<OTHER-SE>                                           41,689 
<TOTAL-LIABILITY-AND-EQUITY>                         50,647 
<SALES>                                              21,288 
<TOTAL-REVENUES>                                          0 
<CGS>                                                     0 
<TOTAL-COSTS>                                             0
<OTHER-EXPENSES>                                     14,936 
<LOSS-PROVISION>                                          0 
<INTEREST-EXPENSE>                                        0 
<INCOME-PRETAX>                                       6,352 
<INCOME-TAX>                                         (4,959)
<INCOME-CONTINUING>                                  11,311 
<DISCONTINUED>                                          413 
<EXTRAORDINARY>                                           0 
<CHANGES>                                                 0 
<NET-INCOME>                                         11,724 
<EPS-PRIMARY>                                          2.81 
<EPS-DILUTED>                                          2.72 
                                                     

</TABLE>


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