BLACKROCK ASSET INVESTORS
N-30D, 1996-08-29
Previous: BLACKROCK ASSET INVESTORS, NSAR-A, 1996-08-29
Next: BLACKROCK FUND INVESTORS II, NSAR-A, 1996-08-29




BlackRock Asset Investors
- --------------------------------------------------------------------------------
Semi-Annual Report
June 30, 1996


<PAGE>

BlackRock Asset Investors
- --------------------------------------------------------------------------------
Statement of Assets and Liabilities
June 30, 1996 (Unaudited)

Assets
Investment in BlackRock Capital Finance L.P., at estimated
     fair value (cost $187,308,825) (Notes 1 and 4)                $201,087,327
Investment in Asset Investors Inc., at estimated fair
     value (cost $1,892,008) (Notes 1 and 4)                          2,031,185
                                                                   ------------

     Investment in affiliates (cost $189,200,833)                   203,118,512

Cash                                                                      1,477
Due from BlackRock Fund Investors I, II, and III                        137,821
Deferred organization expenses and other assets (Note 1)                231,339
                                                                   ------------
                                                                    203,489,149
                                                                   ------------

Liabilities
Investment advisory fee payable (Note 2)                              2,089,523
Notes payable (Note 7)                                                  202,500
Directors' fee payable                                                   13,565
Other accrued expenses                                                   91,697
                                                                   ------------
                                                                      2,397,285
                                                                   ------------

Net Assets                                                         $201,091,864
                                                                   ============

Net assets were comprised of:
     Shares of beneficial interest, at par (Note 8)                $      2,394
     Paid-in capital in excess of par                               193,412,494
                                                                    193,414,888
     Accumulated net investment loss                                 (6,240,703)
     Net unrealized appreciation on investments                      13,917,679
                                                                   ------------

     Net assets, June 30, 1996                                     $201,091,864
                                                                   ============

Net asset value per share                                          $     840.01
                                                                   ============

Total shares outstanding at end of period                            239,391.06
                                                                   ============

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

See Notes to Financial Statements.


<PAGE>

BlackRock Asset Investors
Statement of Operations
For the Six Months Ended June 30, 1996 (Unaudited)
- --------------------------------------------------------------------------------

Net Investment Loss

Income
     Interest (net of interest expense of $204,261) ..............  $  (161,410)
                                                                    ----------- 

Expenses
     Investment advisory (Note 2) ................................    2,089,523
     Amortization of deferred facility expenses ..................       51,926
     Directors ...................................................       31,328
     Custodian ...................................................       29,836
     Amortization of deferred organization expenses ..............       18,648
     Administration (Note 2) .....................................       13,754
     Legal .......................................................       12,432
     Audit .......................................................       10,318
     Transfer agent ..............................................        2,611
     Miscellaneous ...............................................          812
                                                                    ----------- 

     Total expenses ..............................................    2,261,188
                                                                    ----------- 

     Net investment loss .........................................   (2,422,598)
                                                                    ----------- 

Unrealized Gain
     on Investments (Note 4)
Net change in unrealized depreciation on investments .............   17,612,706
                                                                    ----------- 

Net Increase In Net Assets
     Resulting from Operations ...................................  $15,190,108
                                                                    ===========

- --------------------------------------------------------------------------------
See Notes to Financial Statements.

<PAGE>

BlackRock Asset Investors
Statement of Cash Flows
For the Six Months Ended June 30, 1996 (Unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                <C>         

Increase (Decrease) in Cash Cash flows used for operating activities:
          Interest received                                             $      6,976
          Expenses paid                                                   (1,206,701)
          Reimbursement received for expenses paid
               on behalf of affiliates                                       836,078
          Proceeds from disposition of short-term portfolio
               investments, net                                            2,199,649
          Proceeds from disposition of long-term portfolio
               investments                                                 2,358,643
          Purchase of long-term portfolio investments                    (83,185,721)
                                                                        ------------

          Net cash flows used for operating activities                   (78,991,076)
                                                                        ------------

Cash flows provided by financing activities:
          Repayment of line of credit                                     (6,000,000)
          Proceeds from Trust shares sold                                 84,911,135
                                                                        ------------

          Net cash flows provided by financing activities                 78,911,135
                                                                        ------------

Net decrease in cash                                                         (79,941)

Cash, beginning of period                                                     81,418
                                                                        ------------

Cash, end of period                                                     $      1,477
                                                                        ============

Reconciliation of Net Increase in Net
         Assets Resulting from Operations
         to Net Cash Flows Used for
         Operating Activities

Net increase in net assets resulting from operations                    $ 15,190,108
                                                                        ------------

Increase in investments                                                  (78,627,429)
Decrease in unrealized depreciation                                      (17,612,706)
Decrease in receivable due from BlackRock Fund Investors I, II and III       836,078
Decrease in deferred organization expenses and other assets                   34,700
Increase in accrued expenses and other liabilities                         1,188,173
                                                                        ------------

          Total adjustments                                              (94,181,184)
                                                                        ------------

Net cash flows used for operating activities                            $(78,991,076)
                                                                        ============ 

- --------------------------------------------------------------------------------
See Notes to Financial Statements.


</TABLE>


<PAGE>

BlackRock Asset Investors
Statements of Changes in Net Assets
(Unaudited)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                                          March 29, 1995*
                                                 For the Six Months            through
                                                 Ended June 30, 1996     December 31, 1995
                                                 -------------------     -----------------
<S>                                                  <C>                    <C>          
Increase (Decrease) in Net Assets

Operations:

     Net investment loss                             $ (2,422,598)          $ (3,818,106)

     Net change in unrealized depreciation
          on investments                               17,612,706             (3,695,026)
                                                     ------------           ------------ 

     Net increase (decrease) in net assets resulting
          from operations                              15,190,108             (7,513,132)

Transactions in shares of beneficial interest:

     Proceeds from shares issued                       84,911,135            108,503,753
                                                     ------------           ------------ 

     Net increase                                     100,101,243            100,990,621

Net Assets

Beginning of period                                   100,990,621                     --
                                                     ------------           ------------ 

End of period                                        $201,091,864           $100,990,621
                                                     ============           ============

</TABLE>

- --------------------------------------------------------------------------------
* Commencement of investment operations.


See Notes to Financial Statements.


<PAGE>
<TABLE>
<CAPTION>


BlackRock Asset Investors
Financial Highlights
(Unaudited)
- -------------------------------------------------------------------------------------------------------

                                                                                      March 29, 1995*
                                                              For the Six Months          through
                                                             Ended June 30, 1996      December 31, 1995
                                                             -------------------      -----------------
<S>                                                               <C>                    <C>

PER SHARE OPERATING
     PERFORMANCE:
Net asset value, beginning of period                               $765.99               $1000.00
                                                                   -------               --------
     Net investment loss                                            (12.44)(a)            (121.07)(a)
     Net unrealized gain (loss) on
          investments                                                86.46(a)             (112.94)(a)
                                                                   -------               --------
Net increase (decrease) from investment operations                   74.02                (234.01)
                                                                   -------               --------
Net asset value, end of period                                     $840.01                $765.99
                                                                   -------               --------

TOTAL INVESTMENT RETURN (b)                                          9.66%                 (23.40)%

RATIOS TO AVERAGE NET ASSETS:
Expenses                                                             3.10%(c)(d)            10.78%(c)(d)
Net investment loss                                                 (3.32)%(c)(d)          (10.64)%(c)(d)

SUPPLEMENTAL DATA:
Average net assets (in thousands)                                 $147,077                $47,282
Portfolio turnover                                                      2%                    27%
Net assets, end of period (in thousands)                          $201,092               $100,991

- -------------------------------------------------------------------------------------------------------
<FN>
 
  *  Commencement of investment operations.

(a)  Calculated based on average shares.

(b)  Total investment return is calculated assuming a purchase of a share of
     beneficial interest at net asset value per share on the first day and a
     sale at net asset value per share on the last day of the period reported.
     Dividends are assumed, for purposes of this calculation, to be reinvested
     at the net asset value per share on the payment date. Total investment
     return for periods of less than one full year are not annualized.

(c)  Annualized.

(d)  The ratio of expenses and net investment loss to total investor capital
     commitments of $560,267,692 on an annualized basis is 0.90% and 0.90%,
     respectively, for the period ended December 31, 1995. The ratio of expenses
     and net investment loss to total investor capital commitments of
     $560,267,692 on an annualized basis is 0.81% and 0.86%, respectively, for
     the six months ended June 30, 1996.

(e)  Averages computed on a weighted average daily basis.

     Contained above is the unaudited operating performance based on an average
     share of beneficial interest outstanding,  total investment return, ratios
     to  average  net  assets  and  other  supplemental  data,  for the  period
     indicated.  This  information  has been  determined  based upon  financial
     information provided in the financial statements.

</FN>
</TABLE>


See Notes to Financial Statements.


<PAGE>


BlackRock Asset Investors
Notes to Financial Statements
(Unaudited)

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

Note 1. Organization and Accounting Policies

    BlackRock  Asset  Investors  ("BAI"  or the  "Trust")  is a  non-diversified
closed-end  investment company organized as a Delaware business trust registered
under the Investment  Company Act of 1940. The  Declaration of Trust permits the
Trustees to create a limited number of series (or "Funds"), each of which issues
a separate  class of shares.  As of June 30, 1996 the Trustees have  established
BlackRock  Fund  Investors I,  BlackRock  Fund  Investors II, and BlackRock Fund
Investors  III. The Trust was formed on December 21, 1994 and had no  operations
through  March 29, 1995 other than those related to  organizational  matters and
the sale and issuance of 274.108 shares of beneficial interest to BlackRock Fund
Investors III. The Trust will seek to achieve high total returns  primarily from
its investments in subordinated commercial  mortgage-backed securities and other
investment  securities  and from its investment in its  wholly-owned  affiliate,
BlackRock Capital Finance L.P.  ("BCF"),  and other mortgage  affiliates,  which
will engage  primarily in the  business of  acquiring,  pooling and  repackaging
performing  commercial mortgage loans as commercial  mortgage-backed  securities
for  distribution  to the Trust and its strategic  coinvestors  (Note 3) and for
sale in capital markets.  In addition,  BCF will acquire and work out distressed
commercial  and  residential   mortgage  loans.   BCF  is  a  Delaware   limited
partnership,  with BAI as the 99%  General  Partner,  and Asset  Investors  Inc.
("AII") as the 1% Limited  Partner.  BAI owns 100% of the outstanding  shares of
AII.

    The Trust and BCF invest in debt  securities  and the  ability of issuers of
such debt securities held by the Trust and BCF to meet their  obligations may be
affected by economic developments in a specific industry or region. No assurance
can be given that the Trust's investment objective will be achieved.

    The following is a summary of significant  accounting  policies  followed by
the Trust.

Investment Valuation:  The Trust values mortgage-backed,  asset-backed and other
debt securities on the basis of current market quotations provided by dealers or
pricing services  approved by the Trust's Board of Trustees.  In determining the
value of a particular  security,  pricing  services may use certain  information
with respect to transactions in such securities, quotations from dealers, market
transactions in comparable  securities,  various  relationships  observed in the
market  between  securities,  and  calculated  yield measures based on valuation
technology commonly employed in the market for such securities.  Exchange-traded
options are valued at their last sales price as of the close of options  trading
on the applicable  exchanges.  In the absence of a last sale, options are valued
at the average of the quoted bid and asked prices as of the close of business. A
futures  contract  is  valued  at the last  sale  price  as of the  close of the
commodities exchange on which it trades. The Trust's investment in BCF and other
mortgage affiliates is valued at the net asset value of each such entity.

        Mortgage loans acquired as distressed or nonperforming  loans are valued
at cost from the date of  acquisition  to the date on which a significant  event
occurs, such as revaluation of the collateral,  resolution of legal impediments,
bankruptcy  of the borrower or  restructuring  of the loan.  When a  significant
event  affecting  valuation  occurs,  the mortgage loan shall be revalued on the
basis of such  event  and,  if  possible,  shall  thereafter,  be  valued  on an
analytical basis rather than at cost basis. Any securities or other assets, held
by the  Trust or BCF,  for  which  current  market  quotations  are not  readily
available  are  valued  at fair  value as  determined  in 



<PAGE>


good faith under the Valuation  Policy and  Guidelines  established by and under
the general supervision and responsibility of the Trust's Valuation Committee.

    Short-term  securities  which  mature  in more  than 60 days are  valued  at
current market quotations. Short-term securities which mature in 60 days or less
are valued at amortized  cost,  if their term to maturity  from date of purchase
was 60 days or less,  or by  amortizing  their  value  on the 61st day  prior to
maturity,  if their original term to maturity from date of purchase  exceeded 60
days.

    In  connection  with  transactions  in  repurchase  agreements,  the Trust's
custodian takes possession of the underlying collateral securities, the value of
which at least  equals  the  principal  amount  of the  repurchase  transaction,
including  accrued  interest.  To the  extent  that any  repurchase  transaction
exceeds one business  day, the value of the  collateral is marked to market on a
daily basis to ensure the adequacy of the collateral. If the seller defaults and
the value of the collateral declines or if bankruptcy  proceedings are commenced
with respect to the seller of the security, realization of the collateral by the
Trust may be delayed or limited.

Option  Selling/Purchasing:  When the Trust  sells or  purchases  an option,  an
amount  equal to the  premium  received  or paid by the Trust is  recorded  as a
liability or an asset and is  subsequently  adjusted to the current market value
of the option  written or purchased.  Premiums  received or paid from writing or
purchasing  options  which  expire  unexercised  are treated by the Trust on the
expiration date as realized gains or losses.  The difference between the premium
and the  amount  paid or  received  on  effecting  a  closing  purchase  or sale
transaction, including brokerage commissions, is also treated as a realized gain
or loss. If an option is exercised, the premium paid or received is added to the
proceeds from the sale or cost of the purchase in determining  whether the Trust
has realized a gain or a loss on investment  transactions.  The Trust, as writer
of an option, may have no control over whether the underlying  securities may be
sold  (call) or  purchased  (put) and as a result  bears the  market  risk of an
unfavorable change in the price of the security underlying the written option.

    Option selling and purchasing is used by the Trust to effectively hedge more
volatile positions.  In general, the Trust uses options to hedge a long or short
position or an overall  portfolio  that is longer or shorter than the  benchmark
security. A call option gives the purchaser of the option the right (but not the
obligation)  to buy,  and  obligates  the  seller to sell  (when  the  option is
exercised),  the  underlying  position at any time or at a specified time during
the  option  period.  A put  option  gives the  holder  the  right to sell,  and
obligates the writer to buy, the  underlying  position at the exercise  price at
any time or at a  specified  time during the option  period.  Put options can be
purchased to effectively  hedge a position or a portfolio against price declines
if a portfolio  is long.  In the same sense,  call  options can be  purchased to
hedge a portfolio that is shorter than its benchmark against price changes.  The
Trust can also sell (or write)  covered  call  options  and put options to hedge
portfolio positions. The main risk that is associated with purchasing options is
that the option  expires  without  being  exercised.  In this  case,  the option
expires  worthless and the premium paid for the option is  considered  the loss.
The risk  associated  with writing call options is that the Trust may forego the
opportunity  for a  profit  if  the  market  value  of the  underlying  position
increases and the option is  exercised.  The risk in writing put options is that
Trust may incur a loss if the market value of the underlying  position decreases
and the option is exercised.  In addition, as with futures contracts,  the Trust
risks not being able to enter into a closing  transaction for the written option
as the result of an illiquid market.

Financial  Futures  Contracts:  A futures  contract is an agreement  between two
parties to buy or sell a financial  instrument for a set price on a future date.
Initial margin deposits are made upon entering into futures contracts and can be
either cash or securities.  During the period that the futures contract is open,
changes in the value of 



<PAGE>


the contract are  recognized as unrealized  gains or losses by marking to market
on a daily basis to reflect the market  value of the contract at the end of each
day's trading.  Variation  margin payments are made or received,  depending upon
whether  unrealized  gains or losses are incurred.  When the contract is closed,
the Trust  records a realized gain or loss equal to the  difference  between the
proceeds from (or cost of) the closing  transaction and the Trust's basis in the
contract.

    The Trust may  invest  in  financial  futures  contracts  primarily  for the
purpose of hedging its existing  portfolio  securities or  securities  the Trust
intends  to  purchase  against  fluctuations  in  value  caused  by  changes  in
prevailing market interest rates, or for risk management, duration management or
other portfolio  management  purposes.  Should interest rates move unexpectedly,
the Trust may not achieve the  anticipated  benefits  of the  financial  futures
contracts and may realize a loss. The use of futures  transactions  involves the
risk of imperfect  correlation  in movements in the price of futures  contracts,
interest  rates and the underlying  hedged assets.  The Trust is also at risk of
not being  able to enter into a closing  transaction  for the  futures  contract
because of an illiquid secondary market. In addition,  since futures are used to
shorten or lengthen a portfolio's  duration,  there is a risk that the portfolio
may have  temporarily  performed  better without the hedge or that the Trust may
lose  the  opportunity  to  realize  appreciation  in the  market  price  of the
underlying positions.

Securities  Transactions  and Investment  Income:  Securities  transactions  are
recorded  on the trade  date.  Realized  and  unrealized  gains and  losses  are
calculated  on the  identified  cost basis.  Interest  income is recorded on the
accrual basis and the Trust amortizes premium or accretes discount on securities
purchased using the interest method.

Taxes:  It is the Trust's  intention  to meet the  requirements  of the Internal
Revenue Code  applicable  to regulated  investment  companies  and to distribute
substantially all of its taxable income to shareholders.  Therefore,  no federal
income or excise tax provision is required.

Dividends and  Distributions:  The Trust declares and  distributes  dividends at
least annually first from net investment income,  then from realized  short-term
capital gains and other sources,  and lastly from paid-in capital. Net long-term
capital gains, if any, in excess of loss  carryforwards are distributed at least
annually.  Dividends and  distributions  are recorded on the  ex-dividend  date.
Income distributions and capital gain distributions are determined in accordance
with income tax regulations which may differ from generally accepted  accounting
principles.

Investment  Advisory,  Administration and Other Expenses:  Investment  advisory,
administration and other expenses are recorded on the accrual basis. Performance
fees,  if any, are  determined  and  recorded  annually.  Deferred  Organization
Expenses:  A total of $187,500 was incurred in connection with the  organization
of the Trust.  These costs have been  deferred and are being  amortized  ratably
over a  period  of 60  months  from  the date  the  Trust  commenced  investment
operations.


Note 2. Agreements

    The Trust has an Investment  Advisory  Agreement  with  BlackRock  Financial
Management,  Inc. (the  "Advisor")  which  provides  that during the  Commitment
Period the Trust will pay to the Advisor for its services a semi-annual  fee, in
arrears, in an amount equal to .75% of the aggregate Capital Commitments,  on an
annualized  basis.  Subsequent to the Commitment  Period,  the  semi-annual  fee
payable  in arrears to the  Advisor is reduced to .50% of the  weighted  average
capital invested during the relevant period on an annualized  basis. In addition
to its  management  fee,  the  Trust  will pay to the  Advisor  as of the  first
anniversary of the commencement of the Trust's  operations,  as of each December
31 thereafter and as of the


<PAGE>


Trust's termination date a performance fee payable only if certain criteria,  as
described in the Trust's Investment Advisory Agreement, are met.

    The Trust has also  entered  into an  Administration  Agreement  with  State
Street Bank and Trust Company ("State  Street") which provides that State Street
will  receive an annual fee equal to .08% of Trust's  average net asset value up
to $225 million,  .06% of the next $225 million and .04%  thereafter.  Effective
May 1, 1996 the  Administration  Agreement  was  amended to  provide  that State
Street  will  receive an annual fee equal to .06% of Trust's  average  net asset
value up to $225  million,  .04% of the next $225  million and .02%  thereafter,
subject to certain minimum requirements.

    Pursuant to the agreements,  the Advisor provides continuous  supervision of
the investment portfolio and pays the compensation of officers of the Trust, who
are affiliated  persons of the Advisor.  State Street pays occupancy and certain
clerical and accounting  costs of the Trust. The Trust bears all other costs and
expenses.

    Certain trustees of the Trust and the Funds, who are not interested parties,
are paid a fee for their  services  in the amount of  $40,000  each on an annual
basis plus  telephonic  meeting  fees not to exceed  $500  annually  and certain
out-of-pocket expenses.


Note 3.  Strategic Coinvestor

    Brazos  GenPar,  Inc.  and  affiliates  ("BGI")  is the  Trust's  and  BCF's
strategic   coinvestor  in  certain   commercial  real  estate  debt  investment
activities described herein. In connection with its strategic relationship,  BGI
will  commit  professional  resources  to its  efforts  with the  Trust and BCF,
including loan underwriting,  work-out and information processing.  In addition,
Brazos  Advisors,  L.L.C.,  a BGI  affiliate  in which the  Advisor  acquired  a
minority  interest and will grant to each  shareholder of the Funds a warrant or
similar  instrument to share in a portion of the  appreciation  of such minority
interest,  will be retained to provide certain servicing  functions with respect
to commercial mortgage loans acquired by BCF and the Trust. Finally, pursuant to
a  coinvestment  agreement,  BCF and BAI will  offer  coinvestments  to BGI with
respect to each  commercial  real estate asset  proposed for  investment.  BGI's
coinvestments  for commercial  real estate assets will not be less than 10% and,
under certain  circumstances,  the  coinvestment  agreement may be terminated by
either party.

    In connection with BCF's  acquisition of a distressed  residential  mortgage
portfolio, BCF entered into coinvestment and special servicing arrangements with
companies  specializing  in the  resolution of distressed  residential  mortgage
loans.  The  majority  of  BAI's  Trustees  and all of BAI's  Investor  Trustees
approved the terms of the  arrangements  as it relates solely to the acquisition
of this residential portfolios.

    Neither the Trust nor BCF will be  permitted  to acquire any  commercial  or
residential  mortgage asset unless a strategic  coinvestor in the relevant asset
class coinvests in such asset. Accordingly, the Trust and BCF will be prohibited
from  investing in any asset with respect to which its strategic  partner in the
relevant  asset class has  declined to  coinvest,  unless the Trust and BCF have
received  the  approval  of a majority  of the BAI  Trustees  and all of the BAI
Investor  Trustees  with  respect to the  identity of and  arrangements  with an
alternative strategic coinvestor with respect to such asset. In addition, if the
coinvestment  agreement  with a strategic  coinvestor  is  terminated,  prior to
acquiring any additional  assets in the relevant asset class,  the Trust and BCF
will be required to obtain the  approval of a majority of the BAI  Trustees  and
all  of  the  BAI  Investor  Trustees  with  respect  to  the  identity  of  and
arrangements with an alternative strategic coinvestor.  Any strategic coinvestor
must,  with respect to the relevant asset class,  (i) possess the requisite real
estate and servicing  capabilities,  (ii) commit  professional  resources to its
efforts  with the Trust  and BCF,  including  loan  underwriting,  work-out  and
servicing,  and (iii) agree to make coinvestments of at least 10% with the Trust
or BCF,  pursuant to the terms of a  coinvestment  agreement with such strategic
coinvestor,  and agree to provide requested  servicing functions with respect to
the



<PAGE>


related assets.  All  coinvestments  will be  concurrently  with and on the same
terms as the Trust and BCF.

Note 4.  Portfolio Securities

    Purchases  and  proceeds  from sales of  investment  securities,  other than
short-term  investments,  for the six  months  ended  June 30,  1996  aggregated
$83,185,721  and $2,358,643,  respectively.  The federal income tax basis of the
investments  at June  30,  1996 was  substantially  the  same as the  basis  for
financial reporting.

    The Trust may  invest  without  limit in  securities  which are not  readily
marketable,  including  those  which  are  restricted  as to  disposition  under
securities  law. At June 30, 1996 the Trust's direct and indirect  investment in
BCF is illiquid.

    BCF's  summary  financial  information  as of June 30,  1996 and for the six
months then ended is as follows:

      ASSETS:
      Performing and distressed real estate
        and related assets                                         $195,062,020
      Cash, deposits and other real estate
        related assets                                               12,048,513
      Other assets                                                      409,548
                                                                   ------------
        Total assets                                                207,520,081
      LIABILITIES:
      Accounts payable and accrued expenses                           4,401,570
                                                                   ============


      PARTNERS' CAPITAL                                            $203,118,511
                                                                   ============

      REVENUE:
      Interest and amortization, net                               $ 15,806,049
      Unrealized depreciation on futures and options                 (2,904,143)
      Realized gain on futures and options                            7,353,982
                                                                   ------------
        Total revenue                                              $ 20,255,888
                                                                   ------------
      EXPENSES:
      Expenses                                                        2,643,183
                                                                   ------------

      NET INCOME                                                   $ 17,612,705
                                                                   ============


Note 5.  Reverse Repurchase Agreements

    The Trust may enter into reverse repurchase agreements with qualified, third
party  broker-dealers  as  determined  by and under the direction of the Trust's
Board of Trustees. Interest on the value of reverse repurchase agreements issued
and outstanding is based upon competitive  market rates at the time of issuance.
At the time the Trust enters into a reverse repurchase agreement, it establishes
and maintains a segregated  account with the lender containing liquid high grade
securities having a value not less than the repurchase price,  including accrued
interest, of the reverse repurchase agreement.  No reverse repurchase agreements
were held during the six months ended June 30, 1996.

Note 6. Line of Credit

    The  Trust  has  available  an  unsecured  line  of  credit  agreement  with
NationsBank  N.A.  under which funds may be borrowed at either the prime rate or
the one-month  Eurodollar  rate plus 1 3/8%.  The average daily loan balance was
$23,400,000,  at a weighted  average  interest  rate of 7.24%.  The maximum loan
outstanding during the six months ended June 30, 1996 was $35,000,000.



<PAGE>

Note 7.  Notes

    The Trust has issued notes in the aggregate  principal amount of $202,500 to
the Funds. The Notes pay interest at a per annum rate of 2.50% over the yield of
the one-year constant maturity Treasury,  redeemable  annually by the holder and
due on dissolution of the Trust.

Note 8.   Capital

    The Trust has  obtained  capital  commitments  from the Funds in the form of
subscription  agreements to engage in the real estate debt investment activities
described herein. When notified by the Trust, in accordance with the Declaration
of Trust, the Funds shall make capital  contributions as are required to satisfy
their outstanding capital commitments. The Trust must give fourteen days advance
notice  before  contributions  are due. As of June 30, 1996,  the total  capital
commitments  from the  Funds was  $560,267,692  of which  $193,414,888  had been
called and received. On July 3, 1996, the Trust made an additional capital call,
received on July 17, 1996, totalling $24,000,000.

Note 9.  Subsequent Event

    Subsequent  to June 30, 1996 the Board of  Trustees of the Trust  declared a
distribution  of  $14.48657  from  undistributed  earnings and  $145.62815  from
capital per share payable  August 20, 1996 to  shareholders  of record on August
19, 1996.






<PAGE>


Trustees
Laurence D. Fink, Chairman
John C. Deterding
Donald G. Drapkin
Wesley R. Edens
Charles Froland
James Grosfeld
Philip Halpern
Laurence E. Hirsch
Kendrick R. Wilson, III

Officers
Ralph L. Schlosstein, President
Wesley R. Edens, Chief Operating Officer
John R. Herbert, Managing Director
Robert I. Kauffman, Managing Director
Randal A. Nardone, Managing Director
Erik P. Nygaard, Managing Director
Henry Gabbay, Treasurer
Susan L. Wagner, Secretary
James Kong, Assistant Treasurer

Master Administrator
BlackRock Financial Management, Inc.
345 Park Avenue
New York, NY  10154

Administrator, Custodian and Transfer Agent
State Street Bank and Trust Company
Two Heritage Drive
North Quincy, MA  02171

Independent Auditors
Deloitte & Touche LLP
Two World Financial Center
New York, NY  10281-1431

Legal Counsel
Skadden, Arps, Slate, Meagher & Flom
919 Third Avenue
New York, NY  10022







The accompanying  financial statements as of June 30, 1996 were not audited and,
accordingly, no opinion is expressed on them.

This report is for shareholder  information.  This is not a prospectus  intended
for use in the purchase or sale of Trust shares.

BlackRock Asset Investors
Two Heritage Drive
North Quincy, MA  02171




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