STANDISH AYER & WOOD MASTER PORTFOLIO
N-30D, 1999-02-26
Previous: STANDISH AYER & WOOD MASTER PORTFOLIO, N-30D, 1999-02-26
Next: HANCOCK JOHN VARIABLE ANNUITY ACCOUNT H, 485APOS, 1999-02-26




                     STANDISH, AYER & WOOD INVESTMENT TRUST
                        STANDISH DIVERSIFIED INCOME FUND

                     Financial Statements for the Year Ended
                                December 31, 1998

                                     [LOGO]
<PAGE>

                     STANDISH, AYER & WOOD INVESTMENT TRUST

February 25, 1999

Dear Standish, Ayer and Wood Investment Trust Shareholder:

We are writing to provide you with a review of developments at Standish, Ayer &
Wood, as they relate to the activities of the Investment Trust.

The financial markets had a wild year in 1998. Following the disarray in Asia
and, more directly, the de facto Russian default in mid-August, a large part of
the world's financial markets simply shut down. Many sectors of the U.S. markets
were paralyzed. Spurred by a second easing of monetary policy by the Federal
Reserve in mid-October, the markets reopened and staged a dramatic recovery.

Performance within subsets of the major asset classes varied greatly. Bonds
generally produced positive returns, but less liquid issues with any degree of
perceived credit risk underperformed. Emerging market securities were
eviscerated during the third quarter spasm and recovered only partially in the
fourth. By far the best returns in the U.S. equity markets were registered by a
relatively narrow group of higher price/earnings ratio, larger capitalization
stocks. The disparity in return between the larger cap stocks and smaller cap
stocks, as measured by the Standard & Poor's 500 and the Russell 2000 indexes
was an astounding 31%!

While some funds managed by Standish did well relative to their benchmarks and
most funds produced good absolute returns, too many underperformed their
benchmarks in 1998. In bonds, our holdings of corporate credits and mortgages
underperformed U.S. Treasury securities, the latter representing a significant
portion of the major indexes. In equities, our preference for lower
price/earnings ratios led to an overweighting in mid cap stocks that suffered
relative to larger cap stocks with significantly higher valuations.

We have expended considerable time and effort trying to learn the correct
lessons from 1998. We have determined that much of the underperformance was
generic to our style and that 1998 was an aberrant year, with valuation on
holiday in many sectors. We are deeply committed to the view that valuation is
extremely important in making investment judgments. We are dedicated to our
philosophy and unalterably convinced that our strategy of buying securities that
are inexpensive relative to their fundamentals is an excellent path to
sustainable excess returns over the long term.

Notwithstanding the chaotic markets, we are pleased that Standish has benefited
from extraordinary stability of both our clients and our professional team. At
the end of 1998, total assets under management for our clients were $46.2
billion, compared with $39.3 billion at the end of 1997. We have experienced
growth in virtually all asset categories, especially equities. The Standish
Funds increased assets from $5.7 billion to $6.5 billion during the year, with
about 75% of the growth representing additions from existing clients.

The Standish team has also grown significantly, from 232 members at the
beginning of 1998 to 276 members at the end of the year. Our 97 investment
officers have average investment experience of 15 years. Fifty-six officers have
advanced degrees (typically an MBA) and 65 have some advanced professional
accreditation (virtually all Chartered Financial Analysts). There have been no
changes in the 24 individuals (all with CFAs) who own Standish, Ayer & Wood.


                                        1
<PAGE>

At the end of 1998, the Standish Board of Directors elected four new associate
directors: Susan Coan, one of the key managers in our taxable client group;
David Horsfall, head of our large bond trading operation; Phil Leonardi, a major
contributor to expanding our equity assets; and Jennifer Pline, who holds major
responsibilities for serving large, fixed income clients. We have elected 13 new
vice presidents and 17 new assistant vice presidents of Standish, Ayer & Wood.

In this environment, there are no shortages of challenges and opportunities. Our
first priority remains to produce superior long-term investment performance for
our clients. We believe we have the investment disciplines and the professional
team to achieve that goal. In those asset classes in which our returns were
subpar in 1998, we have a special impetus to produce superior results in the
future. With our portfolios attractively priced compared to the relevant
benchmarks, we see potential for significant excess return when the markets
become more focused on investment value.

We believe that we are in partnership with our clients. We would like to assure
you of our dedication to fulfilling your needs while expressing our great
appreciation for your confidence in Standish.

Sincerely yours,


/s/ Ted Ladd                                         /s/ George Noyes

Edward H. Ladd, Chairman                             George W. Noyes, President


                                        2
<PAGE>

                     STANDISH, AYER & WOOD INVESTMENT TRUST
                        STANDISH DIVERSIFIED INCOME FUND

                       Management Discussion and Analysis

1998 was remarkable year in the bond markets. Benchmark short rates fell around
the globe as the developed world's central bankers sensed the threat of
inflation dissipating with each passing quarter. These falling short rates
allowed long rates to fall to new historic lows. The Fund's focus on global high
yield sectors kept us from matching the gains of the developed world's
government bond markets, however. Fears that slowing growth might mean weaker
profits kept corporate bonds, especially lower quality corporates, from earning
their coupon in 1998, in spite of another record year in the equity markets.
Emerging country debt was especially hard-hit by the combination of low
commodity prices, fear of slowing global growth, and contagion from those
countries such as Russia and Brazil which have practiced poor economic and
financial management. The result was that few non-government portfolios
outperformed a portfolio of U.S. Treasury bonds or German bunds. For the year,
the Fund returned 0.86% compared to 8.67% for the Fund's benchmark, the Lehman
Brothers Aggregate Index. Indices more reflective of the Fund's performed not
nearly as well, however: the Lehman Brothers High Yield Index returned 1.87% and
the J.P. Morgan Emerging Market Bond Index returned -14.34%.

Following the severe volatility during the fourth quarter of 1997, spread sector
markets generally stabilized through the first seven months of 1998. The Fund's
performance versus the Aggregate was basically neutral for the first half of the
year. All of 1998's underperformance versus the high-quality Lehman Aggregate
Index occurred in the third quarter, particularly in the month of August. On
August 17, Russia defaulted on its domestic debt and floated its currency. (The
Fund had no exposure to Russian debt or currency). The ensuing six weeks were
among the most volatile the fixed income markets have ever experienced, as a
massive global delevering process was precipitated by the time it stabilized in
October. This effect even trickled down to off-the-run U.S. Treasuries, driving
their spreads to on-the-run Treasuries dramatically wider. As in late 1997, the
Fund had been reducing its emerging markets allocation prior to the
destabilizing event, this time from a high of 33% in February to around 24% at
the beginning of August, deploying the proceeds into the U.S. high yield and
commercial mortgage market. However, given the magnitude of the actual event,
our moves were insufficient to avoid significant market value deterioration.

The extreme valuation levels in many sectors produced by the panic selling and
forced liquidations in the third quarter created the base for a substantial
rally in the fourth quarter. The Fund added emerging markets exposure as well as
high grade corporate and mortgage exposure during the period to capitalize on
the expected rebound. In December, based on our expectations that Brazil would
have difficulty retaining investor confidence due to its fiscal imprudence, we
began reducing emerging markets again, redeploying the proceeds to domestic high
yield securities, where the near term risk and return expectations were more
favorable. The emerging markets exposure that remains is fairly conservative and
relatively insensitive to the events in Brazil.

As we enter 1999, we are cautiously optimistic about spread markets. We believe
that the U.S. economy is still sound and that the creditworthiness of corporates
remains high. The strong resumption of inflows into pure high yield mutual funds
is reassuring, providing a sound base of liquidity for new issuance and the
secondary market. We are less positive on emerging markets, with commodity
prices low, Brazil's problems not yet addressed, and numerous economic questions
regarding China still to be answered. Nevertheless, we are confident we can
construct a global opportunistic portfolio that seeks to capitalize on the
inherent value present in credit sectors globally while mitigating as many of
the risks as possible.

Sincerely yours,


/s/ Dolores S. Driscoll

Dolores S. Driscoll


                                        3
<PAGE>

                     STANDISH, AYER & WOOD INVESTMENT TRUST
                        STANDISH DIVERSIFIED INCOME FUND

             Comparison of Change in Value of $100,000 Investment in
         Standish Diversified Income Fund and the Lehman Aggregate Index

[The following table was originally a line chart in the printed material.]

                                    Diversified               Lehman Aggregate
                                    Income Fund                    Index
                                    -----------                    -----
Inception 6/2/1997                     100000                     100000
Jun-1997                               101500                     101190
Jul-1997                               104400                     103922
Aug-1997                               103950                     103039
Sep-1997                               106049                     104546
Oct-1997                               103919                     106080
Nov-1997                               105238                     106568
Dec-1997                               106200                     107644
Jan-1998                               107546                     109022
Feb-1998                               108271                     108935
Mar-1998                               110189                     109305
Apr-1998                               110346                     109874
May-1998                               109978                     110912
Jun-1998                               109770                     111855
Aug-1998                               100285                     113914
Sep-1998                               102526                     116580
Oct-1998                               101877                     115962
Nov-1998                               107831                     116623
Dec-1998                               107115                     116973


                                        4
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                        Standish Diversified Income Fund

                       Statement of Assets and Liabilities
                                December 31, 1998
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                  <C>                <C>         
Assets
   Investment in Standish Diversified Income Portfolio ("Portfolio"), at 
     value (Note 1A)                                                                                    $ 41,640,480
   Deferred organization cost (Note 1D)                                                                       12,361
   Prepaid Expenses                                                                                              159
                                                                                                        -------------
       Total assets                                                                                       41,653,000

Liabilities
   Distributions payable                                                             $ 1,182,931
   Accrued accounting and transfer agent fees                                              2,169
   Accrued trustees' fees and expenses (Note 3)                                            1,290
   Accrued expenses and other liabilities                                                  9,270
                                                                                     ------------
       Total liabilities                                                                                   1,195,660
                                                                                                        -------------
Net Assets                                                                                              $ 40,457,340
                                                                                                        =============
Net Assets consist of:
   Paid-in capital                                                                                      $ 44,612,272
   Accumulated net realized loss                                                                          (2,054,593)
   Distributions in excess of net investment income                                                          (81,654)
   Net unrealized depreciation                                                                            (2,018,685)
                                                                                                        -------------
Total Net Assets                                                                                        $ 40,457,340
                                                                                                        =============

Shares of beneficial interest outstanding                                                                  2,126,684
                                                                                                        =============

Net Asset Value, offering and redemption price per share
   (Net Assets/Shares outstanding)                                                                      $      19.02
                                                                                                        =============
</TABLE>

    The accompanying notes are an integral part of the financial statements.


                                       5
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                        Standish Diversified Income Fund

                             Statement of Operations
                          Year Ended December 31, 1998
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                       <C>             <C>         
Investment Income (Note 1B)
   Interest income allocated from Portfolio                                                               $3,508,678
   Dividend income allocated from Portfolio (net of withholding taxes, $152)                                  88,060
   Expenses allocated from Portfolio                                                                               0
                                                                                                          -----------
       Net investment income allocated from Portfolio                                                      3,596,738

Expenses
   Accounting and transfer agent fees                                                          26,065
   Registration fees                                                                           15,696
   Legal and audit services                                                                    12,681
   Trustees' fees and expenses (Note 3)                                                         4,587
   Amortization of organization cost (Note 1D)                                                  3,610
   Insurance expense                                                                              339
   Miscellaneous                                                                                6,000
                                                                                          ------------
       Total expenses                                                                          68,978

Deduct:
   Reimbursement of fund operating expenses (Note 3)                                          (68,978)
                                                                                          ------------
       Net expenses                                                                                                0
                                                                                                          -----------
          Net investment income                                                                            3,596,738
                                                                                                          -----------

Realized and Unrealized Gain (Loss)
   Net realized gain (loss) allocated from Portfolio on:
       Investment security transactions                                                   $(2,251,186)
       Financial futures contracts                                                             27,651
       Written options transactions                                                            88,012
       Foreign currency transactions and forward foreign currency exchange contracts          (81,185)
                                                                                          ------------
          Net realized loss                                                                               (2,216,708)

   Change in unrealized appreciation (depreciation) allocated from Portfolio on:
       Investment securities                                                               (1,876,416)
       Financial futures contracts                                                              8,285
       Written options                                                                        275,214
       Foreign currency and forward foreign currency exchange contracts                       (47,844)
                                                                                          ------------
          Change in net unrealized depreciation                                                           (1,640,761)
                                                                                                          -----------
       Net realized and unrealized loss on investments                                                    (3,857,469)
                                                                                                          -----------
Net Decrease in Net Assets from Operations                                                                $ (260,731)
                                                                                                          ===========
</TABLE>

    The accompanying notes are an integral part of the financial statements.


                                       6
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                        Standish Diversified Income Fund

                       Statements of Changes in Net Assets
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                     For the period June 2, 1997
                                                                   Year Ended       (commencement of operations)
                                                                December 31, 1998       to December 31, 1997
                                                               -------------------  ----------------------------
<S>                                                                <C>                       <C>        
Increase (decrease) in Net Assets
From Investment Operations
   Net investment income                                           $  3,596,738              $   744,805
   Net realized gain                                                 (2,216,708)                 132,118
   Change in net unrealized depreciation                             (1,640,761)                (377,924)
                                                                   -------------             ------------
      Net increase (decrease) in Net Assets from
      Investment Operations                                            (260,731)                 498,999
                                                                   -------------             ------------

Distributions to Shareholders (Note 2)
   From net investment income                                        (3,585,033)                (678,973)
   From net realized gain                                                    --                 (129,194)
                                                                   -------------             ------------
      Total distributions to shareholders                            (3,585,033)                (808,167)
                                                                   -------------             ------------

Fund Share (principal) Transactions (Note 5)
   Net proceeds from sale of shares                                  26,356,500               27,390,426
   Value of shares issued to shareholders in payment
      of distributions declared                                       1,262,115                  454,376
   Cost of shares redeemed                                          (10,713,175)                (137,970)
                                                                   -------------             ------------
      Increase in Net Assets from Fund share
      transactions                                                   16,905,440               27,706,832
                                                                   -------------             ------------

Total Increase in Net Assets                                         13,059,676               27,397,664

Net Assets
   At beginning of year                                              27,397,664                       --
                                                                   -------------             ------------

   At end of year (including distributions in excess
      of net invesment income of $81,654 and
      undistributed net investment income of       
      $64,032, respectively)                                       $ 40,457,340              $27,397,664
                                                                   =============             ============
</TABLE>

    The accompanying notes are an integral part of the financial statements.


                                       7
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                        Standish Diversified Income Fund

                              Financial Highlights
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                  For the period
                                                                                                   June 2, 1997
                                                                                                 (commencement of
                                                                              Year Ended          operations) to
                                                                          December 31, 1998 (1)  December 31, 1997 (1)
                                                                         --------------------   --------------------
<S>                                                                            <C>                    <C>    
Net Asset Value, Beginning of Year                                             $ 20.51                $ 20.00
                                                                               --------               --------
Investment Operations:
   Net investment income *                                                        1.70                   0.98
   Net realized and unrealized gain (loss) on investments                        (1.52)                  0.26
                                                                               --------               --------
Total from investment operations                                                  0.18                   1.24
                                                                               --------               --------
Less distributions declared to shareholders:
   From net investment income                                                    (1.67)                 (0.63)
   From net realized gain on investments                                            --                  (0.10)
                                                                               --------               --------
Total distributions to shareholders                                              (1.67)                 (0.73)
                                                                               --------               --------
Net Asset Value, End of Year                                                   $ 19.02                $ 20.51
                                                                               ========               ========

Total Return                                                                      0.86%                  6.20%

Ratios/Supplemental Data
   Expenses (to average daily net assets)* (2)                                    0.00%                  0.00%+
   Net investment income (to average daily net assets)*                           8.40%                  8.07%+
   Net assets, end of Year (000 omitted)                                       $40,457                $27,398

- ---------------------
*  The investment adviser voluntarily agreed not to impose its advisory fee on
   the Portfolio and reimbursed the Fund and the Portfolio for their operating
   expenses. If these voluntary actions had not been taken, the Fund's net
   investment income per share and the ratios would have been:

   Net investment income per share                                             $  1.51                $  0.74
   Ratios (to average daily net assets):
   Expenses (2)                                                                   0.91%                  1.96%+
   Net investment income                                                          7.49%                  6.11%+
</TABLE>

(1)   Calculated based on average shares outstanding.
(2)   Includes the Fund's share of Standish Diversified Income Portfolio's
      allocated expenses.
+     Computed on an annualized basis.

    The accompanying notes are an integral part of the financial statements.


                                       8
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                        Standish Diversified Income Fund

                          Notes to Financial Statements
- --------------------------------------------------------------------------------

(1)   Significant Accounting Policies:

      Standish, Ayer & Wood Investment Trust (the "Trust") is organized as a
      Massachusetts business trust and is registered under the Investment
      Company Act of 1940, as amended, as an open-end, management investment
      company. Standish Diversified Income Fund (the "Fund") is a separate
      diversified investment series of the Trust.

      The Fund invests all of its investable assets in an interest of the
      Standish Diversified Income Portfolio (the "Portfolio"), a subtrust of
      Standish, Ayer & Wood Master Portfolio (the "Portfolio Trust"), which is
      organized as a New York trust, and has the same investment objective as
      the Fund. The value of the Fund's investment in the Portfolio reflects the
      Fund's proportionate interest in the net assets of the Portfolio
      (approximately 100% at December 31, 1998). The performance of the Fund is
      directly affected by the performance of the Portfolio. The financial
      statements of the Portfolio are included elsewhere in this report and
      should be read in conjunction with the Fund's financial statements.

      The following is a summary of significant accounting policies followed by
      the Fund in the preparation of the financial statements. The preparation
      of financial statements in accordance with generally accepted accounting
      principles requires management to make estimates and assumptions that
      affect the reported amounts and disclosures in the financial statements.
      Actual results could differ from those estimates.

      A. Investment security valuations

      The Fund records its investment in the Portfolio at value. The method by
      which the Portfolio values its securities is discussed in Note 1A of the
      Portfolio's Notes to Financial Statements, which are included elsewhere in
      this report.

      B. Securities transactions and income

      Securities transactions are recorded as of the trade date. The Fund's net
      investment income consists of the Fund's pro rata share of the net
      investment income of the Portfolio, less all actual and accrued expenses
      of the Fund determined in accordance with generally accepted accounting
      principles.

      C. Federal taxes

      As a regulated investment company qualified under Subchapter M of the
      Internal Revenue Code, the Fund is not subject to income taxes to the
      extent that it distributes all of its taxable income for its fiscal year.
      The Fund elected to defer to its fiscal year ending December 31, 1999
      losses of $603,207 recognized during the period from November 1, 1998 to
      December 31, 1998, which expire in 2006.

      At December 31, 1998, the Fund, for federal income tax purposes, had a
      capital loss carryover of $1,365,591, which expires in 2006, which will
      reduce the Fund's taxable income arising from future net realizable gain
      on investments, if any, to the extent permitted by the Internal Revenue
      Code and thus will reduce the amount of distributions to shareholders
      which would otherwise be necessary to relieve the Fund of any liability
      for federal income tax.

      D. Deferred organization expense

      Costs incurred by the Fund in connection with its organization and initial
      registration are being amortized on a straight-line basis through May
      2002. These costs were paid for by the investment adviser and will be
      reimbursed by the Fund.

      E. Other

      All net investment income and realized and unrealized gains and losses of
      the Portfolio are allocated pro rata among the respective investors in the
      Portfolio.


                                       9
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                        Standish Diversified Income Fund

                          Notes to Financial Statements
- --------------------------------------------------------------------------------

(2)   Distributions to Shareholders:

      The Fund's dividends from short-term and long-term capital gains, if any,
      after reduction of capital losses will be declared and distributed at
      least annually, as will dividends from net investment income. In
      determining the amounts of its dividends, the Fund will take into account
      its share of the income, gains or losses, expenses, and any other tax
      items of the Portfolio. Dividends from net investment income and capital
      gains distributions, if any, are reinvested in additional shares of the
      Fund unless a shareholder elects to receive them in cash. Income and
      capital gain distributions are determined in accordance with income tax
      regulations which may differ from generally accepted accounting
      principles. The differences are primarily due to differing treatments for
      foreign currency, forward foreign currency exchange contracts, options and
      financial futures transactions. Permanent book and tax basis differences
      relating to shareholder distributions will result in reclassifications
      between paid-in capital, undistributed net investment income and
      accumulated net realized gain (loss).

(3)   Investment Advisory Fee:

      The Fund does not directly pay any investment advisory fees, but
      indirectly bears its pro rata share of the compensation paid by the
      Portfolio to Standish International Management Company, L.P. ("SIMCO") for
      such services. See Note 2 of the Portfolio's Notes to Financial Statements
      which are included elsewhere in this report. For the year ended December
      31, 1998, SIMCO voluntarily agreed to limit the operating expenses of the
      Fund and its pro rata share of expenses allocated from the Portfolio
      (excluding brokerage commissions, taxes and extraordinary expenses) to
      0.00% of the Fund's average daily net assets. Pursuant to this agreement,
      SIMCO voluntarily reimbursed the Fund for $68,978 of operating expenses
      for the year ended December 31, 1998. The Trust pays no compensation
      directly to its trustees who are affiliated with the investment adviser or
      to its officers, all of whom receive remuneration for their services to
      the Trust from SIMCO. Certain of the trustees and officers of the Trust
      are limited partners or officers of SIMCO.

(4)   Investment Transactions:

      Increases and decreases in the Fund's investment in the Portfolio for the
      year ended December 31, 1998 aggregated $26,399,305 and $12,282,331,
      respectively.

(5)   Shares of Beneficial Interest:

      The Declaration of Trust permits the trustees to issue an unlimited number
      of full and fractional shares of beneficial interest having a par value of
      one cent per share. Transactions in Fund shares were as follows:

<TABLE>
<CAPTION>
                                                                                          For the period June 2, 1997
                                                                                                (commencement of
                                                                  For the Year Ended              operations)
                                                                  December 31, 1998           to December 31, 1997
                                                              --------------------------- ----------------------------
<S>                                                                           <C>                          <C>      
      Shares sold                                                             1,277,800                    1,320,752
      Shares issued to shareholders in payment of
      distributions declared                                                     63,709                       22,092
      Shares redeemed                                                          (550,939)                      (6,730)
                                                              --------------------------- ----------------------------
      Net increase                                                              790,570                    1,336,114
                                                              =========================== ============================
</TABLE>

      At December 31, 1998, three shareholders were record owners of
      approximately 48%, 17% and 15%, respectively, of the Fund's total
      outstanding shares.


                                       10
<PAGE>

                        Report of Independent Accountants

To the Trustees of Standish, Ayer & Wood Investment Trust and the Shareholders
of Standish Diversified Income Fund:

In our opinion, the accompanying statement of assets and liabilities and the
related statements of operations and of changes in net assets and the financial
highlights present fairly, in all material respects, the financial position of
Standish, Ayer & Wood Investment Trust: Standish Diversified Income Fund (the
"Fund"), at December 31, 1998, the results of its operations, the changes in its
net assets and the financial highlights for the periods indicated therein, in
conformity with generally accepted accounting principles. These financial
statements and financial highlights (herein referred to as "financial
statements") are the responsibility of the Fund's management; our responsibility
is to express an opinion on these financial statements based on our audits. We
conducted our audits of these financial statements in accordance with generally
accepted auditing standards which 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, assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

PricewaterhouseCoopers LLP
Boston, Massachusetts
February 18, 1999


                                       11
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                      Standish Diversified Income Portfolio

                   Schedule of Investments - December 31, 1998
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                            Par              Value
Security                                                      Rate       Maturity        Value (1)         (Note 1A)
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>       <C>                 <C>        <C>          
BONDS AND NOTES -- 92.1%

Asset Backed -- 10.2%
Delta Funding Home Equity Loan 1997-2 M1                      7.240%    06/25/2027          750,000    $     756,559
GE Capital Mortgage 1996 HE3                                  8.250%    09/25/2026          359,139          374,739
Green Tree Financial Corp. 1997-6 B2 Non-ERISA                7.750%    01/15/2029          875,000          771,777
IMC Home Equity Loan 1998-1 M1 Non-ERISA                      7.030%    06/20/2029          375,000          373,242
Newcourt Rec Asset Lease 98-2D                                7.210%    09/15/2007          400,000          398,500
Oakwood Mortgage 1998-A B2 144A Non-ERISA                     8.735%    05/15/2028          450,000          384,539
Oakwood Mortgage Investments 1997-D B1 Non-ERISA              7.325%    02/15/2028          425,000          397,109
Vanderbilt Mortgage Financial 1996-C B2                       8.000%    11/07/2026          400,000          386,625
Vanderbilt Mortgage Financial 1997-D 1B2                      7.550%    12/07/2027          425,000          396,578
                                                                                                       --------------
Total Asset Backed (Cost $4,408,257)                                                                       4,239,668
                                                                                                       --------------

Collateralized Mortgage Obligations -- 1.1%
GE Capital Mortgage Services Inc.
     1994-1 B3 144A Non-ERISA                                 6.500%    01/25/2024          256,988          215,037
GE Capital Mortgage Services Inc.
     1996-11 B3 Non-ERISA                                     7.500%    07/25/2026          243,969          222,698
                                                                                                       --------------
Total Collateralized Mortgage Obligations (Cost $440,968)                                                    437,735
                                                                                                       --------------

Convertible Corporate Bonds -- 3.4%
Exide Corp. 144A                                              2.900%    12/15/2005          460,000          257,600
Integrated Health                                             5.750%    01/01/2001          500,000          442,500
Tenet Healthcare Corp.                                        6.000%    12/01/2005          850,000          714,000
                                                                                                       --------------
Total Convertible Corporate Bonds (Cost $1,461,929)                                                        1,414,100
                                                                                                       --------------

Corporate -- 47.6%

Bank Bonds -- 2.8%
Bank United Corp. Notes                                       8.875%    05/01/2007          200,000          205,564
First Palm Beach Notes                                       10.350%    06/30/2002          100,000          103,382
GS Escrow Corp. 144A Notes                                    7.125%    08/01/2005          400,000          394,128
GS Escrow Corp. 144A Senior Notes                             7.000%    08/01/2003          375,000          369,857
Webster Financial Capital 144A Notes                          9.360%    01/29/2027          100,000          105,460
                                                                                                       --------------
                                                                                                           1,178,391
                                                                                                       --------------

Financial -- 11.5%
Amresco Inc. Corp. Senior Sub Notes                           9.875%    03/15/2005          175,000          122,500
Carramerica REIT Notes                                        6.875%    03/01/2008          350,000          331,233
Citibank N.A. Nassau Branch CD                               10.350%    03/29/1999          350,000          350,000
Conseco Finance Trust Cap. Notes                              8.796%    04/01/2027          700,000          640,324
Conseco Finance Trust II                                      8.700%    11/15/2026           75,000           67,937
Constitution Capital Trust 144A                               9.150%    04/15/2027          175,000          204,482
Franchise Fin Corp. REIT Notes                                8.250%    10/30/2003          350,000          345,989
Fresenius Medical Capital Trust Notes                         7.875%    02/01/2008           60,000          599,400
Harborside Health Step Up Senior NC'03                        0.000%    08/01/2008          750,000          352,500
</TABLE>

    The accompanying notes are an integral part of the financial statements.


                                       12
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                      Standish Diversified Income Portfolio

                   Schedule of Investments - December 31, 1998
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                            Par              Value
Security                                                      Rate       Maturity        Value (1)         (Note 1A)
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>        <C>                 <C>        <C>          
Financial (continued)
Imperial Credit Capital Trust(a)                             10.250%    06/14/2002           50,000    $      38,000
Kaufman & Broad Home Corp. Senior Notes                       7.750%    10/15/2004          300,000          298,140
Markel Capital Trust I Notes                                  8.710%    01/01/2046          175,000          168,892
Matrix Capital Corp. Notes                                   11.500%    09/30/2004          300,000          267,081
Ocwen Financial Capital Notes                                11.875%    10/01/2003          150,000          133,500
Ocwen Financial Capital Notes                                10.875%    08/01/2027           50,000           40,000
Phoenix Re-Insurance Corp. Capital Notes                      8.850%    02/01/2027          175,000          153,522
Pindo Deli Financial Notes                                   10.250%    10/01/2002          850,000          501,500
Tanger REIT Senior Notes                                      7.875%    10/24/2004          200,000          185,648
                                                                                                       --------------
                                                                                                           4,800,648
                                                                                                       --------------

Industrial Bonds -- 33.3%
Ackerley Group Inc. 144A Senior Sub Notes                     9.000%    01/15/2009           75,000           76,313
Adelphia Communications Senior Notes                          9.250%    10/01/2002          300,000          316,500
Allied Waste Industries 144A Notes                            7.375%    01/01/2004          125,000          125,625
Allied Waste Industries 144A Notes                            7.625%    01/01/2006          175,000          176,313
Allied Waste Industries 144A Notes                            7.875%    01/01/2009          100,000          101,250
Building Materials Corp. Senior Notes                         8.000%    10/15/2007          300,000          298,500
Chattem Inc. Senior Sub Notes                                 8.875%    04/01/2008          425,000          437,750
Colt Telecom Group PLC Senior Step Up Notes                   0.000%    12/15/2006          350,000          292,250
Conmed Corp. Notes                                            9.000%    03/15/2008          175,000          175,000
CSX Corp. Medium Term Notes                                   6.800%    12/01/2028          350,000          351,309
Extendicare Health Sevices Senior Notes                       9.350%    12/15/2007          484,000          464,035
Ferrellgas Corp. Notes                                        9.375%    06/15/2006          200,000          198,000
Flag Limited Senior Notes                                     8.250%    01/30/2008          600,000          588,000
Genesis Multicare Senior Sub Notes                            9.000%    08/01/2007          175,000          161,000
Grove Worldwide Senior Notes                                  0.000%    05/01/2009          175,000           73,500
Grove Worldwide Senior Sub Notes                              9.250%    05/01/2008          125,000          112,500
Guandong Enterprises 144A Senior Notes NCL                    8.875%    05/22/2007          825,000          396,000
Harrahs Operating Co. Inc. Senior Sub Notes                   7.875%    12/15/2005          400,000          400,000
Horseshoe Gaming LLC Notes                                    9.375%    06/15/2007          250,000          257,500
Mcleod USA Senior Step Up Notes                               0.000%    03/01/2007          675,000          516,375
News America Inc. Deb Notes                                   7.300%    04/30/2028          400,000          410,148
Nextlink Communications 144A Notes                           10.750%    11/15/2008          800,000          818,000
NVR Inc. Senior Notes                                         8.000%    06/01/2005          500,000          493,750
Optel Inc. Senior Notes                                      11.500%    07/01/2008          450,000          441,000
Panavision Inc. Step Up Sub Notes                             0.000%    02/01/2006          450,000          247,500
Paxson Communications Senior Notes                           11.625%    10/01/2002          250,000          253,125
Premier Parks Inc. Senior Notes                               9.250%    04/01/2006           50,000           52,125
Premier Parks Inc. Step Up Senior Notes                       0.000%    04/01/2008          150,000          102,000
Prime Succession Acq Co. Senior Sub Notes                    10.750%    08/15/2004          400,000          394,820
Revlon Worldwide Senior Notes                                 0.000%    03/15/2001          800,000          452,000
Rose Hills Co. Senior Sub Notes                               9.500%    11/15/2004          125,000          118,750
RSL Communications PLC Notes                                  0.000%    03/01/2008          625,000          356,250
Salem Communications Corp. Senior Sub Notes                   9.500%    10/01/2007          425,000          440,938
Sinclair Broadcast Senior Sub 144A Notes                      8.750%    12/15/2007          325,000          328,250
Smithfield Foods Inc. Senior Sub Notes                        7.625%    02/15/2008          300,000          301,500
Southland Corp. Deb Notes                                     4.500%    06/15/2004          300,000          249,000
</TABLE>

    The accompanying notes are an integral part of the financial statements.


                                       13
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                      Standish Diversified Income Portfolio

                   Schedule of Investments - December 31, 1998
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                            Par              Value
Security                                                      Rate       Maturity        Value (1)         (Note 1A)
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>        <C>               <C>          <C>          
Industrial Bonds (continued)
TCI Communications Inc.                                       7.125%    02/15/2028          350,000    $     381,312
Texaco Capital Corp. Notes                                    9.750%    03/15/2020          275,000          379,805
Time Warner Inc. Notes                                        6.625%    05/15/2029          350,000          356,111
UPM-Kymmene Corp. 144A Notes                                  7.450%    11/26/2027          350,000          332,906
USA Waste Services Inc. Senior Notes                          7.000%    07/15/2028          400,000          408,576
Westinghouse Electric Deb Notes                               8.625%    08/01/2012          500,000          579,300
Winstar Communications Senior Sub Step Up Notes               0.000%    10/15/2005          500,000          361,875
Worldcom Inc. Senior Notes                                    6.950%    08/15/2028           75,000           80,650
                                                                                                       --------------
                                                                                                          13,857,411
                                                                                                       --------------

Total Corporate (Cost $21,247,947)                                                                        19,836,450
                                                                                                       --------------

Government/Other -- 23.1%

Argentina -- 0.9%
Cointel 144A Notes                                           10.375%    08/01/2004          575,000          385,250
                                                                                                       --------------

Denmark -- 0.2%
Denmark Nykredit                                              7.000%    10/01/2026          472,000           75,669
                                                                                                       --------------

EuroDollar -- 0.0%
Republic of Ecuador Registered PDI                            3.813%    12/29/2049           12,699            5,119
                                                                                                       --------------

France -- 1.1%
Remy Cointreau 144A ECU                                      10.000%    07/30/2005          450,000          459,543
                                                                                                       --------------

Germany -- 2.9%
Colt Telecom Group PLC 144A Notes                             7.625%    07/31/2008          725,000          427,353
Exide Holding Europe 144A Notes                               9.125%    04/15/2004          400,000          235,181
Texon International PLC Senior Notes                         10.000%    02/01/2008          240,000          115,191
United Mexican States                                        10.375%    01/29/2003          650,000          411,417

                                                                                                       --------------
                                                                                                           1,189,142
                                                                                                       --------------

New Zealand -- 0.1%
Fletcher Challenge CVT                                       10.000%    04/30/2005          110,000           60,200
                                                                                                       --------------

United Kingdom -- 1.5%
IPC Magazines 144A                                            0.000%    03/15/2008          200,000          177,855
William Hill Finance                                         10.625%    04/30/2008          275,000          468,533

                                                                                                       --------------
                                                                                                             646,388
                                                                                                       --------------

Yankee Bonds -- 16.4%
Abitibi Consolidated Deb Notes                                7.500%    04/01/2028          900,000          817,308
Asia Pulp And Paper Global Financial 144A CVT                 2.000%    07/25/2000          125,000           88,750
Asia Pulp and Paper Global Financial Notes                   11.750%    10/01/2005          125,000           82,500
Ecuador Bearer PDI(a)                                         3.250%    02/27/2015        1,075,077          433,390
Global Crossing Holding Ltd. Notes                            9.625%    05/15/2008          400,000          420,000
Grupo Televisa S.A.                                           0.000%    05/15/2008          250,000          185,625
</TABLE>

    The accompanying notes are an integral part of the financial statements.


                                       14
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                      Standish Diversified Income Portfolio

                   Schedule of Investments - December 31, 1998
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                            Par              Value
Security                                                      Rate       Maturity        Value (1)         (Note 1A)
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>        <C>               <C>          <C>          
ING Barings NV                                                0.000%    02/12/1999          725,000    $     822,875
Peru FLIRB(a)                                                 3.250%    03/07/2017        1,475,000          834,297
Petro Canada Senior Notes                                     7.000%    11/15/2028          350,000          345,142
Petroleos Mexicanos Notes                                     8.850%    09/15/2007        1,200,000        1,084,440
Petroleos Mexicanos Notes                                     9.250%    03/30/2018           50,000           41,000
Republic of Argentina(a)                                     14.250%    11/30/2002          200,000          194,000
Republic of Panama Notes                                      8.875%    09/30/2027          825,000          771,887
Royal Caribbean Cruise Senior Notes                           7.500%    10/15/2027          500,000          495,257
TPSA Finance 144A Senior Notes                                7.750%    12/10/2008          200,000          198,480
                                                                                                       --------------
                                                                                                           6,814,951
                                                                                                       --------------

Total Government/Other (Cost $9,724,021)                                                                   9,636,262
                                                                                                       --------------

U.S. Government Agency -- 0.8%
FHLMC                                                         5.750%    07/15/2003          175,000          179,512
FNMA                                                          6.000%    05/15/2008          150,000          158,343
                                                                                                       --------------
Total U.S. Government Agency (Cost $338,357)                                                                 337,855
                                                                                                       --------------

Non-Agency -- 0.9%

Pass Thru Securities -- 0.9%
Franchise Mortage Corp. 1997-A D 144A                         8.140%    04/15/2019          350,000          362,469
                                                                                                       --------------

Total Non-Agency (Cost $363,891)                                                                             362,469
                                                                                                       --------------

U.S. Treasury Obligations -- 5.0%

Treasury Bonds -- 0.2%
U.S. Treasury Bond                                            8.125%    08/15/2019           50,000           66,774
                                                                                                       --------------

Treasury Notes -- 4.8%
U.S. Treasury Note                                            6.625%    04/30/2002        1,450,000        1,534,506
U.S. Treasury Note                                            6.625%    05/15/2007          350,000          393,586
U.S. Treasury Note                                            5.875%    11/15/1999           75,000           75,773
                                                                                                       --------------
                                                                                                           2,003,865
                                                                                                       --------------

Total U.S. Treasury Obligations (Cost $2,070,605)                                                          2,070,639
                                                                                                       --------------

TOTAL BONDS AND NOTES (COST $40,055,975)                                                                  38,335,178
                                                                                                       --------------

<CAPTION>
                                                                                            Shares
                                                                                           ---------
<S>                                                                                         <C>            <C>    
PREFERRED STOCKS -- 2.9%
El Paso Electric Co.                                                                            139           14,873
Equity Office Properties Trust 144A CVT                                                       8,000          305,000
Fuji JGB Inv. L.L.C. Pfd Step Up 144A(a)                                                    525,000          380,625
Global Crossing PIK Pfd 144A                                                                  4,000          380,000
Paxson Communications 12.5% Pfd PIK                                                             142          124,960
                                                                                                       --------------

TOTAL PREFERRED STOCKS (COST $1,336,004)                                                                   1,205,458
                                                                                                       --------------
</TABLE>

    The accompanying notes are an integral part of the financial statements.


                                       15
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                      Standish Diversified Income Portfolio

                   Schedule of Investments - December 31, 1998
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                          Value 
Security                                                                                    Shares       (Note1A)
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                                                   <C>              <C>
WARRANTS -- 0.0%

Financial -- 0.0%
Equity Office Properties Warrants                                                             2,750    $         550
                                                                                                       --------------

TOTAL WARRANTS (COST $2,200)                                                                                     550
                                                                                                       --------------
                                                                                          Contract
                                                                                          Size (1)
                                                                                       ---------------
PURCHASED OPTIONS -- 1.0%
BTP 6.75% Put, Strike Price 107.69, 2/7/00                                            1,325,000,000               --
Fujibank 9.87% Call, Strike Price 6.37, 2/26/99                                               4,500                9
JPY Put/USD Call, Strike Price 155.00, 6/15/99                                              450,000              495
JPY Put/USD Call, Strike Price 150.00, 6/9/99                                               500,000              800
JGB 3.00% Put, Strike Price 110.00, 6/2/99                                              121,425,000           47,720
DEM Put/USD Call, Strike Price 1.85, 2/17/99                                                975,000               --
BRL Put/USD Call, Strike Price 1.35, 9/9/99                                               2,080,000          227,760
UST 6.125% Call, Strike Price 110.43, 1/22/99                                                 5,000            9,063
UST 5.500% Call, Strike Price 104.391, 2/25/99                                                9,000           18,352
UST 5.625% Call, Strike Price 108.125, 4/23/99                                                4,500            4,781
UST 5.625% Call, Strike Price 110.25, 4/9/99                                                  5,000            2,188
UST 5.625% Call, Strike Price 110.00, 4/9/99                                                  8,000            3,875
UST 5.625% Put, Strike Price 99.258, 2/1/99                                                  10,000              313
UST 5.625% Call, Strike Price 103.422, 2/1/99                                                10,000           31,100
UST 6.125% Call, Strike Price 110.9375, 2/10/99                                              10,000           20,000
JPY Put, Strike Price 116.95, 12/24/99                                                      600,000           26,100
UST 6.125% Call, Strike Price 113.438, 5/31/99                                                5,000           13,594
DBR 5.25% Call, Strike Price 110.76, 12/15/99                                             1,000,000            5,880

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

TOTAL PURCHASED OPTIONS (COST $881,864)                                                                      412,030
                                                                                                       --------------

SHORT-TERM INVESTMENTS -- 3.3%

Repurchase Agreements -- 3.3%
Prudential-Bache Repurchase Agreement, dated 12/31/98, due 1/4/99, with a
maturity value of $1,399,001 and an effective yield of 3.95%, collateralized by
U.S. Government Agency Obligations with rates ranging from 6.18% to 7.77%,
maturity dates ranging from 10/01/26 to 12/01/28 and an aggregate market value
of $1,426,741.                                                                                             1,398,387
                                                                                                       --------------

TOTAL SHORT-TERM INVESTMENTS (COST $1,398,387)                                                             1,398,387
                                                                                                       --------------

TOTAL INVESTMENTS-- 99.3% (COST $43,674,430)                                                           $  41,351,603

Other Assets, Less Liabilities-- 0.7%                                                                        288,984
                                                                                                       --------------

NET ASSETS-- 100%                                                                                      $  41,640,587
                                                                                                       ==============
</TABLE>

    The accompanying notes are an integral part of the financial statements.


                                       16
<PAGE>

                     Standish, Ayer & Wood Investment Trust
                      Standish Diversified Income Portfolio

                   Schedule of Investments - December 31, 1998
- --------------------------------------------------------------------------------

Notes to Schedule of Investments:

144A - Securities exempt from registration under Rule 144A of the Securities Act
of 1933.
     These securities may be resold in transactions exempt from registration.
FHLMC - Federal Home Loan Mortgage Corp. 
FNMA - Federal National Mortgage Association 
FLIRB - Front Loaded Interest Reduction Bond 
CVT - Convertible 
DBR - Deutsche Bundes Republik 
JGB - Japanese Government Bond 
UST - United States Treasury 
BRL - Brazilian Real 
BTP - British Pound 
DEM - German Mark 
JPY - Japanese Yen 
USD - United States Dollar

(1)   Denominated in United States currency except for foreign country specific
      bonds which are denominated in their respective local currency.

(a)   Variable Rate Security; rate indicated is as of 12/31/98.

    The accompanying notes are an integral part of the financial statements.


                                       17
<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                      Standish Diversified Income Portfolio

                       Statement of Assets and Liabilities
                                December 31, 1998
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                  <C>                <C>         
Assets
   Investments, at value (Note 1A) (identified cost, $43,674,430)                                       $ 41,351,603
   Interest receivable                                                                                       701,405
   Unrealized appreciation on forward foreign currency exchange contracts (Note 5)                            41,591
   Deferred organization costs (Note 1E)                                                                       4,059
   Receivable for investments sold                                                                             2,680
   Miscellaneous receivable                                                                                   41,327
   Prepaid expenses                                                                                            1,404
                                                                                                        -------------
       Total assets                                                                                       42,144,069

Liabilities
   Unrealized depreciation on forward foreign currency exchange contracts (Note 5)   $    22,913
   Accrued trustees' fees and expenses (Note 2)                                            1,571
   Options written, at value (premiums received $734,074) (Note 5)                       451,834
   Accrued accounting and custody fees                                                     6,580
   Accrued expenses and other liabilities                                                 20,584
                                                                                     ------------
       Total liabilities                                                                                     503,482
                                                                                                        -------------

Net Assets (applicable to investors' beneficial interests)                                              $ 41,640,587
                                                                                                        =============
</TABLE>

    The accompanying notes are an integral part of the financial statements.


                                       18
<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                      Standish Diversified Income Portfolio

                             Statement of Operations
                          Year Ended December 31, 1998
- --------------------------------------------------------------------------------

<TABLE>
<S>                                                                                  <C>                  <C>         
Investment Income (Note 1C)
   Interest income                                                                                        $3,508,686
   Dividend income (net of foreign withholding taxes of $152)                                                 88,060
                                                                                                          -----------
       Total income                                                                                        3,596,746

Expenses
   Investment advisory fee (Note 2)                                                  $   214,014
   Accounting and custody fees                                                            71,692
   Legal and audit services                                                               23,289
   Trustees' fees and expenses (Note 2)                                                    5,672
   Insurance expense                                                                       3,068
   Amortization of organization expense (Note 1E)                                          1,194
   Miscellaneous                                                                             733
                                                                                     ------------
       Total expenses                                                                    319,662

Deduct:
   Waiver of investment advisory fee (Note 2)                                           (214,014)
   Reimbursement of operating expenses (Note 2)                                         (105,648)
                                                                                     ------------
   Total waiver of investment advisory fee and reimbursement of operating
      expenses                                                                          (319,662)
                                                                                     ------------

       Net expenses                                                                                                0
                                                                                                          -----------

          Net investment income                                                                            3,596,746
                                                                                                          -----------

Realized and Unrealized Gain (Loss)
   Net realized gain (loss)
       Investment securities transactions                                            $(2,251,191)
       Financial futures contracts                                                        27,651
       Written options transactions                                                       88,012
       Foreign currency transactions and forward foreign currency exchange
         contracts                                                                       (81,185)
                                                                                     ------------

          Net realized loss                                                                               (2,216,713)

   Change in unrealized appreciation (depreciation)
       Investment securities                                                          (1,876,418)
       Financial futures contracts                                                         8,285
       Written options                                                                   275,214
       Foreign currency and forward foreign currency exchange contracts                  (47,843)
                                                                                     ------------

          Change in net unrealized appreciation (depreciation)                                            (1,640,762)
                                                                                                          -----------

       Net realized and unrealized loss                                                                   (3,857,475)
                                                                                                          -----------

Net Decrease in Net Assets from Operations                                                                $ (260,729)
                                                                                                          ===========
</TABLE>

    The accompanying notes are an integral part of the financial statements.


                                       19
<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                      Standish Diversified Income Portfolio

                       Statements of Changes in Net Assets
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                           For the period
                                                                                            June 2, 1997
                                                                    Year Ended      (commencement of operations)
                                                                December 31, 1998       to December 31, 1997
                                                               --------------------     ----------------------
<S>                                                                <C>                       <C>        
Increase (decrease) in Net Assets
From Investment Operations
   Net investment income                                           $  3,596,746              $   744,809
   Net realized gain (loss)                                          (2,216,713)                 132,120
   Change in net unrealized depreciation                             (1,640,762)                (377,925)
                                                                   -------------             ------------
   Net increase (decrease) in Net Assets
      from Investment Operations                                       (260,729)                 499,004
                                                                   -------------             ------------

Capital Transactions
   Contributions                                                     26,399,305               27,429,704
   Withdrawals                                                      (12,282,331)                (144,366)
                                                                   -------------             ------------
   Increase in Net Assets resulting from
      capital transactions                                           14,116,974               27,285,338
                                                                   -------------             ------------

Total Increase in Net Assets                                         13,856,245               27,784,342
                                                                   -------------             ------------

Net Assets
   At beginning of year                                              27,784,342                       --
                                                                   -------------             ------------

   At end of year                                                  $ 41,640,587              $27,784,342
                                                                   =============             ============
</TABLE>

    The accompanying notes are an integral part of the financial statements.


                                       20
<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                      Standish Diversified Income Portfolio

                                Supplemental Data
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                 For the period
                                                                                                  June 2, 1997
                                                                                                (commencement of
                                                                           Year Ended              operations)
                                                                        December 31, 1998     to December 31, 1997
                                                                        -----------------     --------------------
<S>                                                                        <C>                   <C>    
Ratios:
   Expenses (to average daily net assets)*                                     0.00%                0.00%+
   Net investment income (to average daily net assets)*                        8.40%                8.07%+
Portfolio Turnover                                                              145%                  25%
Net assets, end of year (000s omitted)                                     $ 41,641              $27,784

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

*     The investment adviser voluntarily agreed not to impose its investment
      advisory fee and reimbursed the Portfolio for all of its operating
      expenses for the year ended December 31, 1998 and for the period ended
      December 31, 1997. If these voluntary actions had not been taken, the
      ratios would have been:

Ratios (to average daily net assets):
   Expenses                                                                    0.75%                1.50%+
   Net investment income                                                       7.65%                6.57%+
</TABLE>

+  Computed on an annualized basis.

    The accompanying notes are an integral part of the financial statements.


                                       21
<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                      Standish Diversified Income Portfolio

                          Notes to Financial Statements
- --------------------------------------------------------------------------------

(1)   Significant Accounting Policies:

      Standish, Ayer & Wood Master Portfolio (the "Portfolio Trust") was
      organized as a master trust fund under the laws of the State of New York
      on January 18, 1996 and is registered under the Investment Company Act of
      1940, as amended, as an open-end, management investment company. Standish
      Diversified Income Portfolio (the "Portfolio") is a separate diversified
      investment series of the Portfolio Trust.

      At December 31, 1998 there is one Fund invested in the Portfolio. The
      value of the Fund's investment in the Portfolio reflects the Fund's
      proportionate interest in the net assets of the Portfolio. The
      proportionate interest at December 31, 1998 is 99.9%.

      The following is a summary of significant accounting policies followed by
      the Portfolio in the preparation of the financial statements. The
      preparation of financial statements in accordance with generally accepted
      accounting principles requires management to make estimates and
      assumptions that affect the reported amounts and disclosures in the
      financial statements. Actual results could differ from those estimates.

      A. Investment security valuations

      Securities for which quotations are readily available are valued at the
      last sale price, or if no sale, at the closing bid price in the principal
      market in which such securities are normally traded. Securities (including
      restricted securities) for which quotations are not readily available are
      valued primarily using dealer-supplied valuations or at their fair value
      as determined in good faith under consistently applied procedures under
      the general supervision of the Board of Trustees.

      Short-term instruments with less than sixty-one days remaining to maturity
      when acquired by the Portfolio are valued on an amortized cost basis. If
      the Portfolio acquires a short-term instrument with more than sixty days
      remaining to its maturity, it is valued at current market value until the
      sixtieth day prior to maturity and will then be valued at amortized cost
      based upon the value on such date unless the trustees determine during
      such sixty-day period that amortized cost does not represent fair value.

      B. Repurchase agreements

      It is the policy of the Portfolio to require the custodian bank to take
      possession, to have legally segregated in the Federal Reserve Book Entry
      System, or to have segregated within the custodian bank's vault, all
      securities held as collateral in support of repurchase agreement
      investments. Additionally, procedures have been established by the
      Portfolio to monitor on a daily basis, the market value of the repurchase
      agreement's underlying investments to ensure the existence of a proper
      level of collateral.

      C. Securities transactions and income

      Securities transactions are recorded as of the trade date. Interest income
      is determined on the basis of interest accrued. Dividend income is
      recorded on the ex-dividend date. Realized gains and losses from
      securities sold are recorded on the identified cost basis.

      D. Income Taxes

      The Portfolio is treated as a partnership for federal tax purposes. No
      provision is made by the Portfolio for federal or state taxes on any
      taxable income of the Portfolio because each investor in the Portfolio is
      ultimately responsible for the payment of any taxes. Since some of the
      Portfolio's investors are regulated investment companies that invest all
      or substantially all of their assets in the Portfolio, the Portfolio
      normally must satisfy the source of income and diversification
      requirements applicable to regulated investment companies (under the
      Internal Revenue Code) in order for its investors to satisfy them. The
      Portfolio allocates at least annually among its investors each investor's
      distributive share of the Portfolio's net investment income, net realized
      capital gains, and any other items of income, gain, loss deduction or
      credit.


                                       22
<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                      Standish Diversified Income Portfolio

                          Notes to Financial Statements
- --------------------------------------------------------------------------------

      E. Deferred Organizational Expenses

      Costs incurred by the Portfolio in connection with its organization and
      initial registration are being amortized, on a straight-line basis through
      May 2002.

(2)   Investment Advisory Fee:

      The investment advisory fee paid to Standish Investment Management
      Company, L.P. ("SIMCO") for overall investment advisory services is paid
      monthly at the annual rate of 0.50% of the Portfolio's average daily net
      assets. For the year ended December 31, 1998, SIMCO voluntarily agreed to
      limit the Portfolio's operating expenses (excluding brokerage commissions,
      taxes and extraordinary expenses) to 0.00% of the Portfolio's average
      daily net assets. Pursuant to this agreement, SIMCO voluntarily waived
      $214,014 of its investment advisory fee and reimbursed the Portfolio for
      its operating expenses of $105,648. The Portfolio Trust pays no
      compensation directly to its trustees who are affiliated with SIMCO or to
      its officers, all of whom receive remuneration for their services to the
      Portfolio Trust from SIMCO. Certain of the trustees and officers of the
      Portfolio Trust are limited partners or officers of SIMCO.

(3)   Purchases and Sales of Investments:

      Purchases and proceeds from sales of investments, other than short-term
      obligations, for the year ended December 31, 1998 were as follows:

<TABLE>
<CAPTION>
                                                                           Purchases           Sales
                                                                          -------------     ------------
           <S>                                                             <C>              <C>        
           U.S. Government Securities                                      $15,939,430      $15,808,612
                                                                          =============     ============
           Investments (non-U.S. Government Securities)                    $56,461,511      $37,360,705
                                                                          =============     ============
</TABLE>

(4)   Federal Income Tax Basis of Investment Securities:

      The cost and unrealized appreciation (depreciation) in value of the
      investment securities owned at December 31, 1998, as computed on a federal
      income tax basis, were as follows:

      Aggregate Cost                                              $43,760,225
                                                            ==================
                                                      
      Gross unrealized appreciation                                   659,686
      Gross unrealized depreciation                                (3,068,308)
                                                            ------------------
      Net unrealized depreciation                                 $(2,408,622)
                                                            ==================
                                                 
(5)   Financial Instruments:

      In general, the following instruments are used for hedging purposes as
      described below. However, these instruments may also be used to enhance
      potential gain in circumstances where hedging is not involved. The nature,
      risks and objectives of these investments are set forth more fully in
      Parts A and B of the Portfolio Trust's registration statement.

      The Portfolio trades the following financial instruments with off-balance
      sheet risk:


                                       23
<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                      Standish Diversified Income Portfolio

                          Notes to Financial Statements
- --------------------------------------------------------------------------------

Options

      Call and put options give the holder the right to purchase or sell,
      respectively, a security or currency at a specified price on or before a
      certain date. The Portfolio may use options to seek to hedge against risks
      of market exposure and changes in security prices and foreign currencies,
      as well as to seek to enhance returns. Writing puts and buying calls tend
      to increase the Portfolio's exposure to the underlying instrument. Buying
      puts and writing calls tend to decrease the Portfolio's exposure to the
      underlying instrument, or hedge other Portfolio investments. Options, both
      held and written by the Portfolio, are reflected in the accompanying
      Statement of Assets and Liabilities at market value. The underlying face
      amount at value of any open purchased options is shown in the schedule of
      investments. This amount reflects each contract's exposure to the
      underlying instrument at period end. Losses may arise from changes in the
      value of the underlying instruments, if there is an illiquid secondary
      market for the contracts, or if the counterparties do not perform under
      the contracts terms.

      Premiums received from writing options which expire are treated as
      realized gains. Premiums received from writing options which are exercised
      or are closed are added to or offset against the proceeds or amount paid
      on the transaction to determine the realized gain or loss. Realized gains
      and losses on purchased options are included in realized gains and losses
      on investments securities, except purchased options on foreign currency
      which are included in realized gains and losses on foreign currency
      transactions. If a put option written by the Portfolio is exercised, the
      premium reduces the cost basis of the securities purchased by the
      Portfolio. The Portfolio, as a writer of an option, has 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. A summary of such
      transactions for the year ended December 31, 1998 is as follows.

<TABLE>
<CAPTION>
      Written Put Option Transactions
      ---------------------------------------------------------------------------------------------
                                                              Number of
                                                              Contracts              Premiums
                                                           -----------------     ------------------
      <S>                                                        <C>                 <C>        
      Outstanding, beginning of period .................          5                  $    21,453
      Options written ..................................          16                     179,979
      Options exercised ................................         (1)                      (2,700)
      Options expired ..................................         (4)                     (36,968)
      Options closed ...................................         (9)                    (103,079)
                                                           -----------------     ------------------
      Outstanding, end of period .......................          7                  $    58,685
                                                           =================     ==================

<CAPTION>
      Written Call Option Transactions
      ---------------------------------------------------------------------------------------------
                                                              Number of
                                                              Contracts              Premiums
                                                           -----------------     ------------------
      <S>                                                        <C>                 <C>        
      Outstanding, beginning of period .................          4                  $     5,930
      Options written ..................................          12                      81,768
      Options expired ..................................         (3)                      (8,422)
      Options closed ...................................         (6)                     (19,368)
                                                           -----------------     ------------------
      Outstanding, end of period .......................          7                  $    59,908
                                                           =================     ==================

<CAPTION>
      Written Cross Currency Option Transactions
      ---------------------------------------------------------------------------------------------
                                                              Number of
                                                              Contracts              Premiums
                                                           -----------------     ------------------
      <S>                                                        <C>                 <C>        
      Outstanding, beginning of period .................          3                  $    28,698
      Options written ..................................          6                      612,500
      Options closed ...................................         (3)                     (28,698)
                                                           -----------------     ------------------
      Outstanding, end of period .......................          6                  $   612,500
                                                           =================     ==================
</TABLE>


                                       24
<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                      Standish Diversified Income Portfolio

                          Notes to Financial Statements
- --------------------------------------------------------------------------------

Futures Contracts

      The Portfolio may enter into financial futures contracts for the delayed
      sale or delivery of securities or contracts based on financial indices at
      a fixed price on a future date. Pursuant to margin requirements, the
      Portfolio deposits either in cash or securities an amount equal to a
      certain percentage of the contract amount. Subsequent payments are made or
      received by the Portfolio each day, dependent on the daily fluctuations in
      the value of the underlying security, and are recorded for financial
      statement purposes as unrealized gains or losses by the Portfolio. There
      are several risks in connection with the use of futures contracts as a
      hedging device. The change in value of futures contracts primarily
      corresponds with the value of their underlying instruments or index, which
      may not correlate with changes in value of the hedged investments. Buying
      futures tends to increase the Portfolios exposure to the underlying
      instrument, while selling futures tends to decrease the Portfolio's
      exposure to the underlying instrument or hedge other investments. In
      addition, there is the risk that the Portfolio may not be able to enter
      into a closing transaction because of an illiquid secondary market. Losses
      may arise if there is an illiquid secondary market or if the
      counterparties do not perform under the contract's terms. The Portfolio
      enters into financial futures transactions primarily to seek to manage its
      exposure to certain markets and to changes in securities prices and
      foreign currencies. Gains and losses are realized upon the expiration or
      closing of the futures contracts. There were no outstanding futures
      contracts at December 31, 1998.

Forward currency exchange contracts

      The Portfolio may enter into forward foreign currency and cross currency
      exchange contracts for the purchase or sale of a specific foreign currency
      at a fixed price on a future date. Risks may arise upon entering these
      contracts from the potential inability of counterparties to meet the terms
      of their contracts and from unanticipated movements in the value of a
      foreign currency relative to the U.S. dollar and other foreign currencies.
      The forward foreign currency and cross currency exchange contracts are
      marked to market using the forward foreign currency rate of the underlying
      currency and any gains or losses are recorded for financial statement
      purposes as unrealized until the contract settlement date or upon the
      closing of the contract. Forward currency exchange contracts are used by
      the Portfolio primarily to protect the value of the Portfolio's foreign
      securities from adverse currency movements. Unrealized appreciation and
      depreciation of forward currency exchange contracts is included in the
      Statement of Assets and Liabilities.

      At December 31, 1998, the Portfolio held the following forward foreign
      currency and cross currency exchange contracts:

      Forward Foreign Currency Contracts

<TABLE>
<CAPTION>
                                       Local                             U.S. $                 U.S. $
                                     Principal         Contract          Market                Aggregate         U.S. $ Unrealized
           Contracts to Deliver       Amount          Value Date         Value                Face Amount           Gain/(Loss)
      ---------------------------- -------------- ------------------ ------------------- ---------------------- --------------------
      <S>                            <C>            <C>                  <C>                   <C>                    <C>    
      British Pound Sterling .....      296,347        5/10/99                490,924                489,564                (1,360)
      German Deutsche Mark .......    2,005,002     2/12 - 3/09/99          1,206,466              1,204,601                (1,865)
      Danish Krone ...............      552,128        5/06/99                 87,322                 87,279                   (43)
      European Currency Unit .....      450,000        4/30/99                530,925                537,525                 6,600
      Greek Drachma ..............    5,874,220        4/22/99                 20,595                 18,971                (1,624)
      Hong Kong Dollar ...........      437,360        10/14/99                55,887                 55,000                  (887)
      Japanese Yen ...............   58,265,280        1/11/99                516,027                495,108               (20,919)
      New Zealand Dollar .........      118,306        2/22/99                 62,244                 62,785                   541
                                                                     ------------------- ---------------------- --------------------
                                                                         $  2,970,390          $   2,950,833          $    (19,557)
                                                                     =================== ====================== ====================
</TABLE>


                                       25
<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                      Standish Diversified Income Portfolio

                          Notes to Financial Statements
- --------------------------------------------------------------------------------

      Forward Foreign Currency Contracts -- Continued

<TABLE>
<CAPTION>
                                        Local                             U.S. $                U.S. $
                                      Principal        Contract        Market Value            Aggregate         U.S. $ Unrealized
           Contracts to Receive         Amount        Value Date                              Face Amount           Gain/(Loss)
      ---------------------------- -------------- ------------------ ------------------- ---------------------- --------------------
      <S>                            <C>            <C>                 <C>                 <C>                 <C>    
      German Deutsche Mark .......    2,160,887     2/17 - 3/09/99          1,299,726              1,319,371               (19,645)
      Hong Kong Dollar ...........      218,680        10/14/99                27,944                 26,686                 1,258
      Japanese Yen ...............   58,265,280         1/11/99               516,027                480,000                36,027
                                                                     ------------------- ---------------------- --------------------
                                                                        $   1,843,697       $      1,826,057    $           17,640
                                                                     =================== ====================== ====================
</TABLE>

      Forward Foreign Cross Currency Contracts
<TABLE>
<CAPTION>
                                                                                                                U.S. $
                                      U.S.$                                   U.S. $          Contract        Unrealized
         Contracts to Deliver      Market Value       In Exchange For       Market Value     Value Date       Gain/(Loss)
      --------------------------- ---------------  ---------------------- ---------------- --------------- ----------------
      <S>                          <C>              <C>                    <C>                <C>              <C>    
      Greek Drachma..............       49,265      German Deutsche Mark         48,109       4/22/99              (1,156)
      Greek Drachma..............       82,322      German Deutsche Mark         80,080       4/22/99              (2,242)
      Greek Drachma..............       98,910      German Deutsche Mark         96,217       4/22/99              (2,693)
      German Deutsche Mark.......      128,189         Greek Drachma            138,125       4/22/99               9,936
      German Deutsche Mark.......      128,189         Greek Drachma            137,678       4/22/99               9,489
      Greek Drachma..............      131,271      German Deutsche Mark        128,189       4/22/99              (3,082)
      Greek Drachma..............      169,689      German Deutsche Mark        160,161       4/22/99              (9,528)
      German Deutsche Mark.......      256,378         Greek Drachma            276,249       4/22/99              19,871
                                  ----------------                        ----------------                 ----------------
                                   $ 1,044,213                             $  1,064,808                        $   20,595
                                  ================                        ================                 ================
</TABLE>

(6)   Delayed Delivery Transactions:

      The Portfolio may purchase securities on a when-issued or forward
      commitment basis. Payment and delivery may take place a month or more
      after the date of the transactions. The price of the underlying securities
      and the date when the securities will be delivered and paid for are fixed
      at the time the transaction is negotiated. The Portfolio instructs its
      custodian to segregate securities having a value at least equal to the
      amount of the purchase commitment.

      At December 31, 1998, the Portfolio did not have any delayed delivery
      transactions.


                                       26
<PAGE>

                     Standish, Ayer & Wood Master Portfolio
                      Standish Diversified Income Portfolio

                          Notes to Financial Statements
- --------------------------------------------------------------------------------

(7)   Concentration of Risk:

      The Portfolio invests in low rated (non-investment grade) and comparable
      quality unrated high yield securities. Investments in high yield
      securities are accompanied by a greater degree of credit risk and the risk
      tends to be more sensitive to economic conditions than higher rated
      securities. The risk of loss due to default of an issuer may be
      significantly greater for holders of high yield securities, because such
      securities are generally unsecured and are often subordinated to other
      creditors of the issuer.

      There are certain additional considerations and risks associated with
      investing in foreign securities and currency transactions that are not
      inherent with investments of domestic origin. The Portfolio's investment
      in emerging market countries may involve greater risks than investments in
      more developed markets and the price of such investments may be volatile.
      These risks of investing in foreign and emerging markets may include
      foreign currency exchange rate fluctuations, perceived credit risk,
      adverse political and economic developments and possible adverse foreign
      government intervention.


                                       27
<PAGE>

                          Independent Auditors' Report

      To the Trustees of Standish, Ayer & Wood Master Portfolio and Investors of
      Standish Diversified Income Portfolio:

      In our opinion, the accompanying statement of assets and liabilities,
      including the schedule of investments, and the related statements of
      operations and of changes in net assets and the supplemental data present
      fairly, in all material respects, the financial position of Standish
      Diversified Income Portfolio, at December 31, 1998, the results of its
      operations, the changes in its net assets and the supplemental data for
      the periods indicated therein, in conformity with generally accepted
      accounting principles. These financial statements and supplemental data
      (herein referred to as "financial statements") are the responsibility of
      the Portfolio's management; our responsibility is to express an opinion on
      these financial statements based on our audits. We conducted our audits of
      these financial statements in accordance with generally accepted auditing
      standards which 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, assessing the accounting principles used and significant
      estimates made by management, and evaluating the overall financial
      statement presentation. We believe that our audits, which included
      confirmation of securities at December 31, 1998, by correspondence with
      the custodian and brokers, provide a reasonable basis for the opinion
      expressed above.


      PricewaterhouseCoopers LLP
      Boston, Massachusetts
      February 18, 1999

                                       28
<PAGE>

                      [This page intentionally left blank]


                                       29
<PAGE>


                      [This page intentionally left blank]


                                       30
<PAGE>

                          [LOGO] Standish Funds(R)
                                 One Financial Center
                                 Boston, MA 02111-2662
                                 (800) 729-0066
                                 www.standishfunds.com

<TABLE> <S> <C>

<ARTICLE> 6
<LEGEND>
This schedule contains summary financial information
extracted from Standish, Ayer & Wood Investment Trust
form N-SAR for the year ended December 31, 1998
and is qualified in its entirety by reference to
such financial statements.
</LEGEND>
<SERIES>
   <NUMBER> 6
   <NAME> Standish Diversified Income Portfolio
       
<S>                                             <C>
<PERIOD-TYPE>                                   12-MOS
<FISCAL-YEAR-END>                                 DEC-31-1998
<PERIOD-END>                                      DEC-31-1998
<INVESTMENTS-AT-COST>                              43,674,430
<INVESTMENTS-AT-VALUE>                             41,351,603
<RECEIVABLES>                                         745,412
<ASSETS-OTHER>                                         47,054
<OTHER-ITEMS-ASSETS>                                        0
<TOTAL-ASSETS>                                     42,144,069
<PAYABLE-FOR-SECURITIES>                                    0
<SENIOR-LONG-TERM-DEBT>                                     0
<OTHER-ITEMS-LIABILITIES>                             503,482
<TOTAL-LIABILITIES>                                   503,482
<SENIOR-EQUITY>                                             0
<PAID-IN-CAPITAL-COMMON>                           41,402,311
<SHARES-COMMON-STOCK>                                       0
<SHARES-COMMON-PRIOR>                                       0
<ACCUMULATED-NII-CURRENT>                                   0
<OVERDISTRIBUTION-NII>                                      0
<ACCUMULATED-NET-GAINS>                                     0
<OVERDISTRIBUTION-GAINS>                                    0
<ACCUM-APPREC-OR-DEPREC>                              238,276
<NET-ASSETS>                                       41,640,587
<DIVIDEND-INCOME>                                      88,060
<INTEREST-INCOME>                                   3,508,686
<OTHER-INCOME>                                              0
<EXPENSES-NET>                                              0
<NET-INVESTMENT-INCOME>                             3,596,746
<REALIZED-GAINS-CURRENT>                           (2,216,713)
<APPREC-INCREASE-CURRENT>                          (1,640,762)
<NET-CHANGE-FROM-OPS>                                (260,729)
<EQUALIZATION>                                              0
<DISTRIBUTIONS-OF-INCOME>                                   0
<DISTRIBUTIONS-OF-GAINS>                                    0
<DISTRIBUTIONS-OTHER>                                       0
<NUMBER-OF-SHARES-SOLD>                                     0
<NUMBER-OF-SHARES-REDEEMED>                                 0
<SHARES-REINVESTED>                                         0
<NET-CHANGE-IN-ASSETS>                             13,856,245
<ACCUMULATED-NII-PRIOR>                                     0
<ACCUMULATED-GAINS-PRIOR>                                   0
<OVERDISTRIB-NII-PRIOR>                                     0
<OVERDIST-NET-GAINS-PRIOR>                                  0
<GROSS-ADVISORY-FEES>                                 214,014
<INTEREST-EXPENSE>                                          0
<GROSS-EXPENSE>                                       319,662
<AVERAGE-NET-ASSETS>                               42,842,134
<PER-SHARE-NAV-BEGIN>                                    0.00
<PER-SHARE-NII>                                          0.00
<PER-SHARE-GAIN-APPREC>                                  0.00
<PER-SHARE-DIVIDEND>                                     0.00
<PER-SHARE-DISTRIBUTIONS>                                0.00
<RETURNS-OF-CAPITAL>                                        0
<PER-SHARE-NAV-END>                                      0.00
<EXPENSE-RATIO>                                          0.00
<AVG-DEBT-OUTSTANDING>                                      0
<AVG-DEBT-PER-SHARE>                                     0.00
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 6
<LEGEND>
This schedule contains summary financial information
extracted from Standish, Ayer & Wood Investment Trust
form N-SAR for the period ended December 31, 1998
and is qualified in its entirety by reference to
such financial statements.
</LEGEND>
<SERIES>
   <NUMBER> 17
   <NAME> Standish Diversified Income Fund Series
       
<S>                                                <C>
<PERIOD-TYPE>                                      12-MOS
<FISCAL-YEAR-END>                                    DEC-31-1998
<PERIOD-END>                                         DEC-31-1998
<INVESTMENTS-AT-COST>                                          0
<INVESTMENTS-AT-VALUE>                                41,640,480
<RECEIVABLES>                                                  0
<ASSETS-OTHER>                                            12,520
<OTHER-ITEMS-ASSETS>                                           0
<TOTAL-ASSETS>                                        41,653,000
<PAYABLE-FOR-SECURITIES>                                       0
<SENIOR-LONG-TERM-DEBT>                                        0
<OTHER-ITEMS-LIABILITIES>                              1,195,660
<TOTAL-LIABILITIES>                                    1,195,660
<SENIOR-EQUITY>                                                0
<PAID-IN-CAPITAL-COMMON>                              44,612,272
<SHARES-COMMON-STOCK>                                  2,126,684
<SHARES-COMMON-PRIOR>                                  1,336,114
<ACCUMULATED-NII-CURRENT>                                      0
<OVERDISTRIBUTION-NII>                                   (81,654)
<ACCUMULATED-NET-GAINS>                               (2,054,593)
<OVERDISTRIBUTION-GAINS>                                       0
<ACCUM-APPREC-OR-DEPREC>                              (2,018,685)
<NET-ASSETS>                                          40,457,340
<DIVIDEND-INCOME>                                         88,060
<INTEREST-INCOME>                                      3,508,678
<OTHER-INCOME>                                                 0
<EXPENSES-NET>                                                 0
<NET-INVESTMENT-INCOME>                                3,596,738
<REALIZED-GAINS-CURRENT>                              (2,216,708)
<APPREC-INCREASE-CURRENT>                             (1,640,761)
<NET-CHANGE-FROM-OPS>                                   (260,731)
<EQUALIZATION>                                                 0
<DISTRIBUTIONS-OF-INCOME>                              3,585,033
<DISTRIBUTIONS-OF-GAINS>                                       0
<DISTRIBUTIONS-OTHER>                                          0
<NUMBER-OF-SHARES-SOLD>                                1,277,800
<NUMBER-OF-SHARES-REDEEMED>                             (550,939)
<SHARES-REINVESTED>                                       63,709
<NET-CHANGE-IN-ASSETS>                                13,059,676
<ACCUMULATED-NII-PRIOR>                                   64,032
<ACCUMULATED-GAINS-PRIOR>                                  4,724
<OVERDISTRIB-NII-PRIOR>                                        0
<OVERDIST-NET-GAINS-PRIOR>                                     0
<GROSS-ADVISORY-FEES>                                          0
<INTEREST-EXPENSE>                                             0
<GROSS-EXPENSE>                                           68,978
<AVERAGE-NET-ASSETS>                                  42,811,176
<PER-SHARE-NAV-BEGIN>                                      20.51
<PER-SHARE-NII>                                             1.70
<PER-SHARE-GAIN-APPREC>                                    (1.52)
<PER-SHARE-DIVIDEND>                                       (1.67)
<PER-SHARE-DISTRIBUTIONS>                                   0.00
<RETURNS-OF-CAPITAL>                                           0
<PER-SHARE-NAV-END>                                        19.02
<EXPENSE-RATIO>                                             0.00
<AVG-DEBT-OUTSTANDING>                                         0
<AVG-DEBT-PER-SHARE>                                        0.00
        


</TABLE>


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