ADVISORS SERIES TRUST
N-30D, 1999-07-29
Previous: ADVISORS SERIES TRUST, 485APOS, 1999-07-29
Next: NEW ERA OF NETWORKS INC, S-8, 1999-07-29



                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND










                                  ANNUAL REPORT

                                  MAY 31, 1999
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

Dear Shareholders:

     As advisor to The Heritage  West  Dividend  Capture  Income Fund,  it is my
pleasure to provide  shareholders  with a review of the Fund and its performance
during its first year of operation.  As you know, the Fund invests  primarily in
preferred  stocks.  These  securities  were chosen because they are unlike other
income producing securities in several important and advantageous  respects. The
most  important  of these  differences  is what  makes  this Fund and its unique
strategy possible. Unlike bonds which are bought and sold with accrued interest,
preferred stocks "trade flat",  meaning investors can buy and hold for as little
as one day and still be paid the entire  dividend.  Since preferred share prices
are adjusted  downward by the amount of the dividend being paid,  this advantage
seemingly  becomes less clear.  If the downward  adjustment were to be recovered
over the entire ninety or so days between dividends,  then, in fact, there would
be no advantage.  Very often, however, the price adjustment following a dividend
is recovered in less than ninety days. This gives rise to a strategy of dividend
"captures".  Specifically,  to buy a preferred stock prior to its dividend,  and
sell as  soon  as it has  recovered  to the  purchase  price,  then  purchase  a
different   preferred  stock  approaching  its  ex-dividend  date  and  continue
repeating  the process.  The  objective is to earn more than the four  dividends
than could be earned with a buy-hold strategy.

     The Fund  continues  to utilize a dividend  capture  strategy  with a large
majority of its assets.  Ordinarily, the quality rating of a preferred stock has
little influence in the dividend capture process. During the latter half of 1998
however, quality became the most important factor in determining which preferred
stocks to  purchase.  At the  inception  of the Fund in late  June of 1998,  the
interest  rate on the 30 year U.S.  treasury bond stood at 5 3/4%. By October of
1998, the rate had fallen to 4 3/4% in a massive flight to quality brought on by
falling  stock prices and a very strong  dollar driven higher by the collapse of
the Russian Ruble. This caused lower rated,  higher yielding preferred issues to
under perform their higher quality counterparts.  The Fund saw share prices fall
and  dividend  capture  times  extend in its lower rated  holdings  while higher
quality issues were enjoying rising prices and shorter  dividend capture cycles.
During this period, the Fund's net asset value (the "NAV") fell from its opening
value of $12.25 to a low of $11.56 on 10-08-1998.  As the Fund  transitioned its
assets to higher  quality  preferred  issues,  the NAV began to climb,  reaching
$12.44 on  1-29-1999.  The NAV benefited  from  significantly  shorter  dividend
capture  times as investor  demand for higher  quality  sources of income  drove
prices steadily higher.  By year end 1998, the 30 year U.S.  Treasury Bond yield
had risen to just over 5%, and by the end of May 1999, the long bond had settled
just below the 6% yield  level.  As interest  rates moved  sharply  higher,  the
Fund's NAV slipped to $12.22, three cents from the initial NAV at inception.  As
of 5-31-99,  the Fund's portfolio was 84.5% invested in issues  considered to be
investment grade, specifically those rated AAA, AA, A, and BBB by S&P, and 15.5%
invested in issues rated BB and B by S&P.  The Fund does not permit  investments
rated lower than B by S&P or in unrated securities  considered by the advisor to
be equivalent to less than a B rating.

     Some of the  gain in the NAV was  the  result  of the  addition  of a small
number of convertible  preferred  securities.  These are income paying preferred
stocks that can be  converted  to the issuers  underlying  common stock at terms
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

that are generally preset at the time of issuance. As the stock market recovered
from the sharp correction of the fall of 1998, the Fund's convertible  preferred
stock  positions rose in value with the overall market while still providing the
Fund  with a source  of  distributable  income.  As of  5-31-99,  the Fund  held
convertible preferred positions amounting to 6.03% of the total portfolio.

Thank you for your continued support of the Fund.


Sincerely,


/s/ Craig O. Jolly

Craig O. Jolly
Portfolio Manager
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

 Comparison of the change in value of a $10,000 investment in The Heritage West
Dividend Capture Income Fund versus the Merrill Lynch Perpetual Preferred Index.

                               The Heritage West             Merrill Lynch
                             Dividend Capture Fund     Perpetual Preferred Index
                             ---------------------     -------------------------
24-Jun-98                           $10,000                     $10,000
31-Aug-98                           $ 9,650                     $ 9,958
30-Nov-98                           $ 9,960                     $10,159
28-Feb-99                           $10,326                     $10,186
31-May-99                           $10,547                     $10,075

Total Return
Period ended May 31, 1999
Since inception (6/24/98)              5.47%

Returns  shown for the Fund  reflect  the  effect of the  maximum  sales load of
2.00%.

Past performance is not predictive of future performance.

The Merrill Lynch Perpetual Preferred Index is a market capitalization  weighted
index that includes perpetual-payment  preferred issues. Quality range is BBB3 -
AAA based on  composite  Moody and S&P  ratings.  Issues  must have at least $30
million in shares  outstanding at the end of each month. Both dividend and price
return are calculated daily based on an accrued  schedule and exchange  pricing.
Prices  are taken at  approximately  3 pm E.T.  The Index is not  available  for
direct investment and does not incur expenses.

                                                                               3
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

SCHEDULE OF INVESTMENTS AT MAY 31, 1999
- --------------------------------------------------------------------------------
  Shares    PREFERRED STOCKS: 79.86%                                Market Value
- --------------------------------------------------------------------------------
            AUTOMOTIVE-DIVERSIFIED: 1.85%
   4,100    Ford Motor Company Series B...........................   $  115,825
                                                                     ----------
            BANKING-DIVERSIFIED: 4.24%
   5,000    The Chase Manhattan Corporation Pfd...................      141,563
   5,000    The Bank of New York Company, Inc. Cap 3 7.05%........      123,750
                                                                     ----------
                                                                        265,313
                                                                     ----------
            BANKING-INTERNATIONAL FINANCIAL SERVICES: 2.85%
   6,600    Barclays Bank PLC ADS  Series D.......................      178,200
                                                                     ----------
            ENTERTAINMENT-TV & RADIO PROGRAMMING: 3.89%
   5,000    Carlton Communications, PLC 8% Pfd....................      125,937
   3,000    Sinclair Broadcast 6% Conv Perp Pfd...................      117,000
                                                                     ----------
                                                                        242,937
                                                                     ----------
            FINANCIAL SERVICES- DIVERSIFIED: 4.76%
   5,000    Hartford Capital II 8.35% QUIPS.......................      130,937
   3,500    Citicorp Cum Preferred 8.5%...........................       90,781
   3,000    ITT Hartford Group, Inc. I 7.7% QUIPS.................       76,125
                                                                     ----------
                                                                        297,843
                                                                     ----------
            FINANCIAL SERVICES-INSURANCE: 2.26%
     500    National Rural Utilities Cooperative Finance
              Corporation 7.65% QUICS.............................       12,844
   5,000    National Rural Utilities Cooperative Finance
              Corporation 8.00% QUICS.............................      128,125
                                                                     ----------
                                                                        140,969
                                                                     ----------
            FINANCIAL SERVICES-SECURITIES BROKERAGE: 6.82%
   5,000    Morgan Stanley Dean Witter & Co. FIN 9% PLC...........      127,500
   7,000    Morgan Stanley Dean Witter & Co. Cap Trust I 7.1%.....      173,250
   5,000    Merrill Lynch & Co., Inc. Cap Trust IV 7.12% TOPRS....      125,312
                                                                     ----------
                                                                        426,062
                                                                     ----------
            FOOD-DIVERSIFIED: 5.65%
   5,000    Grand Metropolitan PLC, 9.42% Series A................      140,938
  10,600    ConAgra Capital, L.C. Series B Pfd....................      212,000
                                                                     ----------
                                                                        352,938
                                                                     ----------

4
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

SCHEDULE OF INVESTMENTS AT MAY 31, 1999, CONTINUED
- --------------------------------------------------------------------------------
  Shares                                                            Market Value
- --------------------------------------------------------------------------------
            FOOD-FAST FOOD: 0.21%
     500    McDonald's Corporation SDIB 7.5%......................   $   12,969
                                                                     ----------
            INSURANCE-DIVERSIFIED: 4.59%
     600    Travelers/Aetna Property Casualty Corp. 8% Pfd........       15,450
  10,000    Allstate Financing I 7.95% Cum Pfd. Series A..........      256,250
     600    Allstate Corp. 7.125% QUIPS...........................       15,000
                                                                     ----------
                                                                        286,700
                                                                     ----------
            INSURANCE-LONG TERM DISABILITY: 2.05%
   5,000    Unum Corp. 8.8% Jr. Series A MIDS.....................      128,125
                                                                     ----------
            INSURANCE-MUNICIPAL BOND: 5.67%
   6,500    Financial Security Assurance Holdings Ltd.............      163,719
   7,600    Ambac Fin. Group 7.08% Deb. Sec.......................      190,950
                                                                     ----------
                                                                        354,669
                                                                     ----------
            INSURANCE-REINSURANCE: 2.02%
   5,000    Partnerre Ltd. Cum. 8.00% Series A Pfd................      126,250
                                                                     ----------

            REAL ESTATE-APARTMENTS: 3.12%
   8,000    United Dominion Rlty 8.60% Tr. Cum Pfd................      195,000
                                                                     ----------
            REAL ESTATE-DIVERSIFIED: 2.56%
   7,100    Assoc. Estates Rlty Corp. 9.75% Dep. Shs..............      159,750
                                                                     ----------
            REAL ESTATE-HEALTH CARE: 4.25%
     200    Omega Healthcare Invs Inc Pfd Ser A...................        4,988
  15,100    G&L Realty 10.25% Pfd. Series A.......................      260,475
                                                                     ----------
                                                                        265,463
                                                                     ----------
            REAL ESTATE-INDUSTRIAL, OFFICE: 1.89%
   5,000    Liberty Property Trust 8.8% Series A..................      118,125
                                                                     ----------
            REAL ESTATE-MOTEL: 7.32%
   7,000    Cendant Corp. 7.5% Conv. Pfd. Inc. Prid...............      222,250
  10,350    Equity Inns Inc. 9.5 Cum. Pfd. Series A...............      235,462
                                                                     ----------
                                                                        457,712
                                                                     ----------

                                                                               5
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

SCHEDULE OF INVESTMENTS AT MAY 31, 1999, CONTINUED
- --------------------------------------------------------------------------------
  Shares                                                            Market Value
- --------------------------------------------------------------------------------
            TELECOMMUNICATIONS-DIVERSIFIED: 2.75%
   1,800    Pacific Telesis 7.56%TOPRS............................   $   45,563
   5,000    GTE Corporation 9.25% Cum Pfd. MIPS...................      126,562
                                                                     ----------
                                                                        172,125
                                                                     ----------
            UTILITY-DIVERSIFIED: 4.02%
   5,000    Northern States Power Company TOPRS 7.875%............      128,438
   4,900    BGE  Capital  Trust I 7.16%...........................      122,500
                                                                     ----------
                                                                        250,938
                                                                     ----------
            UTILITY-ELECTRIC: 7.09%
   1,300    Consolidated Edison 7.75% QUICS.......................       33,231
   4,000    Southern Company Capital TOPRS 7.125%.................       98,750
   4,800    Potomac Elec. Power TOPRS 7.375%......................      123,600
     100    Southern California Edison 4.78% Cum Pfd..............        1,925
   3,800    Jersey Central Power & Light Company 8.56% MIPS.......       96,425
     700    Alabama Power Company 7% Series B ....................       17,412
   2,900    Alabama Power Company 7% SR NTS.......................       71,922
                                                                     ----------
                                                                        443,265
                                                                     ----------
            Total Preferred Stocks (cost $5,061,588)..............    4,991,178
                                                                     ----------
  Par
 Amount     Short Term Investment: 12.69%
- --------------------------------------------------------------------------------
$800,000    U.S. Treasury Bills 8/15/99 (cost $792,082)...........      793,016
                                                                     ----------
            Totals Investments (cost $5,853,670)+: 92.55%.........    5,784,194
            Other Assets less Liabilities: 7.45%..................      465,608
                                                                     ----------
            Total Net Assets: 100.00%.............................   $6,249,802
                                                                     ==========

+ At May  31,  1999,  the  cost of  securities  for  federal  tax  purposes  was
$5,855,030. Gross unrealized appreciation and depreciation of securities were as
follows:
            Gross unrealized appreciation.........................   $   37,367
            Gross unrealized depreciation.........................     (108,203)
                                                                     ----------
            Net unrealized depreciation...........................   $  (70,836)
                                                                     ==========

See Notes to Financial Statements.

6
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

STATEMENT OF ASSETS AND LIABILITIES AT MAY 31, 1999
- --------------------------------------------------------------------------------
ASSETS:
   Investments in securities, at value (identified cost $5,853,670)  $5,784,194
   Cash...........................................................      681,584
   Receivables
      Securities Sold.............................................       74,223
      Dividends and interest......................................       39,556
   Deferred Organization Cost.....................................       28,498
   Prepaid expenses ..............................................       18,276
                                                                     ----------
         Total assets.............................................    6,626,331
                                                                     ----------
LIABILITIES
   Payables
      Securities purchased........................................      326,769
      Administration fees.........................................        2,147
   Accrued expenses...............................................       47,613
                                                                     ----------
         Total liabilities........................................      376,529
                                                                     ----------
NET ASSETS........................................................   $6,249,802
                                                                     ==========
Net asset value per share*
   $6,249,802/511,516 shares outstanding;
   unlimited number of shares (par value $0.01) authorized........   $    12.22
                                                                     ==========
Offering price per share ($12.22/0.98)............................   $    12.47
                                                                     ==========
COMPONENTS F NET ASSETS
   Paid-in capital................................................   $6,223,007
   Accumulated net realized gain on investments...................       96,271
   Net unrealized depreciation on investments.....................      (69,476)
                                                                     ----------
      Net assets..................................................   $6,249,802
                                                                     ==========

*  Redemption  price  per share is equal to net  asset  value per share  less 1%
   redemption fee on shares held less than one year.

See Notes to Financial Statements.

                                                                               7
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

STATEMENT OF OPERATIONS
FOR THE PERIOD FROM JUNE 24, 1998* THROUGH MAY 31, 1999
- --------------------------------------------------------------------------------
INVESTMENT INCOME
   Income
      Dividends (Net of tax withheld of $253).....................   $  367,500
      Interest....................................................       10,901
                                                                     ----------
         Total income.............................................      378,401
                                                                     ----------
   Expenses
      Advisory fees (Note 3)......................................       39,380
      Administration fees (Note 3)................................       27,862
      Custodian and fund accounting fees..........................       20,394
      Professional fees...........................................       19,506
      Transfer agent fees.........................................       15,495
      Registration fees...........................................        7,248
      Reports to shareholders.....................................        6,503
      Amortization of deferred organization costs.................        6,502
      Trustees' fees..............................................        4,085
      Other ......................................................        3,715
      Insurance expense...........................................        2,086
                                                                     ----------
         Total expenses...........................................      152,776
         Less, advisory fee waiver and absorption (Note 3)........      (73,748)
                                                                     ----------
         Net expenses.............................................       79,028
                                                                     ----------
         Net investment income....................................      299,373
                                                                     ----------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
   Net realized gain from security transactions...................      144,221
   Net change in unrealized appreciation (depreciation) on
    investments...................................................      (69,476)
                                                                     ----------
      Net realized and unrealized gain on investments.............       74,745
                                                                     ----------
         Net Increase in Net Assets Resulting from Operations.....   $  374,118
                                                                     ==========

*  Commencement of Operations.

See Notes to Financial Statements.

8
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------
                                                                  June 24, 1998*
                                                                     through
                                                                   May 31, 1999
- --------------------------------------------------------------------------------
INCREASE (DECREASE) IN NET ASSETS FROM
OPERATIONS
   Net investment income .........................................  $  299,373
   Net realized gain from security transactions...................     144,221
   Net change in unrealized depreciation on investments...........     (69,476)
                                                                    ----------
      Net increase in net assets resulting from operations........     374,118
                                                                    ----------
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS
   Net investment income .........................................    (347,323)
                                                                    ----------
CAPITAL SHARE TRANSACTIONS
   Net increase in net assets derived from net change in
     outstanding shares (a).......................................   6,223,007
                                                                    ----------
   Total increase in net assets...................................  $6,249,802
                                                                    ==========
NET ASSETS
Beginning of period...............................................          --
                                                                    ----------
End of period.....................................................  $6,249,802
                                                                    ==========

(a) A summary of capital shares transactions is as follows:

                                                            June 24, 1998*
                                                               through
                                                             May 31, 1999
                                                       ------------------------
                                                         Shares        Value
                                                       ----------    ----------
Shares sold .........................................     509,573    $6,200,974
Shares issued in reinvestment of distributions.......      15,635       188,948
Shares redeemed......................................     (13,692)     (166,915)
                                                       ----------    ----------
Net increase.........................................     511,516    $6,223,007
                                                       ==========    ==========

* Commencement of Operations.

See Notes to Financial Statements.

                                                                               9
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

FINANCIAL HIGHLIGHTS
FOR A CAPITAL SHARE OUTSTANDING THROUGHOUT THE PERIOD
- -------------------------------------------------------------------------------
                                                                 June 24, 1998*
                                                                     through
                                                                  May 31, 1999
- -------------------------------------------------------------------------------
Net asset value, beginning of period.............................  $    12.25
                                                                   ----------
Income from investment operations:
   Net investment income.........................................        0.83
   Net realized and unrealized gain on investments...............        0.06
                                                                   ----------
Total from investment operations.................................        0.89
                                                                   ----------
Less distributions:
   From net investment income....................................       (0.92)

Net asset value, end of period...................................  $    12.22
                                                                   ==========
Total return ....................................................        7.63%++

Ratios/supplemental data:
Net assets, end of period (thousands)............................  $    6,250

Ratio of expenses to average net assets:
   Before expense reimbursement..................................        3.82%+
   After expense reimbursement...................................        1.98%+

Ratio of net investment income to average net assets:
   After expense reimbursement...................................        7.48%+

Portfolio turnover rate..........................................      253.59%


*  Commencement of operations.
+  Annualized.
++ Does not include sales load and is not annualized.

See Notes to Financial Statements.

10
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

NOTES TO FINANCIAL STATEMENTS AT MAY 31, 1999
- --------------------------------------------------------------------------------

NOTE 1 - ORGANIZATION

     The Heritage West Dividend  Capture Income Fund (the "Fund") is a series of
shares of Advisors  Series Trust (the  "Trust"),  which is registered  under the
Investment Company Act of 1940 as a diversified,  open-end management investment
company. The Fund began operations on June 24, 1998. The investment objective of
the Fund is to  achieve a high rate of  current  income.  The Fund  attempts  to
achieve  this  objective by buying and selling  preferred  stocks for the Fund's
portfolio in order to realize a high level of dividend income.

NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES

     The following is a summary of significant  accounting policies consistently
followed by the Fund.  These policies are in conformity with generally  accepted
accounting principles.

     A.   SECURITY VALUATION:  The Fund's investments are carried at fair value.
          Securities that are primarily traded on a national securities exchange
          shall be valued at the last sale price on the  exchange  on which they
          are primarily  traded on the day of valuation or, if there has been no
          sale on such  day,  at the  mean  between  the bid and  asked  prices.
          Securities  primarily  traded in the NASDAQ National Market System for
          which market  quotations are readily  available shall be valued at the
          last sale price on the day of valuation,  or if there has been no sale
          on  such  day,  at  the  mean  between  the  bid  and  asked   prices.
          Over-the-counter ("OTC") securities which are not traded in the NASDAQ
          National Market System shall be valued at the most recent trade price.
          Securities for which market quotations are not readily  available,  if
          any,  are  valued  following  procedures  approved  by  the  Board  of
          Trustees.  Short-term  investments are valued at amortized cost, which
          approximates market value.

     B.   FEDERAL  INCOME  TAXES:  It is the  Fund's  policy to comply  with the
          requirements  of the  Internal  Revenue Code  applicable  to regulated
          investment  companies  and  to  distribute  substantially  all  of its
          taxable income to its shareholders.  Therefore,  no federal income tax
          provision is required.

     C.   SECURITY   TRANSACTIONS,   DIVIDENDS   AND   DISTRIBUTIONS:   Security
          transactions are accounted for on the trade date.  Dividend income and
          distributions  to shareholders  are recorded on the ex-dividend  date.
          Realized  gains and losses on  securities  sold are  determined on the
          basis of identified cost.

     D.   DEFERRED ORGANIZATION COSTS: The Fund has incurred expenses of $35,000
          in connection with their organization.  These costs have been deferred
          and are being  amortized  on a  straight-line  basis  over a period of
          sixty months from the date the Fund commenced investment operations.

     E.   USE  OF  ESTIMATES:   The  preparation  of  financial   statements  in
          conformity  with generally  accepted  accounting  principles  requires
          management to make estimates and assumptions  that affect the reported
          amounts  of  assets  and  liabilities  at the  date  of the  financial
          statements and the reported  amounts of increases and decreases in net
          assets during the reporting  period.  Actual results could differ from
          those estimates.

                                                                              11
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

NOTES TO FINANCIAL STATEMENTS, CONTINUED
- --------------------------------------------------------------------------------

NOTE 3 - INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES

     For the fiscal year ended May 31, 1999,  Heritage West  Advisors,  LLC (the
"Advisor")  provided  the Fund  with  investment  management  services  under an
Investment  Advisory  Agreement.  The Advisor  furnished all investment  advice,
office space, facilities, and provides most of the personnel needed by the Fund.
As  compensation  for its services,  the Advisor is entitled to a monthly fee at
the annual rate of 1% based upon the average  daily net assets of the Fund.  For
the fiscal year ended May 31, 1999, the Fund incurred $39,380 In Advisory Fees.

     The Fund is  responsible  for its own operating  expenses.  The Advisor has
agreed  to  reduce  fees  payable  to it by the Fund  and to pay Fund  operating
expenses to the extent  necessary to limit the Fund's aggregate annual operating
expenses to 2% of average net assets (the "expense  cap").  Any such  reductions
made by the  Advisor  in its fees or payment  of  expenses  which are the Fund's
obligation  are  subject  to  reimbursement  by the Fund to the  Advisor,  if so
requested by the Advisor,  in subsequent  fiscal years if the  aggregate  amount
actually  paid by the Fund toward the  operating  expenses  for such fiscal year
(taking  into  account  the  reimbursement)   does  not  exceed  the  applicable
limitation on Fund expenses.  The Advisor is permitted to be reimbursed only for
fee reductions and expense payments made in the previous three fiscal years, but
is  permitted to look back five years and four years,  respectively,  during the
initial  six  years  and  seventh  year  of  the  Fund's  operations.  Any  such
reimbursement  is also  contingent upon Board of Trustees review and approval at
the time the reimbursement is made. Such  reimbursement may not be paid prior to
the Fund's payment of current ordinary operating  expenses.  For the fiscal year
ended May 31, 1999,  the Advisor  reduced its fees and absorbed Fund expenses in
the amount of $73,748; no amounts were reimbursed to the Advisor.

     Investment Company  Administration,  LLC (the  "Administrator") acts as the
Fund's  Administrator  under  an  Administration  Agreement.  The  Administrator
prepares various federal and state regulatory  filings,  reports and returns for
the Fund;  prepares  reports  and  materials  to be  supplied  to the  trustees;
monitors the activities of the Fund's custodian, transfer agent and accountants;
coordinates  the  preparation and payment of the Fund's expenses and reviews the
Fund's expense accruals.  For its services, the Administrator receives a monthly
fee at the  annual  rate of 0.20% of  average  daily net  assets,  subject  to a
minimum fee of $30,000 annually.

     Heritage West Securities (the  "Distributor")  acts as the Fund's principal
underwriter  in  a  continuous  public  offering  of  the  Fund's  shares.   The
Distributor is an affiliate of the Advisor.

     Certain  officers of the Fund are also  officers  and/or  directors  of the
Administrator.

NOTE 4 - PURCHASES AND SALES OF SECURITIES

     For the  fiscal  year ended May 31,  1999,  the cost of  purchases  and the
proceeds  from  sales  of  securities,  excluding  short-term  securities,  were
$12,897,233 and $7,979,866, respectively.

12
<PAGE>
                 THE HERITAGE WEST DIVIDEND CAPTURE INCOME FUND

INDEPENDENT AUDITOR'S REPORT
- --------------------------------------------------------------------------------

The Board of Trustees and Shareholders
The Heritage West Dividend Capture Income Fund

     We have  audited  the  accompanying  statement  of assets and  liabilities,
including the schedule of  investments  of The Heritage  West  Dividend  Capture
Income  Fund,  series of Advisors  Series  Trust,  as of May 31,  1999,  and the
related  statements  of  operations,  changes in net  assets  and the  financial
highlights for the period  indicated in the accompanying  financial  statements.
These financial  statements and financial  highlights are the  responsibility of
the  Fund's  management.  Our  responsibility  is to express an opinion on these
financial statements and financial highlights based on our audit.

     We conducted our audit in accordance with the generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether the  financial  statements  and  financial
highlights are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  Our procedures included  confirmation of securities owned as of May
31, 1999,  by  correspondence  with the  custodian  and  brokers.  An audit also
includes assessing the accounting principles used and significant estimates made
by  management,   as  well  as  evaluating  the  overall   financial   statement
presentation.  We believe  that our audit  provides a  reasonable  basis for our
opinion.

     In our opinion,  the financial statements and financial highlights referred
to above present fairly, in all material respects, the financial position of The
Heritage West Dividend Capture Income Fund,  series of Advisors Series Trust, as
of May 31, 1999,  the results of its  operations,  the changes in its net assets
and the  financial  highlights  for the period  indicated,  in  conformity  with
generally accepted accounting principles.


/s/ McGLADREY & PULLEN, LLP

McGLADREY & PULLEN, LLP
New York, New York
July 9, 1999
<PAGE>
                                     ADVISOR
                           Heritage West Advisors, LLC
                           7373 North Scottsdale Road
                                   Suite D-201
                            Scottsdale, Arizona 85253

                                   DISTRIBUTOR
                         Heritage West Securities, Inc.
                           7373 North Scottsdale Road
                                   Suite D-201
                            Scottsdale, Arizona 85253

                                     AUDITOR
                             McGladrey & Pullen, LLP
                                555 Fifth Avenue
                             New York, NY 10017-2416

                                    CUSTODIAN
                         WFS First Clearing Corporation
                              Glen Allen, VA 23058

                                 TRANSFER AGENT
                          American Data Services, Inc.
                          150 Motor Parkway, Suite 109
                         Hauppauge, New York 11788-0132

                                  LEGAL COUNSEL
                      Paul, Hastings, Janofsky & Walker LLP
                              345 California Street
                         San Francisco, California 94104


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